POMEROY COMPUTER RESOURCES INC
10-K, 2000-03-31
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: CELOX LABORATORIES INC, SC 13G, 2000-03-31
Next: MORTONS RESTAURANT GROUP INC, 10-K, 2000-03-31



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K

(Mark  One)
(X)     ANNUAL  REPORT  PURSUANT  TO  SECTION  13  OR  15(D)
        OF  THE  SECURITIES  EXCHANGE  ACT  OF  1934

For  the  fiscal  year  ended  January  5,  2000

                                       OR

(  )    TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(D)
        OF  THE  SECURITIES  EXCHANGE  ACT  OF  1934  [NO  FEE  REQUIRED]

For  the  transition  period  from                  to
                                   ---------------     -----------------

                         Commission file number 0-20022

                        POMEROY COMPUTER RESOURCES, INC.
                        --------------------------------
             (Exact name of registrant as specified in its charter)

DELAWARE                                                             31-1227808
- --------                                                             ----------
(State or  other  jurisdiction                                (I.R.S.  Employer
of  incorporation or  organization)                        Identification  No.)

1020  Petersburg  Road,  Hebron,  Kentucky                                 41048
- ------------------------------------------                                 -----
(Address  of  principal  executive  offices)                         (Zip  Code)

Registrant's  telephone number, including area code               (606) 586-0600
                                                                  --------------

Securities  registered  pursuant  to  Section  12(b)  of  the  Act:

Title  of  each  class                 Name of each exchange on which registered
- ----------------------                 -----------------------------------------
         None                                            None

Securities  registered  pursuant  to  Section  12(g)  of  the  Act:

                          Common Stock, Par Value $.01
                          ----------------------------
                                 Title of Class

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 requirements
for  the  past  90  days.

YES       X      NO
        ------        ------

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

The  aggregate  market  value  of  voting  stock  of  the Registrant held by non
affiliates  was  $158,536,975  as  of  February  29,  2000.

The number of shares outstanding of the Registrant's common stock as of February
29,  2000  was  11,916,164.


<PAGE>
                       DOCUMENTS INCORPORATED BY REFERENCE


                         Part  of  Form  10-K  Into  Which Portions of Documents
Document                              Are  Incorporated


Definitive  Proxy  Statement  for  the  2000               Part  III
Annual  Meeting  of  Stockholders  to  be
Filed  with  the  Securities  and  Exchange
Commission  prior  to  May  4,  2000.


<PAGE>
<TABLE>
<CAPTION>
                                POMEROY COMPUTER RESOURCES, INC.

                                           FORM 10-K

                                   YEAR ENDED JANUARY 5, 2000

                                       TABLE OF CONTENTS

PART I                                                                                 Page
                                                                                    -----------
<S>                           <C>                                                   <C>
Item 1.                       Business                                                        1

Item 2.                       Properties                                                      7
Item 3.                       Legal Proceedings                                               7
Item 4.                       Submission of Matters to a Vote of Security Holders             7


PART II
Item 5.                       Market for the Registrant's Common Stock and
                              Related Stockholder Matters                                     8
Item 6.                       Selected Financial Data                                         9
Item 7.                       Management's Discussion and Analysis of Financial
                              Condition and Results of Operations                            11
Item 8.                       Financial Statements and Supplementary Data                    13
Item 9.                       Disagreements on Accounting and Financial
                              Disclosures                                                    13

PART III
Item 10.                      Directors and Executive Officers of the Registrant             13
Item 11.                      Executive Compensation                                         13
Item 12.                      Security Ownership of Certain Beneficial Owners
                              and Management                                                 13
Item 13.                      Certain Relationships and Transactions                         13

PART IV
Item 14.                      Exhibits, Financial Statement Schedules and Reports
                              on Form 8-K                                                    14

SIGNATURES                    Chief Executive Officer, Chief Financial Officer and
                              Chief Accounting Officer                                       33

                              Directors                                                      33

Report of Independent
Certified Public Accountants                                                                 F-1

Financial Statements                                                                         F-2 to F-19

Exhibits

</TABLE>


<PAGE>
         SPECIAL CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS
         --------------------------------------------------------------

Certain of the matters discussed under the captions "Business" and "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  may
constitute forward-looking statements for purposes of the Securities Act of 1933
and the  Securities  Exchange Act of 1934,  as amended,  and as such may involve
known and unknown  risks,  uncertainties  and other  factors which may cause the
actual  results,  performance  or  achievements  of the Company to be materially
different from future results,  performance or achievements expressed or implied
by such  forward-looking  statements.  Important  factors  that could  cause the
actual results,  performance or achievements of the Company to differ materially
from the Company's  expectations are disclosed in this document and in documents
incorporated  herein  by  reference,   including,   without  limitation,   those
statements  made  in  conjunction  with  the  forward-looking  statements  under
"Business" and "Management's  Discussion and Analysis of Financial Condition and
Results of  Operations"  and the  factors  discussed  under  "Business - Certain
Business Factors". All written or oral forward-looking  statements  attributable
to the Company are expressly qualified in their entirety by such factors.

                                     PART I

ITEM  1.  BUSINESS

Pomeroy  Computer  Resources,  Inc.  (the  "Company")  is a Delaware Corporation
organized  in February 1992 to consolidate and reorganize predecessor companies.
All  of  the  predecessor  companies  were  controlled  by David B. Pomeroy, the
Company's  Chairman  of  the  Board,  President  and  Chief  Executive  Officer.

The Company's  business is comprised of (1) the sale of a broad range of desktop
computer equipment including hardware,  software,  and related products, and (2)
the  provision  of  information  technology  (IT)  services  which  support such
computer  products,  and (3) the provision of in-house leasing solutions for the
Company's products and services customers. Prior to January 6, 1999, the Company
(including its wholly-owned  subsidiaries  Global Combined  Technologies,  Inc.,
Pomeroy  Computer  Resources of South Carolina,  Inc.  ("PCR-SC") and Technology
Integration  Financial  Services,  Inc.  ("TIFS"))  operated the IT products and
services  business as a single  integrated  business.  In  December,  1998,  the
Company formed a new  subsidiary,  Pomeroy Select  Integration  Solutions,  Inc.
("Pomeroy Select"),  for the purpose of operating  independently the IT services
business   previously  operated  by  the  Company  other  than  procurement  and
configuration  services which are directly  related to the sale of products.  On
January 6, 1999,  the Company  transferred  the assets,  liabilities,  business,
operations  and  personnel   comprising  its  IT  services  business  (excluding
procurement  and  configuration  services) in exchange for 10 million  shares of
Class B common  stock of  Pomeroy  Select.  The  separation  of the IT  services
business is a part of the  Company's  ongoing  strategy  to expand its  services
revenue.  In January  1999,  Pomeroy  Select  filed an initial S-1  registration
statement with the Securities and Exchange  Commission  (the "SEC") with respect
to an initial public offering of its Class A Common Stock.  Currently,  this S-1
registration  is on hold due to market  conditions and there can be no assurance
that Pomeroy Select will be able to consummate this public offering.  In October
1999,  the legal  structure  of the  Company  was  changed  for the  purpose  of
increasing   efficiencies.   The  Company  formed  the  following   wholly-owned
subsidiaries:  Pomeroy Computer Resources Holding Company,  Inc. ("PCR Holding")
and Pomeroy Computer Resources Sales Company,  Inc. ("PCR Sales").  In addition,
the  Company  formed  Pomeroy  Select  Advisory  Services,   Inc.  ("PSAS"),   a
wholly-owned  subsidiary  of  Pomeroy  Select,  Acme Data  Services,  LLC ("Acme
Data"), a wholly-owned subsidiary of PCR Sales, T.I.F.S. Advisory Services, Inc.
("TIFS  Advisory"),  a  wholly-owned  subsidiary of TIFS,  and Pomeroy  Computer
Resources LLP ("PCR Ops"),  a  partnership  between the Company and PCR Holding.
PCR-SC and Global Combined Technologies, Inc. were merged into PCR Sales.

The Company now  operates in three  industry  segments:  products,  services and
leasing. The products segment is primarily engaged in the sale, and distribution
of  computers,  hardware,  software  and related  products.  The Company  offers
products from an array of manufacturers  including Cisco,  Computer  Associates,
Compaq,  Hewlett-Packard,  IBM, Microsoft, Nortel Networks, Novell and 3Com Palm
Computing.   The  services   segment   offers  three   categories  of  services:
internetworking services, user support services and desktop management services.
Internetworking   services   include   project   management;   network   design,
integration,  management,  migration  and  support;  and network  infrastructure
services.   User  support  services  include   customized  help  desk  services,
internet-based  training on many popular  software  packages,  managed  internet
access, internet search engine deployment and  video/teleconferencing  services.
Desktop management services include warranty and non-warranty repair and


                                     Page 1
<PAGE>
maintenance; a full range of install, move, add or change services; redeployment
and mobile systems management; evaluation and tracking of information technology
assets;  and  end-of-life services.    The leasing segment primarily provides in
house  leasing  services  to the Company's products and services customers.  The
Company  leases  many  types of equipment with the predominant focus on notebook
and desktop personal computers, communication products and high powered servers.

The  Company  provides products and services primarily to large and medium sized
corporate,  health care, governmental, financial and educational customers.  See
Note  17  of  Notes  to  Consolidated Financial Statements for a presentation of
segment  information.

The   Company's   strategy  for  building   shareholder   value  is  to  provide
comprehensive  solutions to improve the productivity of its clients' information
technology systems.  Key elements of the Company's strategy are: (1) to generate
higher  margin  revenues by leveraging  existing  client  relationships,  (2) to
expand service offerings  particularly in the higher end services and networking
areas,  (3) to expand  offerings  and grow the customer  base through  strategic
acquisitions,  and (4) to maintain and enhance technical expertise by hiring and
training highly qualified technicians and systems engineers.

The  Company  is  an  authorized  dealer or reseller for the products of over 35
major  vendors. The Company believes that its access to major vendors enables it
to  offer  a  wide  range  of  products  to meet the diverse requirements of its
customers.  However,  the  increasing  demand for microcomputers has resulted in
significant  product  supply  shortages  from time to time because manufacturers
have  been  unable  to produce sufficient quantities of certain products to meet
demand.   As  in  the past, the Company expects to experience some difficulty in
obtaining  an  adequate  supply  of  products  from  its major vendors which has
resulted,  and  may  continue  to  result,  in delays in completing sales. These
delays  have not had, and are not anticipated to have, a material adverse effect
on the Company's results of operations.  However, the failure to obtain adequate
product  supply could have a material adverse effect on the Company's results of
operations.

The Company's  sales are generated  primarily by its 275 person direct sales and
sales support  personnel  located in 31 regional offices in 14 states throughout
the Southeast and Midwest United States.  The Company's  business strategy is to
provide its customers with a complete package of personal  computers and network
infrastructure   products,   internetworking  services  and  desktop  management
services.  Internetworking  services  and support  includes:  including  network
architecture,  consulting and design,  network integration,  network performance
and capacity tuning,  E-business architecture and implementation,  designing and
installing  systems,  training,  maintaining and repairing hardware and software
and brokering used equipment. In addition, the Company is in a position to offer
standard  leasing  services  and  custom  tailored  leasing  solutions  for  our
customers. Leases generally range from twelve to thirty-six months. Coupled with
the  products  and  services  segments,  the  Company has the ability to provide
turnkey   financial   services   with   all   components   including   equipment
configuration,  delivery,  installation,  maintenance,  internet  training,  and
de-installation  services  all  included  in a  periodic  payment.  The  Company
believes that its ability to combine  competitive  pricing of computer hardware,
software and related products with  sophisticated  higher margin services allows
it to  compete  effectively  against  a  variety  of  alternative  microcomputer
distribution channels,  including independent dealers,  superstores,  mail order
and direct sales by manufacturers.  With many businesses  seeking  assistance to
optimize their  information  technology  investments  and control  ongoing costs
throughout  the life  cycle of  technology  systems,  the  Company  is using its
resources to assist customers in their  decision-making,  project implementation
and equipment and information management.

Most  microcomputer  products are sold pursuant to purchase  orders.  For larger
procurements, the Company may enter into written contracts with customers. These
contracts  typically  establish  prices for certain  equipment  and services and
require short delivery dates for equipment and services ordered by the customer.
These contracts do not require the customer to purchase  microcomputer  products
or services  exclusively  from the Company and may be  terminated  without cause
upon 30 to 90 days notice. Most contracts are for a term of 12 to 24 months and,
in order to be renewed,  may require  submission of a new bid in response to the
customer's  request for  proposal.  As of January 5, 2000,  the Company has been
awarded   contracts   which  it  estimates   will  result  in  an  aggregate  of
approximately $156.3 million of net sales and revenues after January 5, 2000. Of
this amount,  the Company  estimates  that  approximately  $129.5 million of net
sales and  revenues  will be  generated in fiscal  2000.  By  comparison,  as of
January 5, 1999, the Company had been awarded contracts which it estimated would
result in an aggregate of approximately  $77.2 million of net sales and revenues
after January 5, 1999. Of this amount,  the Company estimated that $51.2 million
of net  sales  and  revenues  would  be  generated  during  fiscal  1999 and the
remainder  would be  generated  after the end of fiscal 1999.  The  estimates of
management  could be  materially  less than stated as a result of factors  which
would  cause one or more of these  customers  to order less  product or services
than is  anticipated.  Such  factors  include that the  customer  finds  another
supplier  for the  desired  products at a lower  price or on better  terms,  the
internal business needs of the customer change causing the customer to require


                                     Page 2
<PAGE>
less  or  different products and services, or a significant change in technology
or  other industry conditions occurs which alters the customer's needs or timing
of  purchases.

The Company has also established relationships with industry leaders relating to
its  services  segment  including  the  authorization  to perform  warranty  and
non-warranty  repair work for several vendors.  In some cases, the authorization
of  Pomeroy  Select  to  continue  performing  warranty  work  for a  particular
manufacturer's products is dependent upon the performance of the Company under a
dealer  agreement  with that  manufacturer.  The Company's  technical  personnel
currently have an aggregate of more than 200 Microsoft certifications, more than
300 Novell  certifications,  34 Nortel Networks  Specialist  certifications,  16
Nortel  Networks  Expert  certifications,  17 IBM  Professional  Service  Expert
certifications, 45 Compaq Accredited Systems Engineer certifications, 24 Hewlett
- -Packard  Network  Technical  Professional  certifications,  10 Citrix Certified
Administrator   certifications,    31   Cisco   Certified   Network   Associates
certifications,  1 Cisco Certified  Network  Professional  certificate,  1 Cisco
Certified  Internetwork Expert certificate,  3 Cisco Certified Design Associates
certifications,    4   Computer   Associates    Certified   Unicenter   Engineer
certifications and one of each of the following advanced certifications: Protean
Router, Network General Sniffer, Fore Systems and Oracle Advanced SQL.

The  Company   generally   provides   its   services  to  its   customers  on  a
time-and-materials  basis and pursuant to written  contracts or purchase orders.
The Company's  arrangements  with its  customers  generally can be terminated by
either party with limited or no advance  notice.  The Company also provides some
of its services under  fixed-price  contracts  rather than contracts billed on a
time-and-materials  basis.  Fixed-price  contracts  are used  when  the  Company
believes it can clearly define the scope of services to be provided and the cost
of providing those services.

The  Company  has  initiated  a  program  known as the Pomeroy Preferred Partner
Program  to better serve its customers. Through the program, the Company has the
ability  to  focus  on  the  group of manufacturers which it has deemed "best in
class"  through  its  research,  customer  feedback,  and  its experience in the
industry.  By  focusing  on  these  "preferred"  manufacturers,  the  company is
building  mutual  business  commitments  that  will  benefit the customers. Such
benefits  include access to favorable pricing, key decision-makers, better terms
and  conditions  and  enhanced  sales  and  technical  training.

In  July  1999, the Company began participating in the newly established channel
assembly  program  from  IBM  called  Build  from  Parts  Program  ("BFP").  The
objective  of  the BFP program is to achieve cost savings through lower finished
goods inventory, higher inventory turns and lower price protection requirements,
while  passing cost savings on to customers and minimizing the direct marketers'
pricing  advantage.   Since  that  date,  the Company has assembled, tested, and
performed  various levels of custom configuration on over 30,000 units.  The BFP
Program  is  an  evolutionary  change to the successful IBM Authorized Assembler
Program ("AAP").  The Company has been participating in the IBM channel assembly
programs  since  September  of  1997.

The   Company   has   entered   into   dealer    agreements   with   its   major
vendors/manufacturers.  These  agreements  are  typically  subject  to  periodic
renewal and to termination on short notice.  Substantially  all of the Company's
dealer  agreements  may be terminated by the vendor  without cause upon 30 to 90
days advance notice,  or immediately  upon the occurrence of certain  events.  A
vendor could also terminate an authorized dealer agreement for reasons unrelated
to the  Company's  performance.  Although  the  Company  has never  lost a major
vendor/manufacturer, the loss of such a vendor/product line or the deterioration
of the  Company's  relationship  with such a  vendor/manufacturer  would  have a
material adverse effect on the Company.

