SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q
 [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
                    For the quarter ended September 30, 2002
                                       OR
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                                   SECURITIES
                              EXCHANGE ACT OF 1934

                       For the transition period from____ to ____ .

                        Commission file number: 0-28926

                                   ePlus inc.

             (Exact name of registrant as specified in its charter)

                      Delaware                          54-1817218

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

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

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


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

Indicate by v whether the registrant is an accelerated filer (as defined in Rule
12b-2 of the Exchange Act). Yes______________ No______v________

The number of shares of Common Stock  outstanding  as of November 12, 2002,  was
10,079,646.






                                TABLE OF CONTENTS

                           ePlus inc. AND SUBSIDIARIES



Part I.  Financial Information:

         Item 1.  Financial Statements - Unaudited:

                  Condensed Consolidated Balance Sheets as of March 31, 2002
                  and September 30, 2002                                       2

                  Condensed Consolidated Statements of Earnings,
                  Three Months Ended September 30, 2001 and 2002               3

                  Condensed Consolidated Statements of Earnings, Six
                  Months Ended September 30, 2001 and 2002                     4

                  Condensed Consolidated Statements of Cash Flows, Six
                  Months Ended September 30, 2001 and 2002                     5

                  Notes to Condensed Consolidated Financial Statements         7

         Item 2.  Management's Discussion and Analysis of Results of
                  Operations and Financial Condition                          12

         Item 3.  Quantitative and Qualitative Disclosures About Market Risk  24

         Item 4.  Controls and Procedures                                     24


Part II. Other Information:

         Item 1.  Legal Proceedings                                           26

         Item 2.  Changes in Securities and Use of Proceeds                   26

         Item 3.  Defaults Upon Senior Securities                             26

         Item 4.  Submission of Matters to a Vote of Security Holders         26

         Item 5.  Other Information                                           26

         Item 6.  Exhibits and Reports on Form 8-K                            26

Signatures                                                                    27

Certifications                                                                28



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




                                                               As of March 31, 2002      As of September 30, 2002
                                                               ----------------------    -------------------------
ASSETS

                                                                                   
Cash and cash equivalents                                      $ 28,223,503              $  24,365,042
Accounts  receivable,  net of allowance for doubtful
  accounts of $3,719,207 and $3,483,140 as of
  March 31, 2002 and September 30, 2002, respectively            41,397,320                 65,703,339

Notes receivable                                                    227,914                    112,182

Employee advances                                                    69,042                     70,261

Inventories                                                         871,857                  2,316,678

Investment in leases and leased equipment - net                 169,087,078                160,270,045

Property and equipment - net                                      6,144,061                  5,709,063

Deferred tax asset                                                5,471,658                  4,878,408

Other assets                                                      5,419,813                  1,256,228

Goodwill - net                                                   22,083,308                 19,147,132
                                                              -------------------------  --------------------------
TOTAL ASSETS                                                  $ 278,995,554              $ 283,828,378
                                                              =========================  ==========================

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
Accounts payable - equipment                                  $   3,898,999              $   5,529,702

Accounts payable - trade                                         15,104,985                 28,839,755

Salaries and commissions payable                                    491,716                    790,412

Accrued expenses and other liabilities                           19,091,729                 16,040,618

Income taxes payable                                                364,183                    577,969

Recourse notes payable                                            4,659,982                  1,491,650

Nonrecourse notes payable                                       129,095,051                121,718,276
                                                              -------------------------  --------------------------
Total Liabilities                                               172,706,645                174,988,382


COMMITMENTS AND CONTINGENCIES                                            -                          -

STOCKHOLDERS' EQUITY

Preferred stock, $0.01 par value; 2,000,000 shares
   authorized; none issued or outstanding                                -                          -

Common stock, $0.01 par value;  50,000,000 shares  authorized;
  10,461,970 issued and 10,395,870 outstanding at March 31,
  2002 and 10,517,297 issued and 10,079,646 outstanding at
  September 30, 2002                                          $     104,619             $      105,172

Additional paid-in capital                                       62,414,067                 62,764,929

Treasury stock, at cost, 66,100 and 437,651 shares,
  respectively                                                     (574,800)                (2,868,668)

Retained earnings                                                44,345,023                 48,863,720

Accumulated other comprehensive income -
   Foreign currency translation adjustment                                -                    (25,157)
                                                              -------------------------  --------------------------
Total Stockholders' Equity
                                                                106,288,909                108,839,996
                                                              -------------------------  --------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                    $ 278,995,554              $ 283,828,378
                                                              =========================  ==========================

See Notes to Condensed Consolidated Financial Statements.


                                      -2-






ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)
                                                                         Three months ended
                                                                           September 30,
                                                                        2001            2002
                                                                  ---------------------------------
REVENUES

                                                                             
Sales of equipment                                                $   30,666,864   $  64,295,558

Sales of leased equipment                                                     -               -
                                                                  ---------------------------------

                                                                      30,666,864      64,295,558

Lease revenues                                                        12,008,725      12,790,040

Fee and other income                                                   4,470,358       5,243,517
                                                                  ---------------------------------

                                                                      16,479,083      18,033,557

                                                                  ---------------------------------
TOTAL REVENUES
                                                                      47,145,947      82,329,115
                                                                  ---------------------------------

COSTS AND EXPENSES

Cost of sales, equipment                                              25,845,889      57,001,834

Cost of sales, leased equipment                                               -               -
                                                                  ---------------------------------

                                                                      25,845,889      57,001,834


Direct lease costs                                                     2,246,428       1,420,229

Professional and other fees                                              393,231         693,687

Salaries and benefits                                                  7,930,886      12,727,852

General and administrative expenses                                    3,599,512       3,908,843

Interest and financing costs                                           3,464,795       2,266,103
                                                                  ---------------------------------

                                                                      17,634,852      21,016,714

                                                                  ---------------------------------
TOTAL COSTS AND EXPENSES                                              43,480,741      78,018,548
                                                                  ---------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                             3,665,206       4,310,567
                                                                  ---------------------------------

PROVISION FOR INCOME TAXES                                             1,466,082       1,765,930
                                                                  ---------------------------------

NET EARNINGS                                                      $    2,199,124   $   2,544,637
                                                                  =================================

NET EARNINGS PER COMMON SHARE - BASIC                             $         0.22            0.25
                                                                  =================================

NET EARNINGS PER COMMON SHARE - DILUTED                           $         0.22            0.25
                                                                  =================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                           10,160,182      10,285,312

WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                         10,226,148      10,287,160

See Notes to Condensed Consolidated Financial Statements.




