SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
 [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                   ACT OF 1934
                    For the fiscal year ended March 31, 2001
                                 ---------------
                                       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

           Securities registered pursuant to Section 12(b) of the Act:
       Title of each class       Name of each exchange on which registered
                                      None
                                      ----

           Securities registered pursuant to Section 12(g) of the Act:
                          Common Stock, $0.01 par value
                          -----------------------------

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

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

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Company,  computed by  reference  to the price at which the stock was sold as of
June 20, 2001 was $35,875,863.  The number of shares of Common Stock outstanding
as of June 20, 2001, was 10,172,987.



                       DOCUMENTS INCORPORATED BY REFERENCE



The following documents are incorporated by reference into the following parts
of this Form 10-K:


Document                                                              Part
- --------------------------------------------------------------------------------

Portions of the Company's definitive Proxy Statement
to be filed with the Securities and Exchange Commission
within 120 days after the Company's fiscal year end.                Part III



                                       2





                                     PART I

ITEM 1.  BUSINESS

ePlus inc. CORPORATE STRUCTURE

ePlus inc. ("the  Company" or "ePlus"),  a Delaware  corporation,  was formed in
1996. The Company  changed its name from MLC Holdings,  Inc. to ePlus on October
19, 1999.  ePlus engages in no other  business  other than serving as the parent
holding company for the following companies:

     o    ePlus Group,  inc. ("ePlus Group" - name changed effective January 31,
          2000 from MLC Group, Inc.);

     o    ePlus Technology of NC, inc. (name changed  effective January 31, 2000
          from MLC Network Solutions, Inc.);

     o    ePlus Technology of PA, inc. (name changed  effective January 31, 2000
          from Educational  Computer Concepts,  Inc. which conducted business as
          MLC Integrated, Inc.);

     o    ePlus Technology,  inc. (name changed effective  January 31, 2000 from
          PC Plus, Inc.);

     o    ePlus Government,  inc. (name changed effective  January 31, 2000 from
          MLC Federal, Inc.);

     o    ePlus Capital,  inc. (name changed  January 31, 2000 from MLC Capital,
          Inc.); and

     o    ePlus Systems, inc.

     o    ePlus Content Services, inc.

     o    MLC Leasing,  S.A. de C.V., (a subsidiary wholly owned by ePlus Group,
          inc. and ePlus Technology of NC, inc.)

ePlus Group also has a 5%  membership  interest in MLC/CLC LLC and serves as its
manager. ePlus Group previously had a 50% ownership interest in MLC/GATX Leasing
Corporation which was the general partner of MLC/GATX Limited  Partnership I. On
December 31, 1998,  ePlus Group  terminated  its ownership  interest in MLC/GATX
Leasing  Corporation  and  purchased  all  of the  assets  of  MLC/GATX  Limited
Partnership I. ePlus Government,  inc. was incorporated on September 17, 1997 to
handle  business  servicing the federal  government  marketplace  which includes
financing transactions that are generated through government contractors.  ePlus
Capital,  inc. did not transact any business  during the fiscal year ended March
31, 2001 and is not expected to transact business in the near future. On October
22, 1997, the Company formed MLC Leasing,  S.A. de C.V., which is directly owned
by ePlus Group, inc. and ePlus Technology of NC, inc., to provide a legal entity
capable of  conducting a leasing  business in Mexico.  To date,  this entity has
conducted no business and has no employees or business locations. ePlus Systems,
inc. and ePlus Content Services,  inc. were incorporated on May 15, 2001 and are
the entities that hold certain assets and liabilities  acquired from ProcureNet,
Inc.


                                       3






Acquisitions

                                                      Business          Accounting
Date Acquired                  Company Acquired       Location            Method           Consideration Paid
- --------------------------- ------------------------ ------------------- ----------------- ---------------------------
                                                                               
July 24, 1997               Compuventures of Pitt    Wilmington,         Pooling of        260,978 shares of Common
                            County, Inc. (now        Greenville, and     Interests         Stock valued at $3,384,564
                            named ePlus Technology   Raleigh, NC
                            of NC, inc.)

September 29, 1997          Educational Computer     Pottstown, PA       Pooling of       498,998 shares of Common
                            Concepts, Inc. (now                          Interests        Stock valued at $7,092,000
                            named ePlus Technology
                            of PA, inc.)

July 1, 1998                PC Plus, Inc. (now       Herndon, VA         Purchase         263,478 shares of Common
                            named ePlus                                                   Stock valued at $3,622,823
                            Technology, inc.)                                             and $3,622,836 in cash

October 1, 1999             CLG, Inc. (merged into   Raleigh, NC         Purchase         392,990 shares of Common
                            ePlus Group, inc. upon                                        Stock valued at
                            acquisition)                                                  $3,900,426, subordinated
                                                                                          notes to seller of
                                                                                          $3,064,574 and $29,535,000
                                                                                          in cash

May 15, 2001                Certain assets and       Avon, CT and        Purchase         442,833 shares of Common
                            liabilities from         Houston, TX                          Stock valued at $3,873,150
                            ProcureNet, Inc.                                              and $1,000,000 in cash
                                                                                          plus the assumption of
                                                                                          certain liabilities



The assets acquired from ProcureNet, Inc. on May 15, 2001 included the following
e-commerce procurement software products:

OneSourceTM   Enterprise   Procurement   Software  -a   Web-enabled   enterprise
procurement   software  application  designed  to  support  and  streamline  the
requisition,  order  approval,  tracking and  reporting  of purchases  using the
Internet,  e-mail,  and EDI to  fully  automate  the  procurement  process.  The
software incorporates catalog search technology, which allows key word, advanced
text-based and product  attribute-driven  searches.  The search functionality is
enabled by the technology-driven content cleaning and catalog building services.
The software provides functionality that can be implemented to manage the


                                       4


functionality  includes the OrderPlaceTM  electronic catalog containing customer
specific goods,  rapid  requisition  entry for frequent  users,  user hot lists,
customized workflows for automating the approval cycle, budgeting,  order status
checking,  order history,  and  receiving.  Back office  functionality  includes
purchase  order  processing,  auto  routing for  fulfillment,  reverse  auction,
invoice  processing,  Evaluated  Receipts  Settlement  (ERS),  accounts payable,
foreign  currency,  inventory and asset  management.  The  OneSourceTM  software
application, which can be implemented with an integrated or hosted OrderPlaceTM,
integrates with  PurchasePlaceTM our procurement portal containing an electronic
catalog with a wide range of commodities and specialty goods. OneSourceTM can be
integrated into a customers' ERP or legacy systems.  The OneSourceTM software is
available  over the Internet as a hosted  solution  using the  Company's  server
network,  or as a  non-hosted  solution on a customers'  network.  It can run on
servers using Microsoft Windows NT and various UNIX operating  systems,  as well
as leading  database  platforms,  including  Oracle,  MS SQL  Server,  and IBM's
UDB/DB2.

OneSourceTM MarketbuilderTM Software -Web-marketplace building software based on
the same core technology as the  OneSourceTM  enterprise  procurement  software,
which  allows a company or group of  companies  to quickly and cost  effectively
establish an Internet-based trading community.  The OneSourceTM  MarketBuilderTM
functionality   includes  direct   Web-browser  access  or  access  through  the
OneSourceTM  procurement  application,  multilevel  catalog  views  which  allow
customization  for various buying  communities,  auctions,  order processing and
payment, distributed administration functionality, and reporting.

OneReqTM Search Technology - OneReqTM search  technology  represents an approach
to  electronic   catalog  searching  that  reduces  both  requisition  time  and
procurement   errors.   Utilizing  a   commodity-specific   database,   OneReqTM
automatically  prompts the customer to provide comprehensive product attributes.
Each attribute  selected from a pull-down  menu acts as a progressive  filter to
narrow the  customer's  search for items that meet their  specifications.  If an
appropriate  match  is not  found  in  the  customer's  OrderPlaceTM  electronic
catalog, the customer can be transferred to the PurchasePlaceTM catalog.

Common Language Generator Data Cleansing  Technology - Common Language Generator
technology is an advanced,  proprietary  software  application  for cleaning and
categorizing  legacy product  descriptions.  Using a knowledge  database of over
60,000 advanced  pattern-matching  rules,  the Common Language  Generator system
classifies  incoming  content,  identifying  product  characteristics  and  then
standardizing  and assigning their appropriate  values.  The Company maintains a
data cleansing staff that provides the commodity  knowledge  required to develop
the advanced  pattern  matching rules,  which are constantly  being extended and
improved.  The Company's staff also provides validation and quality assurance of
the data output.

The Company also obtained certain ProcureNet, Inc. accounts receivable and fixed
assets and assumed liabilities  relative to the maintenance of software products
to customers.

OUR BUSINESS

We  provide   Internet-based,   business-to-business   supply  chain  management
solutions for information technology and other operating resources.  In November
1999 we introduced our remotely hosted electronic commerce solution, ePlusSuite,
which combines Internet-based tools with dedicated customer service to provide a
comprehensive  outsourcing solution for the automated  procurement,  management,
financing and disposition of operating resources.  On May 15, 2001 ePlus further

                                       5


expanded  its  offering  by  acquiring  the  e-commerce  procurement  assets  of
ProcureNet,  Inc.  (See  "Acquisitions").  These  assets  include an  e-commerce
procurement product that can be provided to customers as an internal stand-alone
program or as a hosted product provided through ePlus.

The ePlusSuite  product  offering  consists of four modules that can be operated
independently or integrated to provide a full suite of services:

     o    Procure(+)  is  an  electronic   procurement  and  content  management
          solution which allows  customers to automate  their internal  workflow
          procedures for the procurement of operating resources;

     o    Manage(+) is an electronic  infrastructure  management solution, which
          provides  asset  management  through an asset  repository and tracking
          database;

     o    Finance(+)  facilitates  automated financing and leasing solutions for
          assets procured through Procure(+) or Manage(+); and

     o    Service(+)   provides   implementation  and  customization   services,
          fulfillment and asset disposition.


We have been in the  business  of  selling,  leasing,  financing,  and  managing
information  technology and other assets for over ten years and currently derive
the majority of our revenues from such  activities.  We sell, using our internal
sales force and through vendor relationships,  primarily to commercial customers
and federal,  state and local governments.  We also lease and finance equipment,
software,   and  services  directly  and  through  relationships  with  vendors,
equipment  manufacturers,  and systems  integrators.  The  introduction of ePlus
e-commerce products reflects our continuing transition to a business-to-business
electronic  commerce  platform.  See Note 14 - SEGMENT REPORTING in the attached
Consolidated Financial Statements.

INDUSTRY BACKGROUND

Growth  of  the  Internet  as  a  Platform  for  Efficient  Business-to-Business
Electronic Commerce

The  Internet  is  becoming  the  preferred  channel  for   business-to-business
transactions.   It  has  fundamentally   changed  how  companies  of  all  sizes
communicate and share information.  In the intensely competitive global business
environment,  businesses  have  increasingly  adopted the Internet to streamline
their business processes, lower costs and make their employees more productive.

Traditional Areas of Business Process Automation

Businesses have  traditionally  attempted to reduce costs through the automation
of internal processes. Similar efforts have been made to improve the procurement
process for  operating  resources,  which  include  information  technology  and
telecommunications   equipment,   office  equipment  and  supplies,  travel  and
entertainment,  professional  services  and other  repeat  purchase  items.  The
purchase   and   sale   of   these   goods   comprise   a   large   portion   of
business-to-business transactions.

Many  organizations  still  conduct  procurement  and  management  of  operating
resources  through costly  paper-based  processes  that require  actions by many
individuals both inside and outside the organization. Traditional processes also
do not generally feature automated  spending and procurement  controls and, as a
result, may fail to direct spending to preferred vendors and may permit spending
on unapproved goods and services.


                                       6


Many large companies have installed  enterprise  resource  planning  ("ERP") and
supply  chain  automation  systems and  software to increase  their  procurement
efficiency  for  operating  resources.  These  systems are often complex and are
designed to be used by a relatively  small number of sophisticated  users.  They
may not provide the necessary  inter-activity  with the vendor.  In addition,  a
variety of  point-to-point  solutions such as electronic data  interchange  have
been developed.  However, the expense and complexity  associated with licensing,
implementing  and managing these  solutions can make them unsuitable for all but
the largest organizations.

Certain providers of  business-to-business  electronic  commerce  solutions have
attempted to link  purchasers  and vendors of operating  resources  and services
into trading  communities over the Internet.  Their solutions are software-based
and enable  development  of  marketplaces  to operate  among  participants  with
similar systems and primarily cater to larger firms.

Opportunity  for  Business-to-Business  Electronic  Commerce  and  Supply  Chain
Management Solutions

We believe that an  opportunity  exists to provide  Internet-based  supply chain
management solutions either in-house or remotely hosted. Our end-to-end business
process  solutions  integrate  the  procurement  and  management  of assets with
financing,  fulfillment  and other asset services.  These  solutions  streamline
processes  within an organization and provide  integrated  access to third-party
content,  commerce and services.  Our  comprehensive  approach also  facilitates
relationships with our customer's preferred vendors.

Our target  customers  are  primarily  middle-market  companies,  with  revenues
between $25 million  and $1 billion per year.  We believe  there are over 60,000
customers in our target market.

Our target  customer has one or more of the following  business  characteristics
that we believe makes ePlus offerings a preferred solution:

     o    seeks a lower cost alternative to enterprise software solutions;

     o    will benefit from the cost  savings and  efficiency  gains that can be
          obtained from an Internet-based procurement solution;

     o    prefers to retain the flexibility to negotiate  prices with designated
          vendors or buying exchanges;

     o    wants to lower its total cost of ownership of  information  technology
          assets by standardizing  configurations  and proactively  managing its
          fixed asset base over the life of the asset; and

     o    seeks a comprehensive  solution for its entire asset management supply
          chain.

THE ePlus SOLUTION

We provide an integrated  suite of  Internet-based  business-to-business  supply
chain  management   solutions  designed  to  improve  productivity  and  enhance
operating  efficiency on a  company-wide  basis.  The ePlus  offering  currently
includes  Internet-based  applications  for the  procurement  and  management of
operating  resources  that can be  integrated  with  financing  and other  asset
services.  In  addition,  our solution  uses the  Internet as a gateway  between
employees and third-party  content,  commerce and service providers.  We believe
our solution makes our  customers'  companies more  efficient,  while  providing
better information to management.


                                       7


ePlus allows  customers to automate and customize their existing  business rules
and  procurement  processes  using an  Internet-based  workflow  tool.  We offer
customers a choice of  Internet  products  with  either an  in-house  basis or a
remotely-hosted  solution,  which can reduce the up-front  costs for  customers,
facilitate a quick  adoption,  and  eliminate the need for customers to maintain
and update software. We believe our solution can be implemented faster with less
customer training than many competing solutions.

STRATEGY

Our  goal is to  become  a  leading  provider  of  Internet-based  supply  chain
management solutions. The key elements of our strategy include the following:

Convert our existing customer base into users of ePlusSuite

We have an  existing  client base of  approximately  1,500  customers,  the vast
majority  of which are  based in the  United  States.  We  believe  our years of
experience in developing supply chain management solutions, including financing,
asset  management  and  information   technology  sales  and  service,  give  us
significant  advantages over our  competitors.  Consequently,  we believe we are
well positioned to offer a comprehensive  Internet-based supply chain management
solution  tailored  to  meet  our  customers'   specific  needs.  We  offer  our
software-based  services  through  both a hosted  version  that can be  obtained
through  a  subscription  fee  basis  or as a  stand-alone  product  that can be
purchased and hosted internally by the customer.

Expand our sales force and marketing activities

We currently have approximately 117 people in our sales function, and we plan to
substantially  increase the number of salespersons  and locations in the next 12
months.  We  intend  to  expand  our  presence  in  locations  that  have a high
concentration of fast growing middle market companies.  In addition,  we plan to
add  sales  staff  to  some  of our  existing  offices.  We  will  seek  to hire
experienced   personnel  with  established   customer   relationships  and  with
backgrounds in hardware and software sales, telecommunications sales, and supply
chain management. We may also selectively acquire companies that have attractive
customer relationships, skilled sales forces or have technology or services that
may enhance our ePlusSuite offerings.

Expand the functionality of our Internet-based solutions

We  intend to  continue  to  improve  our  ePlusSuite  offering  to  expand  its
functionality  to serve  customer  needs.  In  addition,  we  intend  to use the
flexibility of our platform to offer  additional  products and services  through
ePlusSuite.  As part of this strategy,  we may also acquire technology companies
to  expand  and  enhance  the  platform  of  ePlusSuite  to  provide  additional
functionality and value added services.

Expand our strategic relationships to market and enhance ePlusSuite

We intend to expand and develop  strategic  relationships  to accelerate  market
acceptance  of our  electronic  commerce  business  solutions.  We believe these
strategic relationships will allow us to access a wider customer base and expand
the   functionality  of  ePlusSuite.   We  have  entered  into  joint  marketing
arrangements with the finance subsidiaries of Chase Manhattan, Inc. and Wachovia
Corporation that enable us to market ePlusSuite to their customers. We also will
be  seeking  to  expand  our   offerings   through  joint  venture  or  reseller
arrangements  to suppliers  that can better cover the  marketplace  within their
specific geographic  locales. We believe these marketing  relationships can be a
potential substantial source of growth.


                                       8


Increase our role as intermediary in sales and financing transactions

Over  time,  we plan to use our  ePlusSuite  platform  to  facilitate  sales and
financing  transactions  between our  customers and third  parties,  rather than
originate these transactions as principal. We currently buy and sell information
technology assets and provide financing directly to our customers. We believe we
can leverage our financing  expertise and relationships to arrange programs with
specific  institutions to provide financing directly to our electronic  commerce
customers.

DESCRIPTION OF ePlusSuite

ePlusSuite  consists of four  services,  Procure(+),  Manage(+),  Finance(+) and
Service(+).  These  components are fully integrated in that each component links
with and shares information with the other components.  Procure(+) and Manage(+)
are remotely-hosted electronic commerce solutions, and Finance(+) and Service(+)
are services provided by us.

Procure(+).  Procure(+)  offers  Internet-based  procurement  capabilities  that
enable companies to reduce their purchasing costs while increasing their overall
supply chain  efficiency.  Cost  reductions are achieved  through  user-friendly
application  functionality  designed  to reduce  off-contract,  or  unauthorized
purchases,   automate  unnecessary  manual  processes,   improve  leverage  with
suppliers and provide links to a  sophisticated  asset  information  repository,
Manage(+).  Procure(+)  is available  as a stand alone  license or as a remotely
hosted solution.

Procure(+) provides the following features and functions for the customer:

     o    Electronic  Catalogs--combines multiple vendor catalogs including item
          pricing  and  availability  information,   which  can  be  updated  as
          required.  Catalog content can be viewed in customized formats and can
          include detailed product information.

     o    Workflow and Business  Rules--graphically  displays  complex  business
          rules to build the internal  workflow process to mirror the customer's
          organization. Multiple business rules can be used, and the customer or
          ePlus can make changes.  Approval  thresholds and routing rules can be
          set by dollar  amount,  quantity,  asset  type or other  criteria.  No
          coding or expensive programming is required at the customer level.

     o    Order  Tracking--provides  detailed  information  online  about  every
          order,  including  date and time  stamps from  requestors,  approvers,
          purchasers,  vendors and shippers  enabling  customers to track orders
          and to create detailed order audit trails.

     o    Order  Information--contains  multiple data fields which can be easily
          customized to provide  complete  information to the customer,  such as
          accounting codes,  budget costs, cost center  information,  notes, and
          shipping and billing information.

     o    Multiple  Currency--contains  the ability to handle multiple  currency
          issues.

The key benefits of Procure(+) include:

     o    easy to use,  either as an  Internet-based  interface that requires no
          software to be installed at a customer's location and limited training
          or installed in-house and run on a customer's internal systems;


                                       9


     o    easy implementation without the assistance of consultants;

     o    integration of multiple vendor catalogs and advanced search, filtering
          and viewing  capabilities  that allow the customer to control views by
          user groups;

     o    an easily configured  workflow module that automates and controls each
          customer's  existing  business  processes  for  requisition  or  order
          routing, approval and preparation;

     o    order status reporting  throughout the requisition  process as well as
          real-time  connections to suppliers for pricing and  availability  and
          other critical information; and

     o    controls  unauthorized  purchasing  and  enables  usage  of  preferred
          vendors for volume discounts.