For  fiscal years 1997, 1998 and 1999, sales of computer hardware, software, and
related  products  were  approximately  $445.8  million,  $554.0 million, $648.9
million  respectively,  and  accounted  for approximately 90.7%, 88.3% and 85.8%
respectively,  of  the  consolidated  net sales and revenues of the Company. The
Company's  revenues  from its service and support activities have grown over the
last several years. For fiscal years  1997, 1998 and 1999, revenues from service
and  support  activities  were  approximately  $45.2  million, $72.5 million and
$103.8  million  respectively, and accounted for approximately  9.2%,  11.6% and
13.7%  respectively,  of the consolidated net sales and revenues of the Company.
The Company's revenue from its leasing services has grown since its inception in
1997.  For fiscal years 1997, 1998 and 1999, leasing revenues were approximately
$0.5  million,  $1.4  million  and  $4.0 million respectively, and accounted for
approximately  0.1%  for  fiscal  1997  and 1998 and 0.5% for fiscal 1999 of the
consolidated  net  sales  and  revenues  of  the  Company.


COMPETITION

The  microcomputer  products, services and leasing market is highly competitive.
Distribution  has  evolved  from manufacturers selling directly to customers, to


                                     Page 3
<PAGE>
manufacturers  selling to aggregators  (wholesalers),  resellers and value-added
resellers.  Competition,  in particular the pressure on pricing, has resulted in
industry  consolidation.  In the  future,  the Company may face fewer but larger
competitors as a consequence of such  consolidation.  These competitors may have
access  to  greater  financial  resources  than  the  Company.  In  response  to
continuing  competitive  pressures,  including  specific price pressure from the
direct  telemarketing,  internet  and  mail  order  distribution  channels,  the
microcomputer  distribution  channel is currently  undergoing  segmentation into
value-added  resellers who emphasize  advanced systems together with service and
support for business networks, as compared to computer  "superstores," who offer
retail purchasers a relatively low cost, low service alternative and direct-mail
suppliers which offer low cost and limited  service.  Certain  superstores  have
expanded their marketing  efforts to target  segments of the Company's  customer
base, which could have a material adverse impact on the Company's operations and
financial  results.  While  price  is an  important  competitive  factor  in the
Company's  business,  the  Company  believes  that  its  sales  are  principally
dependent upon its ability to provide  comprehensive  customer support services.
The Company's principal  competitive  strengths include:  (i) quality assurance;
(ii)  service  and  technical  expertise,   reputation  and  experience;   (iii)
competitive pricing of products through alternative  distribution  sources; (iv)
prompt delivery of products to customers;  (v) various  financing  alternatives;
(vi) ability to provide prompt responsiveness to customers services needs and to
build performance guarantees into services contracts.

The  Company  competes  for  product  sales  directly  with  local, national and
international distributors and resellers. In addition, the Company competes with
microcomputer  manufacturers  that  sell  product through their own direct sales
forces  and  to  distributors.  Although  the  Company  believes  its prices and
delivery  terms  are  competitive,  certain  competitors  offer  more aggressive
hardware  pricing  to  their  customers.

The Company's services segment competes, directly and indirectly, with a variety
of  national and regional service providers, including services organizations of
established  computer  product  manufacturers,  value-added  resellers,  systems
integrators,  internal corporate management information systems and, to a lesser
extent,  consulting  firms,  aggregators and distributors.  The Company believes
that  the  principal  competitive  factors  for  information technology services
include  technical  expertise,  the availability of skilled technical personnel,
breadth  of service offerings, reputation, financial stability and price.  To be
competitive, the Company must respond promptly and effectively to the challenges
of  technological change, evolving standards and its competitors' innovations by
continuing  to  enhance  its  service  offerings and expand sales channels.  Any
pricing  pressures,  reduced  margins or loss of market share resulting from the
Company's  failure  to compete effectively could materially adversely affect its
business.

The Company believes its services  segment competes  successfully by providing a
comprehensive   solution  for  its  customers'   information   technology  asset
management and networking  services needs. The Company delivers  cost-effective,
flexible,  consistent,  reliable and comprehensive  solutions to meet customers'
information  technology  infrastructure  service requirements.  The Company also
believes that it distinguishes  itself on the basis of its technical  expertise,
competitive pricing and its ability to understand its customers' needs.

The  Company's  leasing  segment  competes  directly and indirectly with various
lenders.  Manufacturing  competitors generally have their own leasing companies,
which  include  private  label  services  provided  by  other organizations.  In
addition,  a  number  of  independent  finance  companies  have  sales forces to
originate  leases,  as  well  as  alignment  with manufacturers and resellers to
provide  private  label leasing solutions.  TIFS also competes with bank leasing
companies.  The  Company  believes  its leasing segment competes successfully by
providing  flexible  financing  alternatives  and  offering  turnkey  solutions.

CERTAIN  BUSINESS  FACTORS

DEPENDENCE  ON  MAJOR  CUSTOMERS

During  fiscal  1999,  approximately  32.2% of the Company's total net sales and
revenues were derived from its top 10 customers.  No customer accounted for more
than  10.0%  of  the  Company's total net sales and revenues in fiscal 1999.  In
addition, no customer accounted for more than 10% of the Company's net sales and
revenues  for  either  the  products  or  services  segments  in  fiscal  1999.

RAPID  GROWTH

The  Company has grown rapidly both internally and through acquisitions, and the
Company intends to continue to pursue both types of growth opportunities as part
of  its  business  strategy.  There can be no assurance that the Company will be
successful  in  maintaining  its rapid growth in the future. The Company expects
that  future  growth  will  result  from  acquisitions  in addition to continued
organic  growth.  In  fiscal  1999,  the  Company completed two acquisitions and
continues  to  evaluate  expansion  and  acquisition  opportunities  that  would
complement  its  ongoing  operations. There can be no assurance that the Company
will  be  able to identify, acquire or profitably manage additional companies or
successfully  integrate  such  additional  companies  into  the  Company without
substantial  costs,  delays  or  other  problems.  In  addition, there can be no


                                     Page 4
<PAGE>
assurance that  companies  acquired in the future will be profitable at the time
of their  acquisition or will achieve levels of  profitability  that justify the
investment  therein.  Acquisitions  may  involve  a  number  of  special  risks,
including,  but not  limited to,  adverse  short-term  effects on the  Company's
reported operating results,  diversion of management's attention,  dependence on
retaining,   hiring  and  training  key   personnel,   risks   associated   with
unanticipated  problems  or  legal  liabilities  and  amortization  of  acquired
intangible assets,  some or all of which could have a material adverse effect on
the Company's operations and financial results.

VENDOR  REBATES  AND  VOLUME  DISCOUNTS

The Company's profitability has been favorably affected by its ability to obtain
rebates  and  volume  discounts  from  manufacturers and through aggregators and
distributors.  Any  change in the level of rebates, volume discount schedules or
other  marketing programs offered by manufacturers that results in the reduction
or  elimination  of rebates or discounts currently received by the Company could
have  a  material  adverse  effect  on  the  Company's  operations and financial
results.  In  particular,  a  reduction  or  elimination  of  rebates related to
government  and  educational  customers  could  adversely  affect  the Company's
ability  to  serve  those  customers  profitably.

MANUFACTURER  MARKET  DEVELOPMENT  FUNDS

Several  manufacturers  offer  market development funds, cooperative advertising
and  other  promotional programs to computer resellers such as the Company.  The
Company  utilizes these programs to fund some of its advertising and promotional
programs.  The funds received from manufacturers are offset directly against the
expense,  thereby  reducing  selling,  general  and  administrative expenses and
increasing net income. While such programs have been available to the Company in
the  past,  there  is  no  assurance  that these programs will be continued. Any
discontinuance  or  material  reduction  of these programs could have an adverse
effect  on  the  Company's  operations  and  financial  results.

MANAGEMENT  INFORMATION  SYSTEM

The  Company  relies  upon the accuracy and proper utilization of its management
information system to provide timely distribution services, manage its inventory
and  track  its  financial  information.  To  manage  its growth, the Company is
continually evaluating the adequacy of its existing systems and procedures.  The
Company  completed  its  upgrade  of its management information system to a year
2000  compliant  version  and  no  significant  issues  were  encountered.

The Company anticipates that it will regularly need to make capital expenditures
to  upgrade and modify its management information system, including software and
hardware,  as  the Company grows and the needs of its business change. There can
be  no  assurance that the Company will anticipate all of the demands, which its
expanding  operations  will  place  on  its  management  information system. The
occurrence of a significant system failure or the Company's failure to expand or
successfully  implement  its systems could have a material adverse effect on the
Company's  operations  and  financial  results.

DEPENDENCE  ON  TECHNICAL  EMPLOYEES

The  success  of  the Company's services business, in particular its network and
integration  services,  depends  in  large  part  upon  the Company's ability to
attract  and  retain  highly  skilled  technical  employees in competitive labor
markets.  There can be no assurance that the Company will be able to attract and
retain  sufficient  numbers  of  skilled  technical  employees.  The  loss  of a
significant  number  of the Company's existing technical personnel or difficulty
in  hiring  or retaining technical personnel in the future could have a material
adverse  effect  on  the  Company's  operations  and  financial  results.

INVENTORY  MANAGEMENT

The  information   technology   industry  is   characterized  by  rapid  product
improvement and technological  change resulting in relatively short product life
cycles and rapid product  obsolescence.  While most of the inventory  stocked by
the  Company  is  for  specific  customer  orders,   inventory   devaluation  or
obsolescence  could have a material  adverse effect on the Company's  operations
and financial  results.  Current  industry  practice among  manufacturers  is to
provide price protection  intended to reduce the risk of inventory  devaluation,
although  such  policies  are  subject to change at any time and there can be no
assurance  that such price  protection  will be  available to the Company in the
future.  During fiscal 1999, many  manufacturers  reduced the number of days for
which they provided price protection. Also, the Company currently has the option
of returning  inventory to certain  manufacturers and  distributors,  subject to
certain   limitations.   The  amount  of  inventory  that  can  be  returned  to
manufacturers without a restocking fee varies under the Company's agreements and
such return policies may provide only limited protection against excess


                                     Page 5
<PAGE>
inventory. There can be no assurance that new product developments will not have
a  material  adverse  effect on the value of the Company's inventory or that the
Company will successfully manage its existing and future inventory. In addition,
the Company stocks parts inventory for its services business. Parts inventory is
more  likely  to experience a decrease in valuation as a result of technological
change  and  obsolescence  and  price  protection  practices  are not offered by
manufacturers  with  respect  to  parts.

DEPENDENCE  ON  KEY  PERSONNEL

The success of the Company is dependent on the services of David B. Pomeroy, II,
its  Chairman  of  the  Board, President and Chief Executive Officer, Stephen E.
Pomeroy,  Chief  Financial Officer of the Company and Chief Executive Officer of
Pomeroy  Select,  Victor  Eilau,  President of TIFS and other key personnel. The
loss  of  the  services of David Pomeroy, Stephen Pomeroy, Victor Eilau or other
key  personnel  could  have a material adverse effect on the Company's business.
The  Company  maintains $1.0 million in key man life insurance insuring the life
of David B. Pomeroy. In addition, the company maintains $700 thousand in key man
life insurance insuring the life of  Stephen E. Pomeroy and $500 thousand in key
man  life  insurance  insuring the life of Victor Eilau. The Company has entered
into employment agreements with certain of its key personnel, including David B.
Pomeroy,  Stephen  E.  Pomeroy and Victor Eilau. The Company's success and plans
for  future  growth will also depend on its ability to attract and retain highly
skilled  personnel  in  all  areas  of  its  business.

EMPLOYEES

As  of  January 5, 2000, the Company had 1,843 full-time employees consisting of
the  following:  1,041 technical personnel; 275 direct sales representatives and
sales  support  personnel;  100 management personnel; and 427 administrative and
distribution  personnel. The Company has no collective bargaining agreements and
believes  its  relations  with  its  employees  are  good.

BACKLOG

The  Company  does  not have a significant backlog of business since it normally
delivers  and  installs  products purchased by its customers within 10 days from
the  date  of  order.  Accordingly,  backlog  is  not  material to the Company's
business  or  indicative  of  future  sales.  From  time  to  time,  the Company
experiences  difficulty in obtaining products from its major vendors as a result
of  general  industry  conditions.   These  delays  have  not  had,  and are not
anticipated  to  have,  a  material  adverse  effect on the Company's results of
operations.

PATENTS  AND  TRADEMARKS

The Company owns no trademarks or patents. Although the Company's various dealer
agreements  do  not  generally allow the Company to use the trademarks and trade
names  of  these  various manufacturers, the agreements do permit the Company to
refer  to  itself  as  an  "authorized representative" or an "authorized service
provider" of the products of those manufacturers and to use their trademarks and
trade  names  for  marketing  purposes.  The  Company considers the use of these
trademarks  and  trade  names  in  its  marketing efforts to be important to its
business.

ACQUISITIONS

Acquisitions have contributed significantly to the Company's growth. The Company
believes that acquisitions are one method of increasing its presence in existing
markets,  expanding  into new geographic  markets,  adding  experienced  service
personnel,   gaining  new  product   offerings  and  services,   obtaining  more
competitive  pricing as a result of increased  purchasing  volumes of particular
products and improving  operating  efficiencies  through  economies of scale. In
recent years,  there has been  consolidation  among  providers of  microcomputer
products and  services and the Company  believes  that this  consolidation  will
continue,  which, in turn, may present additional  opportunities for the Company
to grow  through  acquisitions.  The Company  continually  seeks to identify and
evaluate potential acquisition candidates.

During  fiscal  1999,  the  Company  completed  two   acquisitions.   The  total
consideration  given  consisted of $4.2 million in cash,  subordinated  notes of
$2.6 million and 39 thousand  unregistered  shares of the Company's common stock
with an approximate value of $0.6 million. Interest on the subordinated notes is
payable quarterly. Principal in the amount of $0.6 million is payable in full on
the anniversary  date of closing and the $2.0 million of principal is payable in
equal annual installments over a period of two years.


                                     Page 6
<PAGE>
The  Company  is  currently  engaged  in  preliminary discussions with potential
acquisition  candidates.  Although it has no binding commitments to acquire such
candidates,  management  believes  that  the  Company may acquire one or more of
these  candidates  in  the  future.


ITEM  2.  PROPERTIES

The Company's principal executive offices and distribution facility comprised of
approximately  36,000 and 161,417 square feet of space, respectively are located
in  Hebron,  Kentucky. These facilities are leased from Pomeroy Investments, LLC
("Pomeroy  Investments"),  a  Kentucky  limited  liability company controlled by
David  B.  Pomeroy, II, Chief Executive Officer of the Company, under a ten year
triple-net  lease  agreement  which  expires  in  May  2006. The lease agreement
provides  for  2  five  year  renewal  options.  During  fiscal  1999,  Pomeroy
Investments  entered  into  a  contract  to  begin construction of an additional
22,000  square  feet  of  executive  office space.  Although the Company has not
formally  entered  into an amended lease agreement with Pomeroy Investments, the
Company's  Board  of  Directors  has approved the transaction and the Company is
expected  to  sign  an amended lease agreement which shall provide for a new ten
year,  triple-net  lease  upon  the  completion  of  the  construction.  It  is
anticipated that the construction will be complete and the amended lease will be
effective  in  the  summer  of  2000  .

The  Company  also  has noncancelable operating leases for its regional offices,
expiring at various dates between 2000 and 2008. The Company believes there will
be  no difficulty in negotiating the renewal of its real property leases as they
expire or in finding other satisfactory space. In the opinion of management, the
properties  are in good condition and repair and are adequate for the particular
operations  for which they are used. The Company does not own any real property.


ITEM  3.  LEGAL  PROCEEDINGS

Various legal actions arising in the normal course of business have been brought
against  the Company. Management believes these matters will not have a material
adverse  effect  on  the Company's consolidated financial position or results of
operations.


ITEM  4.  SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS
None


                                     Page 7
<PAGE>
                                     PART II

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

The  following  table  sets  forth,  for the periods indicated, the high and low
sales  price  for the Common Stock for the quarters indicated as reported on the
NASDAQ  National  Market.

<TABLE>
<CAPTION>
                        1998                  1999
                 -------------------  --------------------
                 High          Low     High          Low
                -----         ------  ------        ------
<S>             <C>           <C>     <C>           <C>
First Quarter   $25.25        $15.25  $23.13        $11.50
Second Quarter  $27.75        $20.38  $15.00        $11.50
Third Quarter   $28.31        $11.00  $16.63        $10.75
Fourth Quarter  $22.63        $10.88  $13.88        $ 9.56
</TABLE>

As  of  February 29, 2000, there were approximately 450 holders of record of the
Company's  common  stock.

Dividends
- ---------
The  Company  has  not  paid  any  cash dividends since its organization and the
completion  of its initial public offering. The Company has no plans to pay cash
dividends  in  the  foreseeable  future,  and  the payment of such dividends are
restricted  under  the  Company's  current  borrowing  agreement.