                                      -3-




ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)




                                                                            Six months ended
                                                                              September 30,
                                                                         2001             2002
                                                                  -----------------------------------
REVENUES

                                                                            
Sales of equipment                                                 $  66,815,384  $   114,927,438

Sales of leased equipment                                                452,108        4,611,303
                                                                  -----------------------------------

                                                                      67,267,492      119,538,741

Lease revenues                                                        22,800,780       23,365,442

Fee and other income                                                  10,374,176       11,756,244
                                                                  -----------------------------------

                                                                      33,174,956       35,121,686

                                                                  -----------------------------------
TOTAL REVENUES                                                       100,442,448      154,660,427
                                                                  -----------------------------------

COSTS AND EXPENSES

Cost of sales, equipment                                              57,196,879      102,533,175

Cost of sales, leased equipment                                          427,370        4,535,001
                                                                  -----------------------------------

                                                                      57,624,249      107,068,176


Direct lease costs                                                     5,534,816        2,331,004

Professional and other fees                                            1,123,338        1,466,759

Salaries and benefits                                                 14,906,640       23,920,752

General and administrative expenses                                    7,184,514        7,537,144

Interest and financing costs                                           6,838,344        4,676,685
                                                                   ----------------------------------

                                                                      35,587,652       39,932,344

                                                                   ----------------------------------
TOTAL COSTS AND EXPENSES                                              93,211,901      147,000,520
                                                                   ----------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                             7,230,547        7,659,907
                                                                   ----------------------------------

PROVISION FOR INCOME TAXES                                             2,892,059        3,139,132
                                                                   ----------------------------------

NET EARNINGS                                                         $ 4,338,488   $    4,520,775
                                                                   ==================================

NET EARNINGS PER COMMON SHARE - BASIC                                $      0.43             0.43
                                                                   ==================================
NET EARNINGS PER COMMON SHARE - DILUTED                              $      0.43             0.43
                                                                   ==================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                           10,056,233       10,400,941

WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                         10,112,357       10,460,660

See Notes to Condensed Consolidated Financial Statements.



                                      -4-




ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)




                                                                                 Six Months Ended
                                                                                  September 30,
                                                                             2001                 2002
                                                                       -----------------   -----------------
Cash Flows From Operating Activities:
                                                                                       
 Net earnings                                                           $   4,338,488        $  4,520,775

Adjustments to reconcile net earnings to net cash provided (used) by
    operating activities:

        Depreciation and amortization                                       3,076,893           2,439,100

        (Recovery of) provision for credit losses                             (60,827)            245,541

        Deferred taxes                                                             -              593,250

        (Loss) gain on sale of operating lease equipment                     (366,351)            428,188

        Adjustment of basis to fair market value of equipment and
        inventories                                                         1,001,169                  -

        Payments from lessees directly to lenders - operating leases         (216,837)           (213,567)

        Loss on disposal of property and equipment                             95,520               4,868

        Changes in:

          Accounts receivable                                              13,616,865         (24,860,632)

          Other receivables                                                 1,542,352             115,732

          Employee advances                                                   (44,488)              1,219

          Inventories                                                       1,951,385          (1,952,775)

          Other assets                                                     (3,333,933)          5,789,576

          Accounts payable - equipment                                     (3,875,559)          1,630,703

          Accounts payable - trade                                         (3,290,099)         12,228,679

          Salaries and commissions payable, accrued
             expenses and other liabilities                                (4,447,046)         (2,349,799)
                                                                       -----------------   -----------------
                Net cash (used) provided by operating activities            9,987,532          (1,379,142)
                                                                       -----------------   -----------------

Cash Flows From Investing Activities:

 Purchases of operating lease equipment                                      (887,976)         (1,943,885)

 Increase in investment in direct financing and sales-type leases         (11,075,163)        (15,632,387)

 Purchases of property and equipment                                         (987,462)         (1,031,897)

 Cash used in acquisitions, net of cash acquired                           (1,000,000)                 -

 Increase in other assets                                                    (373,959)                 -
                                                                       -----------------   -----------------
                Net cash used in investing activities                     (14,324,560)        (18,608,169)
                                                                       -----------------   -----------------




                                      -5-







Cash Flows From Financing Activities:

Borrowings:
                                                                                           
 Nonrecourse                                                            $  38,150,598      $  72,219,537

 Recourse                                                                      32,639          1,448,388

Repayments:

 Nonrecourse                                                              (26,014,820)       (53,891,021)

 Recourse                                                                     (69,045)          (556,261)

 Pay-off of recourse debt due to settlement                                        -             (99,659)

 Write-off of nonrecourse debt due to bankruptcy                                   -             (47,597)

 Proceeds from issuance of capital stock, net of expenses                      27,704            349,330

 Purchase of treasury stock                                                   (42,865)        (2,293,867)

 Net  proceeds (repayment) from (of) lines of credit                          972,716         (1,000,000)
                                                                     -----------------   -----------------
             Net cash provided by financing activities                     13,056,927         16,128,850
                                                                     -----------------   -----------------

Net Increase (Decrease) in Cash and Cash Equivalents                        8,719,899         (3,858,461)

Cash and Cash Equivalents, Beginning of Period                             24,534,183         28,223,503
                                                                     -----------------   -----------------

Cash and Cash Equivalents, End of Period                                $  33,254,082      $  24,365,042
                                                                     =================   =================

Supplemental Disclosures of Cash Flow Information:

 Cash paid for interest                                                 $     257,276      $   4,062,714
                                                                     ==================  =================
 Cash paid for income taxes                                             $   3,969,504      $   1,216,160
                                                                     ==================  =================


See Notes To Condensed Consolidated Financial Statements.




                                      -6-


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


1. BASIS OF PRESENTATION

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

Certain information and footnote  disclosures normally included in the financial
statements prepared in accordance with accounting  principles generally accepted
in the United States of America have been  condensed or omitted  pursuant to SEC
rules and regulations.

These  interim  financial  statements  should  be read in  conjunction  with the
financial  statements and notes thereto contained in the Company's Annual Report
on Form 10-K (No.  0-28926)  for the year ended March 31,  2002 (the  "Company's
2002 Form 10-K").  Operating results for the interim periods are not necessarily
indicative of results for an entire year.

2. INVESTMENTS IN LEASES AND LEASED EQUIPMENT - NET

Investments in leases and leased equipment - net consists of the following:

                                                            As of
                                                 March 31,         September 30,
                                                   2002                 2002
                                                       (In Thousands)
Investment in direct financing and             --------------------------------
           sales-type leases - net                  $ 167,628         $ 158,324
Investment in operating lease equipment - net           1,459             1,946
                                               --------------- ----------------
Investments in leases and leased equipment - net    $ 169,087          $160,270
                                               =============== ================

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,        September 30,
                                                    2002                2002
                                                        (In Thousands)
                                              ----------------------------------
 Minimum lease payments                         $  161,788         $ 153,871
 Estimated unguaranteed residual value              25,880            23,861
 Initial direct costs, net of amortization (1)       3,424             3,104
 Less:  Unearned lease income                      (20,412)          (19,460)
        Reserve for credit losses                   (3,052)           (3,052)
                                              ----------------- ----------------
                                              ----------------- ----------------
 Investment in direct financing and sales-
     type leases, net                           $  167,628         $ 158,324
                                              ================= ================

 (1) Initial direct costs are shown net of  amortization of $5,486 and
 $6,410 at March 31, and September 30, 2002, respectively.