Manage(+).  Manage(+) offers  Internet-based asset management  capabilities that
are designed to provide customers with comprehensive asset information to enable
them to  proactively  manage  their  fixed  assets  and lower the total  cost of
ownership of the assets.  Assets procured using Procure(+) or from other sources
populate  the  Manage(+)  database to provide a seamless  link.  Manage(+)  is a
remotely hosted  solution.  Its core technology is based on Sybase's  Enterprise
Application  Server and CORBA (common object request  broker  architecture)  and
JAVA script.

Manage(+) provides the following information to the customer:

     o    Asset  Information--contains  descriptive  information  on each  asset
          including  serial  number,  tracking  number,  purchase  order number,
          manufacturer number,  model number,  vendor,  category,  billing code,
          order date,  shipping  date,  delivery date,  install date,  equipment
          status and, if applicable,  lease number, lease schedule,  lease start
          date,  lease end date,  lease term,  remaining term and information on
          any options ordered with the equipment.

     o    Location Information--provides asset location information including an
          address, building or room number, or other information required by the
          customer.

     o    Cost Center Information-- supports invoicing assets to cost center or
          budget categories.

     o    Invoice  Information--maintains  information from the original invoice
          on the asset for warranty and tracking purposes.

     o    Financial  Information--tracks all financial information on the asset,
          including  purchase price or lease cost,  software licensing costs and
          warranty and maintenance information.

     o    Customized   Information--user   specific   information  can  also  be
          maintained.

The key benefits of Manage(+) include:

     o    an easy to use  Internet-based  interface that requires no software to
          be installed at a customer's location and limited training;

                                       10


     o    easy implementation  without the assistance of consultants and entails
          no upfront license fee or ongoing maintenance or upgrade costs;

     o    providing the  information  necessary to proactively  manage the fixed
          asset base, including property and sales tax calculations, upgrade and
          replacement  planning,  technological  obsolescence  and total cost of
          ownership calculations;

     o    automating  invoice  reconciliation  to reduce errors and track vendor
          performance,  including  evaluating  scheduled  delivery versus actual
          delivery performance;

     o    management of warranty and maintenance information to reduce redundant
          maintenance fees and charges on equipment no longer in use;

     o    tracking  of all  pertinent  financial,  contractual,  location,  cost
          center,  configuration,  upgrade and usage  information for each asset
          enabling  customers to  calculate  the return of their  investment  by
          model, vendor, department or other factors; and

     o    reducing overruns and assists with application rollouts and the annual
          budgeting process.

Finance(+).  Finance(+) is a service that facilitates the financing of purchases
on terms  previously  negotiated by a customer with a financing  provider  while
automating the accumulation of data to assist in the financing process.

Finance(+)  allows  customers to order  equipment  when desired and  aggregate a
substantial number of orders onto one or more financing  transactions at the end
of a pre-determined order period (usually one to three months). Transactions can
then be invoiced by location,  division,  or business  unit if so desired by the
customer.  Finance(+) can help a customer simplify the process,  lower costs and
increase productivity.

We  can  assist  customers  in  structuring  loans,  leases,   sales/leasebacks,
tax-exempt financing, vendor programs, private label programs, off-balance sheet
leases and federal government financing in order to meet their requirements.

Service(+) is our  technology  business unit that  provides  implementation  and
customization  services for the rapid  implementation of ePlusSuite,  as well as
fulfillment  and asset  disposition  services.  Service(+)  allows  customers to
obtain high-quality services that can be seamlessly linked with other components
of our ePlusSuite  solution.  Assets that are procured through Procure(+) can be
configured,  imaged,  staged,  and  installed  by us on the customer  site.  Our
services  also assist our  customers  in  managing  their  existing  information
technology asset base, including maintenance,  engineering, and other technology
services.

IMPLEMENTATION AND CUSTOMER SERVICE

We use a project  management  approach to the  implementation of ePlusSuite with
each new  ePlusSuite  customer.  Our team consists of ePlusSuite  implementation
specialists,  who are responsible for the customer evaluation and implementation
of  the  solution,  customer  relationship  managers  who  lead  the  customer's
long-term support team, and the appropriate  Service(+) staff members to provide
technology services, if required, to the customer.

Our  implementation  of ePlusSuite  is a multi-step  process that  requires,  on
average, approximately four weeks and involves the following steps:


                                       11



     o    We conduct an operational audit to understand the customer's  business

          processes  across  multiple  departments,  existing ERP and outsourced
          applications,   future  plans,   procurement  approval  processes  and
          business rules and internal control structure.

     o    We design a customized procurement,  management and service program to
          fit the customer's organizational needs.

     o    We implement an  Internet-based  supply chain management  system which
          can include:  customer workflow processes and business rules using our
          graphical  route-builder,  custom catalogs  linking to chosen vendors,
          including  ePlus,  custom  reporting  and  querying,  and data capture
          parameters for the Manage(+) asset repository.

     o    We beta test the site and train the customer's personnel .

We provide  ePlusSuite as a service  solution to our customers,  and the ongoing
support of the  customer and our  commitment  to the highest  possible  customer
satisfaction is fundamental to our strategy. We use a team approach to providing
customer  care and assign each customer to a specific team so that they are able
to continue to interact with the same ePlus  personnel who have  experience  and
expertise with the customer's specific business processes and requirements.

TECHNOLOGY

General.  Our Procure(+) and Manage(+)  applications are fully  standards-based,
designed  for the  Internet and built upon an  underlying  architecture  that is
based on the Microsoft and Sybase distributed Internet  application  frameworks.
These frameworks  provide access  security,  load balancing,  resource  pooling,
message queuing,  distributed transaction processing and reusable components and
services

Our  applications  are  designed  to  be  scalable,   due  to  our  multi-tiered
architecture  employing  thin  client,  multi-threaded  application  servers and
relational  databases.  Our  applications are provided to our customers over any
standard Internet browser without the need to download applets or executables.

We  use  a  component-based   application  infrastructure  composed  of  readily
configurable  business  rules,  a  workflow  engine,  advanced  data  management
capabilities and an electronic  cataloging  system.  Each of these core elements
plays a crucial role in deploying  enterprise-wide  solutions that can capture a
customer's unique policies and processes and manage key business functions.

Business Rules. Our business rules engine allows  Procure(+) to be configured so
that our customers can effectively  enforce their requisition  approval policies
while  providing  flexibility  so that the  business  rules  can be  edited  and
modified as our customer's  policies  change.  Users of the system are presented
with appropriate  guidance to facilitate  adherence to corporate  policies.  The
business rules  dramatically  reduce reworking of procedures,  track and resolve
policy exceptions online and eliminate  re-keying of data into back-end systems.
The business  rules permit  management  by exception,  in which items  requiring
managerial attention are automatically routed.

Workflow  Engine.  Our workflow  engine allows  information  to flow through the
customer  organization in a timely, secure and efficient manner. For example, in
addition  to   incorporating   policy-based   business  rules,  it  incorporates
time-based standards to reroute purchase  requisitions if the original recipient
does not respond within the allocated  performance  time frame.  Our application
also provides  e-mail  notification  to users of the status of a procedure or of
events requiring attention, alteration and action, such as notifying the creator
of a purchase requisition of its location in the purchasing cycle or notifying a
manager of a requisition requiring attention.


                                       12


Content Management. Our electronic catalog allows multiple vendor information to
be linked to  customized  customer  catalogs.  Information  can be updated  when
required by the customer.

Asset  Management.  Manage(+)  is  based  upon  an  RDBMS  (relational  database
management  system) that is designed to be scalable and can be easily customized
to provide  customer-specific  fields and data elements.  New  functionality can
also be assigned to existing controls, or new controls,  with little application
modification and minimal programming.

ePlusSuite  can be  integrated  with  external  systems  such  as  ERP  systems,
financial  management systems,  human resource systems (for user information and
organizational structure) and project accounting systems. These interfaces allow
for the exchange of data between ePlusSuite and other enterprise systems.  These
integration  processes can be scheduled according to the needs of our customer's
information services and finance departments.

Data Accuracy. Data input from internal departments is quality controlled within
the  entering  department  before  it is  released  for use to other  functions.
Customer input is also quality controlled before it is released for use to other
functions.

System  Security.  Our design allows for multiple layers of security through the
use of  defined  users and  roles,  secured  logins,  digital  certificates  and
encryption.  We currently use security  software to protect our internal network
systems from unauthorized access. Our firewall is a comprehensive security suite
providing access control, authentication,  network address translation, auditing
and state table synchronization.

RESEARCH AND DEVELOPMENT

To date, the majority of our software has been acquired from third-party vendors
and some development has been outsourced to third-party software companies. With
the  acquisition  of the  software  products  and the  hiring  of the  employees
obtained from the  acquisition of ProcureNet,  Inc. on May 15, 2001, much of the
internal  software  development will be handled within the company.  We both own
programs that we market or we have obtained  perpetual license rights and source
code from third-party  software  companies.  Subject to certain  exceptions,  we
generally  retain  the  source  code and  intellectual  property  rights  of the
customized software.

To successfully  implement our business strategy, we are providing both a hosted
and stand  alone  software  functionality  and  related  services  that meet the
demands of our customers and prospective  customers.  We expect that competitive
factors  will  create  a  continuing  need  for  us to  improve  and  add to our
ePlusSuite.  The addition of new products and services will also require that we
continue to improve the  technology  underlying our  applications.  We intend to
maintain our  competitive  advantage by investing  significant  resources in our
internal development efforts,  including adding a significant number of in-house
software  engineers,  and  management.  In addition,  to complement our in-house
development  efforts,  we expect  significant  future  expenditures  on software
licenses and third-party software development and consulting costs.

SALES AND MARKETING

We focus our marketing efforts on achieving brand recognition, market awareness,


                                       13


lead  generation,  and converting  our existing  customer base to our ePlusSuite
solution.  The target  market for our  ePlusSuite  is  primarily  middle  market
companies with revenues between $25 million and $1 billion. We believe there are
over 60,000 customers in our target market. Our sales  representatives  are paid
on a salary plus commission basis,  with specific  incentives for generating new
ePlusSuite customers and revenues.

We typically  market to the senior financial  officer or the senior  information
officer in an  organization.  To date,  the majority of our customers  have been
generated  from direct  sales.  As part of our  strategy to grow our  electronic
commerce  business,  we intend to hire  additional  sales personnel and open new
sales  locations.  We also intend to develop  strategic  relationships to expand
market acceptance of our electronic commerce business solutions.

Our sales  force is  organized  under  four  regional  directors  located in our
headquarters in Herndon,  Virginia (2) and our Pottstown,  Pennsylvania  (1) and
Raleigh,  North Carolina (1) regional operating  centers.  We have various sales
office locations in: Herndon,  Virginia;  Phoenix, Arizona; St. Louis, Missouri;
Morristown,  New Jersey;  Dallas,  Texas;  San Diego,  Milpitas and  Sacramento,
California;  Greenville,  Wilmington, Charlotte and Raleigh, and Pottstown, Camp
Hill  and West  Chester,  Pennsylvania.  Additionally,  sales  offices  in Avon,
Connecticut and Houston,  Texas were acquired as part of the purchase of certain
assets from  ProcureNet,  Inc.,  on May 15, 2001.  As of June 17, 2001 our sales
organization included 117 total direct sales and sales support personnel.

INTELLECTUAL PROPERTY RIGHTS

Our  success  depends  in part  upon  proprietary  business  methodologies,  and
technologies  that  we have  licensed  and  modified.  We own  certain  software
programs or have entered into software  licensing  agreements in connection with
the  development of ePlusSuite.  Some of these  agreements  grant us a perpetual
license to the source code or gives us the right to obtain  such a license  upon
payment of an  additional  fee.  Each of these  licenses  is  nonexclusive.  The
agreements  permit us to modify the  software  source code in  conjunction  with
normal use or upon  payment of an  additional  fee.  Generally,  the  agreements
provide that any software  developed to interface with licensed  software is our
property if such work is based on our  proprietary  information.  The  licensing
agreements  provide  the  payment of initial  and on-going  fees.  In  addition,
certain  of our  licensing  agreements  provide  for  additional  fees  based on
transaction volume. If we commit a material breach of any one of the agreements,
it may be terminated.  These agreements do not provide any  indemnification  for
intellectual  property  infringement.  We rely on a  combination  of  copyright,
service  mark and trade secret  protection,  confidentiality  and  nondisclosure
agreements  and licensing  arrangements  to establish  and protect  intellectual
property  rights.  We seek to  protect  our  software,  documentation  and other
written  materials  under trade  secret and  copyright  laws,  which afford only
limited protection.

We currently have no patents,  although we have filed  applications  in the U.S.
Patent and  Trademark  Office to register the service  marks ePlus,  ePlusSuite,
Procure(+),  Manage(+), Finance(+),  Service(+), EPLUS LEASING, EPLUS ONLINE and
EPLUS  ADVANTAGE.  The  applications  for EPLUS LEASING,  EPLUS ONLINE and EPLUS
ADVANTAGE are currently based on  intent-to-use.  The grant of registrations for
these  intent-to-use marks is conditioned upon each mark being used in commerce,
assuming the mark is found to be allowable.  The  registration on Finance(+) has
been issued;  the  applications on Procure(+) and Manage(+) have been published,
and registration is expected in September,  2001, if no opposition is filed; and
the  applications  on EPLUS  LEASING  and  Service(+)  have  been  approved  for
publication.  We also may file  provisional  patent  applications  with the U.S.
Patent and Trademark Office relating to various features and processes  embodied
in our applications.  A provisional  patent application is a type of application
under which a patent will not be issued,  but which provides a priority date for
a regular patent  application  that is filed within a one-year period  following
the filing of the  provisional  patent  application.  We cannot  assure that any
regular patents will be filed based on our provisional applications, or that any
patents


                                       14


will be issued on our pending  provisional  applications  from any such  regular
applications.  Further,  we cannot  provide any assurance  that any patents,  if
issued, will prevent the development of competitive products or that our patents
will  not  be   successfully   challenged  by  others  or  invalidated   through
administrative process or litigation.

Despite our efforts to protect our proprietary rights,  unauthorized parties may
attempt to copy aspects of our products or to obtain and use information that we
regard as proprietary.  Policing  unauthorized use of our products is difficult,
and while we are unable to determine  the extent to which piracy of our software
products exists, software piracy can be expected to be a persistent problem. Our
means  of  protecting  our  proprietary  rights  may  not be  adequate  and  our
competitors may independently develop similar technology, duplicate our products
or design around our proprietary intellectual property.

FINANCING AND SALES ACTIVITIES

We have been in the  business  of  selling,  leasing,  financing,  and  managing
information  technology and other assets for over ten years and currently derive
the majority of our revenues from such activities. Over time, we plan to use our
ePlusSuite platform to facilitate sales and financing  transactions  between our
customers  and  third  parties  rather  than  originate  these  transactions  as
principal.  We believe we can develop formal  contractual  arrangements with our
current as well as new  financing  sources to provide  equipment  financing  and
leasing for our ePlusSuite customers.

Leasing and  Financing.  Our leasing and financing  transactions  generally fall
into two categories,  direct financing,  and operating leases.  Direct financing
transfers  substantially all of the benefits and risks of equipment ownership to
the customer.  Operating leases consist of all other leases that do not meet the
criteria to be direct  financing or sales-type  leases.  Our lease  transactions
include true leases and  installment  sales or conditional  sales contracts with
corporations,  not-for-profit  entities  and  municipal  and federal  government
contracts.  Substantially  all of our lease  transactions  are net leases with a
specified   non-cancelable  lease  term.  These  non-cancelable  leases  have  a
provision which requires the lessee to make all lease payments regardless of any
lessee  dissatisfaction  with its equipment.  A net lease requires the lessee to
make the full lease payment and pay any other expenses  associated  with the use
of equipment,  such as maintenance,  casualty and liability insurance,  sales or
use taxes and personal property taxes.

In  anticipation  of the expiration of the initial term of a lease,  we initiate
the  remarketing  process  for the  related  equipment.  Our goal is to maximize
revenues  on the  remarketing  effort by either:  (1)  releasing  or selling the
equipment to the initial lessee; (2) renting the equipment to the initial lessee
on a  month-to-month  basis; (3) selling or leasing the equipment to a different
customer;  or (4) selling the  equipment  to equipment  brokers or dealers.  The
remarketing  process is intended to enable us to recover or exceed the  residual
value of the leased equipment.  Any amounts received over the estimated residual
value  less  any  commission  expenses  become  profit  margin  to  us  and  can
significantly impact the degree of profitability of a lease transaction.

We  aggressively  manage the  remarketing  process of our leases to maximize the
residual values of our leased equipment  portfolio.  To date, we have realized a
premium  over our original  booked  residual  assumption.  The majority of these
gains  are  attributable  to early  termination  fees as a direct  result of our
remarketing strategy.

Sales. We have been providing  technology  sales and services since 1997. We are
an  authorized  reseller or have the right to resell  products and services from

                                       15


over 150 manufacturers,  distributors,  resellers,  content management  solution
providers and sourcing  organizations.  Our largest vendor relationships include
Ingram  Micro,  Inc.,  Compaq,   Tech  Data,  Hewlett  Packard,   Dell  Computer
Corporation, Microsoft Corporation, and Sun Microsystems, Inc. We have in excess
of 150 vendor  authorizations to market specific products.  We expect the number
of vendor relationships to grow significantly as we expand Procure(+) beyond its
traditional information technology and telecommunications products. Our flexible
platform and customizable  catalogs  facilitate the addition of new vendors with
little incremental effort. Our reseller product  transactions have varying sales
on  account  terms from net 45 days to collect  on  delivery,  depending  on the
customer's credit and payment term requirements.

Financing and Bank  Relationships.  We have a number of bank and finance company
relationships  that we use to provide  working capital for all of our businesses
and  long  term  financing  for our  lease  financing  businesses.  Our  finance
department is responsible for maintaining  and developing  relationships  with a
diversified  pool of regional  commercial  banks,  money-center  banks,  finance
companies,  insurance companies and financial  intermediaries with varying terms
and  conditions.  During the years  ended  March 31,  1999,  2000 and 2001,  the
Company  sold  leased  equipment  to MLC/CLC  LLC, a joint  venture in which the
Company has a 5%  ownership  interest,  that  amounted to 42%, 11% and 5% of the
Company's  revenues,  respectively.See  "Item  7,  Management's  Discussion  and
Analysis of Results of Operations,  Financial  Condition,  Liquidity and Capital
Resources."

Risk Management and Process Controls.  It is our goal to minimize our on-balance
sheet  financial  asset  risk.  To  accomplish  this  goal we use  and  maintain
conservative underwriting policies and disciplined credit approval processes. We
also  have  internal  control  processes,  including  contract  origination  and
management, cash management, servicing, collections, remarketing and accounting.
Whenever  possible,  we use  non-recourse  financing  for which we try to obtain
lender  commitments  before  asset  origination.  We have  over 35  non-recourse
financing sources that we use, including GE Capital  Corporation,  Key Corporate
Capital, Inc., Fleet Business Credit Corporation, Fifth Third Bank, and Citizens
Banking Corporation.

Whenever  possible and desirable we manage our risk in assets by selling  leased
assets,  including the residual portion of leases, to third-parties  rather than
maintaining  them on our balance sheet.  We try to obtain  commitments for these
asset sales before asset  origination in a financing  transaction.  We have sold
assets in the current year to GE Capital  Corporation,  Heller Financial,  Fleet
Business Credit  Corporation,  and in prior years to Firstar  Equipment  Finance
Company  and John  Hancock  Leasing  Corp.,  among  others.  We also use  agency
purchase orders to procure equipment for lease to our customers as an agent, not
a  principal,   and  otherwise   take   measures  to  minimize  our   inventory.
Additionally,  we use  fixed-rate  funding and issue  proposals  that adjust for
material  adverse interest rate movements as well as material adverse changes to
the financial condition of the customer.

We have an executive  management  review process and other internal  controls in
place  to  protect  against  entering  into  lease  transactions  that  may have
undesirable financial terms or unacceptable levels of risk. Our leases and sales
contracts   are  reviewed  by  senior   management   for   pricing,   structure,
documentation  and credit quality.  Due in part to our strategy of focusing on a
few  equipment  categories,  we have  extensive  product  knowledge,  historical
re-marketing  information  and  experience  on the  products we lease,  sell and
service.  We rely on our  experience  in setting and  adjusting our sale prices,
lease rate factors and the residual values.