                                     Page 8
<PAGE>
ITEM  6.  SELECTED  FINANCIAL  DATA

<TABLE>
<CAPTION>
                                                           SELECTED FINANCIAL DATA
                                                     (In thousands, except per share data)

                                                   For  the  Fiscal  Years  Ended  January  5,
                                             -------------------------------------------------------
                                               1996      1997(1)    1998(2)   1999 (4,5)    2000(7)
                                             ---------  ---------  ---------  -----------  ---------
<S>                                          <C>        <C>        <C>        <C>          <C>
Consolidated Statement of Income Data:
Net sales and revenues. . . . . . . . . . .  $230,710   $336,358   $491,448   $  627,928   $756,757
Cost of sales and service  (6). . . . . . .   203,025    291,033    426,742      543,764    652,503
                                             ---------  ---------  ---------  -----------  ---------
Gross profit. . . . . . . . . . . . . . . .    27,685     45,325     64,706       84,164    104,254

Operating expenses:
Selling, general and administrative . . . .    17,396     25,895     33,918       43,689     52,216
Depreciation and amortization . . . . . . .     1,004      2,561      3,940        5,377      6,527
                                             ---------  ---------  ---------  -----------  ---------
Total operating expenses. . . . . . . . . .    18,400     28,456     37,858       49,066     58,743

Income from operations. . . . . . . . . . .     9,285     16,869     26,848       35,098     45,511

Other expense (income):
Interest expense. . . . . . . . . . . . . .     1,999      2,170        974        2,670      3,858
Litigation settlement and related costs (3)         -      4,392          -            -          -
Miscellaneous . . . . . . . . . . . . . . .       (64)      (221)        54         (140)       (93)
                                             ---------  ---------  ---------  -----------  ---------
Total other expense.. . . . . . . . . . . .     1,935      6,341      1,028        2,530      3,765

Income before income taxes. . . . . . . . .     7,350     10,528     25,820       32,568     41,746

Income tax expense. . . . . . . . . . . . .     2,983      4,296      9,507       12,409     16,864
                                             ---------  ---------  ---------  -----------  ---------
Net income. . . . . . . . . . . . . . . . .  $  4,367   $  6,232   $ 16,313   $   20,159   $ 24,882
                                             =========  =========  =========  ===========  =========

Earnings per common share (diluted) . . . .  $   0.73   $   0.77   $   1.44   $     1.72   $   2.11

Consolidated Balance Sheet Data:
Working capital . . . . . . . . . . . . . .  $ 10,340   $ 27,203   $ 63,028   $   71,364   $ 61,126
Long-term debt, net of current maturities .       100      2,189      1,434        8,231      6,971
Equity. . . . . . . . . . . . . . . . . . .    19,200     46,593     88,777      112,989    140,221
Total assets. . . . . . . . . . . . . . . .    63,985    121,380    167,264      254,226    333,141
</TABLE>

1)   During fiscal 1996, the Company  acquired the assets of The Computer Supply
     Store  and  Communication  Technology,   Inc.  See  Note  12  of  Notes  to
     Consolidated Financial Statements.

2)   During  fiscal 1997,  the Company  acquired the assets of Magic Box,  Micro
     Care and The Computer Store. See Note 12 of Notes to Consolidated Financial
     Statements.

3)   Fiscal year 1996  reflects the Vanstar  litigation  settlement  and related
     costs of $4,392. Without this charge, net income would have been $8,845 and
     diluted earnings per common share would have been $1.09.

4)   During Fiscal 1998, the Company acquired the assets of Commercial  Business
     Systems,  Inc., Access Technologies,  Inc. and all of the outstanding stock
     of Global Combined Technologies,  Inc. See Note 12 of Notes to Consolidated
     Financial Statements.

5)   During the fourth quarter of fiscal 1998, the Company's  results include an
     after  tax  charge  of  $681  ($0.06  per  diluted  share)  related  to the
     uncollectibility  of certain  vendor  warranty  claims.  Exclusive  of this
     charge, diluted earnings per share for fiscal 1998 would have been $1.78.

6)   During  the  first  quarter  of  fiscal  1999,  the  Company   changed  the
     classification  of services' labor costs. The Company now classifies direct
     costs of service personnel in cost of sales and service;  previously,  such
     costs were included in selling,  general and administrative expenses. Prior
     periods  have  been   reclassified  to  conform  with  the  current  year's
     presentation.


                                     Page 9
<PAGE>
7)   During fiscal 1999, the Company  acquired certain assets of Systems Atlanta
     Commercial  Systems,  Inc.  and  all the  outstanding  stock  of Acme  Data
     Systems, Inc. See Note 12 of Notes to Consolidated Financial Statements.

QUARTERLY  RESULTS  OF  OPERATIONS  (in  thousands,  except  per  share  data)

The  following  table  sets forth certain unaudited operating results of each of
the  eight prior quarters.  This information is unaudited, but in the opinion of
management includes all adjustments, consisting of normal recurring adjustments,
necessary  for a fair presentation of the results of operations of such periods.

<TABLE>
<CAPTION>
                                            Fiscal  1999
                             --------------------------------------------
                              First      Second        Third      Fourth
                             Quarter   Quarter(1)   Quarter(2)   Quarter
                             --------  -----------  -----------  --------
<S>                          <C>       <C>          <C>          <C>
Net sales and revenues       $163,924     $186,848     $197,090  $208,895
Gross Profit (6)             $ 22,859     $ 23,708     $ 27,055  $ 30,632
Net income                   $  5,068     $  5,680     $  6,532  $  7,602
Earnings per common share:
Basic                        $   0.43     $   0.49      $  0.56  $   0.65
Diluted                      $   0.43     $   0.48      $  0.55  $   0.65
</TABLE>

<TABLE>
<CAPTION>
                                           Fiscal  1998
                             ----------------------------------------------
                                First      Second    Third       Fourth
                             Quarter(3)   Quarter   Quarter   Quarter(4,5)
                             -----------  --------  --------  -------------
<S>                          <C>          <C>       <C>       <C>
Net sales and revenues          $135,198  $158,843  $163,790  $170,097
Gross Profit (6)                $ 17,763  $ 20,778  $ 22,297  $ 23,326
Net income                      $  4,277  $  5,008  $  5,393  $  5,481
Earnings per common share:
Basic                           $   0.38  $   0.44  $   0.47  $   0.48
Diluted                         $   0.37  $   0.42  $   0.46  $   0.47
</TABLE>

1)   During the second  quarter of fiscal  1999,  the Company  acquired  certain
     assets of Systems Atlanta Commercial Systems,  Inc. See Note 12 of Notes to
     Consolidated Financial Statements.

2)   During the third  quarter of fiscal  1999,  the  Company  acquired  all the
     outstanding  stock  of Acme  Data  Systems,  Inc.  See  Note 12 of Notes to
     Consolidated Financial Statements.

3)   During the first  quarter of fiscal  1998,  the  Company  acquired  certain
     assets of  Commercial  Business  Systems,  Inc. and all of the  outstanding
     stock  of  Global  Combined  Technologies,  Inc.  See  Note 12 of  Notes to
     Consolidated Financial Statements.

4)   During the fourth  quarter of fiscal  1998,  the Company  acquired  certain
     assets of Access  Technologies,  Inc. See Note 12 of Notes to  Consolidated
     Financial Statements.

5)   During the fourth quarter of fiscal 1998, the Company's  results include an
     after  tax  charge  of  $681  ($0.06  per  diluted  share)  related  to the
     uncollectibility  of certain  vendor  warranty  claims.  Exclusive  of this
     charge,  basic  earnings  per share and diluted  earnings  per share in the
     fourth quarter would have been $0.54 and $0.53, respectively.

6)   During  the  first  quarter  of  fiscal  1999,  the  Company   changed  the
     classification  of services' labor costs. The Company now classifies direct
     costs of service personnel in cost of sales and service;  previously,  such
     costs were included in selling,  general and administrative expenses. Prior
     periods  have  been   reclassified  to  conform  with  the  current  year's
     presentation.


                                    Page 10
<PAGE>
ITEM  7.

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


FISCAL  YEAR  1999  COMPARED  TO  FISCAL  YEAR  1998

Total  Net  Sales  and  Revenues.  Total net sales and revenues increased $128.9
million,  or  20.5%,  to  $756.8  million  in fiscal 1999 from $627.9 million in
fiscal  1998. This increase was attributable to an increase in sales to existing
and  new  customers  and to acquisitions completed in fiscal years 1999 and late
1998.  This increase reflects an increase in sales volume; however, unit selling
prices  have  declined  in  fiscal  1999  as compared to fiscal 1998.  Excluding
acquisitions  completed  in fiscal years 1999 and late 1998, total net sales and
revenues  increased  12.8%.

Products and leasing sales increased $97.6 million,  or 17.6%, to $653.0 million
in fiscal  1999 from  $555.4  million  in fiscal  1998.  Excluding  acquisitions
completed  in fiscal  years  1999 and late  1998,  products  and  leasing  sales
increased 10.9%.  Services revenues increased $31.3 million, or 43.2%, to $103.8
million in fiscal 1999 from $72.5 million in fiscal 1998. Excluding acquisitions
completed in fiscal years 1999 and late 1998, service revenues increased 27.4%.

Gross Profit.  Gross profit margin was 13.8% in fiscal 1999 compared to 13.4% in
fiscal  1998.  The Company improved its gross margin by increasing the volume of
higher-margin  services  revenues  which  offset  a  decrease  in products gross
margins  and  the growth in products sales. Services revenues increased to 13.7%
of  total  net  sales and revenues in fiscal 1999 compared to 11.6% of total net
sales  and  revenues  in  fiscal  1998. Factors that may have an impact on gross
margin in the future include the percentage of equipment sales with lower-margin
customers  and  the  ratio  of service revenues to total net sales and revenues.

Operating  Expenses.  Selling,  general  and  administrative expenses (including
rent  expense  and provision for doubtful accounts) expressed as a percentage of
total  net  sales  and  revenues  decreased to 6.9% in fiscal 1999 from 7.0% for
fiscal  1998.  This  decrease  is  primarily  due to the growth in net sales and
revenues  exceeding  the growth in selling, general and administrative expenses.
Total  operating  expenses  expressed  as  a  percentage  of total net sales and
revenues  was  7.8%  in  fiscal  1999  and  1998.

Income  from  Operations.  Income  from  operations  increased $10.4 million, or
29.6%,  to  $45.5  million in fiscal 1999 from $35.1 million in fiscal 1998. The
Company's  operating margin increased to 6.0% in fiscal 1999 from 5.6% in fiscal
1998  due  to  the  increase  in  gross  profit.

Interest  Expense.  Total  interest expense increased $1.2 million, or 44.4%, to
$3.9  million  in fiscal 1999 from $2.7 million in fiscal 1998. This increase is
primarily related to higher average borrowings during fiscal 1999 as a result of
higher  working  capital  requirements.

Income  Taxes.  The  Company's  effective  tax  rate  was  40.4%  in fiscal 1999
compared  to  38.1% in fiscal 1998.  During fiscal 1998, the Company's effective
tax  rate  was  reduced due to the availability of the Kentucky Jobs Development
Act  ("KJDA")  credit  pertaining to the initial start-up costs component of the
credit.  For  fiscal  1999, the Company's KJDA benefit was reduced to the annual
eligible lease payments component of the credit plus any carryforward from prior
years.  In  addition,  this  increase  is  the  result of an increase in taxable
income  in  states  which  have  higher  tax  rates.

Net  Income.  Net  income  increased $4.7 million, or 23.3%, to $24.9 million in
fiscal 1999 from $20.2 million in fiscal 1998.  The increase was a result of the
factors  described  above.


FISCAL  YEAR  1998  COMPARED  TO  FISCAL  YEAR  1997

Total  Net  Sales  and  Revenues.  Total net sales and revenues increased $136.5
million,  or  27.8%,  to  $627.9  million  in fiscal 1998 from $491.4 million in
fiscal  1997. This increase was attributable to an increase in sales to existing
and  new  customers and to acquisitions completed in fiscal years 1998 and 1997.
Excluding  acquisitions completed in fiscal years 1998 and 1997, total net sales
and  revenues  increased  9.7%.

Products and leasing sales increased $109.2 million, or 24.5%, to $555.4 million
in  fiscal  1998  from  $446.2  million  in  fiscal 1997. Excluding acquisitions
completed  in  fiscal  years 1998 and 1997, products and leasing sales increased
5.9%.  Services  revenues increased $27.3 million, or 60.4%, to $72.5 million in
fiscal 1998 from $45.2 million in fiscal 1997.  Excluding acquisitions completed
in  fiscal  years  1998  and  1997,  service revenues increased 47.4%.  Services


                                    Page 11
<PAGE>
revenues include all of the IT services transferred to Pomeroy Select on January
6,  1999  plus  the  configuration  services  retained  by  the  Company.

Gross Profit.  Gross profit margin was 13.4% in fiscal 1998 compared to 13.2% in
fiscal  1997.  The Company improved its gross margin by increasing the volume of
higher-margin  services  revenues  which  offset  a  decrease  in products gross
margins,  the  growth  in  products  sales  and the write-off of $1.1 million of
vendor  receivables  related to parts returned and warranty work performed prior
to  fiscal  1998.  Services  revenues  increased to 11.6% of total net sales and
revenues  in  fiscal  1998  compared  to 9.2% of total net sales and revenues in
fiscal  1997.  The  write-offs  were  primarily  due  to  internal reporting and
tracking  problems.  Prior to fiscal 1998, the Company's tracking and control of
reimbursements due from vendors was performed manually. The Company's ability to
organize  and  retain  the support documentation for warranty claims, as well as
its  collection  efforts, was hindered due to the manual nature of the reporting
and  tracking  processes.  Beginning  in January 1998, the Company automated its
processes for recording and tracking warranty claims, substantially reducing the
tracking and follow up issues which existed under the manual system. As a result
of  the  changes to these processes, the Company anticipates that the write-offs
pertaining  to  vendor  receivables  as a percentage of total vendor receivables
will  decrease in the future. Factors that may have an impact on gross margin in
the future include the percentage of equipment sales with lower-margin customers
and  the  ratio  of  service  revenues  to  total  net  sales  and  revenues.

Operating  Expenses.  Selling,  general  and  administrative expenses (including
rent  expense  and provision for doubtful accounts) expressed as a percentage of
total  net  sales  and  revenues  increased to 7.0% in fiscal 1998 from 6.9% for
fiscal  1997.  This increase is primarily attributable to the investment made in
technical  personnel during the first nine months of fiscal 1998 to generate the
increase  in  service revenues. This trend declined during the fourth quarter of
fiscal  1998  as  the  Company  achieved greater billable personnel utilization.
Total  operating  expenses  expressed  as  a  percentage  of total net sales and
revenues  increased  to  7.8% in fiscal 1998 from 7.7% in fiscal 1997 due to the
factor  described  above.

Income  from  Operations.  Income  from  operations  increased  $8.3 million, or
31.0%,  to  $35.1  million in fiscal 1998 from $26.8 million in fiscal 1997. The
Company's  operating margin increased to 5.6% in fiscal 1998 from 5.5% in fiscal
1997  as  the  increase  in gross profit margin offset the increase in operating
expenses  as  a  percentage  of  total  net  sales  and  revenues.

Interest  Expense.  Total interest expense increased $1.7 million, or 170.0%, to
$2.7  million  in fiscal 1998 from $1.0 million in fiscal 1997. This increase is
primarily related to higher average borrowings during fiscal 1998 as a result of
higher  working  capital  requirements.

Income  Taxes.  The  Company's  effective  tax  rate  was  38.1%  in fiscal 1998
compared  to 36.8% in fiscal 1997. This increase is the result of an increase in
taxable  income  in  states  which  have  higher  tax  rates.

Net  Income.  Net  income  increased $3.9 million, or 23.9%, to $20.2 million in
fiscal 1998 from $16.3 million in fiscal 1997.  The increase was a result of the
factors  described  above.


                         LIQUIDITY AND CAPITAL RESOURCES
                         -------------------------------

Cash used in operating activities was $26.7 million in fiscal 1999. Cash used in
investing   activities   was  $8.9  million  which  included  $4.2  million  for
acquisitions  and $4.7  million  for  capital  expenditures.  Cash  provided  by
financing  activities  was $33.3  million  which  included  $29.2 million of net
proceeds  from bank notes  payable,  $2.3  million of net  proceeds  under notes
payable,  $1.5 million  from the  exercise of stock  options and the related tax
benefit, and $0.3 million proceeds from the employee stock purchase plan.

A  significant  part  of  the  Company's  inventories  is financed by floor plan
arrangements  with  third  parties.  At  January  5, 2000, these lines of credit
totaled  $72.0 million, including $60.0 million with Deutsche Financial Services
("DFS")  and $12.0 million with IBM Credit Corporation ("ICC"). Borrowings under
the  DFS floor plan arrangements are made on thirty-day notes.  Borrowings under
the ICC floor plan arrangements are made on either thiry-day or sixty-day notes.
All  such  borrowings  are  secured  by  the  related  inventory.  Financing  on
substantially  all  of  the  arrangements  is  interest free due to subsidies by
manufacturers.  Overall,  the  average  rate  on these arrangements is less than
1.0%.  The  Company  classifies  amounts  outstanding  under  the  floor  plan
arrangements  as  accounts  payable.

The  Company's  financing  of  receivables  is provided through a portion of its
credit  facility  with DFS.  The credit facility provides a credit line of $80.0
million  for  accounts  receivable financing. The accounts receivable portion of
the  credit  facility  carries  a variable interest rate based on the prime rate
less  125  basis  points.  At  January 5, 2000, the amount outstanding was $49.9
million,  including  $19.1  million  of  overdrafts  on  the  Company's books in


                                    Page 12
<PAGE>
accounts  at a participant bank on the credit facility, which was at an interest
rate of 7.25%. The overdrafts were subsequently funded through the normal course
of  business.  The credit facility is collateralized by substantially all of the
assets  of  the  Company,  except  those assets that collateralize certain other
financing  arrangements.  Under the terms of the credit facility, the Company is
subject  to  various  financial  covenants.