                                      -7-



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

INVESTMENT IN OPERATING LEASE EQUIPMENT

Investment in operating lease equipment primarily represents equipment generally
leased  for  two-year  terms or are  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,       September 30,
                                                    2002              2002
                                                       (In Thousands)
                                              ----------------------------------

 Cost of equipment under operating leases             $ 13,916          $ 8,967
 Initial direct costs                                       14               11
 Less:  Accumulated depreciation and
           amortization                                (12,471)          (7,032)
                                              ----------------------------------

 Investment in operating lease equipment, net         $  1,459         $  1,946
                                              ==================================



3. BUSINESS COMBINATIONS

On October 4, 2001, the Company purchased all the outstanding stock of SourceOne
Computer  Corporation,  a  technology  and services  company  located in Silicon
Valley.  Total  consideration  paid of $2,807,500  included $800,006 in cash and
274,999  shares of  unregistered  common stock,  valued at $7.30 per share.  The
issuance  of  these  securities  was  made  in  reliance  on an  exemption  from
registration  provided by Section 4(2) or Regulation D of the Securities Act, as
amended,  as a transaction by an issuer not involving any public  offering.  The
shareholders of SourceOne  represented their intention to acquire the securities
for  investment  only and not with a view to or for  distribution  in connection
with such  transaction,  and an  appropriate  legend  was  affixed  to the share
certificates  issued in the  transaction.  The  shareholders  of  SourceOne  had
adequate access to information about ePlus through information made available to
the  shareholders  of  SourceOne.  The  shareholders  of SourceOne  were granted
certain registration rights in connection with the transaction.

On March 29, 2002, the Company purchased  certain fixed assets,  customer lists,
and contracts, and assumed certain liabilities, relating to Elcom International,
Inc.'s IT fulfillment and IT professional services business.  The Elcom purchase
added offices in Boston,  San Diego, New Jersey, and New York City. The purchase
price  included  $2,150,000  million  in cash  and  the  assumption  of  certain
liabilities of approximately $113,000.

The acquisitions of SourceOne Computer Corporation and Elcom International, Inc.
were  not  significant;   therefore  pro  forma  financial  information  is  not
presented.



                                      -8-




4. ISSUANCES OF COMMON STOCK, WARRANTS AND REPURCHASES OF COMMON STOCK

On  September  20,  2001,  the  Company's  Board  of  Directors  authorized  the
repurchase of up to 750,000 shares of its outstanding  common stock to a maximum
of  $5,000,000  over a period of time ending no later than  September  20, 2002.
Since the inception of the repurchase  authorization,  as of September 30, 2002,
the Company had repurchased 437,651 shares of its outstanding common stock at an
average  cost of $6.56  per  share  for a total  of  $2,868,867.  Of the  shares
repurchased,  331,551 shares were  repurchased as a result of a settlement  that
occurred during the quarter ended September 30, 2002.

On October 4, 2002, a stock  repurchase  program  previously  authorized  by the
Company's  Board of  Directors  became  effective.  The program  authorizes  the
repurchase of up to 3,000,000 shares of the Company's  outstanding  common stock
over a period of time  ending no later than  October 3, 2003 and is limited to a
cumulative purchase amount of $7,500,000.

5. 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  business  unit and  technology  sales  business  unit.  The financing
business unit offers lease-financing  solutions to corporations and governmental
entities  nationwide.  The  technology  sales  business  unit sells  information
technology  equipment and software and related  services  primarily to corporate
customers  on a  nationwide  basis.  The  technology  sales  business  unit also
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.

Both segments utilize the Company's proprietary software and services throughout
the organization. Sales and services and related costs of e-procurement software
are  included in the  technology  sales  business  unit.  Fees and other  income
relative to services  generated  by our  proprietary  software  and services are
included in the financing business unit.

The accounting policies of the financing and technology sales business units are
the same as those described in Note 1,  "Organization and Summary of Significant
Accounting  Policies"  in the  Company's  2002  Form  10-K.  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.

The Company changed reporting segments during t
e year ended March 31, 2002. All
prior period  balances  have been  reclassified  to conform to the new reporting
segments.



                                      -9-



                                                                Technology
                                            Financing              Sales
                                            Business             Business
                                              Unit                 Unit               Total
                                         ----------------     ----------------   ----------------

Three months ended September 30, 2001

                                                                        
Sales                                    $       318,173      $    30,348,691    $    30,666,864

Lease revenues                                12,008,725                    -         12,008,725

Fee and other income                           1,603,682            2,866,676          4,470,358
                                         ----------------     ----------------   ----------------
     Total revenues                           13,930,580           33,215,367         47,145,947

Cost of sales                                    540,070           25,305,819         25,845,889

Direct lease                                   2,246,428            -                  2,246,428

Selling, general and administrative
 expenses                                      4,958,583            6,965,046         11,923,629
                                         ----------------     ----------------   ----------------
Segment earnings                               6,185,499              944,502          7,130,001

Interest expense                               3,440,243               24,552          3,464,795
                                         ----------------     ----------------   ----------------
     Earnings before income taxes        $     2,745,256      $       919,950    $     3,665,206
                                         ================     ================   ================
Assets                                   $   252,290,335      $    45,341,260    $   297,631,595
                                         ================     ================   ================

Three months ended September 30, 2002

Sales                                    $       495,987      $    63,799,571    $    64,295,558

Lease revenues                                12,790,040                    -         12,790,040

Fee and other income                           2,037,583            3,205,934          5,243,517
                                         ----------------     ----------------   ----------------
     Total revenues                           15,323,610           67,005,505         82,329,115

Cost of sales                                    688,745           56,313,089         57,001,834

Direct lease costs                             1,420,229                    -          1,420,229

Selling, general and administrative
 expenses                                      7,423,150            9,907,232         17,330,382
                                         ----------------     ----------------   ----------------
Segment earnings                               5,791,486              785,184          6,576,670

Interest expense                               2,195,563               70,540          2,266,103
                                         ----------------     ----------------   ----------------
     Earnings before income taxes        $     3,595,923      $       714,644    $     4,310,567
                                         ================     ================   ================
Assets                                   $   226,247,510      $    57,580,868    $   283,828,378
                                         ================     ================   ================


Six months ended September 30, 2001

Sales                                    $       824,911      $    66,442,581    $    67,267,492

Lease revenues                                22,800,780                    -         22,800,780

Fee and other income                           5,530,250            4,843,926         10,374,176
                                         ----------------     ----------------   ----------------
     Total revenues                           29,155,941           71,286,507        100,442,448

Cost of sales                                  1,478,437           56,145,812         57,624,249

Direct lease costs                             5,534,816                    -          5,534,816

Selling, general and administrative
  expenses                                    10,329,450           12,885,042         23,214,492
                                         ----------------     ----------------   ----------------
Segment earnings                              11,813,238            2,255,653         14,068,891

Interest expense                               6,771,569               66,775          6,838,344
                                         ----------------     ----------------   ----------------
     Earnings before income taxes        $     5,041,669      $     2,188,878    $     7,230,547
                                         ================     ================   ================
Assets                                   $   252,290,335      $    45,341,260    $   297,631,595
                                         ================     ================   ================

                                      -10-






                                                                Technology
                                            Financing              Sales
                                            Business             Business
                                              Unit                 Unit               Total
                                         ----------------     ----------------   ----------------
Six months ended September 30, 2002
                                                                        
Sales                                    $     5,530,412      $   114,008,329    $   119,538,741

Lease revenues                                23,365,442                    -         23,365,442

Fee and other income                           5,067,636            6,688,608         11,756,244
                                         ----------------     ----------------   ----------------
     Total revenues                           33,963,490          120,696,937        154,660,427

Cost of sales                                  5,938,175          101,130,001        107,068,176

Direct lease costs                             2,331,004                    -          2,331,004

Selling, general and administrative
  expenses                                    14,085,962           18,838,693         32,924,655
                                         ----------------     ----------------   ----------------
Segment earnings                              11,608,349              728,243         12,336,592