Default and Loss  Experience.  During the fiscal year ended March 31,  2001,  we
reserved for  $1,989,245 in credit  losses and incurred  actual credit losses of
$368,612.  During the fiscal year ended March 31, 2000 we reserved  for $732,839
in credit losses and incurred actual credit losses of $533,031.


                                       16



COMPETITION

The  market for our  electronic  commerce  products  is  intensely  competitive,
subject to rapid change and significantly  affected by new product introductions
and other market  activities  of industry  participants.  Our primary  source of
direct  competition  comes from  independent  software  vendors  of  procurement
applications.  We also  face  indirect  competition  from  potential  customers'
internal   development  efforts  and  have  to  overcome  potential   customers'
reluctance to move away from existing legacy systems and processes.


Our current and potential competitors in the electronic commerce market include,
among others, Ariba, Inc., Commerce One, Inc., Clarus Corporation, International
Business Machines Corporation,  and General Electric.  In addition,  there are a
number of companies  developing  and marketing  business-to-business  electronic
commerce  solutions  targeted  at  specific  vertical  markets.  Some  of  these
competitors  offer  Internet-based  solutions  that are  designed  to  enable an
enterprise to buy more  effectively  from its suppliers.  Other  competitors are
also attempting to migrate their technologies to an  Internet-enabled  platform.
Some of these competitors and potential  competitors include ERP vendors,  which
are expected to sell their  procurement  products  along with their  application
suites.  These ERP vendors have a significant  installed  customer base and have
the  opportunity to offer  additional  products to those customers as additional
components of their respective application suites.

We believe  that the  principal  competitive  factors  for  business-to-business
electronic  commerce  solutions  are  scalability,  functionality,  ease-of-use,
ease-of-implementation,  ability to  integrate  with  existing  legacy  systems,
experience in  business-to-business  supply chain  management and knowledge of a
business'  asset  management  needs.  We believe we compete  favorably  with our
competitors in these areas.

In addition, we expect to continue to compete in the information  technology and
telecommunications  equipment  leasing and financing market. We compete directly
with various leasing  companies such as GE Capital  Corporation and bank leasing
subsidiaries,   as  well  as  captive  finance  companies  such  as  IBM  Credit
Corporation.  Many of these competitors are well established, have substantially
greater  financial,  marketing,  technical and sales support than we do and have
established  reputations  for  success  in  the  purchase,  sale  and  lease  of
computer-related  products. In addition, many computer manufacturers may sell or
lease  directly  to  our  customers,   and  our  continued  ability  to  compete
effectively may be affected by the policies of such manufacturers.

EMPLOYEES

As of March 31, 2001 we employed  409  full-time  and  part-time  employees  who
operated  through 16 offices,  including  our  principal  executive  offices and
regional sales offices.  We also have employees in 4 locations  based from their
residences.  No employees  are  represented  by a labor union and we believe our
relationships with our employees are good. The functional areas of our employees
are as follows:

                                              Number of Employees
                                           -------------------------

              Sales and Marketing                     111
              Technical Support                        99
              Contractual                              57
              Accounting and Finance                   51
              Administrative                           60
              Software and Development                 17
              Executive                                14


                                       17

On May 15, 2001, as part of the acquisition from Procurenet, inc., approximately
39 permanent sales and IT development employees joined our company as well as 10
data input  specialists  who are temporarily  retained.  Including the employees
from Procurenet, inc., our employee total would have been as follows:


                                             Number of Employees
                                          -------------------------

              Sales and Marketing                     117
              Technical Support                        99
              Contractual                              57
              Accounting and Finance                   51
              Administrative                           61
              Software and Development                 47
              Executive                                16
              Data Input Temporaries                   10


RISK FACTORS

The Limited Operating  History Of Our ePlusSuite  Business Makes It Difficult To
Evaluate Our Business And Our Prospects

Our  ePlusSuite  solution,  introduced  on  November 2, 1999,  has an  extremely
limited  operating  history.  Although we have been in the business of financing
and selling information  technology equipment since 1990, we will encounter some
of the challenges,  risks, difficulties and uncertainties frequently encountered
by early-stage  companies using new business models in evolving markets. Some of
these challenges relate to our ability to:

o    increase the total number of users of our ePlusSuite services;

o    adapt to meet changes in our markets and competitive developments;

o    hire sufficient  sales and technical  personnel to accommodate the expected
     growth in our customer base which may negatively impact our  profitability;
     and

o    continue to update our technology to enhance the features and functionality
     of our suite of products.

We cannot be certain that our business  strategy  will be  successful or that we
will successfully address these and other challenges, risks and uncertainties.

The  Electronic  Commerce   Business-To-Business   Solutions  Market  Is  Highly
Competitive And We Cannot Assure You That We Will Be Able To Effectively Compete


                                       18


The  market  for   Internet-based,   business-to-business   electronic  commerce
solutions  is  extremely  competitive.  We expect  competition  to  intensify as
current competitors expand their product offerings and new competitors enter the
market.  We  cannot  assure  you  that we will be able to  compete  successfully
against current or future competitors, or that competitive pressures faced by us
will not  harm our  business,  operating  results  or  financial  condition.  In
addition,  the market for electronic procurement solutions is relatively new and
underdeveloped.  Our strategy of providing an Internet-based electronic commerce
solution  may  not  be  successful,  or  we  may  not  execute  it  effectively.
Accordingly, our solution may not be widely adopted by businesses.

Our current and  potential  competitors  in the market  include,  among  others,
Ariba, Inc., Commerce One, Inc., Clarus Corporation, Concur Technologies,  Inc.,
Connect,  Inc.,  Harbinger  Corporation,  i2 Technologies,  Inc.,  International
Business Machines  Corporation,  Intellisys Group, Inc., Microsoft  Corporation,
Netscape Communications  Corporation,  Oracle Corporation,  PeopleSoft, Inc. and
SAP Corporation  Systems.  Because there are relatively low barriers to entry in
the electronic commerce market,  competition from other established and emerging
companies  may develop in the future.  In  addition,  our  customers  may become
competitors in the future.  Increased competition is likely to result in reduced
margins,  longer  sales  cycles  and loss of market  share,  any of which  could
materially  harm our business,  operating  results or financial  condition.  The
business-to-business  electronic  commerce  solutions offered by our competitors
now or in the future may be  perceived  by buyers and  suppliers  as superior to
ours.  Many of our  competitors  have, and potential  competitors may have, more
experience   developing   Internet-based   software  and  end-to-end  purchasing
solutions,  larger  technical  staffs,  larger  customer  bases,  greater  brand
recognition and greater financial,  marketing and other resources than we do. In
addition,  competitors  may be able to develop  products and  services  that are
superior to our products and services,  that achieve greater customer acceptance
or that have  significantly  improved  functionality as compared to our existing
and future products and services.

If Our Products Contain Defects, Our Business Could Suffer

Products as complex as those used to provide our electronic  commerce  solutions
often contain known and undetected errors or performance problems.  Many serious
defects  are   frequently   found  during  the  period   immediately   following
introduction of new products or enhancements to existing  products.  Although we
attempt to resolve all errors that we believe would be considered serious by our
customers,  our products are not  error-free.  Undetected  errors or performance
problems may not be discovered in the future and known errors  considered  minor
by us might be considered  serious by our  customers.  This could result in lost
revenues,  delays in customer  acceptance or unforeseen  liability that would be
detrimental to our reputation and to our business.

We May Not Be Able To Hire And Retain Sufficient Sales,  Marketing And Technical
Personnel That We Need To Succeed

To  increase  market   awareness  and  sales  of  our  offerings,   we  need  to
substantially expand our sales operations and marketing efforts.  These products
and services  require a  sophisticated  sales effort and  significant  technical
support. Hiring technical personnel and finding third-party technical support is
very competitive in the electronic  commerce market due to the limited number of
people available with the necessary  technical  skills and  understanding of the
Internet.  Competition for qualified sales, marketing and technical personnel is
intense,  and we might not be able to hire and retain sufficient numbers of such
personnel to grow our electronic commerce business.

If We Are Unable To Protect Our Intellectual Property, Our Business Will Suffer

                                       19


The  success  of our  business  strategy  depends,  in  part,  upon  proprietary
technology  and other  intellectual  property  rights.  To date,  we have relied
primarily on a combination  of copyright,  trade secret and service mark laws to
protect our proprietary  technology.  It may be possible for unauthorized  third
parties to copy certain  portions of our products or reverse  engineer or obtain
and use information  that we regard as proprietary.  Some of our agreements with
our  customers and  technology  licensors  contain  residual  clauses  regarding
confidentiality  and the rights of third  parties to obtain the source  code for
our products. These provisions may limit our ability to protect our intellectual
property rights in the future that could seriously harm our business,  operating
results  and  financial  condition.  We  cannot  assure  you that  our  means of
protecting our  intellectual  property rights will be adequate.  If any of these
events happen, our business,  operating results and financial condition could be
harmed.

We  Face  Risks  Of  Claims  From  Third  Parties  For   Intellectual   Property
Infringement That Could Harm Our Business

Although we believe that our  intellectual  property  rights are  sufficient  to
allow us to market our existing  products without  incurring  liability to third
parties,  we cannot assure you that our products and services do not infringe on
the intellectual property rights of third parties.

In addition,  because patent  applications in the United States are not publicly
disclosed until the patent is issued,  we may not be aware of applications  that
have been filed  which  relate to our  products  or  processes.  We could  incur
substantial costs in defending ourselves and our customers against  infringement
claims.  In the event of a claim of  infringement,  we and our  customers may be
required to obtain one or more licenses from third parties. We cannot assure you
that such licenses could be obtained from third parties at a reasonable  cost or
at all.  Defense of any lawsuit or failure to obtain any such  required  license
could harm our business, operating results and financial condition. In addition,
in certain  instances,  third parties  licensing  software to us have refused to
indemnify us for possible infringement claims.

If We Publish Inaccurate Catalog Content Data, Our Business Could Suffer

Any defects or errors in catalog  content data could harm our customers or deter
businesses from participating in our offering,  damage our business  reputation,
harm our ability to attract new  customers  and  potentially  expose us to legal
liability.  In addition, from time to time some participants in ePlusSuite could
submit  to us  inaccurate  pricing  or other  catalog  data.  Even  though  such
inaccuracies  are not caused by our work and are not within  our  control,  such
inaccuracies could deter current and potential customers from using our products
and could harm our business, operating results and financial condition.

We Depend On Having Creditworthy Customers

Our leasing and technology sales business  requires  sufficient  amounts of debt
and equity capital to fund our equipment purchases. If the credit quality of our
customer base materially  decreases,  or if we experience a material increase in
our credit losses, we may find it difficult to continue to obtain the capital we
require and our  business,  operating  results and  financial  condition  may be
harmed. In addition to the impact on our ability to attract capital,  a material
increase in our delinquency and default  experience would itself have a material
adverse  effect on our  business,  operating  results and  financial  condition.
Failure  to find  alternative  purchasers  of our  leased  equipment  may have a
material  adverse  effect  on our  business,  operating  results  and  financial
condition.

                                       20


We May Not Be Able To Realize Our Entire Investment In The Equipment We Lease

We lease various types of equipment to customers  through two distinct  types of
transactions:  direct financing leases and operating  leases. A direct financing
lease  passes  substantially  all of the risks and rewards of owning the related
equipment to the customer.  Lease  payments  during the initial term of a direct
financing lease cover  approximately  90% of the underlying  equipment's cost at
the  inception of the lease.  The duration of an operating  lease,  however,  is
shorter  relative  to the  equipment's  useful  life.  We bear  greater  risk in
operating  leases in that we may not be able to remarket the  equipment on terms
that will allow us to fully recover our investment.

At the inception of each lease, we estimate the fair market value of the item as
a  residual  value  for the  leased  equipment  based on the  terms of the lease
contract.  Residual  values  are  determined  and  approved  by  our  investment
committee.  A decrease in the market  value of such  equipment at a rate greater
than the rate we expected,  whether due to rapid  technological  obsolescence or
other factors, would adversely affect the residual values of such equipment. Any
such loss, which is considered by management to be permanent in nature, would be
recognized in the period of impairment in accordance with Statement of Financial
Accounting Standard No. 13, "Accounting for Leases." Consequently,  there can be
no assurance that our estimated residual values for equipment will be realized.

We May Not Reserve Adequately For Our Credit Losses

We maintain a consolidated reserve for credit losses on finance receivables. Our
consolidated  reserve for credit losses  reflects  management's  judgment of the
loss  potential.  Our management  bases its judgment on the nature and financial
characteristics of our obligors,  general economic conditions and our charge-off
experience.  It also considers delinquency rates and the value of the collateral
underlying the finance receivables.

We cannot be certain  that our  consolidated  reserve for credit  losses will be
adequate  over  time  to  cover  credit  losses  in  our  portfolio  because  of
unanticipated  adverse  changes  in the  economy or events  adversely  affecting
specific customers, industries or markets. If our reserves for credit losses are
not  adequate,  our  business,  operating  results and  financial  condition may
suffer.

Our Earnings May Fluctuate

Our earnings are susceptible to fluctuations for a number of reasons,  including
the seasonal and cyclical  nature of our customers'  procurement  patterns.  Our
earnings  will  continue  to be  affected  by  fluctuations  in  our  historical
business,  such as  reductions  in  realized  residual  values,  lower  sales of
equipment  and lower  overall  leasing  activity.  In the event our  revenues or
earnings 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 our common stock's market price.

We Are Dependent Upon Our Current Management Team

Our  operations  and  future  success  depend  on  the  efforts,  abilities  and
relationships of our Chairman, Chief Executive Officer and President, Phillip G.
Norton;  our founder and  Executive  Vice  President,  Bruce M. Bowen,  who also
serves as a  director;  Steven J.  Mencarini,  Senior Vice  President  and Chief
Financial Officer;  Kleyton L. Parkhurst,  Senior Vice President,  Secretary and
Treasurer;  Vincent  Marino,  President of ePlus  Technology of PA, inc.;  David
Rose,  President of ePlus  Technology of NC, inc.; and Nadim Achi,  President of
ePlus  Technology,  inc.  The loss of any of these key  management  officers  or


                                       21


personnel  could  have a  material  adverse  effect on our  business,  operating
results and  financial  condition.  Each of these  officers  has entered into an
employment  agreement  with us. We maintain  key-man life  insurance only on Mr.
Norton.

ITEM 2.  PROPERTIES

The Company  operates from sixteen leased offices, of which three have warehouse
space on site and one remote  warehouse site.  Some sales and service  personnel
operate  from  residential  offices  or space  that is  provided  for by another
entity. Our total leased square footage is approximately  78,965 square feet and
we pay rental of approximately  $114,500 per month.  Some of our companies share
office space to improve consolidated  corporate marketing of our products and to
provide better cost efficiency. We do not own any real estate.




                                       Number of   Approximate Square
   Location           Company          Employees        Footage                  Function
- -------------------- --------------- ------------- ------------------ -----------------------------
                                                           
Herndon, VA          ePlus Group           142          10,053         Corporate headquarters
                                                                       and sales-shared
Raleigh, NC          ePlus Group            12           8,000         Sales
Sacramento, CA       ePlus Group             3             954         Sales
West Chester, PA     ePlus Group             3             635         Sales
Dallas, TX           ePlus Group             2             943         Sales
Columbia, MD         ePlus Group             1             100         Sales
St. Louis, MO        ePlus Group             1             150         Sales
Morristown, NJ       ePlus Group             1             100         Sales
Milpitas, CA         ePlus Group             1             100         Sales
Other locations      ePlus Group             4                         Sales - home based
Herndon, VA          ePlus Government       11           1,400         Corporate headquarters
                                                                       -shared
Wilmington, NC       ePlus                  52           4,460         Subsidiary headquarters,
                     Technology of                                     sales office and warehouse
                     NC, inc.
Greenville, NC       ePlus                  10           6,119         Sales office and warehouse
                     Technology of
                     NC, inc.
Charlotte, NC        ePlus                   4           2,185         Sales office-shared
                     Technology of
                     NC, inc.

Pottstown, PA        ePlus                  70          17,000         Subsidiary headquarters,
                     Technology of                                     sales office and warehouse
                     PA, inc.
Camp Hill, PA        ePlus                   5           1,174         Sales office
                     Technology of
                     PA, inc
Herndon, VA          ePlus                  86          13,245         Subsidiary headquarters-
                     Technology, inc.                                  shared, annex location and
                                                                       warehouse


                                       22

Herndon, VA          ePlus                               1,616         Storage warehouse
                     Technology, inc.
Avon, CT             ePlus   Systems,    14              5,030         Subsidiary headquarters,
                     inc.                                              sales and technical
                                                                       development
Great  River, NY     ePlus   Systems,    4                             Sales
                     inc.
Raleigh , NC         ePlus   Systems,    2                             Sales  and service
                     inc.
Other Locations      ePlus   Systems,    3                             Sales and service
                     inc
Houston, TX          ePlus    Content    26              4,000         Subsidiary headquarters,
                     Services, inc.                                    sales and e-commerce
                                                                       catalog service center



ePlus inc., ePlus Group, inc., ePlus Government and ePlus Technology, inc. share
space in the same  building  in  Herndon,  VA.  The two  largest  locations  are
Herndon,  VA and Pottstown,  PA that have lease expiration dates of November 30,
2004 and June 30, 2005 respectively.

ITEM 3.  LEGAL PROCEEDINGS

The Company is not aware of any pending or  threatened  legal  proceedings  that
would have a material  adverse  effect upon the  Company's  business,  financial
condition, results of operations or cash flows.

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

None.


                                       23



                                     PART II

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

MARKET INFORMATION

Since  November 1, 1999,  the  Company's  Common  Stock has traded on the Nasdaq
National Market under the symbol "PLUS." Previously,  the Company's Common Stock
was traded on the Nasdaq  National  Market from November 20, 1996 to October 31,
1999 under the symbol  "MLCH." The following  table sets forth the range of high
and low sale prices for the Common  Stock for the period  April 1, 1999  through
March 31, 2001, by quarter.

Quarter Ended                          High                          Low
- -------------                          ----                          ---
June 30, 1999                         $ 9.50                        $7.50
September 30, 1999                    $11.25                        $7.00
December 31, 1999                     $46.00                        $8.75
March 31, 2000                        $74.63                       $27.13
June 30, 2000                         $37.12                       $12.50
September 30, 2000                    $30.50                       $14.62
December 31, 2000                     $23.62                        $7.28
March 31, 2001                        $17.75                        $7.37

On June 20, 2001 the closing  price of the Common Stock was $9.00 per share.  On
June 20, 2001,  there were 184  shareholders  of record of our common stock.  We
believe there are over 400 beneficial holders of the Company's common stock.

DIVIDENDS

The Company has never paid a cash dividend to stockholders. We have retained our
earnings for use in the business. There is also a contractual restriction in our
ability to be able to pay dividends.  Our National City Bank Facility  restricts
dividends to 50% of net income accumulated after September 30, 2000.  Therefore,
the payment of cash dividends on the Common Stock is unlikely in the foreseeable
future. Any future determination concerning the payment of dividends will depend
upon the elimination of this restriction and the absence of similar restrictions
in other  agreements,  our financial  condition,  results of operations  and any
other factors deemed relevant by our Board of Directors.

RECENT SALES OF UNREGISTERED SECURITIES

On September 30, 1999, the Company acquired all of the outstanding stock of CLG,
Inc., a wholly-owned  subsidiary of Centura Bank.  Total  consideration  for the
acquisition  was $36.5 million,  including $29.5 million in cash, a subordinated
note in the amount of $3.1 million and 392,990  shares of the  Company's  Common
Stock.

On April 11, 2000,  the Company  issued to TC Plus, LLC 709,956 shares of Common
Stock upon the cashless exercise by TC Plus, LLC of a stock purchase warrant for

                                       24


1,090,909  shares,  with an  exercise  price of $11.00 per share.  The  cashless
exercise was made based on the closing  price of the  Company's  Common Stock on
April 11, 2000.

On May 15, 2001,  the Company  issued  422,833 shares of Common Stock as part of
the  consideration  for the  acquisition  of certain  assets and  liabilities of
ProcureNet,  Inc. The remaining  consideration  was the payment of $1,000,000 of
cash and the assumption of certain liabilities.