During  fiscal  1999,  the  Company  increased  the leasing activity through its
wholly-owned  leasing  subsidiary,  TIFS.  This  increased  leasing activity for
fiscal  1999  resulted  in  increased  borrowings and resultant interest expense
under  the  Company's  credit  facility  with DFS.  Further increases in leasing
operations  could  impact  one  or  more  of total net sales and revenues, gross
margin, operating income, net income, total debt and liquidity, depending on the
amount  of  leasing activity and the types of leasing transactions.  The funding
of  the  Company's  net  investment  in sales-type leases is provided by various
financial  institutions  primarily  on  a  nonrecourse  basis.

The  Company believes that the anticipated cash flow from operations and current
financing  arrangements  will  be  sufficient  to  satisfy the Company's capital
requirements  for the next twelve months. Historically, the Company has financed
acquisitions  using a combination of cash, earn outs, shares of its Common Stock
and  seller  financing. The Company anticipates that future acquisitions will be
financed  in  a  similar  manner.

                                      OTHER

Year  2000  Issues

The  Company  experienced  no  technology-related  problems  upon the arrival of
January  1, 2000, nor was there any disruption to the business.  During the year
leading  up  to  January 1, 2000, the Company implemented a Year 2000 compliance
program  designed to ensure that the Company's computer systems and applications
would  function  properly  beyond  1999.  The program was successfully completed
during  1999.  The  cost  of the program was not significant other than the time
spent  by the Company's own personnel.  The Company will continue to monitor all
critical  systems for the appearance of delayed complications or disruptions and
problems  encountered  through suppliers, customers and other third parties with
whom the Company deals.  Although these and other unanticipated Year 2000 issues
could have an adverse effect on the results of operations or financial condition
of  the  Company,  it is not possible to anticipate the extent of impact at this
time.

ITEM  8.  FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA

Registrant hereby incorporates the financial statements required by this item by
reference  to  Item  14  hereof.

ITEM  9.  DISAGREEMENTS  ON  ACCOUNTING  AND  FINANCIAL  DISCLOSURE

None

                                    PART III
ITEMS  10-13.

The  Registrant hereby incorporates the information required by Form 10-K, Items
10-13  by  reference  to  the  Company's definitive proxy statement for its 2000
Annual  Meeting of shareholders which will be filed with the Commission prior to
May  4,  2000.


                                    Page 13
<PAGE>
                                     PART IV

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

(a)     The  following  documents  are  filed  as  a  part  of  this  report:

<TABLE>
<CAPTION>
                                                          1999 Form
                                                          10-K Page
                                                         -----------
<S>  <C>                                                 <C>

1.   Financial Statements:

     Report of Independent Certified Public Accountants      F-1

     Consolidated Balance Sheets,
     January 5, 1999 and January 5, 2000                 F-2 to F-3

     For each of the three fiscal years in
     The period ended January 5, 2000:

     Consolidated Statements of Income                       F-4

     Consolidated Statements of Cash Flows                   F-5

     Consolidated Statements of Equity                       F-6

     Notes to Consolidated Financial Statements          F-7 to F-19

2.   Financial Statement Schedules:

     None
</TABLE>

<TABLE>
<CAPTION>
                                                                                 FILED HEREWITH
                                                                                 (PAGE #) OR
                                                                                 INCORPORATED
3. EXHIBITS                                                                         BY REFERENCE TO:
- -----------                                                                      ----------------------------------

<S>        <C>       <C>                                                         <C>

3(a)                 Certificate of Incorporation of the Company                 Exhibit 3(a) of Company's
                                                                                 Form S-1 filed Feb. 14, 1992


3(b)                 Bylaws of the Company                                       Exhibit 3(a) of Company's
                                                                                 Form S-1 filed Feb. 14, 1992

4                    Rights Agreement between the Company and The                Exhibit 4 of Company's  Form
                     Fifth Third Bank, as Rights Agent dated as of               8-K filed February 23, 1998
                     February 23,1998


                                    Page 14
<PAGE>
10(i)                Material Agreements

             (b)(1)  Agreement for Wholesale Financing (Security                 Exhibit 10(i)(b)(1) of
                     Agreement) between IBM Credit Corporation and               Company's Form 10-K filed
                     the Company dated April 2, 1992                             April 7, 1994

             (b)(2)  Addendum to Agreement for Wholesale Financing               Exhibit 10(i)(b)(2) of
                     between IBM Credit Corporation and the                      Company's Form 10-K filed
                     Company dated July 7, 1993                                  April 7, 1994

             (c)(1)  Agreement for Wholesale Financing (Security                 Exhibit 10(i)(c)(1) of
                     Agreement) between ITT Commercial Finance                   Company's Form 10-K filed
                     Corporation and the Company dated March 27, 1992            April 7, 1994

             (c)(2)  Addendum to Agreement for Wholesale Financing               Exhibit 10(i)(c)(2) of
                     between ITT Commercial Finance Corporation                  Company's Form 10-K filed
                     and the Company dated July 7, 1993                          April 7, 1994

             (c)(3)  Amendment to Agreement for Wholesale                        Exhibit 10(i)(c)(3) of
                     Financing between Deutsche Financial Services               Company's Form 10-Q filed
                     f/k/a ITT Commercial Finance Corporation and the            May 18, 1995
                     Company dated May 5, 1995.

             (d)(1)  Asset Purchase Agreement among the Company;                 Exhibit 10(i)(z) of Company's
                     TCSS; and Richard Feaster, Victoria Feaster,                Form 8-K dated March 14, 1996
                     Harry Feaster, Carolyn Feaster, Victoria Feaster,
                     trustee of the Emily Patricia Feaster Trust, and
                     Victoria Feaster, as trustee of the Nicole Ann
                     Feaster Trust dated March 14, 1996

             (d)(2)  Lease between the Company and TCSS dated                    Exhibit 10.48 of Company's
                     March 15, 1996                                              Form S-1 filed June 4, 1996

             (d)(3)  Lease between Arthur K. Jones Trust, Firststar              Exhibit 10.49 of Company's
                     Bank Des Moines, N.A., and William A. Jones,                Form S-1 filed June 4, 1996
                     Trustees, and The Computer Supply Store, Inc.
                     dated July 1, 1994 (assigned to the Company
                     effective as of March 14, 1996)

             (d)(4)  Registration Rights Agreement between the                   Exhibit 10.50 of Company's
                     Company and TCSS dated March 14, 1996                       Form S-1 filed June 4, 1996

             (d)(5)  Employment Agreement between the Company                    Exhibit 10.51 of Company's
                     and Richard Feaster dated March 14, 1996                    Form S-1 filed June 4, 1996

             (d)(6)  Employment Agreement between the Company                    Exhibit 10.52 of Company's
                     and Victoria Feaster dated March 14, 1996                   Form S-1 filed June 4, 1996

             (e)(1)  IBM Agreement for Authorized Dealers                        Exhibit 10(i)(e)(1) of
                     and Industry Remarketers with the                           Company's Form S-1 filed
                     Company, dated September 3, 1991                            Feb. 14, 1992

             (e)(2)  Schedule of Substantially                                   Exhibit 10(i)(e)(2) of
                     Identical IBM Agreements for                                Company's Form S-1 filed
                     Authorized Dealers and Industry                             Feb. 14, 1992
                     Remarketers

                (f)  Compaq Computer Corporation United                          Exhibit 10(i)(f) of Company's
                     States Dealer Agreement with the                            Form S-1 filed Feb. 14, 1992
                     Company, dated September 27, 1990


                                    Page 15
<PAGE>
                (g)  Dealer Sales Agreement between                              Exhibit 10(i)(g) of Company's
                     Apple Computer, Inc. and the                                Form S-1 filed Feb. 14, 1992
                     Company, dated April 1, 1991

                (i)  Lease between F.G.&H. Partnership                           Exhibit 10(i)(i) of Company's
                     and the Company for 908 DuPont Road,                        Form S-1 filed Feb. 14, 1992
                     Louisville, KY, dated May 9, 1990

             (j)(1)  Purchase Agreement between the Company and                  Exhibit 10.86 of Company's
                     First of Michigan Corporation dated March 28, 1996          Form S-1 filed June 4, 1996

             (j)(2)  Purchase Agreement between the Company and                  Exhibit 10.87 of Company's
                     John C. Donnelly dated March 28, 1996                       Form S-1 filed June 4, 1996

             (j)(3)  Purchase Agreement between the Company and                  Exhibit 10.88 of Company's
                     Dan B. French dated March 28, 1996                          Form S-1 filed June 4, 1996

             (j)(4)  Purchase Agreement between the Company and                  Exhibit 10.89 of Company's
                     James C. Penman dated March 28, 1996                        Form S-1 filed June 4, 1996

                (l)  Covenant not to Compete between the Company                 Exhibit 10(i)(l)(2) of
                     and Richard C. Mills dated July 7, 1993                     Company's Form 10-K filed
                                                                                 April 7, 1994

             (m)(1)  Asset Purchase Agreement among the Company,                 Exhibit 10.5 of Company's
                     AA Microsystems, Inc. and Stuart Raburn dated               Form S-3 filed January 3, 1997
                     August 2, 1996

             (m)(2)  Promissory Note dated August 2, 1996 of the                 Exhibit 10.6 of Company's
                     Company in favor of AA Microsystems, Inc.                   Form S-3 filed January 3, 1997

             (n)(1)  Lease between Crown Development Group and                   Exhibit 10(i)(n) of Company's
                     the Company for 3740 St. Johns Bluff Road, Suite            Form 10-K filed March 31, 1993
                     19, Jacksonville, FL dated September 17, 1992

             (n)(2)  Amendment to Lease between Crown                            Exhibit 10(i)(n)(2) of
                     Development Group and the Company for 3740                  Company's Form 10-K filed
                     St. Johns Bluff Road, Suite 19, Jacksonville, FL            April 4, 1996
                     dated December 11, 1995

             (p)(1)  Remarketing and Agency Agreement (the                       Exhibit 10(i)(p)(1) of
                     "Remarketing Agreement") between Information                Company's Form S-1 filed
                     Leasing Corporation and the Company dated January 7, 1990   Feb. 14, 1992

             (p)(2)  Amendment No. 1 to the Remarketing Agreement                Exhibit 10(i)(p)(2) of
                     dated November 12, 1991                                     Company's Form S-1 filed
                                                                                 Feb. 14, 1992

             (p)(3)  Letter, dated February 2, 1994, extending term of           Exhibit 10(i)(p)(3) of
                     Remarketing Agreement to May 1, 1996                        Company's Form 10-K filed
                                                                                 April 4, 1996

             (p)(4)  Amendment No. 2 to the Remarketing Agreement                Exhibit 10(i)(p)(4) of
                     dated October 10, 1995                                      Company's Form 10-K filed
                                                                                 April 4, 1996

                (q)  Lease between Athens Properties and the                     Exhibit 10(i)(q) of Company's
                     Company for Crosspark Drive, Knoxville, TN dated            Form 10-K filed April 4, 1996
                     October 31, 1995


                                    Page 16
<PAGE>
             (r)(1)  Asset Purchase Agreement among the Company,                 Exhibit 10.7 of Company's
                     Communications Technology, Inc. d/b/a DILAN                 Form S-3 filed January 3, 1997
                     and Robert Martin dated October 11, 1996

             (r)(2)  Subordinated Promissory Note dated October 11,              Exhibit 10.8 of Company's
                     1996 of the Company in favor of Communications              Form S-3 filed January 3, 1997
                     Technology, Inc.

             (r)(3)  Subordination Agreement among the Company,                  Exhibit 10.9 of Company's
                     Communications Technology, Inc. and Star Bank,              Form S-3 filed January 3, 1997
                     N.A. dated October 11, 1996

                (s)  Services Agreement between the Company and                  Exhibit 10.13 of Company's
                     Nationwide Mutual Insurance and the Company                 Form S-3 filed January 3, 1997
                     dated December 11, 1996

               (t1)  Asset Purchase Agreement among the Company                  Exhibit 10(i)(t)(1) of
                     and Magic Box, Inc. dated June 26, 1997                     Company's Form 10-Q filed
                                                                                 August 11, 1997

             (t)(2)  Employment Agreement between the Company                    Exhibit 10(i)(t)(2) of
                     and Israel Fintz, dated June 26, 1997                       Company's Form 10-Q filed
                                                                                 August 11, 1997

             (t)(3)  Incentive Deferred Compensation Agreement                   Exhibit 10(i)(t)(3) of
                     between the Company and Israel Fintz, dated                 Company's Form 10-Q filed
                     June 26, 1997                                               August 11, 1997

             (t)(4)  Employment Agreement between the Company                    Exhibit 10(i)(t)(4) of
                     and Allison Sokol, dated June 26, 1997                      Company's Form 10-Q filed
                                                                                 August 11, 1997

             (t)(5)  Incentive Deferred Compensation Agreement                   Exhibit 10(i)(t)(5) of
                     between the Company and Allison Sokol, dated                Company's Form 10-Q filed
                     June 26, 1997                                               August 11, 1997

             (t)(6)  Power of Attorney given to the Company by Magic             Exhibit 10(i)(t)(6) of
                     Box, Inc. for the collection of Accounts                    Company's Form 10-Q filed
                     Receivable, dated June 26, 1997                             August 11, 1997

             (t)(7)  Agreement for the Assumption of Liabilities                 Exhibit 10(i)(t)(7) of
                     between the Company and Magic Box, Inc.                     Company's Form 10-Q filed
                                                                                 August 11, 1997

             (t)(8)  Subordination Agreement by and among the                    Exhibit 10(i)(t)(8) of
                     Company, Magic Box, Inc. and Star Bank, N.A.,               Company's Form 10-Q filed
                     dated June 26, 1997                                         August 11, 1997

             (t)(9)  Subordinated Promissory Note between the                    Exhibit 10(i)(t)(9) of
                     Company and Israel Fintz, dated June 26, 1997               Company's Form 10-Q filed
                                                                                 August 11, 1997

            (t)(10)  Subordinated Promissory Note between the                    Exhibit 10(i)(t)(10) of
                     Company and Allison Sokol, dated June 26, 1997              Company's Form 10-Q filed
                                                                                 August 11, 1997

            (t)(11)  Subordinated Promissory Note between the                    Exhibit 10(i)(t)(11) of
                     Company and Marvin Rosen, dated June 26, 1997               Company's Form 10-Q filed
                                                                                 August 11, 1997


                                    Page 17
<PAGE>
            (t)(12)  Subordinated Promissory Note between the                    Exhibit 10(i)(t)(12) of
                     Company and M. Ronald Krongold, dated June 26, 1997         Company's Form 10-Q filed
                                                                                 August 11, 1997

            (t)(13)  General Bill of Sale between the Company and                Exhibit 10(i)(t)(13) of
                     Magic Box, Inc., dated June 26, 1997                        Company's Form 10-Q filed
                                                                                 August 11, 1997

            (t)(14)  Non Compete Agreement between the Company                   Exhibit 10(i)(t)(14) of
                     and Israel Fintz, dated June 26, 1997                       Company's Form 10-Q filed
                                                                                 August 11, 1997

            (t)(15)  Non Compete Agreement between the Company                   Exhibit 10(i)(t)(15) of
                     and Allison Sokol, dated June 26, 1997                      Company's Form 10-Q filed
                                                                                 August 11, 1997

            (t)(16)  Non Compete Agreement between the Company                   Exhibit 10(i)(t)(16) of
                     and Marvin Rosen, dated June 26, 1997                       Company's Form 10-Q filed
                                                                                 August 11, 1997

            (t)(17)  Non Compete Agreement between the Company                   Exhibit 10(i)(t)(17) of
                     and M. Ronald Krongold, dated June 26, 1997                 Company's Form 10-Q filed
                                                                                 August 11, 1997

            (t)(18)  Non Compete Agreement between the Company                   Exhibit 10(i)(t)(18) of
                     and Magic Box, Inc., dated June 26, 1997                    Company's Form 10-Q filed
                                                                                 August 11, 1997

                (u)  Lease between NWI Airpark L.P. and the                      Exhibit 10(i)(u) of Company's
                     Company for 717 Airpark Center Drive, Nashville,            Form 10-K filed April 4, 1995
                     TN dated February 24, 1994

             (v)(1)  Promissory Note dated May 30, 1997 by and                   Exhibit 10(i)(v)(1) of
                     among Star Bank, N.A., the Company and                      Company's Form 10-Q filed
                     Pomeroy Computer Leasing Company, Inc.                      August 11, 1997

             (v)(2)  Loan Agreement dated October 31,1997 between                Exhibit 10(i)(v)(2) of
                     The Fifth Third Bank of Northern Kentucky, Inc.             Company's Form 10-K filed
                     and Technology Integration Financial Services,              April 5, 1998
                     Inc.

             (v)(3)  Guarantor Agreement dated October 31,1997                   Exhibit 10(i)(v)(3) of
                     between Pomeroy Computer Resources, Inc and                 Company's Form 10-K filed
                     The Fifth Third Bank of Northern Kentucky, Inc.             April 5, 1998

             (v)(4)  Addendum 1 to Guarantor Agreement dated                     Exhibit 10(i)(v)(4) of
                     October 31,1997 between Pomeroy Computer                    Company's Form 10-K filed
                     Resources, Inc and The Fifth Third Bank of                  April 5, 1998
                     Northern Kentucky, Inc.

             (v)(5)  Assignment Agreement between dated October                  Exhibit 10(i)(v)(5) of
                     31,1997 between The Fifth Third Bank of Northern            Company's Form 10-K filed
                     Kentucky, Inc. and Technology Integration                   April 5, 1998
                     Financial Services, Inc.