Interest expense                               4,452,061              224,624          4,676,685
                                         ----------------     ----------------   ----------------
     Earnings before income taxes        $     7,156,288      $       503,619    $     7,659,907
                                         ================     ================   ================
Assets                                   $   226,247,510      $    57,580,868    $   283,828,378
                                         ================     ================   ================





6. NEW ACCOUNTING PRONOUNCEMENTS

In July 2001,  the FASB  issued  SFAS No. 142,  "Goodwill  and Other  Intangible
Assets." The Company has adopted SFAS No. 142  retroactive  to April 1, 2001, as
permitted.  SFAS No. 142 requires that goodwill and other intangible assets with
indefinite  useful  lives  no  longer  be  amortized,  but  instead  tested  for
impairment  at least  annually.  SFAS No. 142  requires the Company to perform a
transitional  assessment of whether there is an indication  that the goodwill is
impaired as of the date of  adoption.  The Company  will then have a  transition
period from the date of adoption to determine  the fair value of each  reporting
unit and if goodwill has been  impaired.  Any goodwill  impairment  loss will be
recognized as the cumulative effect of a change in accounting principle no later
than the end of the fiscal year of  adoption.  We have  completed  this test and
determined  that no  potential  impairment  existed.  The  Company  will also be
required to review its other  intangible  assets for  impairment and to reassess
the  useful  lives of such  assets  and make any  necessary  adjustments.  As of
September 30, 2002 the Company had goodwill, net of accumulated amortization, of
$19.1 million, a decrease of $2.9 million from September 30, 2001 as a result of
a purchase  price  adjustment  which  occurred  during the quarter.  No goodwill
amortization expense was recognized during the six-month periods ended September
30, 2002 and 2001.

In August 2001, the FASB issued SFAS No. 143,  "Accounting for Asset  Retirement
Obligations."  SFAS 143  establishes  accounting  standards for  recognition and
measurement of a liability for the costs of asset retirement obligations.  Under
SFAS 143,  the costs of retiring  an asset will be recorded as a liability  when
the retirement obligation arises, and will be amortized to expense over the life
of the asset.  SFAS No. 143 is effective  for  financial  statements  for fiscal
years  beginning  after June 15,  2002.  The  Company  does not expect  that the
adoption of SFAS No. 143 will have a material  impact on its financial  position
or results of operations.

In October 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets." SFAS No. 144 addresses financial  accounting and
reporting for the impairment or disposal of long-lived  assets and  discontinued
operations.  SFAS No. 144 supersedes previous guidance for financial  accounting



                                      -11-



and  reporting  for the  impairment  or  disposal of  long-lived  assets and for
segments of a business to be disposed  of. SFAS No. 144 retains the  fundamental
provisions of existing generally accepted accounting  principles with respect to
recognition and measurement of long-lived asset impairment contained in SFAS No.
121,  "Accounting  for the  Impairment  of Long Lived Assets and for  Long-Lived
Assets to be Disposed Of." However,  SFAS No. 144 provides new guidance intended
to address certain  significant  implementation  issues associated with SFAS No.
121,  including  expanded  guidance with respect to appropriate cash flows to be
used, whether recognition of any long-lived asset impairment is required, and if
required,  how to measure the amount of  impairment.  SFAS No. 144 also requires
that any net  assets  to be  disposed  of by sale be  reported  at the  lower of
carrying  value  or fair  market  value  less  costs to sell,  and  expands  the
reporting of discontinued  operations to include any component of an entity with
operations and cash flows that can be clearly distinguished from the rest of the
company.  On April 1, 2002,  the Company  adopted  SFAS No. 144.  The  Company's
adoption  of SFAS  No.  144 did not  have a  material  impact  on its  financial
statements.

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44, and 64,  Amendment of FASB Statement No. 13, and Technical  Corrections."
SFAS No. 145 rescinds SFAS No. 4 and 64, which address the  accounting for gains
and losses of the extinguishment of debt. SFAS No. 145 also rescinds SFAS No. 44
which addressed the accounting for intangible assets of motor carriers. Finally,
SFAS No. 145 amends SFAS No. 13,  "Accounting for Leases." The amendment to SFAS
No. 13 eliminates  inconsistencies  between the  accounting  for  sale-leaseback
transactions  and the  accounting  for  certain  lease  modifications  that have
economic effects similar to  sale-leaseback  transactions.  On May 15, 2002, the
Company  adopted  SFAS No. 145. The  Company's  adoption of SFAS No. 145 did not
have a material impact on its financial statements.

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities." SFAS No. 146 nullifies  Emerging Issues Task
Force (EITF) No. 94-3 "Liability  Recognition for Certain  Employee  Termination
Benefits and Other Costs to Exit an Activity  (including  Certain Costs incurred
in a  Restructuring)."  EITF No. 94-3 required that costs associated with a exit
or disposal  activities  be recorded as  liabilities  as of the date the exit or
disposal plan is approved by management. SFAS No. 146 requires a liability for a
cost associated with an exit or disposal activity be recognized at fair value on
the date the  liability  is  incurred.  SFAS No.  146 is  effective  for exit or
disposal  activities  initiated  after  December 31, 2002.  The Company does not
expect  that the  adoption  of SFAS No. 146 will have a  material  impact on its
financial statements.

Item 2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF RESULTS OF  OPERATIONS  AND
FINANCIAL CONDITION

The following  discussion  and analysis of results of  operations  and financial
condition  of the  Company  should  be read in  conjunction  with the  Condensed
Consolidated  Financial  Statements  and  the  related  Notes  thereto  included
elsewhere in this report, and the Company's 2002 Form 10-K.

Overview

Certain  statements  contained  herein are not based on historical fact, but are
forward-looking statements that are based upon numerous assumptions about future


                                      -12-



conditions  that may not occur.  Actual  events,  transactions  and  results may
materially differ from the anticipated events, transactions or results described
in such statements. Our ability to consummate such transactions and achieve such
events or results is subject to certain risks and uncertainties.  Such risks and
uncertainties  include, but are not limited to, the existence of demand for, and
acceptance  of,  the  Company's  services,  economic  conditions,  the impact of
competition  and  pricing,  results  of  financing  efforts  and  other  factors
affecting  the  Company's  business  that are beyond our  control.  The  Company
undertakes  no  obligation  and does not intend to update,  revise or  otherwise
publicly  release  the  results  of  any  revisions  to  these   forward-looking
statements  that may be made to  reflect  future  events or  circumstances.  See
"Factors That May Affect Future Operating Results."

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.   See  "Potential
Fluctuations in Quarterly Operating Results."

We  currently  derive the  majority of our revenue  from sales and  financing of
information  technology  and other  assets.  We have  expanded  our  product and
service  offerings under the Enterprise Cost  Management,  or eECM,  model which
represents  the  continued  evolution  of our original  implementation  of ePlus
e-commerce  products  entitled  ePlusSuite.  Our eECM model is our framework for
combining IT sales and professional  services,  leasing and financing  services,
asset management  software and services,  procurement  software,  and electronic
catalog content management software and services.