The issuances of securities  described above were made in reliance on exemptions
from registration provided by Section 4(2) or Regulation D of the Securities Act
of 1933, as amended, as issuances by the issuer not involving a public offering.
The entities  receiving  securities from us in the transactions  described above
represented  their  intention to acquire the securities for investment  only and
not with a view to or for distribution in connection with such  transactions and
appropriate  legends  were  affixed  to the  share  certificates  issued in such
transactions.  All  recipients  had  adequate  access to  information  about the
Company,  through their  relationships  with the Company or through  information
about the Company made available to them.

ITEM 6.  SELECTED FINANCIAL DATA

The  selected  consolidated  financial  data set forth  below  should be read in
conjunction  with the  Consolidated  Financial  Statements  of the  Company  and
related Notes thereto and the information  included under "Item 7,  Management's
Discussion and Analysis of Results of Operations, Financial Condition, Liquidity
and Capital  Resources - As of and For the Years Ended March 31, 1999,  2000 and
2001" and "Item 1, Business."





                                       25





ePLUS, INC. AND SUBSIDIARIES
SELECTED CONSOLIDATED FINANCIAL DATA
(Dollar amounts in thousands, except
per share data)


                                                                    Year Ended March 31,
                                                  ---------------------------------------------------------------------
                                                       1997          1998          1999         2000         2001
                                                  ---------------------------------------------------------------------

CONSOLIDATED STATEMENTS OF EARNINGS
Revenues:
                                                                                              
   Sales of equipment                                  $ 52,167      $ 47,419      $ 83,516      166,252     $ 216,183
   Sales of leased equipment                             21,634        50,362        84,379       57,360        34,031
   Lease revenues                                         9,909        14,882        20,611       31,374        42,694
   Fee and other income                                   2,503         5,779         5,464        8,371         7,993
   ePlusSuite revenues                                       -             -             -         1,376         5,685
                                                  ---------------------------------------------------------------------
      Total revenues                                     86,213       118,442       193,970      264,733       306,586
                                                  ---------------------------------------------------------------------
Costs and Expenses:
   Cost of sales of equipment                            42,180        37,423        71,367      147,209       182,474
   Cost of sales of leased equipment                     21,667        49,669        83,269       55,454        33,329
   Direct lease costs                                     4,761         5,409         6,184        8,025        16,535
   Professional and other costs                             577         1,073         1,222        2,126         3,363
   Salaries and benefits                                  8,241        10,357        11,880       19,189        30,611
   General and administrative expenses                    2,286         3,694         5,152        7,090        10,766
   Interest and financing costs                           1,649         1,837         3,601       11,390        15,523
   Nonrecurring acquisition costs                             -           250             -            -             -
                                                  ---------------------------------------------------------------------
      Total costs and expenses                           81,361       109,712       182,675      250,483       292,601
                                                  ---------------------------------------------------------------------

Earnings before provision for income taxes                4,852         8,730        11,295       14,250        13,985
Provision for income taxes                                1,360         2,691         4,579        5,875         5,667
                                                  ---------------------------------------------------------------------
Net earnings                                            $ 3,492       $ 6,039       $ 6,716      $ 8,375       $ 8,318
                                                  =====================================================================
Net earnings per common share - Basic                   $  0.67       $  1.00       $  0.99      $  1.09       $  0.86
                                                  =====================================================================
Pro forma net earnings (1)                              $ 3,133       $ 5,426
                                                  ==============================
Pro forma net earnings per common share - Basic         $  0.60        $ 0.90
                                                  ==============================

Weighted average shares outstanding - Basic           5,184,261     6,031,085     6,769,732    7,698,287     9,625,891


(1)  Pro forma net earnings as if companies which were subchapter S corporations
     prior to their business combination with the Company,  which were accounted
     for under the  pooling of  interests  method,  had been  subject to federal
     income tax throughout the periods presented.



                                       26





ePLUS, INC. AND SUBSIDIARIES
SELECTED CONSOLIDATED FINANCIAL DATA
(Dollar amounts in thousands, except
per share data)


                                                                                 As of March 31,
                                                      ---------------------------------------------------------------------
                                                           1997         1998          1999          2000         2001
                                                      ---------------------------------------------------------------------

CONSOLIDATED BALANCE SHEETS
Assets:
                                                                                                   
   Cash and cash equivalents                                $ 6,654     $ 18,684       $ 7,892      $ 21,910      $ 24,534
   Accounts receivable                                        8,846       16,383        44,090        60,167        57,627
   Notes receivable                                           2,154        3,802           547         1,195         1,862
   Inventories                                                1,278        1,214           658         2,445         2,651
   Investment in direct financing and sales
      type leases, net                                       17,473       32,496        83,371       221,885       198,563
   Investment in operating lease equipment, net              11,065        7,296         3,530        10,114         4,283
   Other assets                                                 741        2,137        12,357        24,628        15,754
   All other assets                                             813        1,184         1,914         2,991         5,593
                                                      ---------------------------------------------------------------------
      Total assets                                         $ 49,024     $ 83,196     $ 154,359     $ 345,335     $ 310,867
                                                      =====================================================================

Liabilities:
   Accounts payable - equipment                             $ 4,946     $ 21,284      $ 18,049      $ 22,976       $ 9,227
   Accounts payable - trade                                   3,007        6,865        12,518        29,452        18,926
   Salaries and commissions payable                             672          390           536           957         1,293
   Recourse notes payable                                       439       13,037        19,081        39,017         8,876
   Nonrecourse notes payable                                 19,705       13,028        52,429       182,845       157,960
   All other liabilities                                      3,778        5,048         7,932        12,967        22,678
                                                      ---------------------------------------------------------------------
      Total liabilities                                      32,547       59,652       110,545       288,214       218,960
Stockholders' equity                                         16,477       23,544        43,814        57,121        91,907
                                                      ---------------------------------------------------------------------
Total liabilities and stockholders' equity                 $ 49,024     $ 83,196     $ 154,359     $ 345,335     $ 310,867
                                                      =====================================================================





ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS, FINANCIAL
CONDITION, LIQUIDITY AND CAPITAL RESOURCES - AS OF AND FOR THE YEARS ENDED MARCH
31, 1999, 2000 AND 2001

The following  discussion  and analysis of results of  operations  and financial
condition of the Company  should be read in  conjunction  with the  Consolidated
Financial Statements and the related Notes included elsewhere in this report.

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 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.

                                       27


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  strategy is to reduce or eliminate  our balance  sheet risk over
time  by  outsourcing  lease  and  other  financing  to  third-party   financial
institutions,  while  charging  a  transaction  fee and  arranging  the 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 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 from our electronic  commerce business unit, while
revenues  from our leasing and sales  business may decrease  over time.  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  begin to  represent  a smaller  portion of our total  revenues.
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 that 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 this strategy, it expects the
business to become less capital  intensive  over time.  As a result,  management
expects total assets and total  liabilities to decrease.  The Company expects to
significantly  reduce 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 that 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. On May 15, 2001, we acquired from
ProcureNet,  Inc.,  the  e-commerce  procurement  software  asset  products  and
software  technology  for cleaning and  categorizing  product  descriptions  for
e-commerce catalogues.  These products and services and associated expenses with
this business  acquisition will substantially  increase our expenses in the near
term and the  ability  to sell  these  services  and  products  is  expected  to
fluctuate  depending on the  customer  demand for these  products and  services,
which to date is still unproven. We also expect that the results of adding these
offerings  may cause  management  to redefine  the internal  business  reporting
process and impact the segment reporting in the first quarter of the next fiscal
year which will end March 31, 2002.

                                       28


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 year.

SELECTED ACCOUNTING POLICIES

Amounts  charged  for  the  e-commerce  business  unit's  Procure+  service  are
recognized as services are rendered. Amounts charged for the Manage+ service are
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 leases. 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 finance 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 that 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.  The equipment  subject to such leases
may be obtained in the secondary marketplace,  but most frequently is the result
of re-leasing our own portfolio. This profit or loss that is recognized at lease
inception,  is included in net margin on sales-type  leases.  For equipment sold
through  our  technology  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.


                                       29


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
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.  The proceeds from any subsequent  lease are accounted
for as lease revenues at the time such transaction is entered into.

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 or used  equipment  which is not subject to any type of lease;  (2) sales of
equipment 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 for the electronic  commerce business
unit's  Procure(+)  service are  recognized  as services are  rendered.  Amounts
charged for the Manage(+)  service are recognized on a straight-line  basis over
the period the  services  are  provided.  These  revenues  are  included  in our
ePlusSuite revenues in our consolidated statement of earnings.

Fee and other  income  results  from (1) income from events that occur after the
initial  sale  of a  financial  asset  such  as  escrow/prepayment  income,  (2)
re-marketing  fees,  (3)  brokerage  fees earned for the  placement of financing
transactions and (4) interest and other miscellaneous income. These revenues are
included in fee and other income in our consolidated statements of earnings.

                                       30


RESULTS OF OPERATIONS

The Year Ended March 31, 2001 Compared to the Year Ended March 31, 2000

Total  revenues  generated  by the Company  during the year ended March 31, 2001
were $306.6  million  compared to revenues of $264.7  million for the year ended
March 31, 2000, an increase of 15.8%. This increase is primarily attributable to
increases in equipment  sales and lease  revenues.  The  Company's  revenues are
composed  of  sales,  lease  revenues,  ePlusSuite  revenues,  and fee and other
revenue, and may vary considerably from period to period.

Sales revenue,  which includes sales of equipment and sales of leased equipment,
increased  11.9% to $250.2  million  during the year ended  March 31,  2001,  as
compared to $223.6 million in the prior fiscal year.

The  majority  of  sales  of  equipment  are  generated  through  the  Company's
technology business unit subsidiaries.  Sales of used and/or off-lease equipment
are also generated from the Company's brokerage and re-marketing activities. For
the year ended March 31, 2001,  equipment sales through the Company's technology
business unit  subsidiaries  accounted for 99.6% of sales of equipment.  For the
year ended March 31, 2001, sales of equipment increased 30.0% to $216.2 million,
a result of increased technology sales through the Company's  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 15.6% for the year
ended March 31, 2001, as compared to 11.5% during the year ended March 31, 2000.
This increase in net margin  percentage  can be  attributed  to improved  vendor
pricing negotiations and variations in the mix and volume of products sold.

The Company also recognizes  revenue from the sale of leased  equipment.  During
the year ended March 31, 2001 compared to the prior fiscal year, sales of leased
equipment  decreased  40.7% to $34.0  million.  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
recognized  in  accordance  with SFAS No. 125.  The  decrease in sales of leased
equipment  can be  primarily  attributed  to the decline in the volume of leases
sold to MLC/CLC,  LLC, a joint  venture in which the Company owns a 5% interest.
During the years ended March 31, 2001 and 2000, sales to MLC/CLC, LLC, accounted
for 43.1% and 50.0% of sales of  leased  equipment,  respectively.  Sales to the
joint  venture  require  the  consent  of the  joint  venture  partner.  Firstar
Equipment  Finance  Corporation,  which owns 95% of MLC/CLC,  LLC,  discontinued
their continued  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 year ended March 31, 2001,  the Company  recognized a gross margin of
2.1% on leased equipment sales of $34.0 million as compared to a gross margin of
3.3% on leased equipment sales of $57.4 million during the prior fiscal year.

The Company's lease revenues increased 36.1% to $42.7 million for the year ended
March 31, 2001,  compared with the prior fiscal year. This increase  consists of
increased lease earnings and rental revenues,  as well as increased  remarketing
revenues.

                                       31


For the year ended March 31, 2001, fee and other income  decreased 4.5% over the
prior fiscal year.  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 year  ended  March 31,  2001,  the  Company  recorded  $5.7  million  in
ePlusSuite  revenues,  as compared  to $1.4  million in the year ended March 31,
2000. This represents an increase of 313.2%.  These revenues  consist of amounts
charged  for  the  arrangement  of  procurement  transactions  executed  through
Procure+, and Manage+, components of ePlusSuite.

The Company's  direct lease costs  increased  106.0% during the year ended March
31, 2001, as compared to the prior fiscal year. The largest  component of direct
lease  costs  is  depreciation   expense  on  operating  lease  equipment.   The
acquisition of CLG,  Inc.,  which had a higher  percentage of operating  leases,
contributed  to the increase,  as did  increases in the  Company's  reserves for
credit losses.

Salaries and benefits  expenses  increased 59.5% during the year ended March 31,
2001, as compared to the prior fiscal year. General and administrative  expenses
increased  51.9%  over the  prior  fiscal  year.  These  increases  reflect  the
increased  number  of  personnel  employed  by the  Company,  higher  commission
expenses in the technology  business unit, and increased  costs  associated with
the  implementation of the Company's  strategies,  as well as the acquisition of
CLG, Inc.

Interest and  financing  costs  incurred by the Company for the year ended March
31,  2001  increased  36.3%,  and  relate  to  interest  costs on the  Company's
indebtedness.  In addition to increased  borrowing  under the Company's lines of
credit,  the  Company's  lease related  non-recourse  debt  portfolio  increased
significantly  (See  "Liquidity  and Capital  Resources").  Payment 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 $5.7 million for the year
ended March 31, 2001 from $5.9  million for the prior  fiscal  year,  reflecting
effective income tax rates of 40.5% and 41.2%, respectively.

The  foregoing  resulted in a 0.7%  decrease in net  earnings for the year ended
March 31, 2001, as compared to the prior fiscal year.

Basic and fully  diluted  earnings per common share were $0.86 and $0.80 for the
year ended  March 31,  2001,  as  compared to $1.09 and $0.91 for the year ended
March 31, 2000, based on weighted average common shares outstanding of 9,625,891
and   10,383,467,   respectively,   for  2001  and  7,698,287   and   9,155,056,
respectively, for 2000.

The Year Ended March 31, 2000 Compared to the Year Ended March 31, 1999

Total  revenues  generated  by the Company  during the year ended March 31, 2000
were $264.7  million  compared to revenues of $194.0  million for the year ended
March 31, 1999, an increase of 36.5%. This increase is primarily attributable to
an increase in  equipment  sales.  The  increase in total  revenues for the year
ended March 31, 2000,  without the  inclusion of the  operations  of CLG,  Inc.,
would have been 31.1%.

                                       32


Sales revenue,  which includes sales of equipment and sales of leased equipment,
increased  33.2% to $223.6  million  during the year ended  March 31,  2000,  as
compared to $167.9 million in the prior fiscal year.

For the year  ended  March 31,  2000,  equipment  sales  through  the  Company's
technology business unit subsidiaries accounted for 98.1% of sales of equipment,
with the remainder being sales from brokerage and re-marketing activities. Sales
of  equipment  increased  significantly  during the year ended  March 31,  2000,
primarily  a  result  of  increased   technology  sales  through  the  Company's
subsidiaries.  For the year ended March 31, 2000,  sales of equipment  increased
99.1% to $166.3 million.  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 11.5% for the year
ended March 31, 2000,  as compared to a gross margin of 14.5%  realized on sales
of equipment  generated  during the year ended March 31, 1999.  This decrease in
net margin  percentage can be primarily  attributed to increased sales to larger
volume customers who are more price  competitive.  The Company's gross margin on
sales of equipment may be affected by the mix and volume of products sold.

During the year ended March 31, 2000 compared to the prior fiscal year, sales of
leased equipment decreased 32% to $57.4 million. The decrease in sales of leased
equipment  can be  primarily  attributed  to the decline in the volume of leases
sold to MLC/CLC,  LLC. During the years ended March 31, 2000 and 1999,  sales to
MLC/CLC,  LLC,  accounted  for 50% and  96.1%  of  sales  of  leased  equipment,
respectively.

During the year ended March 31, 2000,  the Company  recognized a gross margin of
3.3% on leased equipment sales of $57.4 million as compared to a gross margin of
1.3% on leased  equipment  sales of $84.4 million  during the prior fiscal year.
The increase in gross margin is due  primarily  to  increased  origination  fees
charged to the equity purchasers of leased equipment.

The Company's lease revenues increased 52.2% to $31.4 million for the year ended
March 31, 2000,  compared with the prior fiscal year. This 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 March 31, 2000 and March 31, 1999 were $221.9
million and $83.4 million,  respectively.  The March 31, 2000 balance represents
an increase of $138.5  million or 166.1% over the balance as of March 31,  1999.
The increase in the net investment in direct financing and sales-type leases, as
well  as the  corresponding  lease  revenues,  was  due  in  large  part  to the
acquisition  of CLG,  Inc. The  increases  in lease  revenues for the year ended
March 31, 2000, without the operations of CLG, Inc., would have been 14.5%.

For the year ended March 31, 2000, fee and other income increased 53.2% over the
prior fiscal year.  This increase is  attributable to increases in 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
consumate 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.  The  acquisition  of CLG, Inc. did not
materially affect the increases for the periods presented.

                                       33


For the year  ended  March 31,  2000,  the  Company  recorded  $1.4  million  in
ePlusSuite  revenues.  These  revenues  consisted  of  amounts  charged  for the
arrangement of procurement  transactions executed through Procure+, and Manage+,
components  of  ePlusSuite.  There were no ePlusSuite  revenues  recorded in the
fiscal year ended March 31, 1999,  as ePlusSuite  was  introduced on November 2,
1999.  During  the  year  ended  March  31,  2000,  the  selling,   general  and
administrative  expenses  allocated to the  e-commerce  busines  unit  consisted
primarily of a corporate overhead allocation.

The Company's direct lease costs increased 29.8% during the year ended March 31,
2000,  as compared to the prior  fiscal  year.  The largest  component of direct
lease costs is depreciation  expense on operating lease equipment.  The increase
for the year ended March 31, 2000 is  attributable  to the  acquisition  of CLG,
Inc., which has a higher percentage of operating leases, and as a result,  added
$3.4 million in direct lease costs.

Salaries and benefits  expenses  increased 61.5% during the year ended March 31,
2000  over the same  period in the  prior  year.  These  increases  reflect  the
increased  number  of  personnel  employed  by the  Company,  higher  commission
expenses in the technology business unit, and the acquisition of CLG, Inc.

Interest and  financing  costs  incurred by the Company for the year ended March
31,  2000  increased  216.3%,  and  relate to  interest  costs on the  Company's
indebtedness.  In addition to increased  borrowing  under the Company's lines of
credit,  the  Company's  lease related  non-recourse  debt  portfolio  increased
significantly  (See  "Liquidity  and Capital  Resources").  Payment 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 increased to $5.9 million for the year
ended March 31, 2000 from $4.6  million for the prior  fiscal  year,  reflecting
effective income tax rates of 41.2% and 40.5%, respectively.

The  foregoing  resulted in a 24.7%  increase in net earnings for the year ended
March 31, 2000, as compared to the prior fiscal year.

Basic and fully  diluted  earnings per common share were $1.09 and $0.91 for the
year ended March 31,  2000,  as compared to $0.99 and $0.98 for both methods for
the  year  ended  March  31,  1999,  based on  weighted  average  common  shares
outstanding  of 7,698,287 and  9,155,056,  for 2000 and 6,769,732 and 6,827,528,
respectively, for 1999.

LIQUIDITY AND CAPITAL RESOURCES

During the year ended  March 31,  2001,  the Company  generated  cash flows from
operations of $10.5 million,  and used cash flows from  investing  activities of
$18.6 million.  Cash flows generated by financing  activities  amounted to $10.8
million  during  the same  period.  The net effect of these cash flows was a net
increase in cash and cash  equivalents of $2.6 million  during the year.  During
the same period, our total assets decreased $34.5 million,  or 10.0%,  primarily
the result of decreases in the Company's net investment in direct  financing and
operating leases. On April 17, 2000, a secondary offering of 1,000,000 shares of
our common stock was completed that  generated net proceeds of  $25,936,388. The
Company's net  investments  in direct  financing and operating  lease  equipment
decreased $23.3 million,  or 10.5%,  and $5.8 million,  or 57.7%,  respectively,
during  the  period.  The cash  balance at March 31,  2001 was $24.5  million as
compared to $21.9 million the prior year.

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

                                       34


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
facility had been in place since December  1998,  was  previously  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 had full  recourse  to the
Company,  and was 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.  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 was  determined  by a matrix  that was 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 PNC Bank,  N.A. ($5 million) were added to
the facility and National City was 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 March 31, 2001,  the Company had an  outstanding  balance of $5 million on
the National City Credit Facility.  The loss of this  relationship  could have a
material  adverse  effect on our future  results as we rely on this facility for
daily working capital and liquidity for our leasing business.