             (v)(6)  Incumbency and Authorization Agreement dated                Exhibit 10(i)(v)(6) of
                     October 31,1997 between The Fifth Third Bank of             Company's Form 10-K filed
                     Northern Kentucky, Inc. and Technology                      April 5, 1998
                     Integration Financial Services, Inc.


                                    Page 18
<PAGE>
             (v)(7)  Draw Facility Note dated October 31,1997                    Exhibit 10(i)(v)(7) of
                     between The Fifth Third Bank of Northern                    Company's Form 10-K filed
                     Kentucky, Inc. and Technology Integration                   April 5, 1998
                     Financial Services, Inc.

             (v)(8)  Revolving Credit Note dated October 31,1997                 Exhibit 10(i)(v)(8) of
                     between The Fifth Third Bank of Northern                    Company's Form 10-K filed
                     Kentucky, Inc. and Technology Integration                   April 5, 1998
                     Financial Services, Inc.

             (v)(9)  Security Agreement dated October 31,1997                    Exhibit 10(i)(v)(9) of
                     between The Fifth Third Bank of Northern                    Company's Form 10-K filed
                     Kentucky, Inc. and Technology Integration                   April 5, 1998
                     Financial Services, Inc.

             (w)(1)  Non Compete Agreement between the Company                   Exhibit 10(i)(w)(1) of
                     and Microcare Computer Services, Inc., dated                Company's Form 10-Q filed
                     July 24, 1997                                               November 10, 1997

             (w)(2)  Non Compete Agreement between the Company                   Exhibit 10(i)(w)(2) of
                     and Microcare, Inc., dated July 24, 1997                    Company's Form 10-Q filed
                                                                                 November 10, 1997

             (w)(3)  Assignment and Assumption Agreement between                 Exhibit 10(i)(w)(3) of
                     the Company, and Microcare Computer Services,               Company's Form 10-Q filed
                     Inc., and Microcare Inc., dated July 24, 1997               November 10, 1997

             (w)(4)  Assumption of Liabilities Agreement between the             Exhibit 10(i)(w)(4) of
                     Company, and Microcare Computer Services, Inc.,             Company's Form 10-Q filed
                     and Microcare Inc.,  dated July 24, 1997                    November 10, 1997

             (w)(5)  Non Compete Agreement between the Company,                  Exhibit 10(i)(w)(5) of
                     and Robert L. Versprille, dated July 24, 1997               Company's Form 10-Q filed
                                                                                 November 10, 1997

             (w)(6)  Consent for Use of Similar Name between the                 Exhibit 10(i)(w)(6) of
                     Company and Microcare, Inc., dated July 24, 1997            Company's Form 10-Q filed
                                                                                 November 10, 1997

             (w)(7)  Subordination Agreement between the Company,                Exhibit 10(i)(w)(7) of
                     and Microcare Computer Services, Inc., and Star             Company's Form 10-Q filed
                     Bank, N.A., dated July 24, 1997                             November 10, 1997

             (w)(8)  Subordinated Promissory Note between the                    Exhibit 10(i)(w)(8) of
                     Company and Microcare Computer Services, Inc.,              Company's Form 10-Q filed
                     dated July 24, 1997                                         November 10, 1997

             (w)(9)  Registration Rights Agreement between the                   Exhibit 10(i)(w)(9) of
                     Company and Microcare Computer Services, Inc.,              Company's Form 10-Q filed
                     dated July 24, 1997                                         November 10, 1997

            (w)(10)  General Bill of Sale and Assignment between the             Exhibit 10(i)(w)(10) of
                     Company and Microcare Computer Services, Inc.,              Company's Form 10-Q filed
                     dated July 24, 1997                                         November 10, 1997

            (w)(11)  General Bill of Sale and Assignment between the             Exhibit 10(i)(w)(11) of
                     Company and Microcare, Inc., dated June 24, 1997            Company's Form 10-Q filed
                                                                                 November 10, 1997


                                    Page 19
<PAGE>
            (w)(12)  Asset Purchase Agreement between the                        Exhibit 10(i)(w)(12) of
                     Company, and  Microcare Computer Services,                  Company's Form 10-Q filed
                     Inc., Microcare Inc., and Robert L. Versprille              November 10, 1997
                     dated July 24, 1997

            (w)(13)  Employment Agreement between the Company                    Exhibit 10(i)(w)(13) of
                     and Robert L. Versprille, dated July 24, 1997               Company's Form 10-Q filed
                                                                                 November 10, 1997

                (x)  Lease between the Company and Pomeroy                       Exhibit 10(i)(x) of Company's
                     Investments, LLC for buildings at Airpark                   Form 10-Q filed November 17, 1995
                     International dated September 5, 1995

                (y)  Lease between the Company and New England                   Exhibit 10(i)(y) of Company's
                     Mutual Life Insurance Company for building at               Form 10-Q filed November 17, 1995
                     Lexington Business Center dated October 4, 1995

             (z)(1)  Asset Purchase Agreement between the                        Exhibit 10(i)(z)(1) of
                     Company and Cabling Unlimited, Inc. dated                   Company's Form 10-K filed
                     October 13, 1995                                            April 4, 1996

             (z)(2)  Agreement between Cabling Unlimited, Inc. and               Exhibit 10(i)(z)(2) of
                     the Company dated October 13, 1995                          Company's Form 10-K filed
                                                                                 April 4, 1996

             (z)(3)  Agreement between Karen Epperson and the                    Exhibit 10(i)(z)(3) of
                     Company dated October 13, 1995                              Company's Form 10-K filed
                                                                                 April 4, 1996

             (z)(4)  Employment Agreement between Karen Epperson                 Exhibit 10(i)(z)(4) of
                     and the Company dated October 13, 1995                      Company's Form 10-K filed
                                                                                 April 4, 1996

             (z)(5)  Assumption of Liabilities between Cabling                   Exhibit 10(i)(z)(5) of
                     Unlimited, Inc. and the Company dated                       Company's Form 10-K filed
                     October 13, 1995                                            April 4, 1996

            (cc)(1)  Plan of Reorganization dated October 17,1997                Exhibit (10)(i)(cc)(1) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina and The Computer Store, Inc.                       April 5,1998

            (cc)(2)  Plan of Merger dated October 17,1997 between                Exhibit (10)(i)(cc)(2) of
                     Pomeroy Computer Resources of South Carolina                Company's Form 10-K filed
                     and The Computer Store, Inc.                                April 5,1998

            (cc)(3)  Articles of Merger dated October 17,1997                    Exhibit (10)(i)(cc)(3) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina and The Computer Store, Inc.                       April 5,1998

            (cc)(4)  Employment Agreement dated October 17,1997                  Exhibit (10)(i)(cc)(4) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc. and Jeffrey F. Hipp                          April 5,1998


            (cc)(5)  Employment Agreement dated October 17,1997                  Exhibit (10)(i)(cc)(5) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc. and Ronald D. Hildreth                       April 5,1998

            (cc)(6)  Employment Agreement dated October 17,1997                  Exhibit (10)(i)(cc)(6) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc. and Authur M. Cox                            April 5,1998


                                    Page 20
<PAGE>
            (cc)(7)  Guaranty of Employment Agreement dated                      Exhibit (10)(i)(cc)(7) of
                     October 17,1997 between Pomeroy Computer                    Company's Form 10-K filed
                     Resources of South Carolina, Inc. and Authur M.             April 5,1998
                     Cox

            (cc)(8)  Guaranty of Employment Agreement dated                      Exhibit (10)(i)(cc)(8) of
                     October 17,1997 between Pomeroy Computer                    Company's Form 10-K filed
                     Resources of South Carolina, Inc. and Ronald D.             April 5,1998
                     Hildreth

            (cc)(9)  Guaranty of Employment Agreement dated                      Exhibit (10)(i)(cc)(9) of
                     October 17,1997 between Pomeroy Computer                    Company's Form 10-K filed
                     Resources of South Carolina, Inc. and Jeffery F.            April 5,1998
                     Hipp

           (cc)(10)  Non-Compete Agreement dated October 17,1997                 Exhibit (10)(i)(cc)(10) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc. and Authur M. Cox                            April 5,1998

           (cc)(11)  Non-Compete Agreement dated October 17,1997                 Exhibit (10)(i)(cc)(11) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc. and Ronald D. Hildreth                       April 5,1998

           (cc)(12)  Non-Compete Agreement dated October 17,1997                 Exhibit (10)(i)(cc)(12) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc. and Jeffrey F. Hipp                          April 5,1998

           (cc)(13)  Investor's Certificate dated October 17,1997                Exhibit (10)(i)(cc)(13) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc. and Jeffrey F. Hipp                          April 5,1998

           (cc)(14)  Investor's Certificate dated October 17,1997                Exhibit (10)(i)(cc)(14) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc. and Ronald D. Hildreth                       April 5,1998

           (cc)(15)  Investor's Certificate dated October 17,1997                Exhibit (10)(i)(cc)(15) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc. and Authur M. Cox                            April 5,1998

           (cc)(16)  Escrow Agreement dated October 17,1997                      Exhibit (10)(i)(cc)(16) of
                     between Pomeroy Computer Resources of South                 Company's Form 10-K filed
                     Carolina, Inc., Authur M. Cox, Ronald D. Hildreth,          April 5,1998
                     and Jeffrey F. Hipp

           (cc)(17)  Opinion Letter on Plan of Merger dated October              Exhibit (10)(i)(cc)(17) of
                     17,1997 between Pomeroy Computer Resources                  Company's Form 10-K filed
                     of South Carolina and The Computer Store, Inc.              April 5,1998

            (dd)(1)  Asset Purchase Agreement dated March 6, 1998                Exhibit (10)(i)(dd)(1) of
                     between the Company and Commercial Business                 Company's Form 10-Q filed
                     Systems, Inc.                                               May 6,1998


            (dd)(2)  Employment Agreement dated March 6, 1998                    Exhibit (10)(i)(dd)(2) of
                     between the Company and Thomas Clayton                      Company's Form 10-Q filed
                                                                                 May 6,1998

            (dd)(3)  Employment Agreement dated March 6, 1998                    Exhibit (10)(i)(dd)(3) of
                     between the Company and Steven Shapiro                      Company's Form 10-Q filed
                                                                                 May 6,1998


                                    Page 21
<PAGE>
            (dd)(4)  Subordinated Promissory Note dated March 6,                 Exhibit (10)(i)(dd)(4) of
                     1998 between the Company and Commercial                     Company's Form 10-Q filed
                     Business System, Inc.                                       May 6,1998

            (dd)(5)  Subordination Agreement dated March 6, 1998                 Exhibit (10)(i)(dd)(5) of
                     between the Company and Commercial Business                 Company's Form 10-Q filed
                     System, Inc.                                                May 6,1998

            (dd)(6)  General Bill of Sales and Assignment dated March            Exhibit (10)(i)(dd)(6) of
                     6, 1998 between the Company and Commercial                  Company's Form 10-Q filed
                     Business System, Inc.                                       May 6,1998

            (dd)(7)  Assumption of Liabilities dated March 6, 1998               Exhibit (10)(i)(dd)(7) of
                     between the Company and Commercial Business                 Company's Form 10-Q filed
                     System, Inc.                                                May 6,1998

            (dd)(8)  Power of Attorney dated March 6, 1998 between               Exhibit (10)(i)(dd)(8) of
                     the Company and Commercial Business System,                 Company's Form 10-Q filed
                     Inc.                                                        May 6,1998

            (dd)(9)  Assignment and Assumption Agreement dated                   Exhibit (10)(i)(dd)(9) of
                     March 6, 1998 between the Company and                       Company's Form 10-Q filed
                     Commercial Business System, Inc.                            May 6,1998

           (dd)(10)  Agreement dated March 6, 1998 between the                   Exhibit (10)(i)(dd)(10) of
                     Company and Commercial Business System, Inc.                Company's Form 10-Q filed
                                                                                 May 6,1998

           (dd)(11)  Assignment and Assumption of Lease Agreement                Exhibit (10)(i)(dd)(11) of
                     dated March 6, 1998 between the Company and                 Company's Form 10-Q filed
                     Commercial Business System, Inc.                            May 6,1998

           (dd)(12)  Assignment and Assumption of Lease Agreement                Exhibit (10)(i)(dd)(12) of
                     dated March 6, 1998 between the Company and                 Company's Form 10-Q filed
                     Commercial Business System, Inc.                            May 6,1998

           (dd)(13)  Covenant Not to Compete Agreement dated                     Exhibit (10)(i)(dd)(13) of
                     March 6, 1998 between the Company and Steve                 Company's Form 10-Q filed
                     Shapiro                                                     May 6,1998

           (dd)(14)  Covenant Not to Compete Agreement dated                     Exhibit (10)(i)(dd)(14) of
                     March 6, 1998 between the Company and                       Company's Form 10-Q filed
                     Thomas Clayton                                              May 6,1998

           (dd)(15)  Covenant Not to Compete Agreement dated                     Exhibit (10)(i)(dd)(15) of
                     March 6, 1998 between the Company and                       Company's Form 10-Q filed
                     Commercial Business Systems, Inc.                           May 6,1998

           (dd)(16)  Consent for use of Similar Name Agreement dated             Exhibit (10)(i)(dd)(16) of
                     March 6, 1998 between the Company and                       Company's Form 10-Q filed
                     Commercial Business Systems, Inc.                           May 6,1998

           (dd)(17)  Agreement dated March 6, 1998 between the                   Exhibit (10)(i)(dd)(17) of
                     Company and Commercial Business Systems,                    Company's Form 10-Q filed
                     Inc.                                                        May 6,1998

            (ee)(1)  Stock Purchase Agreement dated February 26,                 Exhibit (10)(i)(ee)(1) of
                     1998 between J. Walter Duncan Jr. , Nicholas                Company's Form 10-Q filed
                     Duncan, James B. Kite, O. Dean Higganbotham,                May 6,1998
                     and Dale Higganbotham  and Pomeroy Computer
                     Resources, Inc.


                                    Page 22
<PAGE>
            (ee)(2)  Non-Compete Agreement dated February 26,                    Exhibit (10)(i)(ee)(2) of
                     1998 between O. Dean Higganbotham and                       Company's Form 10-Q filed
                     Pomeroy Computer Resources, Inc.                            May 6,1998

            (ee)(3)  Non-Compete Agreement dated February 26,                    Exhibit (10)(i)(ee)(3) of
                     1998 between Dale Higganbotham and Pomeroy                  Company's Form 10-Q filed
                     Computer Resources, Inc.                                    May 6,1998

            (ee)(4)  Non-Compete Agreement dated February 26,                    Exhibit (10)(i)(ee)(4) of
                     1998 between J. Walter Duncan Jr. and Pomeroy               Company's Form 10-Q filed
                     Computer Resources, Inc.                                    May 6,1998

            (ee)(5)  Non-Compete Agreement dated February 26,                    Exhibit (10)(i)(ee)(5) of
                     1998 between Nicholas V. Duncan and Pomeroy                 Company's Form 10-Q filed
                     Computer Resources, Inc.                                    May 6,1998

            (ee)(6)  Non-Compete Agreement dated February 26,                    Exhibit (10)(i)(ee)(6) of
                     1998 between James B. Kite and Pomeroy                      Company's Form 10-Q filed
                     Computer Resources, Inc.                                    May 6,1998

            (ee)(7)  Employment Agreement dated February 26, 1998                Exhibit (10)(i)(ee)(7) of
                     between O. Dean Higganbotham, Global                        Company's Form 10-Q filed
                     Combined Technologies, Inc. and Pomeroy                     May 6,1998
                     Computer Resources, Inc.

            (ee)(8)  Employment Agreement dated February 26, 1998                Exhibit (10)(i)(ee)(8) of
                     between Dale Higganbotham, Global Combined                  Company's Form 10-Q filed
                     Technologies, Inc. and Pomeroy Computer                     May 6,1998
                     Resources, Inc.

            (ee)(9)  Termination of Employment Agreement dated                   Exhibit (10)(i)(ee)(9) of
                     March 17, 1998 between Nicholas V. Duncan and               Company's Form 10-Q filed
                     Global Combined Technologies, Inc.                          May 6,1998

           (ee)(10)  Termination of Employment Agreement dated                   Exhibit (10)(i)(ee)(10) of
                     March 17, 1998 between O. Dean Higganbotham                 Company's Form 10-Q filed
                     and Global Combined Technologies, Inc.                      May 6,1998

           (ee)(11)  Termination of Employment Agreement dated                   Exhibit (10)(i)(ee)(11) of
                     March 17, 1998 between Dale Higganbotham and                Company's Form 10-Q filed
                     Global Combined Technologies, Inc.                          May 6,1998

           (ee)(12)  Purchaser's Certificate Dated March 17, 1998                Exhibit (10)(i)(ee)(12) of
                     between the Company and Global Combined                     Company's Form 10-Q filed
                     Technologies, Inc.                                          May 6,1998

           (ee)(13)  Incentive Deferred Compensation Agreement                   Exhibit (10)(i)(ee)(13) of
                     dated March 17, 1998 between Dale                           Company's Form 10-Q filed
                     Higganbotham and Global Combined                            May 6,1998
                     Technologies, Inc.