Our total sales and marketing  staff  consisted of  approximately  186 people at
September 30, 2002, derived from both the hiring of personnel and as a result of
the  acquisitions of SourceOne  Computer  Corporation  and Elcom  International,
Inc., both of which were  information  technology  sales and services  entities.
These two  acquisitions  and our hiring of other sales  persons has expanded our
current locations to 38, all of which are in the United States.

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
the  associated  expenses  with this  business  acquisition  have  substantially
increased our expenses,  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.  These  products  and  services are
included in our technology sales business unit segment,  combined with our other
sales of IT products and  services.  Our leasing and  financing  activities  are
included in our financing business unit segment in our financial statements.

As a result of our acquisitions and expansion of sales locations,  the Company's
historical results of operations and financial position may not be indicative of
its future performance over time.


                                      -13-



SELECTED ACCOUNTING POLICIES

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 SFAS 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  financing  leases are recorded as investment in direct  financing leases
upon  acceptance of the equipment by the customer.  At the  commencement  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 supplied
from our  technology  sales  business  unit  subsidiaries,  the dealer margin is
presented  in equipment  sales  revenue and cost of  equipment  sales.  Interest
earned  on the  present  value  of the  lease  payments  and  residual  value is
recognized over the lease term using the interest method and is included as part
of our lease revenues.

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


                                      -14-



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 reported as part of the 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
reported in the 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 SFAS No. 13. Residual values are affected by equipment supply
and demand and by new product announcements 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 on the secondary market; or (3) lease of the equipment to a new
customer.  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.  For lease  transactions  subsequent to the
initial  term,  our  policy is to  recognize  revenues  upon the  payment by the
lessee.

Initial Direct Costs.  Initial direct costs related to the origination of direct
financing 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  of  Equipment.  Sales  of  equipment  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 off-lease equipment to the secondary market; and (3)
sales of  procurement  software.  Sales of new or used  equipment are recognized
upon shipment.  Sales of off-lease  equipment are recognized  when  constructive
title passes to the  purchaser.  Revenue from sales of  procurement  software is
recognized in accordance  with the  Statement of Position  (SOP) 97-2,  Software
Revenue  Recognition,  as amended by SOP 98-4 and SOP 98-9. We recognize revenue
when all the following criteria exist: when there is persuasive evidence that an
arrangement  exists,  delivery has occurred,  no significant  obligations by the
Company with regard to implementation  remain,  the sales price is determinable,
and it is probable that  collection will occur.  Our accounting  policy requires
that revenue  earned on software  arrangements  involving  multiple  elements be
allocated  to each  element on the  relative  fair  values of the  elements  and
recognized  when  earned.   Revenue  relative  to  maintenance  and  support  is
recognized  ratably  over the  maintenance  term  (usually one year) and revenue
allocated to training,  implementation  or other  services is  recognized as the
services are performed.

Sales of  Leased  Equipment.  Sales of  leased  equipment  consists  of sales of
equipment subject to an existing lease, under which we are lessor, including any
underlying  financing  related to the lease.  Sales of  equipment  subject to an
existing lease are recognized when constructive title passes to the purchaser.

Other  Sources of  Revenue.  Amounts  charged for  Procure+  are  recognized  as
services are rendered. Amounts charged for the Manage+ service are recognized on


                                      -15-



a straight-line  basis over the period the services are provided.  Fee and other
income results from: (1) income from events that occur after the initial sale of
a financial  asset;  (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.

Reserve for Credit  Losses.  The reserve for credit  losses 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.  As of September 30,
2001 and 2002,  the  Company's  reserve  for credit  losses was  $5,202,319  and
$6,535,322,  respectively.  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).  The
Company's  reserves  for  credit  losses are  segregated  between  our  accounts
receivable  and our  investment  in  direct  financing  leases  as  follows  (in
thousands):


                                                  Investment
                                Accounts           in Direct
                               Receivable       Financing Leases        Total
                           -----------------------------------------------------


Balance April 1, 2001       $    1,392          $   2,887          $      4,279

Bad Debts Expense                1,324                165                 1,489
Recoveries                        (184)                 -                  (184)
Assumed in Acquisitions             73                  -                    73
Other                            1,114                  -                 1,114

                           -----------------------------------------------------
Balance March 31, 2002      $    3,719          $   3,052           $     6,771
                           =====================================================

Bad Debts Expense                 (135)                 -                  (135)
Recoveries                         (57)                 -                   (57)
Assumed in Acquisitions              -                  -                     -
Other                              (44)                 -                   (44)

                           -----------------------------------------------------
Balance September 30, 2002  $    3,483          $   3,052           $     6,535
                           =====================================================

Balances in "Other"  include  reclasses  from prior years.  The Company  assumed
$72,631 in reserve for credit losses in the  acquisition  of SourceOne  Computer
Corporation.

Investments.  The Company had a 5%  membership  interest in MLC/CLC LLC, a joint
venture  to which  the  Company  sold  leased  equipment.  MLC/CLC  LLC  stopped
purchasing  leased  equipment  prior to the year  ending  March  31,  2002.  The
Company's investment in MLC/CLC LLC was accounted for using the cost method. The
Company recorded an impairment of $628,218 during the six months ended September


                                      -16-



30, 2001 on this investment. The Company also wrote off a $420,711 investment in
a start-up  venture  during the six months  ending  September  30, 2001,  as the
underlying  equity  did  not  support  the  carrying  amount  of  the  Company's
investment.

Capitalization  of Software Costs for Internal Use. The Company has  capitalized
certain costs for the development of internal-use  software under the guidelines
of SOP  98-1,  "Accounting  for the  Costs of  Computer  Software  Developed  or
Obtained  for  Internal  Use."  No costs  for the  development  of  internal-use
software  were  capitalized  during the six months  ended  September  30,  2002.
$377,303 of internal use software  was  capitalized  during the six months ended
September 30, 2001.  These  capitalized  costs are included in the  accompanying
condensed consolidated balance sheets as a component of property and equipment.

Capitalization of Software Costs Available to Customers. In accordance with SFAS
No. 86,  "Accounting  for Costs of  Computer  Software  to be Sold,  Leased,  or
Otherwise  Marketed," software  development costs are expensed as incurred until
technological  feasibility  has been  established,  at such time such  costs are
capitalized  until the  product is made  available  for  release  to  customers.
Capitalized  development  costs  totaled  $128,920  for  the  six  months  ended
September 30, 2002.

RESULTS OF OPERATIONS

Three and Six Months Ended  September  30, 2002 Compared to Three and Six Months
Ended September 30, 2001

Total  revenues  generated by the Company  during the  three-month  period ended
September 30, 2002 were $82,329,115  compared to revenues of $47,145,947  during
the comparable period in the prior fiscal year, an increase of 74.6%. During the
six-month period ended September 30, 2002,  revenues were $154,660,427  compared
to revenues of  $100,442,448  during the  comparable  period in the prior fiscal
year,  an  increase  of 54.0%.  These  increases  are  primarily  the  result of
increased sales of equipment and leased  equipment.  The Company's  revenues are
composed  of sales,  lease  revenues,  and fee and other  revenue,  and may vary
considerably  from period to period.  See "Potential  Fluctuations  In Quarterly
Operating Results."

Sales revenue,  which includes sales of equipment and sales of leased equipment,
increased  109.7% to $64,295,558  during the three-month  period ended September
30, 2002, as compared to $30,666,864  generated during the corresponding  period
in the prior fiscal year.  For the  six-month  period ended  September 30, 2002,
sales increased 77.7 % to $119,538,741 from $67,267,492 the corresponding period
in the prior year.