In  general,  we use this  facility  to pay the cost of  equipment  to be put on
lease,   and  we  repay   borrowings   from  the  proceeds  of:  (1)  long-term,
non-recourse,  fixed  rate  financing  which we obtain  from  lenders  after the
underlying  lease  transaction  is  finalized  or (2)  sales of  leases to third
parties.  As of March 31,  2000,  the  outstanding  balance on this First  Union
Facility  amounted to $34.5 million,  and  represented  88.4% of the outstanding
recourse  debt. As of March 31, 2001,  the  outstanding  balance on the National
City Facility  amounted to $5 million,  and represented 56.3% of the outstanding
recourse debt. The Company has a $3.1 million subordinated recourse note payable
due to Centura Bank resulting from the  acquisition of CLG, Inc. This note comes
due in October, 2006 and has an 11% interest rate payable monthly.

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 personal  computers  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. The 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. and ePlus
Technology of NC, inc.  have accounts  receivable  facilities  through  Deutsche

                                       35


Financial  Services  Corporation.  Of the  total  $33  million  dollar  facility
provided  by  Deutsche  Financial  Services  Corporation,  $26  million  is  for
traditional  inventory  floor  planning and $7 million is available for accounts
receivable  financing.  The  maximum  available  under the  accounts  receivable
facilities for ePlus  Technology,  inc. and ePlus  Technology of PA, inc. are $5
million  and $2 million  respectively  and as of March 31,  2001 the  balance of
these  account  receivable  facilities,  which is  included  in  recourse  notes
payable, were $112,618 and $0 respectively.  As of March 31, 2001 the respective
floor planning inventory  agreement maximum credit limits and actual outstanding
balances are as follows:

                                                                    Balance at
          Entity          Floor Plan Supplier     Credit Limit    March 31, 2001
- -----------------------   ----------------------- ------------ -----------------

ePlus Technology of NC,   Deutsche Financial       $ 3,500,000     $1,554,793
inc.                      Services,Inc.
                          IBM Credit Corporation   $   250,000     $        0

ePlus Technology of PA,   Deutsche Financial       $ 9,000,000     $7,893,419
inc.                      Services,Inc.
                          IBM Credit Corporation   $ 2,000,000     $1,056,318

ePlus Technology,         Deutsche Financial       $13,500,000     $8,663,724
inc.                      Services, Inc.

Until it was terminated on February 15, 2001, ePlus Technology of PA, inc. had a
line of  credit in place  with PNC  Bank,  N.A.  with a  maximum  loan  limit of
$2,500,000  and it was  guaranteed  by ePlus,  inc. The  facilities  provided by
Deutsche  Financial  Services  Corporation for ePlus  Technology of PA, inc. and
ePlus  Technology , inc.  requires a separate  guaranty of up to $4,900,000  and
$2,000,000  respectively,  by ePlus inc. The floor planning facility provided by
IBM Credit  Corporation to ePlus Technology of PA, inc. also requires a guaranty
by ePlus, inc. for the total balance outstanding.

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.  agreements with Finova Capital Corp.
were  terminated  on February 25, 2001.  Both ePlus  Technology  of PA, inc. and
ePlus  Technology of NC, inc.  replaced these  facilities  under agreements with
Deutsche  Financial  Services  Corporation.  The loss of the Deutsche  Financial
Services  Corporation  relationship  could have a material adverse effect on our
future  results as we rely on these  facilities  for daily  working  capital and
liquidity for our technology sales business.

Non-recourse  notes payable  decreased to $158.0  million at March 31, 2001 from
$182.8  million as of March 31, 2000.  The  decrease is primarily  the result of
loan  paydowns  on  the  debt  portfolio   through   customer  lease   payments.
Non-recourse  financings are loans whose  repayment is the  responsibility  of a
specific customer,  although we may make  representations  and warranties to the
lender   regarding  the  specific   contract  or  have  ongoing  loan  servicing

                                       36


obligations.  Under a non-recourse loan, we borrow from a lender an amount based
on the present value of the  contractually  committed  lease  payments under the
lease at a fixed rate of interest, and the lender secures a lien on the financed
assets.  When the lender is fully  repaid  from the lease  payment,  the lien is
released and all further rental or sale proceeds are ours. We are not liable for
the repayment of  non-recourse  loans unless we breach our  representations  and
warranties in the loan  agreements.  The lender  assumes the credit risk of each
lease, and their only recourse,  upon a default under a lease by the lessee,  is
against the lessee and the specific equipment under lease.

We sell our leases to a number of financial institutions. In particular, through
MLC/CLC LLC, we have a formal joint venture  arrangement  with an  institutional
investor,  which  purchases a substantial  portion of our total  equipment under
lease.  Firstar Equipment Finance, a subsidiary of Firstar  Corporation,  a bank
holding  company,  is an  unaffiliated  investor  that owns 95% of MLC/CLC  LLC.
MLC/CLC  LLC  represented  approximately  $14.7  million  of  our  total  leased
equipment  sales of $34.0 million or 43.1% for the year ended March 31, 2001. It
represented  approximately  $28.7 million of our leased equipment sales of $57.4
million or 50.0% for the year ended March 31, 2000.  Firstar  Equipment  Finance
Corporation  discontinued its investment in new lease acquisitions effective May
31, 2000.

As of March 31, 2001 amounts due to vendors for inventory  and general  expenses
("Accounts  Payable - trade") and amounts due to vendors for equipment that will
be placed on lease ("Accounts  Payable - equipment")  totaled $28.2 million,  as
compared to $52.4 million at March 31, 2000.

As of March 31, 2001 and 2000,  the  Company had $1.9 and $1.2  million in notes
receivable,  respectively.  As of March 31,  2000,  we had an  outstanding  note
receivable  of $.8 million from a  corporation  in which we also had warrants to
acquire a major equity share.  Subsequent to year-end, the maker of the note was
acquired and the note receivable was converted into cash from partial repayment,
common stock and additional warrants of the acquiring entity.

ADEQUACY OF CAPITAL RESOURCES

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.

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

                                       37


uncertainties  frequently  encountered  by early stage  companies  using new and
unproven  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, which is based on an unproven business model.
The Company  expects to incur  increased  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 large 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 acceptance of the system;

     o    the pricing model 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, frequent
          new product announcements and established competition;

     o    significant  expansion  of  internal  resources  is needed to  support
          planned growth of the Company's ePlusSuite services.

ITEM 7A.  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.
These  instruments  were  entered  into for other  than  trading  purposes,  are
denominated in U.S. Dollars,  and, with the exception of amounts drawn under the
National  City Bank and  Deutsche  facilities,  bear  interest  at a fixed rate.
Because the interest  rate on these  instruments  is fixed,  changes in interest
rates will not  directly  impact our cash flows.  Borrowings  under the National
City and Deutsche  facilities  bear interest at a  market-based  variable  rate,
based on a rate selected by the Company and determined at the time of borrowing.
If the amount  borrowed is not paid at the end of the rate  period,  the rate is
reset in accordance  with the  Company's  selection and changes in market rates.


                                       38


Due to the  relatively  short nature of the  interest  rate  periods,  we do not
expect our operating  results or cash flow to be materially  affected by changes
in market  interest rates. As of March 31, 2001, the aggregate fair value of our
recourse borrowings approximated their carrying value.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See accompanying Table of Contents to Financial  Statements and Schedule on page
F-1.

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

None.


                                    PART III

Except as set forth below,  the information  required by Items 10, 11, 12 and 13
is incorporated by reference from the Company's definitive Proxy Statement to be
filed with the Securities and Exchange Commission pursuant to Regulation 14A not
later than 120 days after the close of the Company's fiscal year.

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The  following  table sets forth the name,  age and position with the Company of
each person who is an executive officer, director or significant employee.


NAME                          AGE             POSITION                     CLASS
- ----                          ---             --------                     -----

Phillip G. Norton.............57    Director, Chairman of the Board,        III
                                    President and Chief
                                    Executive Officer

Bruce M. Bowen................49    Director and Executive Vice             III
                                    President

Steven J. Mencarini...........45    Senior Vice President and
                                    Chief Financial Officer

Kleyton L. Parkhurst..........38    Senior Vice President, Secretary,
                                    and Treasurer

Terrence O'Donnell............57    Director                                 II

Carl J. Rickertsen............41    Director                                 II

C. Thomas Faulders, III.......51    Director                                  I

David Rose....................40    President, ePlus Technology of NC, inc.

                                       39


Vincent M. Marino.............43    President, ePlus Technology of PA, inc.

Nadim Achi....................39    President, ePlus Technology, inc.


On May 4, 2001 Mr.  Rickertsen  resigned as a Director of the Company.  On March
30, 2001, Mr. Lawrence S. Herman was elected to the Board of Directors.  On June
18, 2001, Mr. Thomas L. Hewitt was elected to the Board of Directors.


                                     PART IV

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

(a)(1) Financial Statements

The  consolidated  financial  statements  listed  in the  accompanying  Index to
Financial  Statements  and  Schedule  are  filed  as a part of this  report  and
incorporated herein by reference.

(a)(2) Financial Statement Schedule

The financial  statement  schedule listed in the accompanying Index to Financial
Statements  and  Schedules  are filed as a part of this report and  incorporated
herein by reference.

(b) Reports on Form 8-K

The Company filed four Form 8-K's during the last quarter of the period  covered
by this report.

Form 8-K filed  with the  Commission  on  January  5, 2001  regarding  the press
release of the third and fourth quarter earning release. No financial statements
were included.

Form 8-K filed on  February  2, 2001  announcing  that  ePlus inc along with its
wholly-owned  subsidiaries  ePlus  Group,  inc,  ePlus  Capital,  inc. and ePlus
Government,  inc. had  established  with National  City Bank, as  administrative
agent, an amended and restated credit agreement with a $35 million dollar limit.
No financial statements were included.

Form 8-K dated February 28, 2001 and filed with the Commission on March 13, 2001
reporting  on  the  establishment  of  floor  planning  agreements  and  account
receivable financing agreements with ePlus Technology, inc., ePlus Technology of
PA, inc.,  and ePlus  Technology  of NC, inc. and  Deutsche  Financial  Services
Corporation.  The agreements  establish a total of $33 million  dollars of floor
planning and accounts  receivable  financing facility.  No financial  statements
were included.

                                       40


(c) Exhibits

        Exhibit
        Number                         Description
        ------------------------------------------------------------------------

        2.1(7)    Stock  Purchase  Agreement,  dated as of October 23, 1998 by
                  and between MLC Holdings, Inc. and TC Leasing, LLC

        2.2(9)    Agreement,  dated as of February 25, 2000 by and between ePlus
                  inc. and TC Plus,  LLC waiving certain provisions of the Stock
                  Purchase Agreement dated as of October 23, 1998 by and between
                  MLC Holdings, Inc. and TC Leasing, LLC

        2.3(10)   Amendment,  dated as of April 11,  2000,  to the  Agreement,
                  dated as of February 25, 2000 by and between ePlus inc. and TC
                  Plus, LLC

        3.1(4)    Certificate of Incorporation of the Company, as amended

        3.2       Certificate of Amendment to Certificate of Incorporation

        3.3(1)    Bylaws of the Company

        4.1(1)    Specimen certificate of Common Stock of the Company

        10.1(1)   Form of  Indemnification  Agreement entered into between the
                  Company and its directors and officers

        10.2(1)*  Form of Employment Agreement between the Registrant and
                  Phillip G. Norton

        10.3(1)*  Form of Employment Agreement between the Registrant and Bruce
                  M. Bowen

        10.4(1)*  Form of Employment Agreement between the Registrant and
                  Kleyton L. Parkhurst

        10.5(3)*  Form of Employment Agreement between the Registrant and Steven
                  J. Mencarini

        10.6(5)*  Form of Employment Agreement between the Registrant and Nadim
                  Achi

        10.7(4)*  MLC Master Stock Incentive Plan

        10.8(4)*  Amended and Restated Incentive Stock Option Plan

        10.9(4)*  Amended and Restated Outside Director Stock Option Plan

        10.10(4)* Amended and Restated Nonqualified Stock Option Plan

        10.11(4)* 1997 Employee Stock Purchase Plan

        10.12(6)  1998 Long Term Incentive Plan

                                       41


        10.13(2)  First Amendment to Loan and Security Agreement dated March 12,
                  1997 between MLC Group, Inc. and Heller Financial, Inc.

        10.14     Amended and Restated  Stockholders Agreement dated as of April
                  11, 2000, by and among ePlus inc., TC Plus, LLC, Phillip G.
                  Norton, Bruce M. Bowen, J.A.P.  Investment Group, L.P., Kevin
                  M. Norton and Patrick J. Norton, Jr.

        10.15(1)  Form of Irrevocable Proxy and Stock Rights Agreement

        10.16(10) Credit Agreement dated January 19, 2001 between ePlus,  inc.,
                  ePlus Group, inc., ePlus Government, inc., and ePlus Capital,
                  inc., with National City Bank, Inc., as Agent

        10.17(11) Business Financing  greement dated  September 8,  2000 between
                  Deutsche  Financial Services Corporation and ePlus Technology,
                  inc.

        10.18(11) Agreement for Wholesale Financing dated September 8, 2000
                  between Deutsche Financial Services and ePlus Technology, inc.

        10.19(11) Paydown Addendum to Business  Financing  Agreement between
                  Deutsche Financial Services and ePlus Technology, inc.

        10.20(11) Limited  Guaranty dated  September 8,  2000 between  Deutsche
                  Financial  Services and  ePlus, inc.

        10.21(12) Agreement for Wholesale Financing between  Deutsche  Financial
                  Services and ePlus Technology of PA, inc., dated February 12,
                  2001

        10.22(12) Business  Financing  Agreement  between Deutsche  Financial
                  Services  Corporation and ePlus Technology of PA, inc., dated
                  February 12, 2001

        10.23(12) Addendum to Business Financing  Agreement  and  Agreement for
                  Wholesale  Financing between Deutsche Financial  Services
                  Corporation and ePlus Technology of PA, inc., dated
                  February 12, 2001

        10.24(12) Limited  Guaranty  for ePlus  Technology  of PA, Inc. to
                  Deutsche  Financial Services Corporation by ePlus, inc., dated
                  February 12, 2001

        10.25(12) Intercreditor Subordination Agreement between Deutsche
                  Financial Services Corporation and IBM Credit Corporation and
                  ePlus Technology of PA, inc., dated February 26, 2001

        10.26(12) Agreement for Wholesale Financing between Deutsche Financial
                  Services  Corporation and ePlus Technology of NC, inc., dated
                  February 12, 2001

        10.27(12) Addendum to Agreement for  Wholesale  Financing  between ePlus
                  Technology of NC, inc. and Deutsche Financial Services
                  Corporation, dated February 12, 2001

        10.28(12) Addendum to Agreement for  Wholesale  Financing  between ePlus
                  Technology of NC, inc. and Deutsche Financial Services
                  Corporation, dated February 12, 2001

                                       42


        10.29(12) Addendum to  Business  Financing Agreement and  Agreement  for
                  Wholesale Financing between ePlus Technology, inc.and Deutsche
                  Financial  Services  Corporation,  dated February 12,  2001,
                  amending the Business Financing Agreement and Wholesale
                  Financing Agreement, dated September 8, 2000

        10.30     Deed of Lease between CALEAST  INDUSTRIAL  INVESTORS,  LLC
                  (Landlord) and ePlus,  inc. (Tenant)

        21.1      Subsidiaries of the Company

        23.1      Consent of Deloitte & Touche LLP
        ----------------------------------------------------
            *Indicates a management contract or compensatory plan or arrangement


          (1)  Incorporated  herein by reference to the indicated  exhibit filed
               as part of the  Registrant's  Registration  Statement on Form S-1
               (No. 333-11737)

          (2)  Incorporated  herein by reference to Exhibit 5.2 filed as part of
               the Registrant's Form 8-K filed March 28, 1997

          (3)  Incorporated  herein by reference to the indicated  exhibit filed
               as part of the Registrant's Form 10-K filed on June 30, 1997

          (4)  Incorporated  herein by reference to the indicated  exhibit filed
               as part of the Registrant's Form 10-Q filed on November 14, 1997

          (5)  Incorporated  herein by reference to the indicated  exhibit filed
               as a part of the Registrant's Form 8-K filed on July 31, 1998

          (6)  Incorporated  herein by  reference to Exhibit 1.1 filed as a part
               of the Registrant's Form 10-Q filed on November 12, 1998

          (7)  Incorporated  herein by reference to the indicated  exhibit filed
               as a part of the Registrant's Form 8-K filed on December 31, 1998

          (8)  Incorporated herein by reference to Exhibit 99.3 filed as part of
               the Registrant's Form 8-K filed on March 9, 2000

          (9)  Incorporated herein by reference to Exhibit 99.2 filed as part of
               the Registrant's Form 8-K filed on May 12, 2000

          (10) Incorporated  herein by reference to Exhibit 5.1 filed as part of
               the Registrant's Form 8-K filed on February 2, 2001

          (11) Incorporated  herein by reference to Exhibits  5.1,  5.2, 5.3 and
               5.4 filed as part of the Registrant's Form 8-K filed on September
               22, 2000

          (12) Incorporated  herein by reference to Exhibits 5.1, 5.2, 5.3, 5.4,
               5.5, 5.6, 5.7, 5.8 and 5.9 filed as part of the Registrant's Form
               8-K filed on March 13, 2001

                                       43



SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                           ePlus inc.

                           /s/ PHILLIP G. NORTON
                           --------------------------------------------
                           By: Phillip G. Norton, Chairman of the Board,
                           President and Chief Executive Officer
                           Date: June 27, 2001

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.

                           /s/ PHILLIP G. NORTON
                           --------------------------------------------
                           By: Phillip G. Norton, Chairman of the Board,
                           President and Chief Executive Officer
                           Date: June 27, 2001

                           /s/ BRUCE M. BOWEN
                           ---------------------------------------------
                           By: Bruce M. Bowen, Director and Executive
                           Vice President
                           Date: June 27, 2001

                           /s/ STEVEN J. MENCARINI
                           --------------------------------------------
                           By: Steven J. Mencarini, Senior Vice President,
                           Chief Financial Officer, Principal Accounting Officer
                           Date: June 27, 2001

                           /s/ C. THOMAS FAULDERS, III
                           ---------------------------------------------
                           By:  C. Thomas Faulders, III, Director
                           Date: June 27, 2001

                           /s/ LAWRENCE S. HERMAN
                           ---------------------------------------------
                           By: Lawrence S. Herman, Director
                           Date: June 27, 2001

                           /s/ THOMAS L. HEWITT
                           ---------------------------------------------
                           By: Thomas L. Hewitt, Director
                           Date: June 27, 2001

                           /s/ TERRENCE O'DONNELL
                           --------------------------------------------
                           By: Terrence O'Donnell, Director
                           Date: June 27, 2001



                                       44



                           ePlus inc. AND SUBSIDIARIES
                   INDEX TO FINANCIAL STATEMENTS AND SCHEDULES


                                                                      PAGE
                                                                      ----
Independent Auditors' Report                                           F-2

Consolidated Balance Sheets as of March 31, 2000 and 2001              F-3

Consolidated Statements of Earnings for the Years Ended
     March 31, 1999, 2000, and 2001                                    F-4

Consolidated Statements of Stockholders' Equity for the Years
     Ended March 31, 1999, 2000 and 2001                               F-5

Consolidated Statements of Cash Flows for the Years Ended
     March 31, 1999, 2000 and 2001                                     F-6

Notes to Consolidated Financial Statements                             F-8

SCHEDULE

II-Valuation and Qualifying Accounts for the Three Years
    S-1 Ended March 31, 1999, 2000 and 2001.


                                      F-1




INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
ePlus inc.
Herndon, Virginia

We have audited the accompanying  consolidated  balance sheets of ePlus inc. and
subsidiaries  as of  March  31,  2001 and  2000,  and the  related  consolidated
statements  of earnings,  stockholders'  equity,  and cash flows for each of the
three years in the period  ended March 31,  2001.  Our audits also  included the
financial  statement  schedule  listed  in the  Index  at Item  14(a)(2).  These
consolidated  financial  statements  and  financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion  on  the  consolidated  financial  statements  and  financial  statement
schedule based on our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the financial position of ePlus inc. and subsidiaries as of
March 31,  2001 and 2000,  and the  results of their  operations  and their cash
flows  for each of the  three  years  in the  period  ended  March  31,  2001 in
conformity with accounting principles generally accepted in the United States of
America.  Also,  in  our  opinion,  such  financial  statement  schedule,   when
considered in relation to the basic consolidated financial statements taken as a
whole,  presents  fairly in all  material  respects  the  information  set forth
therein.