           (ee)(14)  Subordination Agreement dated March 17, 1998                Exhibit (10)(i)(ee)(14) of
                     between the Company, Nicholas V. Duncan, and                Company's Form 10-Q filed
                     Star Bank, N.A.                                             May 6,1998

           (ee)(15)  Subordination Agreement dated March 17, 1998                Exhibit (10)(i)(ee)(15) of
                     between the Company, James B, Kite, and Star                Company's Form 10-Q filed
                     Bank, N.A.                                                  May 6,1998


                                    Page 23
<PAGE>
           (ee)(16)  Subordination Agreement dated March 17, 1998                Exhibit (10)(i)(ee)(16) of
                     between the Company, O. Dean Higganbotham,                  Company's Form 10-Q filed
                     and Star Bank, N.A.                                         May 6,1998

           (ee)(17)  Subordination Agreement dated March 17, 1998                Exhibit (10)(i)(ee)(17) of
                     between the Company, Dale Higganbotham, and                 Company's Form 10-Q filed
                     Star Bank, N.A.                                             May 6,1998

           (ee)(18)  Subordination Agreement dated March 17, 1998                Exhibit (10)(i)(ee)(18) of
                     between the Company, J. Walter Duncan Jr., and              Company's Form 10-Q filed
                     Star Bank, N.A.                                             May 6,1998

           (ee)(19)  Subordinated Promissory Note dated March 17,                Exhibit (10)(i)(ee)(19) of
                     1998 between the Company and James B, Kite.                 Company's Form 10-Q filed
                                                                                 May 6,1998

           (ee)(20)  Subordinated Promissory Note dated March 17,                Exhibit (10)(i)(ee)(20) of
                     1998 between the Company and  Dean                          Company's Form 10-Q filed
                     Higganbotham                                                May 6,1998

           (ee)(21)  Subordinated Promissory Note dated March 17,                Exhibit (10)(i)(ee)(21) of
                     1998 between the Company and  Dale                          Company's Form 10-Q filed
                     Higganbotham                                                May 6,1998

           (ee)(22)  Subordinated Promissory Note dated March 17,                Exhibit (10)(i)(ee)(22) of
                     1998 between the Company and J. Walter                      Company's Form 10-Q filed
                     Duncan Jr.                                                  May 6,1998

           (ee)(23)  Business Credit and Security Agreement among                Exhibit (10)(i)(ee)(23) of
                     Pomeroy Computer Resources, Inc. and Deutsche               Company's Form 10-Q filed
                     Financial Services Corporation, dated July 14, 1998         November 12,1998

            (ff)(1)  The Asset Purchase Agreement dated December                 Exhibit (10)(i)(ff)(1) of
                     9, 1998, by, between and among the Company,                 Company's Form 10-K filed
                     Access Technologies, Inc., Mark V. Putman, Paul             April 5, 1999
                     Bishop, and Dave Barthel

            (ff)(2)  Employment Agreement by and between the                     Exhibit (10)(i)(ff)(2) of
                     Company and Mark Putman, dated December 9, 1998             Company's Form 10-K filed
                                                                                 April 5, 1999

            (ff)(3)  Employment Agreement by and between the                     Exhibit (10)(i)(ff)(3) of
                     Company and Paul Bishop, dated December 9, 1998             Company's Form 10-K filed
                                                                                 April 5, 1999

            (ff)(4)  Employment Agreement by and between the                     Exhibit (10)(i)(ff)(4) of
                     Company and Greg Livingston, dated December 9, 1998         Company's Form 10-K filed
                                                                                 April 5, 1999

            (ff)(5)  Employment Agreement by and between the                     Exhibit (10)(i)(ff)(5) of
                     Company and  Phillip Qualls, dated December 9, 1998         Company's Form 10-K filed
                                                                                 April 5, 1999


                                    Page 24
<PAGE>
            (ff)(6)  Exhibit G Excluded assets of the Asset Purchase             Exhibit (10)(i) (ff)(6) of
                     Agreement                                                   Company's Form 10-K filed
                                                                                 April 5, 1999

            (ff)(7)  General Bill of Sale and Assignment of the Asset            Exhibit (10)(i)(ff)(7) of
                     Purchase agreement                                          Company's Form 10-K filed
                                                                                 April 5, 1999

            (ff)(8)  Assumption of Liabilities of the Asset Purchase             Exhibit (10)(i)(ff)(8) of
                     Agreement                                                   Company's Form 10-K filed
                                                                                 April 5, 1999

            (ff)(9)  Promissory Note between the Company and                     Exhibit (10)(i)(ff)(9) of
                     Access Technologies, Inc., dated December 9, 1998           Company's Form 10-K filed
                                                                                 April 5, 1999

           (ff)(10)  Consent for Use of Similar Name by Access                   Exhibit (10)(i)(ff)(10) of
                     Technologies, Inc., dated December 9, 1998                  Company's Form 10-K filed
                                                                                 April 5, 1999

           (ff)(11)  Power of Attorney issued to the Company by                  Exhibit (10)(i)(ff)(11) of
                     Access Technologies, Inc., dated December 9, 1998           Company's Form 10-K filed
                                                                                 April 5, 1999

           (ff)(12)  Letter Agreement regarding Contracts by and                 Exhibit (10)(i)(ff)(12) of
                     between Access Technologies Inc.  and the                   Company's Form 10-K filed
                     Company, dated December 9, 1998                             April 5, 1999

           (ff)(13)  Assignment and Assumption Agreement by and                  Exhibit (10)(i)(ff)(13) of
                     between Access Technologies, Inc. and the                   Company's Form 10-K filed
                     Company, dated December 9, 1998                             April 5, 1999

           (ff)(14)  Subordination Agreement among the Company,                  Exhibit (10)(i)(ff)(14) of
                     Access Technologies, Inc. and Deutsche Financial            Company's Form 10-K filed
                     Services Company, dated December 9, 1998                    April 5, 1999

           (ff)(15)  Subordinated Promissory Note issued by the                  Exhibit (10)(i)(ff)(15) of
                     Company to Access Technologies, Inc., dated                 Company's Form 10-K filed
                     December 9, 1998                                            April 5, 1999

           (ff)(16)  Letter of Instructions to Fifth Third Bank issued by        Exhibit (10)(i)(ff)(16) of
                     the Company pursuant to the Asset Purchase                  Company's Form 10-K filed
                     Agreement, dated December 9, 1998                           April 5, 1999

           (ff)(17)  Investor's Certificate between Access                       Exhibit (10)(i)(ff)(17) of
                     Technologies, Inc. (Investor) and the Company,              Company's Form 10-K filed
                     dated  December 9, 1998                                     April 5, 1999

           (ff)(18)  Consent of Deutsche Financial Services Company              Exhibit (10)(i)(ff)(18) of
                     to the Company on the purchase of substantially             Company's Form 10-K filed
                     all the operating assets of Access Technologies,            April 5, 1999
                     Inc.

           (ff)(19)  Sublease Agreement by and between Access                    Exhibit (10)(i)(ff)(19) of
                     Technologies, Inc.  and the Company, dated                  Company's Form 10-K filed
                     December 9, 1998                                            April 5, 1999

           (ff)(20)  Noncompetition Agreement by and between David               Exhibit (10)(i)(ff)(20) of
                     Barthel and the Company, dated December 9, 1998             Company's Form 10-K filed
                                                                                 April 5, 1999


                                    Page 25
<PAGE>
           (ff)(21)  Noncompetition Agreement by and between Paul                Exhibit (10)(i)(ff)(21) of
                     Bishop and the Company, dated December 9, 1998              Company's Form 10-K filed
                                                                                 April 5, 1999

           (ff)(22)  Noncompetition Agreement by and between Mark                Exhibit (10)(i)(ff)(22) of
                     Putman and the Company, dated December 9, 1998              Company's Form 10-K filed
                                                                                 April 5, 1999

           (ff)(23)  Noncompetition Agreement by and between                     Exhibit (10)(i)(ff)(23) of
                     Access Technologies, Inc. and the Company,                  Company's Form 10-K filed
                     dated December 9, 1998                                      April 5, 1999

           (ff)(24)  Noncompetition Agreement by and between Greg                Exhibit (10)(i)(ff)(24) of
                     Livingston and the Company, dated December 9, 1998          Company's Form 10-K filed
                                                                                 April 5, 1999

           (ff)(25)  Noncompetition Agreement by and between                     Exhibit (10)(i)(ff)(25) of
                     Robert Hendry and the Company, dated                        Company's Form 10-K filed
                     December 9, 1998                                            April 5, 1999

           (ff)(26)  Assignment and Assumption Lease by and                      Exhibit (10)(i)(ff)(26) of
                     between Access Technologies, Inc. and the                   Company's Form 10-K filed
                     Company, dated December 9, 1998                             April 5, 1999

            (gg)(1)  Workstation Procurement and Support Service                 Exhibit (10)(i)(gg)(1) of
                     Agreement by and between the Procter and                    Company's Form 10-K filed
                     Gamble Company and the Company, dated                       April 5, 1999
                     January 26, 1999

            (gg)(2)  Statement of Work to Workstation Procurement                Exhibit (10)(i)(gg)(2) of
                     and Support Services Agreement by and between               Company's Form 10-K filed
                     the Procter and Gamble Company and the                      April 5, 1999
                     Company.

            (gg)(3)  Attachment A - P&G Sites of Statement of Work               Exhibit (10)(i)(gg)(3) of
                     to Workstation Procurement and Support Services             Company's Form 10-K filed
                     Agreement                                                   April 5, 1999

            (gg)(4)  Attachment B-1 - Procurement, Workstation                   Exhibit (10)(i)(gg)(4) of
                     Distribution and Workstation Disposal Services of           Company's Form 10-K filed
                     Statement of Work to Workstation Procurement                April 5, 1999
                     Services Agreement

            (gg)(5)  Attachment B-2 - Packaged Software Help Desk                Exhibit (10)(i)(gg)(5) of
                     Services of Statement of Work to Workstation                Company's Form 10-K filed
                     Procurement Services Agreement                              April 5, 1999

            (gg)(6)  Attachment B-3 - Deskside and Server Support                Exhibit (10)(i)(gg)(6) of
                     Services of Statement of Work to Workstation                Company's Form 10-K filed
                     Procurement Services Agreement                              April 5, 1999

            (gg)(7)  Attachment C - Transition Services of Statement             Exhibit (10)(i)(gg)(7) of
                     of Work to Workstation Procurement Services                 Company's Form 10-K filed
                     Agreement                                                   April 5, 1999

            (gg)(8)  Attachment D - Termination and                              Exhibit (10)(i)(gg)(8) of
                     Decommissioning of Statement of Work to                     Company's Form 10-K filed
                     Workstation Procurement Services Agreement                  April 5, 1999


                                    Page 26
<PAGE>
            (gg)(9)  Attachment E - Service Levels of Statement of               Exhibit (10)(i)(gg)(9) of
                     Work to Workstation Procurement Services                    Company's Form 10-K filed
                     Agreement                                                   April 5, 1999

           (gg)(10)  Attachment F - Special Projects of Statement of             Exhibit (10)(i)(gg)(10) of
                     Work to Workstation Procurement Services                    Company's Form 10-K filed
                     Agreement                                                   April 5, 1999

           (gg)(11)  Attachment G - Resource Charges, Financial                  Exhibit (10)(i)(gg)(11) of
                     Responsibility and Pricing of Statement of Work to          Company's Form 10-K filed
                     Workstation Procurement Services Agreement                  April 5, 1999

           (gg)(12)  Attachment H - Overall Management of Statement              Exhibit (10)(i)(gg)(12) of
                     of Work to Workstation Procurement Services                 Company's Form 10-K filed
                     Agreement                                                   April 5, 1999

           (gg)(13)  Attachment I - Quality Processes of Statement of            Exhibit (10)(i)(gg)(13) of
                     Work to Workstation Procurement Services                    Company's Form 10-K filed
                     Agreement                                                   April 5, 1999

           (gg)(14)  Exhibit G-1 of Attachment G of Statement of Work            Exhibit (10)(i)(gg)(14) of
                     to Workstation Procurement Services Agreement.              Company's Form 10-K filed
                                                                                 April 5, 1999



           (gg)(15)  Attachment E- Exhibit 1 of Statement of Work to             Exhibit (10)(i)(gg)(15) of
                     Workstation Procurement Services Agreement.                 Company's Form 10-K filed
                                                                                 April 5, 1999

            (hh)(1)  The Asset Purchase Agreement dated May 6,                   Exhibit (10)(i)(hh)(1) of
                     1999 by, between and among Pomeroy Computer                 Company's Form 10-Q filed
                     Resources, Inc., Pomeroy Select Integration                 May 17,1999
                     Solutions, Inc., Systems Atlanta Commercial
                     Systems, Inc. and B. Scott Dobson, Charley G.
                     Dobson, Betty H. Dobson,  and Tyler H. Dobson

            (hh)(2)  Employment Agreement by and between Pomeroy                 Exhibit (10)(i)(hh)(2) of
                     Computer Resources, Inc. and B. Scott Dobson,               Company's Form 10-Q filed
                     dated May 6, 1999                                           May 17,1999

            (hh)(3)  Subordinated Promissory Note issued by Pomeroy              Exhibit (10)(i)(hh)(3) of
                     Computer Resources, Inc. to Systems Atlanta                 Company's Form 10-Q filed
                     Commercial Systems, Inc., dated May 6, 1999                 May 17,1999

            (hh)(4)  Subordinated Promissory Note issued by Pomeroy              Exhibit (10)(i)(hh)(4)
                     Select Integration Solutions, Inc. to Systems Atlanta       Company's Form 10-Q filed
                     Commercial Systems, Inc., dated May 6, 1999                 May 17,1999

            (hh)(5)  General Bill of Sale and Assignment of the Asset            Exhibit (10)(i)(hh)(5)
                     Purchase Agreement with Pomeroy Computer                    Company's Form 10-Q filed
                     Resources, Inc.                                             May 17,1999

            (hh)(6)  General Bill of Sale and Assignment of the Asset            Exhibit (10)(i)(hh)(6)
                     Purchase Agreement with Pomeroy Select Integration          Company's Form 10-Q filed
                     Solutions, Inc.                                             May 17,1999


                                    Page 27
<PAGE>
            (hh)(7)  Assignment and Assumption Agreement by and                  Exhibit (10)(i)(hh)(7)
                     between Systems Atlanta Commercial Systems, Inc.            Company's Form 10-Q filed
                     and  Pomeroy Computer Resources, Inc., dated May 6, 1999    May 17,1999

            (hh)(8)  Assignment and Assumption Agreement by and                  Exhibit (10)(i)(hh)(8)
                     between Systems Atlanta Commercial Systems, Inc.            Company's Form 10-Q filed
                     and Pomeroy Select Integration Solutions, Inc.              May 17,1999

            (hh)(9)  Assumption of Liabilities of the Asset Purchase             Exhibit (10)(i)(hh)(9)
                     Agreement by and between Systems Atlanta                    Company's Form 10-Q filed
                     Commercial Systems, Inc. and Pomeroy Computer               May 17,1999
                     Resources, Inc., dated May 6, 1999

           (hh)(10)  Assumption of Liabilities of the Asset Purchase             Exhibit (10)(i)(hh)(10)
                     Agreement by and between Systems Atlanta                    Company's Form 10-Q filed
                     Commercial Systems, Inc. and Pomeroy Select                 May 17,1999
                     Integration Solutions, Inc.