Sales of equipment are  generated  primarily  through the  Company's  technology
sales business unit  subsidiaries and represented 100% and 96.14% of total sales
revenue  for the three and six months  ended  September  30, 2002 as compared to
100% and 99.33% for the three and six months ended September 30, 2001.  Sales of
equipment  during the three months ended September 30, 2002 increased  109.7% to
$64,295,558  compared to $30,666,864  generated during the comparable  period in
the prior fiscal year.  Sales of equipment during the six months ended September
30, 2002  increased  72.0% to  $114,927,438  compared to  $66,815,384  generated
during the comparable period in the prior fiscal year. The increase was a result
of higher sales within our technology  sales business unit  subsidiaries as well
as additional  sales resulting from the acquisition of SourceOne in October 2001
and  Elcom in March  2002.  The  Company  realized  a gross  margin  on sales of
equipment of 11.3% and 10.8% for the three and six month periods ended September
30, 2002  compared to a gross  margin of 15.7% and 14.4%  during the  comparable


                                      -17-



periods  in the  prior  fiscal  year.  The  Company's  gross  margin on sales of
equipment  is  affected  by the mix and  volume  of  products  sold,  as well as
increased competition in a slower economy.

The Company also recognizes  revenue from the sale of leased  equipment.  During
the three  months ended  September  30, 2002 and 2001,  the Company  recorded no
sales of leased equipment. During the six months ended September 30, 2002, sales
of leased equipment  increased 919.9% to $4,611,303 from $452,108 during the six
months ended September 30, 2001.  During the six months ended September 30, 2002
the Company recognized a gross margin on leased equipment sales of 1.7% compared
to a gross  margin of 5.5% for the  comparable  period in the prior fiscal year.
The significant increase in leased equipment sales reflects the higher volume of
lease  equity that the Company  sold to outside  investors.  Leases that are not
equity-sold  to investors  remain on the Company's  books and lease earnings are
recognized accordingly.  In addition, 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. 140.

The Company's lease revenues  increased 6.5% to $12,790,040 for the three months
ended  September  30, 2002 compared with  $12,008,725  during the  corresponding
period in the prior fiscal year. For the six-month  period ending  September 30,
2002,  lease revenues  increased 2.5% to $23,365,442  compared with  $22,800,780
during the  corresponding  period in the prior  fiscal  year.

For the three months ended  September 30, 2002, fee and other income  recognized
was  $5,243,517,  an increase  of 17.3% from  $4,470,358  recognized  during the
comparable  period in the prior fiscal year. For the six months ended  September
30, 2002, fee and other income recognized was $11,756,244,  an increase of 13.3%
from  $10,374,176  recognized  during the comparable  period in the prior fiscal
year.  Fee and other income  includes  revenues from adjunct  services and fees,
including  broker fees,  support  fees,  warranty  reimbursements,  and learning
center  revenues  generated by the  Company's  technology  sales  business  unit
subsidiaries.   The  current  period   increase  in  fee  and  other  income  is
attributable to additional  revenues resulting from the purchase of SourceOne in
October  2001 and  Elcom in March  2002.  The  Company's  fee and  other  income
contains  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.

The Company's  direct lease costs decreased 36.8% and 57.9% during the three and
six-month periods ended September 30, 2002 as compared to the same period in the
prior fiscal year.  The decrease is the result of a lease  impairment  charge of
approximately  $1.0 million taken in the quarter ended June 30, 2001, as well as
a reduction in our depreciable portfolio.

The increase in professional and other fees of 76.4%, or $300,456, and 30.6%, or
$343,421 for the three and six-month periods over the comparable  periods in the
prior fiscal year, was primarily the result of expenses related to the Company's
outside technical services.

Salaries and benefits  expenses  increased  60.5% and 60.5% during the three and
six-month  periods  ended  September 30, 2002 over the same periods in the prior
year. The increase is the result of additional  expense related to the Company's



                                      -18-



recent  acquisitions,  SourceOne Computer  Corporation and Elcom  International,
Inc, increased  commissions resulting from the increase in sales, and payment of
executive bonuses.

The Company's general and  administrative  expenses increased 8.6% to $3,908,843
during the three months ended  September  30, 2002, as compared to $3,599,512 in
the  same  period  in  the  prior  fiscal  year.   The  Company's   general  and
administrative expenses increased 4.9% to $7,537,144 during the six months ended
September  30, 2002,  as compared to  $7,184,514 in the same period in the prior
fiscal year.

Interest and  financing  costs  incurred by the Company for the three months and
six months ended  September  30, 2002  decreased  34.6% and 31.6% as compared to
corresponding  periods in the prior fiscal year and relates to interest costs on
the Company's indebtedness, both lease-specific and general working capital. The
decrease is  attributable  to lower interest  rates and an overall  reduction of
debt.

The Company's  provision for income taxes  increased to $1,765,930 for the three
months  ended  September  30, 2002 from  $1,466,082  for the three  months ended
September  30,  2001,  and  increased  to  $3,139,132  for the six months  ended
September 30, 2002 from  $2,892,059 for the six months ended September 30, 2001,
reflecting effective income tax rates of 41% for the three and six-month periods
ending  September  30, 2002 and 40% for the three and six-month  periods  ending
September 30, 2001.

The foregoing  resulted in a 15.7% increase in net earnings for the  three-month
period  ended  September  30,  2002 as  compared to the same period in the prior
fiscal year, and a 4.2% increase in net earnings for the six-month  period ended
September  30, 2002 as compared  to the same  period in the prior  fiscal  year.
Basic and diluted  earnings  per common share were $0.25 and $0.25 for the three
months ended  September  30, 2002,  as compared to $0.22 for basic and $0.22 for
diluted  earnings  for the three  months ended  September  30,  2001.  Basic and
diluted  weighted  average common shares  outstanding for the three months ended
September 30, 2002 were 10,285,312 and 10,287,160,  respectively.  For the three
months ended  September  30, 2001,  basic and diluted  weighted  average  shares
outstanding  were  10,160,182 and  10,226,148,  respectively.  Basic and diluted
earnings  per  common  share  were  $0.43  and $0.43  for the six  months  ended
September  30,  2002,  as  compared  to $0.43 for  basic  and $0.43 for  diluted
earnings for the six months ended September 30, 2001. Basic and diluted weighted
average common shares  outstanding  for the six months ended  September 30, 2002
were 10,400,941 and 10,460,660, respectively. For the six months ended September
30,  2001,  the basic and  diluted  weighted  average  shares  outstanding  were
10,056,233 and 10,112,357, respectively.

LIQUIDITY AND CAPITAL RESOURCES

During the  six-month  period ended  September  30, 2002,  the Company used cash
flows  from  operations  of  $1,379,142  and  used  cash  flows  from  investing
activities of $18,608,169. Cash flows generated by financing activities amounted
to $16,128,850  during the same period. The net effect of these cash flows was a
net decrease in cash and cash  equivalents  of  $3,858,461  during the six-month
period. During the same period, the Company's total assets increased $4,832,824,
or 1.7%.  The cash balance at September 30, 2002 was  $24,365,042 as compared to
$28,223,503 at March 31, 2002.