/s/ DELOITTE & TOUCHE LLP

McLean, Virginia
June 22, 2001


                                      F-2





ePlus inc. AND SUBSIDIARIES
 CONSOLIDATED BALANCE SHEETS


                                                                       As of March 31, 2000       As of March 31, 2001
                                                                      -------------------------------------------------
       ASSETS
                                                                                                    
       Cash and cash equivalents                                              $  21,909,784               $ 24,534,183
       Accounts receivable, net of allowance for doubtful
         accounts of $811,545 and $1,392,297 as of
         March 31, 2000 and 2001, respectively                                   60,166,596                 57,627,231
       Notes receivable (1)                                                       1,195,263                  1,862,488
       Employee advances                                                             94,693                     66,082
       Inventories                                                                2,445,425                  2,651,087
       Investment in direct financing and sales-type leases - net               221,884,864                198,563,222
       Investment in operating lease equipment - net                             10,114,392                  4,282,985
       Property and equipment - net                                               2,895,711                  5,216,123
       Deferred tax asset                                                                 -                    310,476
       Other assets (2)                                                          24,628,020                 15,753,599
                                                                      -------------------------------------------------
       TOTAL ASSETS                                                           $ 345,334,748               $310,867,476
                                                                      =================================================

       LIABILITIES AND STOCKHOLDERS' EQUITY

       LIABILITIES
       Accounts payable - equipment                                           $  22,975,545               $  9,226,813
       Accounts payable - trade                                                  29,451,907                 18,925,939
       Salaries and commissions payable                                             956,762                  1,292,722
       Accrued expenses and other liabilities                                     8,519,353                 21,351,575
       Income taxes payable                                                       3,685,870                  1,327,591
       Recourse notes payable                                                    39,017,168                  8,875,595
       Nonrecourse notes payable                                                182,845,152                157,959,706
       Deferred tax liability                                                       762,139                          -
                                                                   ----------------------------------------------------
       Total Liabilities                                                        288,213,896                218,959,941

       COMMITMENTS AND CONTINGENCIES (Note 7)                                             -                          -

       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 9,730,154 issued and outstanding
          at March 31, 2000 and 2001, respectively                                   79,584                     97,301
       Additional paid-in capital                                                29,926,168                 56,376,934
       Retained earnings                                                         27,115,100                 35,433,300
                                                                   ----------------------------------------------------
       Total Stockholders' Equity                                                57,120,852                 91,907,535
                                                                   ----------------------------------------------------
       TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                             $ 345,334,748              $ 310,867,476
                                                                   ====================================================

     (1)  Includes amounts with related parties of $985,767 and $0  as of
          March 31, 2000 and 2001, respectively.

     (2)  Includes  amounts with related parties of $1,509,450 and $1,020,633 as
          of March 31, 2000 and 2001, respectively.

     See Notes to Consolidated Financial Statements.


                                      F-3





ePlus inc. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS
                                                               Year Ended March 31,
                                                        1999            2000             2001
                                                    ------------    -------------    -------------
REVENUES

                                                                            
Sales of equipment                                  $ 83,516,254    $ 166,252,178    $ 216,183,181
Sales of leased equipment                             84,378,800       57,360,366       34,031,381

                                                     167,895,054      223,612,544      250,214,562
Lease revenues                                        20,610,542       31,374,244       42,693,839
Fee and other income                                   5,464,242        8,371,115        7,992,752
ePlusSuite revenues                                            -        1,375,901        5,684,743
                                                      26,074,784       41,121,260       56,371,334

TOTAL REVENUES   (1)                                 193,969,838      264,733,804      306,585,896

COSTS AND EXPENSES

Cost of sales, equipment                              71,367,090      147,209,320      182,473,685
Cost of sales, leased equipment                       83,269,110       55,454,033       33,329,403
                                                     154,636,200      202,663,353      215,803,088

Direct lease costs                                     6,183,562        8,025,343       16,534,992
Professional and other fees                            1,222,080        2,125,523        3,363,324
Salaries and benefits                                 11,880,062       19,189,271       30,610,437
General and administrative expenses                    5,151,494        7,090,070       10,766,333
Interest and financing costs                           3,601,348       11,389,682       15,522,897
                                                      28,038,546       47,819,889       76,797,983

TOTAL COSTS AND EXPENSES   (2)                       182,674,746      250,483,242      292,601,071

Earnings before provision for income taxes            11,295,092       14,250,562       13,984,825

Provision for income taxes                             4,578,625        5,875,194        5,666,625

NET EARNINGS                                         $ 6,716,467      $ 8,375,368      $ 8,318,200
NET EARNINGS PER COMMON SHARE - BASIC                     $ 0.99           $ 1.09           $ 0.86
NET EARNINGS PER COMMON SHARE - DILUTED                   $ 0.98           $ 0.91           $ 0.80
                                                     ==================================================
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC            6,769,732        7,698,287        9,625,891
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED          6,827,528        9,155,056       10,383,467

(1)  Includes  amounts  from related  parties of  $82,652,623,  $28,976,999  and
     $14,923,606  for the fiscal  years  ended  March 31,  1999,  2000 and 2001,
     respectively.

(2)  Includes  amounts  from related  parties of  $80,966,659,  $28,261,282  and
     $15,588,046  for the fiscal  years  ended  March 31,  1999,  2000 and 2001,
     respectively.

See Notes to Consolidated Financial Statements.




                                      F-4






ePlus inc. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY



                                                   Common Stock             Additional
                                           -----------------------------     Paid-in        Retained
                                              Shares          Par Value      Capital        Earnings          TOTAL
                                           -----------------------------  ------------- ----------------  ----------------

                                                                                          
Balance April 1, 1998                           6,071,505      $  60,715     $ 11,460,331    $ 12,023,265      $ 23,544,311

   Issuance of shares for option exercise          10,500            105           91,770              -             91,875
   Issuance of shares to employees                 14,001            140          112,452              -            112,592
   Issuance of shares in business
     combination                                  263,478          2,635        3,620,188              -          3,622,823
   Sale of common shares                        1,111,111         11,111        9,714,630              -          9,725,741
   Net earnings                                        -              -                -        6,716,467         6,716,467
                                           ----------------------------- ---------------- ----------------  ----------------
Balance, March 31, 1999                         7,470,595         74,706       24,999,371      18,739,732        43,813,809
                                           ----------------------------- ---------------- ----------------  ----------------

   Issuance of shares for option exercise          61,044            610          662,406              -            663,016
   Issuance of shares to employees                 33,804            338          315,395              -            315,733
   Issuance of shares in business
     combination                                  392,990          3,930        3,896,496              -          3,900,426
   Issuance of common stock purchase warrants          -              -            52,500              -             52,500
   Net earnings                                        -              -                -        8,375,368         8,375,368
                                           ----------------------------- ---------------- ----------------  ----------------
Balance, March 31, 2000                         7,958,433         79,584       29,926,168      27,115,100        57,120,852
                                           ---------------------------------------------------------------------------------

   Issuance of shares for option exercise          37,685          7,476          155,861              -            163,337
   Issuance of shares to employees                 24,080            241          143,517              -            143,758
   Issuance of shares for stock purchase
     warrant                                      709,956              -                -              -                  -
   Expense related to stock purchase warrant            -              -          225,000              -            225,000
   Issuance of common stock-secondary
     offering                                   1,000,000         10,000       25,926,388                        25,936,388
   Net earnings                                        -              -                -        8,318,200         8,318,200
                                           ----------------------------- ---------------- ----------------  ----------------
Balance, March 31, 2001                         9,730,154       $ 97,301     $ 56,376,934    $ 35,433,300      $ 91,907,535
                                           ============================= ================ ================  ================


See Notes to Consolidated Financial Statements.



                                      F-5







ePlus inc. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                         Year Ended March 31,
                                                               ---------------------------------------
                                                                 1999            2000           2001
                                                               ---------------------------------------

Cash Flows From Operating Activities:
                                                                                 
    Net earnings                                               $  6,716,467     $8,375,368  $ 8,318,200
    Adjustments to reconcile net earnings to net
       cash provided by (used in) operating activities:
          Depreciation and amortization                           4,720,241     7,574,165    11,248,760
          Provision for credit losses                               500,000       374,580     1,772,768
          Deferred taxes                                          1,805,210    (2,530,071)   (1,072,615)
          Loss (Gain) on sale of operating lease equipment           57,984      (753,787)     (333,299)
          Adjustment of basis to fair market value of
             operating lease equipment and investments              306,921        12,000     1,593,760
          Payments from lessees directly to lenders                (970,483)   (7,523,540)   (6,112,406)
          Expense related to issuance of warrants                       -          52,500       225,000
          Loss on disposal of property and equipment                 26,246        47,492        14,765
          Changes in:
             Accounts receivable                                (19,809,403)  (17,839,402)    3,191,633
             Notes receivable  (1)                                3,316,261      (494,622)   (1,971,904)
             Employee advances                                       33,028       (48,736)       22,929
             Inventories                                          1,293,081     6,791,464      (177,422)
             Other assets  (2)                                   (4,094,505)   (3,939,783)    8,375,710
             Accounts payable - equipment                        (3,964,145)    4,926,486   (13,748,732)
             Accounts payable - trade                               528,181    16,175,112    (9,559,862)

             Salaries and commissions payable, accrued
                expenses and other liabilities                    1,097,776     7,279,067     8,679,370
                                                                 --------------------------------------
                   Net cash provided by (used in)                (8,437,140)   18,478,293    10,466,655
                    operating activities                         --------------------------------------

Cash Flows From Investing Activities:
    Proceeds from sale of operating equipment                       138,003       820,015      922,549
    Purchase of operating lease equipment                          (487,418)   (1,904,985)  (2,568,445)
    Increase in investment in direct financing and
      sales-type leases (3)                                     (80,744,494) (120,118,484) (10,197,101)
    Proceeds from sale of property and equipment                      2,000         -             -
    Purchases of property and equipment                          (1,249,214)   (1,608,190)  (3,840,655)
    Cash used in acquisitions, net of cash acquired              (3,485,279)   (1,845,730)        -
    Increase in other assets  (4)                                  (788,856)     (219,603)  (2,942,046)
                                                                ---------------------------------------
                Net cash used in investing activities           (86,615,258) (124,876,977) (18,625,698)
                                                                ---------------------------------------



                                      F-6






ePlus inc. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS - Continued



                                                                 ------------------------------------------
                                                                  1999           2000           2001
                                                                 ------------------------------------------

Cash Flows From Financing Activities:
    Borrowings:
                                                                                      
       Nonrecourse                                               $79,941,563    $126,758,387   $ 90,908,400
       Recourse                                                      415,606         732,276        325,446
    Repayments:
       Nonrecourse                                               (10,200,352)    (22,234,446)   (76,961,083)
       Recourse                                                     (195,892)     (1,408,934)      (183,515)
    Proceeds from issuance of capital stock, net of expenses       9,930,209         978,749        307,095
    Proceeds from sale of  stock, net of underwriting                    -              -        25,936,388
    Proceeds from (repayments of) lines of credit                  4,369,129      15,590,775    (29,549,289)
                                                                  ------------------------------------------
                Net cash provided by financing activities         84,260,263     120,416,807     10,783,442
                                                                  ------------------------------------------

Net Increase (Decrease) in Cash and Cash Equivalents             (10,792,135)     14,018,123      2,624,399

Cash and Cash Equivalents, Beginning of Period                    18,683,796       7,891,661     21,909,784
                                                                 ------------------------------------------
Cash and Cash Equivalents, End of Year                           $ 7,891,661    $ 21,909,784   $ 24,534,183
                                                                 ==========================================
Supplemental Disclosures of Cash Flow Information:
    Cash paid for interest                                       $ 1,475,497    $  3,591,943   $    849,598
                                                                 ==========================================
    Cash paid for income taxes                                   $ 2,913,818    $  6,473,357   $  4,559,378
                                                                 ==========================================


(1)  Includes  amounts  provided  (used by) by related  parties  of  $3,291,681,
     $(466,812)  and $0, for the fiscal  years  ended March 31,  1999,  2000 and
     2001.

(2)  Includes  amounts  provided  by (used by)  related  parties  of $  329,275,
     $(1,383) and $(27,510) for the fiscal years ended March 31, 1999,  2000 and
     2001.

(3)  Includes  amounts  provided by related parties of $80,510,214,  $28,033,282
     and $14,254,197 for the fiscal years ended March 31, 1999, 2000 and 2001.

(4)  Includes  amounts  provided  by (used  by)  related  parties  of  $652,701,
     $(219,603) and  $1,376,246 for the fiscal years ended March 31, 1999,  2000
     and 2001.

See Notes To Consolidated Financial Statements.




                                      F-7





                           ePlus inc. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          As of and For the Years Ended March 31, 1999, 2000, and 2001


1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation - Effective  October 18, 1999, MLC Holdings,  Inc. changed
its name to ePlus inc.  ("ePlus" or the "Company").  Effective January 31, 2000,
ePlus inc.'s wholly-owned subsidiaries MLC Group,  Inc., MLC Federal,  Inc., MLC
Capital,  Inc.,  PC Plus,  Inc.,  MLC Network  Solutions,  Inc. and  Educational
Computer  Concepts,  Inc.  changed  their  names to  ePlus  Group,  inc.,  ePlus
Government,  inc., ePlus Capital, inc., ePlus Technology, inc., ePlus Technology
of NC, inc. and ePlus  Technology of PA, inc.,  respectively.  The  accompanying
consolidated  financial  statements  include the  accounts  of the wholly  owned
subsidiary  companies  (MLC Network  Solutions,  Inc. and  Educational  Computer
Concepts,  Inc.) at  historical  amounts  as if the  business  combinations  had
occurred on March 31,  1997 in a manner  similar to a pooling of  interest.  The
accompanying  consolidated financial statements also include the accounts of the
wholly owned  subsidiary (PC Plus,  Inc.) from July 1, 1998,  accounted for as a
purchase.

Principles of Consolidation - The consolidated  financial statements include the
accounts  of ePlus  inc.  and its wholly  owned  subsidiaries.  All  significant
intercompany balances and transactions have been eliminated.

Business Combinations - On July 1, 1998, the Company, through a new wholly-owned
subsidiary,  MLC Network  Solutions of Virginia,  Inc.,  issued  263,478  common
shares, valued at $3,622,823,  and paid cash of $3,622,836 for a purchase of all
the  outstanding  common  shares of PC Plus,  Inc.,  a  value-added  reseller of
personal computers, related network equipment and software products and provider
of various  support  services  to its  customers  from its  facility  in Reston,
Virginia. Subsequent to the acquisition, MLC Network Solutions of Virginia, Inc.
changed its name to PC Plus,  Inc. This business  combination has been accounted
for using the purchase  method of accounting,  and  accordingly,  the results of
operations of PC Plus,  Inc.  have been  included in the Company's  consolidated
financial  statements  from July 1, 1998.  The  Company's  other assets  include
goodwill of $6,045,330  calculated as the excess of the purchase  price over the
fair value of the net identifiable assets acquired,  and is being amortized on a
straight-line  basis over 27.5  years.  As of March 31,  2000 and 2001,  the net
balance of such goodwill is $5,657,159 and  $5,437,329,  respectively.  See Note
12.

On October 1, 1999,  the  Company  purchased  all of the stock of CLG,  Inc.,  a
technology equipment leasing business,  from Centura Bank. The acquisition added
approximately  400 customers and $93 million of assets to the Company's  leasing
customer base in the Raleigh and Charlotte,  North Carolina,  Greenville,  North
Carolina,  and southern Virginia commercial markets. Total consideration for the
acquisition  was $36.5 million,  paid by the issuance of 392,990 shares of ePlus
inc. common stock valued at $3,900,426 (based on $9.925 per share), subordinated
debt of $3,064,574 and $29,535,000 in cash. The  subordinated  debt bears annual
interest at 11%, payable monthly,  and the principal repayment is due on October
10, 2006. The note may be prepaid in whole at anytime at its par value. The cash
portion was partially  financed by a non-recourse  borrowing  under an agreement


                                      F-8


with Fleet Business Credit  Corporation,  which provided  $27,799,499 of cash at
7.25% and is collateralized by certain CLG, Inc. leases.  Goodwill of $6,444,447
is being amortized on a straight-line  basis over a fifteen-year  period.  As of
March 31, 2000 and 2001,  the net balance of such  goodwill  is  $6,229,462  and
$5,799,493, respectively.  Concurrent with the acquisition, CLG, Inc. was merged
into MLC Group, Inc., a wholly-owned subsidiary of ePlus inc. See Note 12.

Asset Purchase - On July 12, 1999, the Company  purchased certain assets and the
sales  operations  of  Daghigh  Software  Company,   Inc.,  which  operated  its
technology sales business as International  Computer  Networks and as ICN in the
metropolitan  Washington,  DC area. The purchase price of $751,452  consisted of
$251,452 in cash and a $500,000, 8% interest bearing,  non-negotiable promissory
note,  payable  monthly,  which matured on August 9, 2000.  The assets and staff
were  merged into PC Plus,  Inc.,  a  wholly-owned  subsidiary  of the  Company.
Goodwill of $635,441 is being amortized on a straight-line  basis over a fifteen
year period.  As of March 31, 2000 and 2001, the net balance of such goodwill is
$607,199 and $564,836, respectively.

Revenue Recognition - The Company sells information  technology equipment to its
customers and recognizes  revenue from equipment  sales at the time equipment is
accepted  by  the  customer.  The  Company  is the  lessor  in a  number  of its
transactions  and  these are  accounted  for in  accordance  with  Statement  of
Financial  Accounting  Standards  ("SFAS") No. 13, "Accounting for Leases." Each
lease is classified as either a direct  financing  lease,  sales-type  lease, or
operating lease, as appropriate. Under the direct financing and sales-type lease
methods, the Company records the net investment in leases, which consists of the
sum of the minimum lease term payments,  initial direct costs,  and unguaranteed
residual  value (gross  investment)  less the unearned  income.  The  difference
between the gross  investment  and the cost of the leased  equipment  for direct
finance leases is recorded as unearned income at the inception of the lease. The
unearned  income  is  amortized  over the life of the lease  using the  interest
method.  Under sales-type leases, the difference between the fair value and cost
of the leased  property (net margins) is recorded as revenue at the inception of
the lease.  The Company  adopted SFAS No. 125,  "Accounting  for  Transfers  and
Servicing of Financial  Assets and  Extinguishments  of  Liabilities"  effective
January 1, 1997. This standard  establishes  criteria for determining  whether a
transfer of financial assets in exchange for cash or other consideration  should
be accounted for as a sale or as a pledge of collateral in a secured  borrowing.
Certain assignments of direct finance leases made on a non-recourse basis by the
Company  after  December 31, 1996 meet the criteria for surrender of control set
forth by SFAS No. 125 and have  therefore  been  treated as sales for  financial
statement  purposes.  SFAS No. 125  prohibits  the  retroactive  restatement  of
transactions  consummated prior to January 1, 1997.

Sales of leased equipment represents revenue from the sales of equipment subject
to a lease in which the  Company is the  lessor.  If the  rental  stream on such
lease has non-recourse debt associated with it, sales revenue is recorded at the
amount of  consideration  received,  net of the  amount of debt  assumed  by the
purchaser.  If there is no non-recourse  debt associated with the rental stream,
sales  revenue is recorded at the amount of gross  consideration  received,  and
costs of sales is  recorded at the book value of the lease.  Sales of  equipment
represents  revenue  generated  through  the sale of  equipment  sold  primarily
through the Company's  technology  business unit. For equipment sold through the
Company's technology business unit subsidiaries,  the dealer margin is presented
in equipment sales revenue and cost of equipment sales.

                                      F-9


Lease revenues consist of rentals due under operating leases and amortization of
unearned  income on direct  financing and  sales-type  leases.  Equipment  under
operating  leases is recorded at cost and depreciated on a  straight-line  basis
over the lease term to the Company's estimate of residual value.

The Company assigns all rights,  title,  and interests in a number of its leases
to third-party  financial  institutions without recourse.  These assignments are
accounted for as sales since the Company has completed  its  obligations  at the
assignment date, and the Company retains no ownership  interest in the equipment
under lease.

Amounts charged for the Company's  electronic  commerce business unit's Procure+
service are recognized as services are rendered. Amounts charged for the Manage+
service are recognized on a straight-line  basis over the contractual period the
services are provided.