           (hh)(11)  Letter Agreement regarding Contracts by and                 Exhibit (10)(i)(hh)(11)
                     between Systems Atlanta Commercial Systems, Inc.            Company's Form 10-Q filed
                     and Pomeroy Computer Resources, Inc., dated May 6, 1999     May 17,1999

           (hh)(12)  Letter Agreement regarding Contracts by and                 Exhibit (10)(i)(hh)(12)
                     between Systems Atlanta Commercial Systems, Inc.            Company's Form 10-Q filed
                     and Pomeroy Select Integration Solutions, Inc.              May 17,1999

           (hh)(13)  Power of Attorney issued to Pomeroy Computer                Exhibit (10)(i)(hh)(13)
                     Resources, Inc. by Systems Atlanta Commercial               Company's Form 10-Q filed
                     Systems, Inc., dated May 6, 1999                            May 17,1999

           (hh)(14)  Power of Attorney issued to Pomeroy Computer                Exhibit (10)(i)(hh)(14)
                     Resources, Inc. by Systems Atlanta Commercial               Company's Form 10-Q filed
                     Systems, Inc., dated May 6, 1999                            May 17,1999

           (hh)(15)  Power of Attorney issued to Pomeroy Select                  Exhibit (10)(i)(hh)(15)
                     Integration Solutions, Inc. by Systems Atlanta              Company's Form 10-Q filed
                     Commercial Systems, Inc., dated May 6, 1999                 May 17,1999

           (hh)(16)  Consent for Use of Similar Name by Systems Atlanta          Exhibit (10)(i)(hh)(16)
                     Commercial Systems, Inc. to Pomeroy Computer                Company's Form 10-Q filed
                     Resources, Inc., dated May 6, 1999                          May 17,1999

           (hh)(17)  Consent for Use of Similar Name by Systems Atlanta          Exhibit (10)(i)(hh)(17)
                     Commercial Systems, Inc. to Pomeroy Select                  Company's Form 10-Q filed
                     Integration Solutions, Inc., dated May 6, 1999              May 17,1999

           (hh)(18)  Noncompetition Agreement by and between Systems             Exhibit (10)(i)(hh)(18)
                     Atlanta Commercial Systems, Inc. and Pomeroy                Company's Form 10-Q filed
                     Computer Resources, Inc., dated May 6, 1999                 May 17,1999


                                    Page 28
<PAGE>
           (hh)(19)  Noncompetition Agreement by and between Systems             Exhibit (10)(i)(hh)(19)
                     Atlanta Commercial Systems, Inc. and Pomeroy                Company's Form 10-Q filed
                     Select Integration Solutions, Inc., dated May 6, 1999       May 17,1999

           (hh)(20)  Noncompetition Agreement by and between B.                  Exhibit (10)(i)(hh)(20)
                     Scott Dobson and Pomeroy Computer Resources,                Company's Form 10-Q filed
                     Inc., dated May 6, 1999                                     May 17,1999

           (hh)(21)  Employment Agreement by and between Pomeroy                 Exhibit (10)(i)(hh)(21)
                     Computer Resources, Inc. and Tyler H. Dobson                Company's Form 10-Q filed
                                                                                 May 17,1999

           (hh)(22)  Award Agreement between Pomeroy Computer                    Exhibit (10)(i)(hh)(22)
                     Resources, Inc. and B. Scott Dobson, dated May 6, 1999      Company's Form 10-Q filed
                                                                                 May 17,1999

           (hh)(23)  Award Agreement between Pomeroy Computer                    Exhibit (10)(i)(hh)(23)
                     Resources, Inc. and Tyler H. Dobson, dated May 6, 1999      Company's Form 10-Q filed
                                                                                 May 17,1999

           (hh)(24)  Incentive Deferred Compensation Agreement by and            Exhibit (10)(i)(hh)(24)
                     between Pomeroy Computer Resources, Inc. and B.             Company's Form 10-Q filed
                     Scott Dobson, dated May 6, 1999                             May 17,1999

           (hh)(25)  Incentive Deferred Compensation Agreement by and            Exhibit (10)(i)(hh)(25)
                     between Pomeroy Computer Resources, Inc. and                Company's Form 10-Q filed
                     Tyler H. Dobson, dated May 6, 1999                          May 17,1999

           (hh)(26)  Noncompetition Agreement by and between Tyler H.            Exhibit (10)(i)(hh)(26)
                     Dobson and Pomeroy Select Integration Solutions,            Company's Form 10-Q filed
                     Inc., dated May 6, 1999                                     May 17,1999

           (hh)(27)  Noncompetition Agreement by and between Tyler H.            Exhibit (10)(i)(hh)(27)
                     Dobson and Pomeroy Computer Resources, Inc.,                Company's Form 10-Q filed
                     dated May 6, 1999                                           May 17,1999

           (hh)(28)  Noncompetition Agreement by and between Charley             Exhibit (10)(i)(hh)(28)
                     G. Dobson and Pomeroy Select Integration Solutions,         Company's Form 10-Q filed
                     Inc., dated May 6, 1999                                     May 17,1999

           (hh)(29)  Noncompetition Agreement by and between Charley             Exhibit (10)(i)(hh)(29)
                     G. Dobson and Pomeroy Computer Resources, Inc.,             Company's Form 10-Q filed
                     dated May 6, 1999                                           May 17,1999

           (hh)(30)  Noncompetition Agreement by and between Betty H.            Exhibit (10)(i)(hh)(30)
                     Dobson and Pomeroy Computer Resources, Inc.,                Company's Form 10-Q filed
                     dated May 6, 1999                                           May 17,1999


                                    Page 29
<PAGE>
           (hh)(31)  Noncompetition Agreement by and between Betty               Exhibit (10)(i)(hh)(31)
                     H. Dobson and Pomeroy Select Integration                    Company's Form 10-Q filed
                     Solutions,  Inc., dated May 6, 1999                         May 17,1999

           (hh)(32)  General Bill of Sale and Assignment of the Asset            Exhibit (10)(i)(hh)(32)
                     Purchase Agreement between Systems Atlanta                  Company's Form 10-Q filed
                     Commercial Systems, Inc. and Pomeroy                        May 17,1999
                     Computer Resources, Inc.

           (hh)(33)  General Bill of Sale and Assignment of the Asset            Exhibit (10)(i)(hh)(33)
                     Purchase Agreement between Systems Atlanta                  Company's Form 10-Q filed
                     Commercial Systems, Inc. and Pomeroy                        May 17,1999
                     Select Integration Solutions, Inc.

            (ii)(1)  Stock purchase agreement by, between and                    Exhibit (10)(i)(ii)(1)
                     among Thomas F. Schneider and Rodney Leas                   Company's Form 10-Q filed
                     and Pomeroy Computer Resources, Inc., dated                 November 12, 1999
                     August 20, 1999.

             (ii)2)  Subordinated Promissory Note issued by Pomeroy              Exhibit (10)(i)(ii)(2)
                     Computer Resources, Inc. to Thomas F.                       Company's Form 10-Q filed
                     Schneider, dated August 20, 1999.                           November 12, 1999

            (ii)(3)  Subordinated Promissory Note issued by Pomeroy              Exhibit (10)(i)(ii)(3)
                     Computer Resources, Inc. to Rodney Leas, dated              Company's Form 10-Q filed
                     August 20, 1999.                                            November 12, 1999

            (ii)(4)  Agreement by and between Thomas F. Schneider                Exhibit (10)(i)(ii)(4)
                     and Pomeroy Computer Resources, Inc., dated                 Company's Form 10-Q filed
                     August 20, 1999.                                            November 12, 1999

            (ii)(5)  Agreement by and between Rodney Leas and                    Exhibit (10)(i)(ii)(5)
                     Pomeroy Computer Resources, Inc., dated August 20, 1999.    Company's Form 10-Q filed
                                                                                 November 12, 1999

            (ii)(6)  Incentive Deferred Compensation Agreement by                Exhibit (10)(i)(ii)(6)
                     and between Pomeroy Computer Resources, Inc.                Company's Form 10-Q filed
                     and  Thomas F. Schneider, dated August 20, 1999.            November 12, 1999

            (ii)(7)  Employment Agreement by and between Pomeroy                 Exhibit (10)(i)(ii)(7)
                     Computer Resources, Inc. and Thomas F.                      Company's Form 10-Q filed
                     Schneider, dated August 20, 1999.                           November 12, 1999

            (ii)(8)  Amendment to Business Credit and Security                   Exhibit (10)(i)(ii)(8)
                     Agreement by and among Deutsche Financial                   Company's Form 10-Q filed
                     Services Corporation, Pomeroy Computer                      November 12, 1999
                     Resources, Inc. and Global Technologies, Inc.,
                     dated September 1999.

            (ii)(9)  Business Credit and Security Agreement between              Exhibit (10)(i)(ii)(9)
                     Pomeroy Select Integration Solutions, Inc. and              Company's Form 10-Q filed
                     Deutsche Financial Services Corporation, dated              November 12, 1999
                     January 6, 1999.


                                    Page 30
<PAGE>
10(iii)              Material Employee Benefit and Other Agreements

             (a)(1)  Employment Agreement between the Company                    Exhibit 10(iii)(a) of
                     And David B. Pomeroy, dated March 12, 1992                  Company's Form S-1 Filed
                                                                                 Feb. 14,1992

             (a)(2)  First Amendment to Employment Agreement                     Exhibit 10(iii)(a)(2) of
                     between the Company and David B. Pomeroy                    Company's Form 10-K filed
                     effective July 6, 1993                                      April 7, 1994

             (a)(3)  Second Amendment to Employment Agreement                    Exhibit 10(iii)(a)(3) of
                     between the Company and David B. Pomeroy                    Company's Form 10-K filed
                     dated October 14, 1993                                      April 7, 1994

             (a)(4)  Agreement between the Company and David B.                  Exhibit 10(iii)(a)(4) of
                     Pomeroy related to the personal guarantee of the            Company's Form 10-K filed
                     Datago agreement by David B. Pomeroy and his                April 7, 1994
                     spouse effective July 6, 1993

             (a)(5)  Third Amendment  to Employment Agreement                    Exhibit 10(iii)(a)(5) of
                     between the Company and David B. Pomeroy                    Company's Form 10-Q filed
                     effective January 6, 1995                                   November 17, 1995

             (a)(6)  Supplemental Executive Compensation                         Exhibit 10(iii)(a)(6) of
                     Agreement between the Company and David B.                  Company's Form 10-Q filed
                     Pomeroy effective January 6, 1995                           November 17, 1995

             (a)(7)  Collateral Assignment Split Dollar Agreement                Exhibit 10(iii)(a)(7) of
                     between the Company; Edwin S. Weinstein, as                 Company's Form 10-Q filed
                     Trustee; and David B. Pomeroy dated June 28, 1995           November 17,1995

             (a)(8)  Fourth Amendment  to Employment Agreement                   Exhibit 10(iii)(a)(8) of
                     between the Company and David B. Pomeroy                    Company's Form 10-Q filed
                     dated December 20, 1995, effective January 6, 1995          May 17, 1996

             (a)(9)  Fifth Amendment  to Employment Agreement                    Exhibit 10(iii)(a)(9) of
                     between the Company and David B. Pomeroy                    Company's Form 10-Q filed
                     effective January 6, 1996                                   May 17, 1996

            (a)(10)  Sixth Amendment  to Employment Agreement                    Exhibit 10.10 of Company's
                     between the Company and David B. Pomeroy                    Form S-3 filed January 3, 1997
                     effective January 6, 1997

            (a)(11)  Award Agreement between the Company and                     Exhibit 10.11 of Company's
                     David B. Pomeroy effective January 6, 1997                  Form S-3 filed January 3, 1997

            (a)(12)  Registration Rights Agreement between the                   Exhibit 10.12 of Company's
                     Company and David B. Pomeroy effective January 6, 1997      Form S-3 filed January 3, 1997

            (a)(13)  Seventh Amendment to Employment Agreement                   Exhibit 10)(iii)(a)(13) of
                     between the Company and David B. Pomeroy                    Company's Form 10-Q filed
                     effective January 6, 1998                                   May 6, 1998

            (a)(14)  Collateral Assignment Split Dollar Agreement                Exhibit 10)(iii)(a)(14) of
                     between the Company, James H. Smith as                      Company's Form 10-Q filed
                     Trustee, and David B. Pomeroy dated January 6, 1998         May 6, 1998


                                    Page 31
<PAGE>
            (a)(15)  Eight Amendment to Employment Agreement                     E-1 to E-3
                     between the Company and David B. Pomeroy
                     effective January 6, 1999

            (a)(16)  Ninth Amendment to Employment Agreement                     E-4 to E-8
                     between the Company and David B. Pomeroy
                     effective January 6, 2000

             (c)(1)  Employment Agreement between the Company                    Exhibit 10(iii)(c)(1) of
                     and Victor Eilau dated July 6, 1997                         Company's Form 10-Q filed
                                                                                 August 11, 1997

             (c)(2)  Performance Share Right Agreement between the               Exhibit 10(iii)(c)(2) of
                     Company and Victor Eilau dated July 6, 1997                 Company's Form 10-Q filed
                                                                                 August 11, 1997

                (d)  The Company Savings 401(k) Plan,                            Exhibit 10(iii)(d) of
                     effective July 1, 1991                                      Company's Form S-1 filed
                                                                                 Feb. 14, 1992

                (f)  The Company's 1992 Non-Qualified                            Exhibit 10(iii)(f) of Company's
                     and Incentive Stock Option Plan,                            Form S-1 filed  Feb. 14, 1992
                     dated February 13, 1992

                (g)  The Company's 1992 Outside Directors                        Exhibit 10(iii)(g) of

                     Stock Option Plan, dated February 13,1992                   Company's Form S-1 filed
                                                                                 Feb. 14, 1992

                (h)  Employment Agreement between the Company                    Exhibit 10(iii)(h) of
                     and Richard C. Mills dated July 7, 1993                     Company's Form 10-K filed
                                                                                 April 7, 1994

                (I)  Employment Agreement between the Company                    Exhibit 10.64 of Company's
                     and James Eck dated February 6, 1996, and                   Form S-1 filed June 4, 1996
                     effective as of September 18, 1995

             (j)(1)  Employment Agreement between the Company                    Exhibit 10.3 of Company's
                     and Stephen E. Pomeroy dated November 13,1996               Form S-3 filed January 3, 1997

             (j)(2)  Incentive Deferred Compensation Agreement                   Exhibit 10.4 of Company's
                     between the Company and Stephen E. Pomeroy                  Form S-3 filed January 3, 1997
                     dated November 13, 1996

             (j)(3)  Employment Agreement between Pomeroy Select                 Exhibit  (10)(iii) of Company's
                     Integration Solutions, Inc. and Stephen E. Pomeroy,         Form 10-K filed April 5, 1999
                     dated January 6, 1999.

             (j)(4)  First Amendment to Employment Agreement between             E-8 to E-9
                     Pomeroy Select Integration Solutions, Inc. and
                     Stephen E. Pomeroy, dated September 1, 1999

             (k)(1)  The Company's 1998 Employee Stock Purchase                  Exhibit 4.3 of Company's
                     Plan, effective April 1, 1999.                              Form S-8 filed March 23, 1999

11                   Computation of Per Share Earnings                           E-1

21                   Subsidiaries of the Company                                 E-2

27                   Financial Data Schedule                                     E-3
</TABLE>

     (b)  Reports  on  Form  8-K:

None.


                                    Page 32
<PAGE>
                                   SIGNATURES

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

                                                Pomeroy Computer Resources, Inc.


                             By:  /s/  David  B.  Pomeroy
                                       -----------------------------------------
                                       David  B.  Pomeroy
                                       Chairman  of  the  Board,  President  and
                                       Chief  Executive  Officer


                             By:  /s/  Stephen  E.  Pomeroy
                                       -----------------------------------------
                                       Chief  Financial  Officer  and  Chief
                                       Accounting  Officer

Dated:  March  31,  2000

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

     Signature and Title                             Date
     -------------------                             ----

By: /s/ David B. Pomeroy                          March 31 ,2000
- -----------------------------------
David  B. Pomeroy, Director


By: /s/ Stephen E. Pomeroy                        March 31, 2000
- -----------------------------------
Stephen  E. Pomeroy, Director


By: /s/ James H. Smith III                        March 31, 2000
- -----------------------------------
James  H. Smith  III, Director


By:
- -----------------------------------
Dr.  David W. Rosenthal, Director


By: /s/ Michael E. Rohrkemper                     March 31, 2000
- -----------------------------------
Michael E. Rohrkemper, Director


By:
- -----------------------------------
William  H.  Lomicka,  Director

By:
- -----------------------------------
Vincent  D.  Rinaldi,  Director


                                    Page 33
<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To  the  Board  of  Directors  and  Stockholders
Pomeroy  Computer  Resources,  Inc.

We have audited the accompanying consolidated balance sheets of Pomeroy Computer
Resources,  Inc.  as  of  January 5, 1999 and 2000, and the related consolidated
statements  of income, equity, and cash flows for each of the three years in the
period  ended January 5, 2000. These financial statements are the responsibility
of  the  Company's  management.  Our  responsibility is to express an opinion on
these  financial  statements  based  on  our  audits.

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

In  our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Pomeroy
Computer  Resources,  Inc.  at  January  5,  1999 and 2000, and the consolidated
results  of its operations and its consolidated cash flows for each of the three
years  in  the  period  ended  January  5,  2000  in  conformity with accounting
principles  generally  accepted  in  the  United  States.

Grant  Thornton  LLP



/s/  Grant  Thornton  LLP

Cincinnati,  Ohio
February  11,  2000


                                       F1
<PAGE>
<TABLE>
<CAPTION>
                              POMEROY COMPUTER RESOURCES, INC.

                                CONSOLIDATED BALANCE SHEETS

(in thousands)                                                           January 5,   January 5,
                                                                            1999         2000
                                                                         -----------  -----------
<S>                                                                      <C>          <C>
ASSETS
Current assets:
   Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $   3,962    $   1,737

Accounts receivable:
   Trade, less allowance of $279 and $504 at January 5, 1999 and
      2000, respectively. . . . . . . . . . . . . . . . . . . . . . . .      114,801      129,734
   Vendor receivables, less allowance of $319 and $1,902 at January 5,
      1999 and 2000, respectively . . . . . . . . . . . . . . . . . . .       38,201       57,309
   Net investment in leases . . . . . . . . . . . . . . . . . . . . . .       10,996       14,937
   Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          993          681
                                                                         -----------  -----------
         Total receivables. . . . . . . . . . . . . . . . . . . . . . .      164,991      202,661
                                                                         -----------  -----------

Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       33,333       38,858
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        2,084        3,819
                                                                         -----------  -----------
         Total current assets.. . . . . . . . . . . . . . . . . . . . .      204,370      247,075
                                                                         -----------  -----------

Equipment and leasehold improvements:
   Furniture, fixtures and equipment. . . . . . . . . . . . . . . . . .       17,593       20,773
   Leasehold improvements . . . . . . . . . . . . . . . . . . . . . . .        6,203        4,503
                                                                         -----------  -----------

         Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . .       23,796       25,276
   Less accumulated depreciation. . . . . . . . . . . . . . . . . . . .       10,323        9,804
                                                                         -----------  -----------
         Net equipment and leasehold improvements . . . . . . . . . . .       13,473       15,472
                                                                         -----------  -----------

Net investment in leases. . . . . . . . . . . . . . . . . . . . . . . .        3,219       29,183
Goodwill and other intangible assets. . . . . . . . . . . . . . . . . .       32,249       39,344
Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          915        2,067
                                                                         -----------  -----------
         Total assets . . . . . . . . . . . . . . . . . . . . . . . . .    $ 254,226    $ 333,141
                                                                         ===========  ===========
</TABLE>

                       See  notes  to  consolidated  financial  statements.