The Company's debt financing activities  typically provide  approximately 80% to
100% of the purchase  price of the equipment  purchased by the Company for lease
to its  customers.  Any  balance of the  purchase  price (the  Company's  equity



                                      -19-



investment in the  equipment)  must  generally be financed by cash flow from its
operations, the sale of the equipment leased to third parties, or other internal
means.  Although the Company  expects that the credit  quality of its leases and
its residual  return history will continue to allow it to obtain such financing,
no assurances  can be given that such  financing will be available on acceptable
terms,  or at all.  The  financing  necessary to support the  Company's  leasing
activities  has  principally   been  provided  by   non-recourse   and  recourse
borrowings.  Historically,  the Company has obtained  non-recourse  and recourse
borrowings from banks and finance companies.  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 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 The  Company's.  The Company is 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  default by the  lessee,  is against the
lessee and the specific  equipment under lease.  The Company has formal programs
with Key Corporate  Capital,  Inc. and Fleet  Business  Credit  Corporation.  In
addition  to these  programs,  recently  the Company  has  regularly  funded its
leasing activities with Citizens Leasing Corporation, GE Capital Corporation, De
Lage Landen Financial Services,  Inc., Hitachi Leasing America,  and Fifth Third
Bank, among others. These programs require that each transaction be specifically
approved and done solely at the lender's discretion. During the six-month period
ending  September  30, 2002,  the  Company's  lease  related  non-recourse  debt
portfolio decreased 5.7% to $121,718,276.

Whenever  possible and  desirable,  the Company  arranges for equity  investment
financing which includes  selling assets,  including the residual  portions,  to
third parties and financing the equity  investment on a non-recourse  basis. The
Company  generally  retains customer control and operational  services,  and has
minimal  residual  risk.  The Company  usually  preserves  the right to share in
remarketing proceeds of the equipment on a subordinated basis after the investor
has received an agreed to return on its investment.  We actively sell or finance
our equity  investment with Bank of America,  Fleet Business Credit  Corporation
and GE Capital Corporation, among others.

The Company's  "Accounts  payable - equipment"  represents  equipment costs that
have been  placed on a lease  schedule,  but for which the  Company  has not yet
paid.  The balance of unpaid  equipment  cost can vary depending on vendor terms
and the timing of lease originations.  As of September 30, 2002, the Company had
$5,529,702  of unpaid  equipment  cost,  as compared to  $3,898,999 at March 31,
2002.

The Company's "Accrued expenses and other liabilities" includes deferred income,
reserves for credit  losses,  and amounts  collected and payable,  such as sales
taxes and lease rental payments due to third parties.  As of September 30, 2002,
the Company had $16,040,618 of accrued expenses and other liabilities.

Working  capital  for our leasing  business  is  provided  through a $35 million
credit facility that expires on April 17, 2004.  Participating in this facility,
are, among others, Branch Banking and Trust Company ($10 million), PNC Bank N.A.
($5 million) and National City Bank, the agent. The ability to borrow under this
facility is limited to the amount of eligible  collateral at any given time. The
credit facility has full recourse to the Company and is secured by a blanket


                                      -20-



lien  against all of the  Company's  assets  including  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 on borrowings  are the LIBOR interest rate plus 1.75% to
2.5%. As of September 30, 2002,  the Company had no  outstanding  balance on the
facility.  The loss of this credit facility could have a material adverse effect
on our future  results  as we may have to use this  facility  for daily  working
capital and liquidity for our leasing business.

In general, we use the National City 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.  The Company had two  subordinated  recourse notes payable with a total
principal  amount  due of $3.1  million  to  Centura  Bank  resulting  from  the
acquisition of CLG, Inc. in September  1999.  These notes were originally due in
October 2006,  but could be repaid at any earlier date,  and had an 11% interest
rate payable monthly. These notes were paid off on August 30, 2002 in connection
with a settlement.

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 computer  technology  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-five  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-five day time-frame and represent an assigned  accounts  payable
originally generated with the supplier/distributor.  If the thirty to forty-five
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 PA, inc.  have accounts  receivable  facilities  through  Deutsche
Financial  Services  Corporation.  Of the total $33 million 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  September  30,  2002 there was an  outstanding
balance of $1,448,388 on these account receivable facilities. Availability under
the 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.

As of September 30, 2002, the  respective  floor  planning  inventory  agreement
maximum credit limits and actual outstanding balances were as follows:





                                                                                             Balance as of
                     Entity                    Floor Plan Supplier         Credit Limit    September 30, 2002
         ------------------------------- -------------------------------- ---------------- -------------------

                                                                                         
         ePlus Technology of NC, inc.    Deutsche Financial Services,     $ 3,500,000          $ 2,693,183
                                         Inc.
                                         IBM Credit Corporation           $   250,000          $    94,171

         ePlus Technology of PA, inc.    Deutsche Financial Services,     $ 9,000,000          $ 4,394,350
                                         Inc.
                                         IBM Credit Corporation           $ 1,250,000          $   206,179

         ePlus Technology, inc.          Deutsche Financial Services,     $13,500,000          $11,958,039
                                         Inc.



                                      -21-



The facilities  provided by Deutsche  Financial  Services  Corporation for ePlus
Technology of PA, inc. and ePlus Technology, inc. require 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. The loss of
the Deutsche Financial Services  Corporation or the IBM Credit Corporation floor
planning  facilities  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.

The continued  implementation of the Company's eECM business model could 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 eECM  platform  to  provide  additional
functionality  and value added  services.  As a result,  the Company may require
additional  financing to fund its strategy  implementation  and potential future
acquisitions, which may include additional debt and equity financing.


POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS

The Company's  future  quarterly  operating  results and the market price of its
stock may  fluctuate.  In the event the  Company's  revenues or earnings for any
quarter are less than the level expected by securities analysts or the market in
general,  such shortfall could have an immediate and significant  adverse impact
on the market price of the  Company's  stock.  Any such adverse  impact could be
greater if any such shortfall  occurs near the time of any material  decrease in
any widely  followed  stock index or in the market  price of the stock of one or
more public  equipment  leasing and  financing  companies or major  customers or
vendors of the Company.

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

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


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


                                      -22-



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.


Our  traditional  businesses of equipment  leasing and financing and  technology
sales have the following risks:

     - we may not be able to realize our entire  investment  in the equipment we
       lease;

     - we depend on creditworthy  customers and may not have reserved adequately
       for credit losses;

     - capital spending may decrease;

     - direct  marketing by manufacturers  rather than through  distributors may
       affect future sales; and

     - inventory and accounts receivable financing may not be available.

Our eECM solution  introduced in May 2002 has had a 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.  As a result,  the
Company  will  encounter  some  of  the  challenges,   risks,  difficulties  and
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:

     - increase the total number of users of eECM services;

     - adapt to meet changes in its markets and competitive developments; and

     - continue  to  update  its technology   to  enhance  the  features  and
       functionality of its suite of products.

We cannot be certain that our 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 its eECM business model, which is unproven. The Company expects to
incur  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  expenses,  which may
have a material adverse effect on the future operating results of the Company as
a whole.