In December 1999, the Securities and Exchange Commission issued Staff Accounting
Bulletin No. 101, or SAB 101,  "Revenue  Recognition  in Financial  Statements,"
which  provides  guidance on the  recognition,  presentation  and  disclosure of
revenue in fianncial statements.  There was no effect of implementing SAB 101 on
the consolidated financial statements.

In July 2000,  the Emerging  Issues Task Force reached a consensus on EITF Issue
No.  99-19,  "Reporting  Revenue  Gross as a Principal  verses Net as an Agent,"
which addresses  whether a company should  recognize  revenue based on the gross
amount billed to the customer because it has earned revenue from the sale of the
goods or whether the company  should  recognize  revenue based on the net amount
retained because, in substance,  it has earned a commission.  In September 2000,
the  Emerging  Issues Task Force  reached a consensus  on EITF Issue No.  00-10,
"Accounting  for Shipping  and Handling  Fees and Costs,"  which  addresses  the
statement of operations  classification  of shipping and handling fees billed to
customers and shipping and handling costs incurred by companies that sell goods.
The  adoption of EITF Issues No.  99-19 and No.  00-10 in the fourth  quarter of
fiscal  year 2001 did not have a material  impact on our  financial  position or
results of operations.

Stock-based Compensation - The Company accounts for stock-based compensation for
employees in accordance with Accounting Principle Board, or APB, Opinion No. 25,
"Accounting  for Stock  Issued to  Employees,"  and comply  with the  disclosure
provisions of Statement of Financial  Accounting  Standards,  or SFAS,  No. 123,
"Accounting   for   Stock-based   Compensation."   Under  APB  Opinion  No.  25,
compensation  expense is based on the  difference,  if any,  on the  measurement
date,  between  the fair value of the  common  stock and the  relevant  exercise
price.  When aplicable,  the Company  accounts for  stock-based  compensation to
non-employees  in  accordance  with the  provisions  of SFAS No.  123 and  other
applicable principals.

In March 2000, the Financial  Accounting  Standards Board issued  Interpretation
No. 44, "Accounting for Certain  Transactions  Involving Stock Compensation,  an
Interpretation  of APB Opinion No. 25," which  clarifies the  application of APB
Opinion No. 25 for some issues,  including:  the  definition  of an employee for
purposes of applying APB Opinion No. 25; the criteria for determining  whether a
plan  qualifies as a  non-compensatory  plan;  the  accounting  consequences  of
various  modifications to the terms of a previously fixed stock option or award;
and the  accounting for an exchange of stock  compensation  awards in a business
combination.

Interpretation No. 44 became effective July 1, 2000, but some of the conclusions
cover specific  events that occurred before its  effectiveness.  The adoption of
this guidance did not have a material impact on the Company's financial position
or results of operations.

                                      F-10


Residuals - Residual  values,  representing  the estimated value of equipment at
the  termination  of  a  lease,  are  recorded  in  the  consolidated  financial
statements at the  inception of each  sales-type  or direct  financing  lease as
amounts  estimated by management  based upon its  experience  and judgment.  The
residual values for operating leases are included in the leased  equipment's net
book value.

The  Company  evaluates  residual  values on an ongoing  basis and  records  any
required   adjustments.   In  accordance  with  generally  accepted   accounting
principles,  no upward  revision of residual  values is made subsequent to lease
inception.  Residual  values  for  sales-type  and direct  financing  leases are
recorded at their net present  value and the unearned  income is amortized  over
the life of the lease using the interest method.

Reserve for Credit  Losses - The reserve for credit  losses (the  "reserve")  is
maintained at a level believed by management to be adequate to absorb  potential
losses  inherent  in the  Company's  lease and  accounts  receivable  portfolio.
Management's  determination  of the  adequacy  of the  reserve  is  based  on an
evaluation of historical  credit loss experience,  current economic  conditions,
volume,  growth,  the  composition  of the lease  portfolio,  and other relevant
factors.  The reserve is increased by  provisions  for  potential  credit losses
charged against income. Accounts are either written off or written down when the
loss is both  probable  and  determinable,  after  giving  consideration  to the
customer's  financial  condition,  the value of the  underlying  collateral  and
funding status (i.e.,  discounted on a non-recourse  or recourse  basis).  As of
March 31, 2000 and 2001, the Company's  reserve for credit losses was $2,658,846
and $4,279,479, respectively.

Cash  and  Cash  Equivalents  - Cash and  cash  equivalents  include  short-term
repurchase agreements with an original maturity of three months or less.

Inventories  -  Inventories  are stated at the lower of cost  (weighted  average
basis) or market.

Property  and  Equipment - Property  and  equipment  are stated at cost,  net of
accumulated  depreciation  and  amortization.  Depreciation and amortization are
computed using the  straight-line  method over the estimated useful lives of the
related assets, which range from three to seven years.

Income Taxes - Deferred  income taxes are accounted for in accordance  with SFAS
No. 109,  "Accounting for Income Taxes." Under this method,  deferred income tax
liabilities and assets are based on the difference  between financial  statement
and tax bases of assets and  liabilities,  using tax rates  currently in effect.

Estimates  -  The  preparation  of  financial   statements  in  conformity  with
accounting  principles  generally  accepted  in the  United  States of  America,
requires  management to make estimates and assumptions  that affect the reported


                                      F-11


amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting  period.  Actual results could differ
from those estimates.

Reclassifications  - Certain items have been  reclassified in the March 31, 1999
and 2000 financial statements to conform to the March 31, 2001 presentation.

Earnings Per Share - Earnings per share (EPS) have been calculated in accordance
with SFAS No. 128,  "Earnings Per Share." In accordance with SFAS No. 128, basic
EPS amounts were  calculated  based on weighted  average  shares  outstanding of
6,769,732 in fiscal 1999,  7,698,287 in 2000, and 9,625,891 in 2001. Diluted EPS
amounts were calculated based on weighted average shares  outstanding and common
stock equivalents of 6,827,528 in fiscal 1999, 9,155,056 in 2000, and 10,383,467
in  2001.   Additional  shares  included  in  the  diluted  earnings  per  share
calculations  are  attributable to incremental  shares issuable upon the assumed
exercise of stock options and other common stock equivalents.

Capital  Structure - On October 23, 1998, the Company sold  1,111,111  shares of
common  stock for a price of $9.00 per share to TC Plus LLC, a Delaware  limited
liability company (formerly TC Leasing LLC). In addition, the Company granted TC
Plus LLC stock  purchase  warrants  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 it was extended  under the terms of the warrant.  Pursuant to a
purchase  agreement,  the  Company's  ability to pay  dividends  was  restricted
through  October 23, 1999.  On February 25,  2000,  the Company  entered into an
agreement,  which was  amended  April 11,  2000,  which  allowed  TC Plus 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.  On
April 11, 2000, TC Plus LLC exercised their options on a cashless basis and were
issued 709,956 shares of common stock.

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 SFAS No.  138,  establishes  accounting  and
reporting  standards  for  derivative  instruments,  including  some  derivative
instruments  embedded  in  other  contracts,  and for  hedging  activities.  The
statement  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.  Effective April 1, 2001, the Company
adopted SFAS No. 133, as amended. The adoption did not have a material impact on
the company's consolidated financial statements.

Effective  April 1, 2001,  the Company  adopted  SFAS No. 140,  "Accounting  for
Transfer and Servicing of Financial Assets and  Extinguishments of Liabilities -
a  replacement  of FASB  Statement  No. 125," which  revises the  standards  for
accounting  for  securitizations  and other  transfers of  financial  assets and
collateral and requires  certain  disclosures,  but carries over the majority of
SFAS No. 125's provisions  without  reconsideration.  The Company's  adoption of
SFAS No. 140 did not have a material impact on its financial position or results
of operations.

                                      F-12


2.  INVESTMENT IN DIRECT FINANCING AND SALES-TYPE LEASES

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

                                                            As of March 31,
                                                         2000             2001
                                                            (In Thousands)
                                                  ------------------------------
   Minimum lease payments                            $  213,284       $  191,792
   Estimated unguaranteed residual value                 33,584           29,231
   Initial direct costs, net of amortization (1)          2,958            3,531
   Less:  Unearned lease income                        (26,093)         (23,104)
              Reserve for credit losses                 (1,848)          (2,887)
                                                  -------------- ---------------
   Investment in direct finance and sales
       type leases, net                               $ 221,885        $ 198,563
                                                  ============== ===============

(1)  Initial direct costs are shown net of  amortization of $3,686 and $5,014 at
     March 31, 2000 and 2001, respectively.


Future scheduled minimum lease rental payments as of March 31, 2001 are as
follows:

                                                          (In Thousands)

Year ending March 31,     2002                               $ 114,852
                          2003                                  60,718
                          2004                                  12,783
                          2005                                   1,833
                          2006 and thereafter                    1,606
                                                        ----------------
                                                             $ 191,792
                                                        ================

The  Company's  net  investment in direct  financing  and  sales-type  leases is
collateral for non-recourse and recourse equipment notes. See Note 5.

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:

                                                           As of March 31,
                                                        2000             2001
                                                           (In Thousands)
                                                    ----------------------------
    Cost of equipment under operating leases         $ 26,979         $ 20,589
    Initial direct costs                                   19               15
    Less:  Accumulated depreciation and
              Amortization                            (16,884)         (16,321)
                                                   -----------  ----------------
    Investment in operating lease equipment, net     $ 10,114         $  4,283
                                                    ================= ==========

                                      F-13


Future  scheduled  minimum lease rental  payments,  as of March 31, 2001, are as
follows:

                                                   (In Thousands)
                                                ----------------------
             Year Ending March 31, 2002                   $   5,746
                                   2003                       1,222
                                   2004                         172
                                   2005                           1
                                                ----------------------
                                                          $   7,141
                                                ======================


4.  PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

                                                            As of March 31,
                                                         2000             2001
                                                            (In Thousands)
                                                 -------------------------------

           Furniture, fixtures and equipment             $  3,086      $  4,580
           Vehicles                                           140           139
           Capitalized software                             1,350         3,603
           Leasehold improvements                             241           228
           Less: Accumulated depreciation and
                     amortization                          (1,921)       (3,334)
                                                 ----------------- -------------
           Property and equipment, net                   $  2,896      $  5,216
                                                 ================= =============


5.  RECOURSE AND NON-RECOURSE NOTES PAYABLE

Recourse and non-recourse obligations consist of the following:

                                                               As of March 31,
                                                             2000           2001
                                                               (In Thousands)
                                                             -------------------

   Recourse equipment notes secured by related
   investments in leases with varying interest
   rates ranging from 6.9% to 7.9% in fiscal years
   2000 and 2001                                             $    637    $   479

   Recourse line of credit with a maximum balance
   of $65,000,000 bearing interest at the LIBOR rate
   plus 150 basis points, or, at the Company's option,
   prime less 1/2% expired December, 2000                      34,500        -0-

   Recourse line of credit with a maximum balance of
   $35,000,000 bearing interest at the LIBOR rate plus

                                      F-14


   150 basis points for thirty day draws, or, at the
   Company's option, prime for overnight draws
   expiring April, 2004; 8.0% interest rate effective
   on balance as of March 31, 2001                                -0-      5,000

   Recourse line of credit with a maximum balance of
   $33,000,000 bearing interest at prime less .5%                 -0-        113

   Recourse equipment notes with varying interest rates
   ranging from 7.13% to 8.25%, secured by related
   investment in equipment                                        316        220

   Promissory notes with interest rate of 8% per terms
   and conditions of the Asset Purchase Agreement between
   ePlus Technology, inc and Daghigh Software Company, Inc.       500        -0-

   Recourse note payable secured by investment in
   leases with 11% interest payable monthly, and
   principal balance due October, 2006                          3,064      3,064
                                                            --------- ----------
   Total recourse obligations                                $ 39,017   $  8,876
                                                            ========= ==========

   Non-recourse equipment notes secured by related
   investments in leases  with interest rates ranging
   from 5.14% to 14.00% in fiscal years 2000 and 2001
                                                             $182,845   $157,960
                                                            ========== =========

Principal and interest  payments on the recourse and non-recourse  notes payable
are generally due monthly in amounts that are  approximately  equal to the total
payments  due from the lessee  under the  leases  that  collateralize  the notes
payable.  Under recourse  financing,  in the event of a default by a lessee, the
lender has recourse against the lessee, the equipment serving as collateral, and
the  Company.  Under  non-recourse  financing,  in the event of a  default  by a
lessee,  the lender  generally  only has  recourse  against the lessee,  and the
equipment serving as collateral, but not against the Company.

Borrowings under the Company's $35 million line of credit are subject to certain
covenants regarding minimum  consolidated  tangible net worth,  maximum recourse
debt to net worth  ratio,  cash flow  coverage,  and  minimum  interest  expense
coverage  ratio.  The  borrowings  are secured by the  Company's  assets such as
leases,  receivables,  inventory,  and equipment.  Borrowings are limited to the
Company's collateral base, consisting of equipment,  lease receivables and other
current  assets,  up to a  maximum  of $35  million.  In  addition,  the  credit
agreement  restricts,  and under some  circumstances  prohibits,  the payment of
dividends.

Recourse and non-recourse notes payable as of March 31, 2001, mature as follows:


                                      F-15


                                               Recourse Notes      Non-recourse
                                                   Payable        Notes Payable
                                                        (In Thousands)
                                           ------------------------------------

  Year ending March 31, 2002                    $   5,365        $  89,199
                        2003                          247           51,754
                        2004                          200           12,684
                        2005                            0            2,632
                        2006 and thereafter         3,064            1,691
                                              -------------- ----------------
                                                $   8,876        $ 157,960
                                              ============== ================


6.  RELATED PARTY TRANSACTIONS

The Company  provided  loans and  advances to  employees,  the balances of which
amounted to $94,693  and  $66,082 as of March 31,  2000 and 2001,  respectively.
Such balances are to be repaid from  commissions  earned on successful  sales or
financing  arrangements  obtained  on  behalf  of the  Company,  or via  payroll
deductions.

As of March 31, 2000 and 2001, the Company's other assets  includes  $99,219 and
$97,349, respectively, payable to United Federal Leasing, which is owned in part
by an individual related to a Company executive.

During the year ended March 31, 1999, the Company recognized remarketing fees of
$216,828  from a company in which an  employee/stockholder  has a 45%  ownership
interest.

During the year ended March 31, 2000, the Company advanced money to an entity in
which the Company  owns a stock  purchase  warrant.  As of March 31,  2000,  the
balance of  advances  to this  entity was  $816,506,  and is  included  in notes
receivable.  During the year ended March 31, 2001,  $420,711 of unpaid  advances
were  converted  into a common stock  investment in a successor  entity,  and is
included in other assets.

During the years ended March 31, 1999,  2000,  and 2001, the Company sold leased
equipment  to  MLC/CLC  LLC,  a joint  venture  in which  the  Company  has a 5%
ownership interest,  that amounted to 42%, 11% and 5% of the Company's revenues,
respectively. Revenue recognized from the sales was $81,089,883, $28,666,120 and
$14,654,844,  respectively.  The basis for the equipment  sold was  $80,510,214,
$28,033,282 and $14,254,197, respectively. Notes receivable as of March 31, 2000
includes  $169,261  due  from the  joint  venture.  Other  assets  reflects  the
investment in the joint venture of $1,608,669 and $628,218, as of March 31, 2000
and 2001,  respectively,  accounted  for using the cost method,  and reflects an
impairment of $1,085,000  recognized  during the year ended March 31, 2001.  The
Company  receives  an  origination  fee on  leased  equipment  sold to the joint
venture. In addition, the Company recognized $301,708, $310,879 and $268,762 for
the years ended March 31, 1999, 2000 and 2001 for accounting and  administrative
services provided to MLC/CLC LLC.

                                      F-16


The Company leases  certain office space from entities that are owned,  in part,
by executives of subsidiaries  of the Company.  During the years ended March 31,
1999,  2000, and 2001,  rent expense paid to these related parties was $269,558,
$228,000, and $248,849, respectively.

The Company is reimbursed for certain general and  administrative  expenses by a
company  owned,  in part,  by an executive of a subsidiary  of the Company.  The
reimbursement totaled $25,500 for the year ended March 31, 1999.

7.  COMMITMENTS AND CONTINGENCIES

The Company leases office space and certain office  equipment for the conduct of
its  business.  Rent expense  relating to these  operating  leases was $629,456,
$799,384,  and  $1,222,389  for the years ended March 31, 1999,  2000, and 2001,
respectively. As of March 31, 2001, the future minimum lease payments are due as
follows:


                                                (In Thousands)
                                                --------------
             Year Ending March 31,  2002             $   1,113
                                    2003                   951
                                    2004                   790
                                    2005                   379
                                                --------------
                                                     $   3,233
                                                ==============

8.  INCOME TAXES

A  reconciliation  of income taxes computed at the statutory  federal income tax
rate to the provision for income taxes included in the  consolidated  statements
of earnings is as follows:


                                                 For the Year Ended March 31,
                                                1999          2000          2001
                                                      (In Thousands)
                                             -----------------------------------

   Statutory federal income tax rate                  34%         34%        34%
   Income tax expense computed at the
     statutory federal rate                     $  3,840    $  4,845   $  4,755
   State income tax expense,
     net of federal tax                              529         547        678
   Non-taxable interest income                       (16)        (21)       (15)
   Non-deductible expenses                           226         504        249
                                             ------------ ----------- ----------
   Provision for income taxes                   $  4,579    $  5,875   $  5,667
                                             ============ =========== ==========
   Effective income tax rate                       40.58%      41.23%     40.52%
                                             ============ =========== ==========


The components of the provision for income taxes are as follows:

                                      F-17


                                           For the Year Ended March 31,
                                         1999           2000            2001
                                                   (In Thousands)
                                  ----------------------------------------------
       Current:
            Federal                      $  2,519      $   7,126        $  5,237
            State                             255          1,278           1,502
                                  --------------- -------------- ---------------
                                            2,774          8,404           6,739
                                  --------------- -------------- ---------------
       Deferred:
            Federal                      $  1,259      $ (2,080)        $  (762)
            State                             546          (449)           (310)
                                  --------------- -------------- ---------------
                                            1,805        (2,529)         (1,072)
                                  --------------- -------------- ---------------

                                         $  4,579      $   5,875        $  5,667
                                  =============== ============== ===============


The components of the deferred tax expense (benefit) resulting from net
temporary differences are as follows:

                                            For the Year Ended March 31,
                                         1999           2000            2001
                                                   (In Thousands)
                                     -------------------------------------------

       Alternative minimum tax          $ (1,307)       $  (161)       $   1,701
       Lease revenue recognition            3,083        (1,681)           (198)
       Other                                   29          (687)         (2,575)
                                     ------------ -------------- ---------------
                                        $  1,805       $ (2,529)       $ (1,072)
                                     ============ ============== ===============

Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for income tax purposes.  The tax effects of items
comprising  the  Company's  deferred  tax  asset  (liability)  consists  of  the
following:

                                               For the Year Ended March 31,
                                            1999           2000           2001
                                                      (In Thousands)
                                         ---------------------------------------
       Alternative minimum tax             $  1,539       $  1,701     $       0
       Lease revenue recognition             (4,720)        (3,039)      (2,841)
       Allowance for doubtful
       accounts and credit reserves             282            314         2,377
       Other                                   (393)           262           774
                                         ------------- -------------- ----------
                                           $ (3,292)      $   (762)    $     310
                                         ============= ============== ==========

9.  NONCASH INVESTING AND FINANCING ACTIVITIES

The Company  recognized a reduction in recourse and  non-recourse  notes payable
(Note 5) associated with its direct finance and operating lease  activities from

                                      F-18


payments  made  directly  by  customers  to  third-party  lenders  amounting  to
$10,733,555,  $28,739,422  and  $33,004,241  for the years ended March 31, 1999,
2000, and 2001,  respectively.  In addition, the Company realized a reduction in
recourse and non-recourse  notes payable from the sale of the associated  assets
and  liabilities  amounting to  $10,231,793,  $22,727,174 and $5,828,340 for the
years ended March 31, 1999, 2000 and 2001, respectively.

10.  BENEFIT AND STOCK OPTION PLANS

The Company  provides its employees  with  contributory  401(k)  profit  sharing
plans. To be eligible to participate in the plan,  employees must be at least 21
years of age and have completed a minimum service  requirement.  Full vesting in
the plans  vary  from  after the  fourth to the sixth  consecutive  year of plan
participation.  Employer contribution  percentages are determined by the Company
and are  discretionary  each  year.  The  Company's  expense  for the  plans was
$104,617,  $88,500 and  $370,082  for the years ended March 31,  1999,  2000 and
2001, respectively.

The Company  has  established  a stock  incentive  program  (the  "Master  Stock
Incentive  Plan") to provide an opportunity for directors,  executive  officers,
independent  contractors,  key employees,  and other employees of the Company to
participate  in the ownership of the Company.  The Master Stock  Incentive  Plan
provides  for  awards  to  eligible   directors,   employees,   and  independent
contractors  of the  Company,  of a broad  variety of  stock-based  compensation
alternatives  under a series of component  plans.  These component plans include
tax advantaged  incentive  stock options for employees under the Incentive Stock
Option  Plan,   formula  length  of  service  based   nonqualified   options  to
non-employee directors under the Outside Director Stock Plan, nonqualified stock
options  under the  Nonqualified  Stock  Option  Plan,  a program  for  employee
purchase of Common  Stock of the Company at 85% of fair market value under a tax
advantaged  Employee  Stock Purchase Plan approved by the Board of Directors and
effective September 16, 1998, as well as other restrictive stock and performance
based  stock  awards  and  programs  which  may be  established  by the Board of
Directors.  The  aggregate  number of shares  reserved for grant under all plans
that are a part of the Master Stock  Incentive Plan represent a floating  number
equal to 20% of the issued and  outstanding  stock of the Company  (after giving
effect to pro forma  assumed  exercise of all  outstanding  options and purchase
rights).  The number that may be subject to options  granted under the Incentive
Stock  Option Plan is also further  capped at a maximum of  4,000,000  shares to
comply with IRS  requirements  for a specified  maximum.  As of March 31, 2001 a
total of 2,266,564  shares of common stock have been  reserved for issuance upon
exercise of options  granted  under the Plan,  which  encompasses  the following
component plans:

          a)   the  Incentive  Stock  Option  Plan  ("ISO  Plan"),  under  which
               1,486,830  options are  outstanding  or have been exercised as of
               March 31, 2001;

          b)   the Nonqualified Stock Option Plan ("Nonqualified  Plan"),  under
               which 265,000 options are outstanding as of March 31, 2001;

          c)   the Outside Director Stock Option Plan ("Outside Director Plan"),
               under which 63,507 are  outstanding  or have been exercised as of
               March 31, 2001;

          d)   the Employee  Stock  Purchase  Plan  ("ESPP")  under which 72,069
               shares have been issued as of March 31, 2001.

                                      F-19



The exercise price of options  granted under the Master Stock  Incentive Plan is
equivalent to the fair market value of the Company's stock on the date of grant,
or, in the case of the ESPP,  not less than 85% of the lowest fair market  value
of the  Company's  stock during the  purchase  period,  which is  generally  six
months.  Options  granted  under the plan have various  vesting  schedules  with
vesting periods ranging from one to five years.  The weighted average fair value
of options  granted  during the years  ended March 31,  1999,  2000 and 2001 was
$3.69, $5.50 and $9.86 per share, respectively.

A summary of stock option  activity  during the three years ended March 31, 2001
is as follows:




                                                                                       Weighted
                                                                    Exercise            Average
                                           Number of Shares        Price Range       Exercise Price
                                         ---------------------- ------------------ ------------------
                                                                              
      Outstanding, April 1, 1998                     611,900             -                   -
      Options granted                                275,507       $7.25 - $13.63         $ 9.89
      Options exercised                              (10,500)          $8.75              $ 8.75
      Options forfeited                              (97,000)      $8.75 - $13.50         $12.57
                                         ----------------------
      Outstanding, March 31, 1999                    779,907
                                         ======================
      Exercisable, March 31, 1999                    326,566
                                         ======================

      Outstanding, April 1, 1999                     779,907            -                   -
      Options granted                                576,400       $7.75 - $21.25         $ 8.08
      Options exercised                              (61,044)      $7.25 - $12.25         $10.84
      Options forfeited                              (29,318)      $8.75 - $13.00         $ 9.28
                                         ----------------------
      Outstanding, March 31, 2000                  1,265,945
                                         ======================

      Exercisable, March 31, 2000                    448,513
                                         ======================

      Outstanding, April 1, 2000                    1,265,945            -                   -
      Options granted                                 578,806      $7.75 - $17.38          $13.09
      Options exercised                               (37,685)     $7.25 - $13.00          $ 7.96
      Options forfeited                               (90,781)     $7.25 - $17.38          $12.69
                                         ----------------------

      Outstanding, March 31, 2001                   1,716,285
                                         ======================

      Exercisable, March 31, 2001                   1,000,765
                                         ======================




Additional information regarding options outstanding as of March 31, 2001 is as
follows:

                Options Outstanding                      Options Exercisable
- --------------------------------------------------  ----------------------------
                Weighted Average
  Number           Remaining       Weighted Average    Number   Weighted Average
  Outstanding   Contractual Life   Exercise Price   Exercisable   Exercise Price
- --------------------------------------------------------------------------------
  1,716,285        8.0 years           $10.00        1,000,765        $9.02

Effective  April 1, 1996,  the Company  adopted  SFAS No. 123,  "Accounting  for
Stock-Based  Compensation." This Statement gave the Company the option of either

                                      F-20


(1)  continuing  to  account  for  stock-based  employee  compensation  plans in
accordance  with the  guidelines  established  by  Accounting  Principles  Board
("APB") No. 25,  "Accounting for Stock Issued to Employees"  while providing the
disclosures required under SFAS No. 123, or (2) adopting SFAS No. 123 accounting
for all employee and non-employee stock compensation  arrangements.  The Company
opted to continue  to account for its  stock-based  awards  using the  intrinsic
value method in accordance with APB No. 25. Accordingly, no compensation expense
has been recognized in the financial statements for employee stock arrangements.
The following table  summarizes the pro forma  disclosures  required by SFAS No.
123  assuming  the Company had  adopted  the fair value  method for  stock-based
awards to employees as of the beginning of fiscal year 1999:

                                                Year Ended March 31,
                                        1999            2000            2001
                                        ----            ----            ----

   Net earnings, as reported          $ 6,716,467    $ 8,375,368     $ 8,318,200
   Net earnings, pro forma            $ 5,687,667    $ 6,861,442     $ 5,877,713

   Basic earnings per share,
      as reported                     $    0.99      $    1.09       $      0.86
   Basic earnings per share,
      pro forma                       $    0.84      $    0.89       $      0.61

   Diluted earnings per share,
      as reported                     $    0.98      $    0.91       $      0.80
    Diluted earnings per share,
      pro forma                       $    0.83      $    0.75       $      0.57

Under SFAS No. 123, the fair value of stock-based awards to employees is derived
through the use of option  pricing  models that  require a number of  subjective
assumptions.  The  Company's  calculations  were made  using  the  Black-Scholes
option-pricing model with the following weighted average assumptions:




                                                         For the Year Ended March 31,
                                                       1999        2000          2001
                                                       ----        ----          ----
    Options granted under the Incentive Stock
         Option Plan:
                                                                       
              Expected life of option                5 years      5 years       5 years
              Expected stock price volatility         37.02%      80.67%        97.867%
              Expected dividend yield                   0%          0%            0%
              Risk-free interest rate                 5.46%        5.95%         5.52%

    Options granted under the Nonqualified
         Stock Option Plan:
              Expected life of option                5 years         -             -
              Expected stock price volatility         37.02%         -             -
              Expected dividend yield                   0%           -             -
              Risk-free interest rate                   -            -             -

    Options granted under the Outside Director
         Stock Option Plan:
              Expected life of option                8 years         -             -
              Expected stock price volatility         37.02%         -             -
              Expected dividend yield                   0%           -             -
              Risk-free interest rate                 4.95%          -             -


                                      F-21



11.  FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  disclosure of the estimated fair value of the Company's financial
instruments is in accordance  with the provisions of SFAS No. 107,  "Disclosures
About Fair Value of Financial  Instruments."  The valuation  methods used by the
Company are set forth below.

The accuracy and usefulness of the fair value  information  disclosed  herein is
limited by the following factors:

     -    These estimates are subjective in nature and involve uncertainties and
          matters of  significant  judgment and  therefore  cannot be determined
          with precision.  Changes in assumptions could significantly affect the
          estimates.

     -    These  estimates  do not reflect  any  premium or discount  that could
          result from offering for sale at one time the Company's entire holding
          of a particular financial asset.

     -    SFAS No. 107 excludes from its disclosure requirements lease contracts
          and various significant assets and liabilities that are not considered
          to be financial instruments.

Because  of these  and other  limitations,  the  aggregate  fair  value  amounts
presented in the following  table do not represent the  underlying  value of the
Company.

The  carrying  amounts  and  estimated  fair values of the  Company's  financial
instruments are as follows:

                                     As of March 31, 2000   As of March 31, 2001
                                     Carrying   Fair        Carrying   Fair
                                      Amount    Value       Amount     Value
                                                 (In Thousands)
                                     -------------------------------------------
      Assets:
        Cash and cash equivalents     $21,910   $21,910     $24,534   $24,534

      Liabilities:
        Non-recourse notes payable    182,845   177,954    157,960    157,756
        Recourse notes payable         39,017    39,024      8,876      8,876

12.  BUSINESS COMBINATIONS

During the year ended March 31,  1999,  the Company  acquired PC Plus,  Inc.,  a
value-added  reseller of  personal  computers,  related  network  equipment  and
software  products  and  provider of various  support  services.  This  business
combination has been accounted for as a purchase.

During the year ended March 31, 2000, 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.

                                      F-22


The following pro forma financial  information  presents the combined results of
operations of PC Plus, Inc. and CLG, Inc. as if the acquisitions had occurred as
of the  beginning  of the twelve  months  ended March 31,  1999 and 2000,  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, PC Plus, Inc. and CLG, Inc.
constituted a single entity during such periods.

                                                       (Unaudited)
                                                For the Year Ended March 31,
                                                   1999            2000
                                           (In thousands, except per share data)
                                             -----------------------------------
  Total Revenues                                $244,319        $280,732
  Net Earnings                                     7,509           7,977
  Net Earnings per Common Share - Basic             1.05            1.04
  Net Earnings per Common Share - Diluted           1.04            0.87

13.   PRIVATE PLACEMENTS OF COMMON STOCK AND WARRANT

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.  On April 11, 2000,  TC Plus LLC exercised
their  options  on a cashless  basis and were  issued  709,956  shares of common
stock.  Pursuant to the terms of this private  placement,  the Company agreed to
expand its Board of Directors to six persons,  four of whom shall 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  December  10,  1999 the  Company  issued a  purchase  warrant  to an outside
business partner.  The warrant allows the holder to purchase 7,500 shares of the
Company's  common stock at a price of $23.00 per share and expires  December 10,
2009.

On May 25, 2000 the  Company  issued a purchase  warrant to an outside  business
partner.  The  warrant  allowed  the  holder to  purchase  50,000  shares of the
Company's  common  stock at a price of $18.75 per share.  The  purchase  warrant
agreement  was  terminated  on April 20, 2001 due to  insolvency of the business
partner.

14.  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


                                      F-23


and  value  added  re-selling  segments),  as  well as its  electronic  commerce
("e-commerce")  business  unit  (created  in fiscal year  2000).  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  represents  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 consolidated statements of earnings. The
e-commerce  business  unit's assets consist  primarily of  capitalized  software
costs.

The accounting  policies of the segments are the same as those described in Note
1,  "Organization  and Summary of Significant  Accounting  Policies."  Corporate
overhead  expenses are  allocated 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
                                      -----------------------------------------------------------
                                                           (In Thousands)

Twelve months ended March 31, 1999
                                                                       
Sales of equipment                      $ 2,427,196   $ 81,089,058   $         -   $ 83,516,254
Sales of leased equipment                84,378,800              -             -     84,378,800
Lease revenues                           20,610,542              -             -     20,610,542
Fee and other income                      2,945,225      2,519,017             -      5,464,242
                                      -----------------------------------------------------------
    Total Revenues                      110,361,763     83,608,075             -    193,969,838
Cost of sales                            85,124,386     69,511,814             -    154,636,200
Direct lease costs                        6,183,562              -             -      6,183,562
Selling, general and administrative
  expenses                                7,038,094     11,215,542             -     18,253,636
                                      -----------------------------------------------------------
Segment earnings                         12,015,721      2,880,719             -     14,896,440
Interest expense                          3,367,149        234,199             -      3,601,348
                                      -----------------------------------------------------------
    Earnings before income taxes          8,648,572      2,646,520             -     11,295,092
                                      ===========================================================
Assets                                $ 127,784,876   $ 26,573,722   $         -  $ 154,358,598



                                      F-24






                                        Financing     Technology     e-commerce
                                        Business       Business       Business
                                          Unit           Unit           Unit          Total
                                      -----------------------------------------------------------
                                                          (In Thousands)
Twelve months ended March 31, 2000
                                                                       
Sales of equipment                    $   2,103,603   $156,735,622    $ 7,412,953  $ 166,252,178
Sales of leased equipment                57,360,366              -              -     57,360,366
Lease revenues                           31,374,244              -              -     31,374,244
Fee and other income                      1,365,675      7,005,440              -      8,371,115
ePlusSuiteSM revenues                             -              -      1,375,901      1,375,901
                                      -----------------------------------------------------------
    Total Revenues                       92,203,888    163,741,062      8,788,854    264,733,804
Cost of sales                            56,796,063    139,431,514      6,435,776    202,663,353
Direct lease costs                        8,025,343              -              -      8,025,343
Selling, general and administrative
  expenses                               11,643,013     16,052,509        709,342     28,404,864
                                      -----------------------------------------------------------
Segment earnings                         15,739,469      8,257,039      1,643,736     25,640,244
Interest expense                         11,016,120        373,562              -     11,389,682
                                      -----------------------------------------------------------
     Earnings before income taxes         4,723,349      7,883,477      1,643,736     14,250,562
                                      ===========================================================
 Assets                               $ 295,161,280   $ 49,644,139      $ 529,329  $ 345,334,748

Twelve months ended March 31, 2001
Sales of equipment                    $     777,780   $161,655,436    $53,749,965  $ 216,183,181
Sales of leased equipment                34,031,381              -              -     34,031,381
Lease revenues                           42,693,839              -              -     42,693,839
Fee and other income                      2,617,872      5,374,880              -      7,992,752
ePlusSuite revenues                               -              -      5,684,743      5,684,743
                                      -----------------------------------------------------------
   Total Revenues                        80,120,872    167,030,316     59,434,708    306,585,896
Cost of sales                            34,411,304    135,680,709     45,711,075    215,803,088
Direct lease costs                       16,534,992              -              -     16,534,992
Selling, general and administrative
  expenses                               15,962,177     18,436,961     10,340,956     44,740,094
                                      -----------------------------------------------------------
Segment earnings                         13,212,399     12,912,646      3,382,677     29,507,722
Interest expense                         15,242,395        280,502              -     15,522,897
                                      -----------------------------------------------------------
  (Loss) earnings before income taxes    (2,029,996)    12,632,144      3,382,677     13,984,825
                                      ===========================================================
 Assets                               $ 256,206,592   $ 52,746,069    $ 1,914,815  $ 310,867,476



15.  SUBSEQUENT EVENT

On May 15, 2001, we purchased the assets of ProcureNet,  Inc. for  approximately
$5.9 million,  consisting  of $1 million that was paid in cash,  the issuance of
422,833  shares of  unregistered  common  stock,  and the  assumption of certain
liabilities.  Two new  subsidiaries,  ePlus  Systems,  inc.  and  ePlus  Content
Services, inc. were created as part of the acquisition.


                                      F-25



16.  QUARTERLY DATA - UNAUDITED

Condensed quarterly  financial  information is as follows (amounts in thousands,
except per share  amounts).  Adjustments  reflect the results of  operations  of
business  combinations  accounted for under the pooling of interests  method and
the  reclassification  of  certain  prior  period  amounts to conform to current
period presentation.




                                                First Quarter                           Second Quarter
                                      Previously               Adjusted       Previously             Adjusted
                                       Reported   Adjustments   Amount         Reported   Adjustments Amount
                                 ------------------------------------  ------------------------------------

Year Ended March 31, 2000
                                                                                    
Sales                                    $ 47,562   $ (408)     $ 47,154       $ 52,621 $ (1,143)     $ 51,478
Total Revenues                             54,363     (408)       53,955         61,192   (1,143)       60,049
Cost of Sales                              43,925     (408)       43,517         47,778   (1,143)       46,635
Total Costs and Expenses                   51,859     (408)       51,451         57,710   (1,143)       56,567
Earnings before provision for
  income taxes                              2,504        -         2,504          3,482        -         3,482
Provision for income taxes                  1,002        -         1,002          1,393        -         1,393
Net earnings                                1,502        -         1,502          2,089        -         2,089
                                       =================================    ====================================
Net earnings per common share-Basic(1)   $ $ 0.20                 $ 0.20         $ 0.28                 $ 0.28
                                       ==================================   ====================================

Year Ended March 31, 2001
Sales                                    $ 72,112      $ -      $ 72,112       $ 64,734      $ -      $ 64,734
Total Revenues                             83,613        -        83,613         77,752        -        77,752
Cost of Sales                              63,738        -        63,738         56,771        -        56,771
Total Costs and Expenses                   79,472        -        79,472         74,348        -        74,348
Earnings before provision for income
  taxes                                     4,141        -         4,141          3,404        -         3,404
Provision for income taxes                  1,657        -         1,657          1,381        -         1,381
Net earnings                                2,484        -         2,484          2,023        -         2,023
                                        =================================    ====================================
Net earnings per common share-Basic (1)  $   0.26                $  0.26       $   0.21                $  0.21
                                        =================================    ====================================

                                                 Third Quarter                           Fourth Quarter
                                       Previously                Adjusted      Previously               Adjusted
                                        Reported   Adjustments    Amount        Reported   Adjustments  Amount
                                        ---------------------------------    -----------------------------------

Year Ended March 31, 2000
Sales                                    $ 63,549 $ (1,977)     $ 61,572       $ 63,409      $ -      $ 63,409
Total Revenues                             76,240   (1,977)       74,263         76,460        -        76,460
Cost of Sales                              57,625   (1,977)       55,648         56,860        -        56,860
Total Costs and Expenses                   72,289   (1,977)       70,312         72,146        -        72,146
Earnings before provision for income
  taxes                                     3,951        -         3,951          4,314        -         4,314
Provision for income taxes                  1,580        -         1,580          1,901        -         1,901
Net earnings                                2,371        -         2,371          2,413        -         2,413
                                        =================================  ====================================
Net earnings per common share-Basic (1)  $   0.30               $   0.30       $   0.30               $   0.30
                                        =================================  ====================================

Year Ended March 31, 2001
Sales                                    $ 59,351      $ -      $ 59,351       $ 54,018      $ -      $ 54,018
Total Revenues                             73,675        -        73,675         71,546        -        71,546
Cost of Sales                              49,164        -        49,164         46,130        -        46,130
Total Costs and Expenses                   70,703        -        70,703         68,078        -        68,078
Earnings before provision for income
  taxes                                     2,972        -         2,972          3,468        -         3,468
Provision for income taxes                  1,243        -         1,243          1,387        -         1,387
Net earnings                                1,729        -         1,729          2,081        -         2,081
                                       ==================================  ====================================
Net earnings per common share-Basic (1)  $   0.18                $  0.18       $   0.21               $   0.21
                                       ==================================  ====================================

(1)  The sum of  quarterly  amounts  does not equal  the  annual  amount  due to
     quarterly  calculations  being  based on varying  weighted  average  shares
     outstanding.




                                      F-26



SCHEDULE II


                           ePlus inc. AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
             For the three years ended March 31, 1999, 2000 and 2001
                                 (In Thousands)





                                                        Column C - Additions
                                          Column B         (1)          (2)                       Column E
                                         Balance at      Charged      Charged                    Balance at
                                         beginning       to costs     to other     Column D        end of
        Column A - Description           of period     and expenses   accounts    Deductions       period
        ----------------------           ---------     ------------   --------    ----------     ----------

2001 Allowance for doubtful accounts
                                                                                  
and credit losses                        $  2,659      $   1,989      $    0       $   369       $  4,279


2000 Allowance for doubtful accounts
and credit losses                        $    728      $     733      $  1,731     $   533       $  2,659

1999 Allowance for doubtful accounts
and credit losses                        $    142      $     811      $     75     $   300       $    728














                                      S-1