                                      -23-



Broad and timely  acceptance  of the eECM  services,  which is  important to the
Company's  future success,  is subject to a number of significant  risks.  These
risks include:

     -    the  electronic  commerce  business-to-business  solutions  market  is
          highly competitive;

     -    the system's  ability to support large numbers of buyers and suppliers
          is unproven;

     -    significant enhancement of the features and services of our Enterprise
          Cost  Management   solution  may  be  needed  to  achieve   widespread
          commercial initial and continued acceptance of the system;

     -    the pricing model may not be acceptable to customers;

     -    if the  Company  is unable to develop  and  increase  volume  from our
          Enterprise Cost Management Services,  it is unlikely that it will ever
          achieve or maintain profitability in this business;

     -    businesses that have already made  substantial  up-front  payments for
          e-commerce  solutions  may  be  reluctant  to  replace  their  current
          solution and adopt the Company's solution;

     -    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;

     -    we may be unable to protect our  intellectual  property rights or face
          claims from third parties for infringement of their products.


Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Although a substantial  portion of the Company's  liabilities are  non-recourse,
fixed interest rate instruments, the Company is reliant upon lines of credit and
other financing  facilities which are subject to fluctuations in interest rates.
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 and Deutsche  Financial  Services  facilities,  bear interest at a
fixed rate.  Borrowings under the National City and Deutsche  Financial Services
facilities bear interest at a market-based  variable rate. 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  September  30,  2002,  the  aggregate  fair value of our recourse
borrowings approximated their carrying value.

ITEM 4.  CONTROLS AND PROCEDURES

Within 90 days prior to the date of this  report,  the  Company  carried  out an
evaluation,  under the supervision and with the  participation  of the Company's
management,  including the Company's  President and Chief Executive  Officer and



                                      -24-



Chief Financial Officer, of the effectiveness of the design and operation of the
Company's  disclosure  controls and procedures pursuant to Rule 13a-14 under the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"). Based on that
evaluation,  the  Company's  President  and Chief  Executive  Officer  and Chief
Financial  Officer  concluded  that  the  Company's   disclosure   controls  and
procedures were effective to ensure that information required to be disclosed in
Company  reports  filed  or  submitted  under  the  Exchange  Act  is  recorded,
processed,  summarized  and reported  within the time  periods  specified in the
Securities and Exchange Commission's rules and forms.

There have been no significant  changes in the Company's internal controls or in
other factors that could  significantly  affect internal controls  subsequent to
the date of their last evaluation.














                                      -25-



PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings
         Not Applicable


Item 2.  Changes in Securities and Use of Proceeds
         Not Applicable


Item 3.  Defaults UPON Senior Securities
         Not Applicable


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

On September 19, 2002, the Company held its annual meeting of  stockholders.  At
the annual  meeting,  Bruce M. Bowen and Phillip G.  Norton were  elected to the
Board of Directors as Class III Directors to hold office for three years until a
successor has been duly elected and qualified. The votes were cast as follows:

                            For            Against              Abstained
                          -----------------------------------------------
    Bruce M. Bowen        8,470,575           0                  981,709
    Phillip G. Norton     8,470,565           0                  981,719

Stockholders  also voted to ratify the appointment of Deloitte and Touche LLP as
the Company's  independent  auditors for the Company's  fiscal year ending March
31, 2003. The votes were cast as follows:

            For                   Against               Abstained
            -----------------------------------------------------
            9,444,780             3,054                 4,450


Item 5.  Other Information
         Not Applicable


Item 6.  EXHIBITS AND REPORTS ON FORM 8-K
         (a)  Exhibits

         Exhibit No.Exhibit Description
         3.1        Certificate of  Incorporation  of the Company,  as
                    amended  (Incorporated herein by reference to Exhibit 3.1 to
                    the Company's  Quarterly  Report on Form 10-Q for the period
                    ended September 30, 1997).
         3.2        Certificate of Amendment to Certificate of Incorporation
                    (Incorporated herein by reference to Exhibit 3.2 to the
                    Company's Annual Report on Form 10-K for the year ended
                    March 31, 2000).
         3.3        Bylaws of the Company (Incorporated herein by reference to
                    Exhibit 3.3 of the Company's Registration Statement on
                    Form S-1 (File No. 333-11737).
         4.1        Specimen certificate of Common Stock of the Company
                    (Incorporated herein by reference to Exhibit 4.1 of the
                    Company's Registration Statement on Form S-1
                    (File No. 333-11737)).



                                      -26-



         (b) Reports on Form 8-K

On October 4, 2002,  the Company filed a Current  Report on Form 8-K  announcing
the authorization of a stock repurchase program.





                                   SIGNATURES

Pursuant  to the  requirements  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.


Date: November 14, 2002    /s/ PHILLIP G. NORTON
                           --------------------------------------------
                           By: Phillip G. Norton, Chairman of the Board,
                           President and Chief Executive Officer



Date: November 14, 2002    /s/ STEVEN J. MENCARINI
                           --------------------------------------------
                           By: Steven J. Mencarini, Senior Vice President
                           and Chief Financial Officer









                                      -27-



                                  CERTIFICATIONS

I,  Phillip G.  Norton,  Chairman of the Board,  President  and Chief  Executive
Officer of ePlus inc., certify that:

     1. I have reviewed this quarterly report on Form 10-Q of ePlus inc.;

     2. Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     the quarterly report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          a)   Designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report ("Evaluation Date"); and

          c)   Presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
     on our most recent evaluation,  to the registrant's  auditors and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

          a)   All  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6. The registrant's other certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: November 14, 2002    /s/ PHILLIP G. NORTON
                           --------------------------------------------
                           By: Phillip G. Norton, Chairman of the Board,
                           President and Chief Executive Officer

                                      -28-



I, Steven J.  Mencarini,  Senior Vice President and Chief  Financial  Officer of
ePlus inc., certify that:

     1. I have reviewed this quarterly report on Form 10-Q of ePlus inc.;

     2. Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     the quarterly report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          a)   Designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          b)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report ("Evaluation Date"); and

          c)   Presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date.

     5. The registrant's other certifying  officers and I have disclosed,  based
     on our most recent evaluation,  to the registrant's  auditors and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

          a)   All  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6. The registrant's other certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: November 14, 2002    /s/ STEVEN J. MENCARINI
                           --------------------------------------------
                           By: Steven J. Mencarini, Senior Vice President
                           and Chief Financial Officer



                                      -29-



             STATEMENT OF THE CHIEF EXECUTIVE OFFICER AND THE CHIEF
                        FINANCIAL OFFICER OF EPLUS INC.
                       PURSUANT TO 18 U.S.C. SECTION 1350

Each of the undersigned  hereby certifies in his capacity as an officer of ePlus
inc.  (the  "Company")  that this  Quarterly  Report on Form 10-Q for the period
ended  September 30, 2002, as filed with the Securities and Exchange  Commission
on the date hereof (this  "Report"),  fully  complies with the  requirements  of
Section  13(a)  and  15(d)  of the  Securities  Exchange  Act of  1934,  and the
information  contained in this Report fairly presents, in all material respects,
the financial condition and results of operations of the Company.


Dated: November 14, 2002              /s/ PHILLIP G. NORTON
                                      ------------------------------------------
                                      Phillip G. Norton
                                      President and Chief Executive Officer

Dated: November 14, 2002              /s/ STEVEN J. MENCARINI
                                      ------------------------------------------
                                      Steven J. Mencarini
                                      Senior Vice President and
                                      Chief Financial Officer




























                                      -30-