                                       F2
<PAGE>
<TABLE>
<CAPTION>
                              POMEROY COMPUTER RESOURCES, INC.

                                CONSOLIDATED BALANCE SHEETS

(in thousands)                                                           January 5,   January 5,
                                                                            1999         2000
                                                                         -----------  -----------
<S>                                                                      <C>          <C>
LIABILITIES & EQUITY

Current liabilities:
   Current portion of notes payable . . . . . . . . . . . . . . . .    $   5,028     $  11,337
   Accounts payable:
      Floor plan financing. . . . . . . . . . . . . . . . . . . . .       34,767        41,843
      Trade . . . . . . . . . . . . . . . . . . . . . . . . . . . .       44,050        50,611
                                                                     ------------  -----------
         Total accounts payable . . . . . . . . . . . . . . . . . .       78,817        92,454
   Bank notes payable . . . . . . . . . . . . . . . . . . . . . . .       39,629        69,027
   Deferred revenue . . . . . . . . . . . . . . . . . . . . . . . .        4,065         5,891
   Accrued liabilities:
      Employee compensation and benefits. . . . . . . . . . . . . .        3,707         4,989
      Income taxes. . . . . . . . . . . . . . . . . . . . . . . . .           61             -
      Interest. . . . . . . . . . . . . . . . . . . . . . . . . . .          283           437
      Miscellaneous . . . . . . . . . . . . . . . . . . . . . . . .        1,416         1,814
                                                                     ------------  -----------
         Total current liabilities. . . . . . . . . . . . . . . . .      133,006       185,949
                                                                     ------------  -----------

Notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . .        8,231         6,971

Equity:
   Preferred stock (no shares issued or outstanding). . . . . . . .            -             -
   Common stock (11,707 and 11,843 shares issued and outstanding
      at January 5, 1999 and 2000, respectively). . . . . . . . . .          117           118
   Paid-in capital. . . . . . . . . . . . . . . . . . . . . . . . .       64,394        66,743
   Retained earnings. . . . . . . . . . . . . . . . . . . . . . . .       48,800        73,682
                                                                     ------------  -----------
                                                                         113,311       140,543
   Less treasury stock, at cost  (31 shares at January 5, 1999 and
      2000)                                                                  322           322
                                                                     ------------  -----------
      Total equity. . . . . . . . . . . . . . . . . . . . . . . . .      112,989       140,221
                                                                     ------------  -----------
      Total liabilities and equity. . . . . . . . . . . . . . . . .    $ 254,226     $ 333,141
                                                                     ============  ===========
</TABLE>

                       See  notes  to  consolidated  financial  statements.


                                       F3
<PAGE>
<TABLE>
<CAPTION>
                      POMEROY COMPUTER RESOURCES, INC.

                      CONSOLIDATED STATEMENTS OF INCOME

(in  thousands,  except  per  share  data)
                                           Fiscal Years Ended January 5,
                                           -----------------------------
                                             1998      1999       2000
                                           --------  ---------  ---------
<S>                                        <C>       <C>        <C>
Net sales and revenues:
   Sales - equipment,supplies and leasing  $446,239  $555,433   $652,936
   Service. . . . . . . . . . . . . . . .    45,209    72,495    103,821
                                           --------  ---------  ---------
         Total net sales and revenues.. .   491,448   627,928    756,757
                                           --------  ---------  ---------

Cost of sales and service:
   Equipment, supplies and leasing. . . .   399,605   501,162    591,119
   Service. . . . . . . . . . . . . . . .    27,137    42,602     61,384
                                           --------  ---------  ---------
         Total cost of sales and service.   426,742   543,764    652,503
                                           --------  ---------  ---------

   Gross profit . . . . . . . . . . . . .    64,706    84,164    104,254
                                           --------  ---------  ---------

Operating expenses:
   Selling, general and administrative. .    31,637    41,136     48,930
   Rent expense . . . . . . . . . . . . .     1,956     2,412      2,940
   Depreciation . . . . . . . . . . . . .     2,958     3,748      3,572
   Amortization . . . . . . . . . . . . .       982     1,629      2,955
   Provision for doubtful accounts. . . .       325       141        346
                                           --------  ---------  ---------
         Total operating expenses . . . .    37,858    49,066     58,743
                                           --------  ---------  ---------

Income from operations. . . . . . . . . .    26,848    35,098     45,511
                                           --------  ---------  ---------

Other expense (income):
   Interest expense . . . . . . . . . . .       974     2,670      3,858
   Miscellaneous. . . . . . . . . . . . .        54      (140)       (93)
                                           --------  ---------  ---------
         Total other expense. . . . . . .     1,028     2,530      3,765
                                           --------  ---------  ---------

   Income before income tax . . . . . . .    25,820    32,568     41,746

   Income tax expense . . . . . . . . . .     9,507    12,409     16,864
                                           --------  ---------  ---------

   Net income . . . . . . . . . . . . . .  $ 16,313  $ 20,159   $ 24,882
                                           ========  =========  =========

Weighted average shares outstanding:
   Basic. . . . . . . . . . . . . . . . .    11,052    11,466     11,728
                                           ========  =========  =========
   Diluted. . . . . . . . . . . . . . . .    11,367    11,751     11,815
                                           ========  =========  =========

Earnings per common share:
   Basic. . . . . . . . . . . . . . . . .  $   1.48  $   1.76   $   2.12
                                           ========  =========  =========
   Diluted. . . . . . . . . . . . . . . .  $   1.44  $   1.72   $   2.11
                                           ========  =========  =========
</TABLE>

           See  notes  to  consolidated  financial  statements.


                                       F4
<PAGE>
<TABLE>
<CAPTION>
                      POMEROY COMPUTER RESOURCES, INC.

                    CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)                                     Fiscal Years Ended January 5,
                                                   --------------------------------
                                                      1998       1999       2000
                                                    ---------  ---------  ---------
<S>                                                 <C>        <C>        <C>
Cash Flows from Operating Activities:
  Net income. . . . . . . . . . . . . . . . . . .  $ 16,313   $ 20,159   $ 24,882
  Adjustments to reconcile net income to net cash
    flows from operating activities:
  Depreciation . . . . . . . . . . . . . . . . . .    2,958      3,748      4,558
  Amortization . . . . . . . . . . . . . . . . . .      982      1,629      2,955
  Deferred income taxes. . . . . . . . . . . . . .     (638)      (331)         -
  Issuance of common shares for stock awards . . .       65          -          -
  Changes in working capital accounts, net of
    effects of acquisitions:
    Accounts receivable. . . . . . . . . . . . . .  (29,618)   (41,639)   (37,828)
    Inventories. . . . . . . . . . . . . . . . . .  (16,369)     8,062     (6,472)
    Prepaids . . . . . . . . . . . . . . . . . . .      (71)    (1,129)    (1,721)
    Net investment in leases. . . . . . . . . . . .    (437)       261    (26,058)
    Floor plan financing . . . . . . . . . . . . .  (11,791)    11,949      7,076
    Trade payables . . . . . . . . . . . . . . . .   10,321      6,111      4,346
    Deferred revenue . . . . . . . . . . . . . . .    1,031        366      1,825
    Income tax payable . . . . . . . . . . . . . .    3,270     (4,766)       (61)
    Other, net . . . . . . . . . . . . . . . . . .    1,044       (912)      (167)
                                                    ---------  ---------  ---------
  Net operating activities . . . . . . . . . . . .  (22,940)     3,508    (26,665)
                                                    ---------  ---------  ---------

Cash Flows from Investing Activities:
  Capital expenditures. . . . . . . . . . . . . .    (2,399)    (3,181)    (4,649)
  Acquisition of subsidiary companies, net of
    cash acquired. . . . . . . . . . . . . . . . .     (509)   (10,214)    (4,222)
  Acquisition of reseller assets, net of cash
    acquired . . . . . . . . . . . . . . . . . . .   (2,990)   (10,999)         -
                                                    ---------  ---------  ---------
  Net investing activities . . . . . . . . . . . .   (5,898)   (24,394)    (8,871)
                                                    ---------  ---------  ---------

Cash Flows from Financing Activities:
  Payments under notes payable . . . . . . . . . .     (843)    (2,149)   (14,280)
  Proceeds under notes payable . . . . . . . . . .        -      6,995     16,549
  Net proceeds of stock offering . . . . . . . . .   23,256          -          -
  Net proceeds (payments) under bank notes payable   (1,535)    16,319     29,248
  Proceeds from exercise of stock options and
  related tax benefit . . . . . . . . . . . . . .     1,531      3,375      1,495
  Proceeds from employee stock purchase plan.. . .        -          -        299
  Purchase of treasury stock . . . . . . . . . . .        -       (118)         -
  Other. . . . . . . . . . . . . . . . . . . . . .        -         46          -
                                                   ---------  ---------  ---------
  Net financing activities. . . . . . . . . . . .    22,409     24,468     33,311
                                                    --------  ---------  ---------

Increase (decrease) in cash. . . . . . . . . . . .   (6,429)     3,582     (2,225)

Cash:
   Beginning of period . . . . . . . . . . . . . .    6,809        380      3,962
                                                    ---------  ---------  ---------
   End of period . . . . . . . . . . . . . . . . .  $   380   $  3,962   $  1,737
                                                    =========  =========  =========
</TABLE>

           See  notes  to  consolidated  financial  statements.


                                       F5
<PAGE>
<TABLE>
<CAPTION>
                           POMEROY COMPUTER RESOURCES, INC.

                          CONSOLIDATED STATEMENTS OF EQUITY

(in thousands, except for share       Common    Paid-in    Retained    Treasury    Total
amounts)                              stock     capital    earnings     stock      equity
                                     --------  ---------  ----------  ----------  --------
<S>                                  <C>       <C>        <C>         <C>         <C>
Balances at January 5, 1997 . . . .       65     34,402      12,330        (204)    46,593
   Net income . . . . . . . . . . .                          16,313                 16,313
   5,188 common shares issued
     for stock awards . . . . . . .                  65                                 65
   36,953 common shares issued
     for acquisitions . . . . . . .               1,021                              1,021
   Stock options exercised and
     related tax benefit. . . . . .        1      1,530                              1,531
   Effect of 3 for 2 stock split. .       38        (38)         (2)                    (2)
   1,020,000 common shares
     issued by public offering. . .       10     23,246                             23,256
                                     --------  ---------  ----------  ----------  --------
Balances at January 5, 1998 . . . .      114     60,226      28,641        (204)    88,777
   Net income . . . . . . . . . . .                          20,159                 20,159
   38,885 common shares issued
     for acquisitions . . . . . . .                 750                                750
   Stock options exercised and
     related tax benefit. . . . . .        3      3,372                              3,375
   Repayment of obligations under
     Section 16(b) of the Securities
     Exchange Act of 1934 . . . . .                  46                                 46
   Purchase of treasury stock . . .                                        (118)      (118)
                                     --------  ---------  ----------  ----------  --------
Balances at January 5, 1999 . . . .      117     64,394      48,800        (322)   112,989
   Net income . . . . . . . . . . .                          24,882                 24,882
   38,638 common shares issued
     for acquisitions . . . . . . .                 556                                556
   Stock options exercised and
     related tax benefit. . . . . .        1      1,494                              1,495
   26,113 common shares issued for
     employee stock purchase plan .                 299                                299
                                     --------  ---------  ----------  ----------  --------
Balances at January 5, 2000 . . . .  $   118   $ 66,743   $  73,682   $    (322)  $140,221
                                     ========  =========  ==========  ==========  ========
</TABLE>

           See  notes  to  consolidated  financial  statements.


                                       F6
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     FISCAL YEARS ENDED JANUARY 5, 1998, JANUARY 5, 1999 AND JANUARY 5, 2000


1.   COMPANY DESCRIPTION

     Pomeroy Computer Resources,  Inc. (the "Company") was organized in February
     1992 to consolidate and reorganize predecessor  companies.  The Company has
     15 million  shares of $.01 par value  common  stock  authorized,  with 11.8
     million  shares  outstanding.  The  Company is also  authorized  to issue 2
     million  shares  of $.01 par value  preferred  stock.  In  fiscal  1995 the
     Company formed a wholly-owned subsidiary,  Technology Integration Financial
     Services,  Inc.  ("TIFS") (f/k/a - Pomeroy Computer  Leasing Company,  Inc.
     ("PCL")),  for the purpose of leasing  computer  equipment to the Company's
     customers.  In fiscal 1997, the Company  formed a wholly-owned  subsidiary,
     Pomeroy  Computer  Resources of South  Carolina,  Inc.  ("PCR-SC")  for the
     purpose of acquiring The Computer  Store ("TCS"),  a computer  reseller and
     service provider located in Columbia,  South Carolina.  In fiscal 1998, the
     Company  formed  a  wholly-owned  subsidiary,  Pomeroy  Select  Integration
     Solutions,  Inc. ("Pomeroy  Select"),  to which the Company transferred the
     assets,  liabilities,  business,  operations  and personnel  comprising the
     Company's  information  technology  ("IT") services  business on January 6,
     1999. In January  1999,  Pomeroy  Select filed an initial S-1  registration
     statement  with the  Securities  and Exchange  Commission  (the "SEC") with
     respect  to an  initial  public  offering  of its  Class  A  Common  Stock.
     Currently,  this S-1  registration is on hold due to market  conditions and
     there can be no assurance  that Pomeroy  Select will be able to  consummate
     this public  offering.  In October 1999, the legal structure of the Company
     was changed for the purpose of increasing efficiencies.  The Company formed
     the following wholly-owned subsidiaries: Pomeroy Computer Resources Holding
     Company, Inc. ("PCR Holding") and Pomeroy Computer Resources Sales Company,
     Inc. ("PCR Sales"). In addition, the Company formed Pomeroy Select Advisory
     Services,  Inc. ("PSAS"), a wholly-owned subsidiary of Pomeroy Select, Acme
     Data Services,  LLC ("Acme Data"), a wholly-owned  subsidiary of PCR Sales,
     T.I.F.S.   Advisory  Services,  Inc.  ("TIFS  Advisory"),   a  wholly-owned
     subsidiary  of TIFS,  and Pomeroy  Computer  Resources  LLP ("PCR Ops"),  a
     partnership between the Company and PCR Holding. PCR-SC and Global Combined
     Technologies, Inc. were merged into PCR Sales.

     The  Company  sells,  installs,  services  and  leases  microcomputers  and
     microcomputer   equipment   primarily   for   commercial,    health   care,
     governmental, financial and educational customers. The Company also derives
     revenue from customer support services,  including network analysis, design
     and  integration,  systems  configuration,  cabling,  custom  installation,
     training,  maintenance  and repair.  The Company  has  thirty-one  regional
     offices  located in 14 states  throughout  the Southeast and Midwest United
     States.  The Company grants credit to substantially  all customers in these
     areas.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Principles  of  Consolidation  - The  accompanying  consolidated  financial
     statements  include  the  accounts  of the  Company  and  its  wholly-owned
     subsidiaries TIFS, Pomeroy Select, PCR Holding, PCR Sales, PSAS, Acme Data,
     TIFS  Advisory  and PCR Ops.  All  significant  intercompany  accounts  and
     transactions    have   been    eliminated   in    consolidation.    Certain
     reclassifications  have been  made to the  fiscal  1997 and 1998  financial
     statements  included herein to conform with the presentation used in fiscal
     1999.

     Fiscal  Year - The  Company's  fiscal  year is a 12-  month  period  ending
     January  5.  References  to fiscal  1997,  1998 and 1999 are for the fiscal
     years  ended  January  5,  1998,  January  5,  1999 and  January  5,  2000,
     respectively.

     Goodwill  and Other  Intangible  Assets - Goodwill is  amortized  using the
     straight-line  method  over  periods of fifteen to  twenty-five  years.  In
     accordance with SFAS No. 121,  "Accounting for The Impairment of Long-Lived
     Assets",  the  Company  evaluates  its  goodwill  on an  ongoing  basis  to
     determine  potential  impairment  by comparing  the  carrying  value to the
     undiscounted  estimated  expected  future cash flows of the related assets.
     Other intangible assets are amortized using the  straight-line  method over
     periods up to ten years.

     Equipment and Leasehold Improvements - Equipment and leasehold improvements
     are  stated  at cost.  Depreciation  on  equipment  is  computed  using the
     straight-line method over estimated useful lives. Depreciation on leasehold
     improvements  is computed  using the  straight-line  method over  estimated
     useful  lives or the term of the lease,  whichever is less.  During  fiscal
     1999,  depreciation  expense  associated  with TIFS's  operating  leases is
     classified  under  cost of sales.  Prior  periods  presented  have not been
     reclassified due to immateriality. Expenditures for repairs and maintenance
     are charged to expense as incurred  and  additions  and  improvements  that
     significantly  extend  the lives of assets  are  capitalized.  Upon sale or
     retirement of depreciable property, the  cost  and accumulated depreciation
     are removed from the related accounts and  any gain or loss is reflected in
     the results of operations.


                                       F-7
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


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

     Vendor  Incentive  Rebates - Certain vendors provide  incentive  rebates to
     perform   product   training,   advertising  and  other  sales  and  market
     development  activities.  The Company  recognizes these rebates when it has
     completed  its   obligation   to  perform  under  the  specific   incentive
     arrangement.  Incentive  rebates  are  recorded as  reductions  of selling,
     general and administrative expense or, if volume based, cost of sales.

     Inventories - Inventories  are stated at the lower of cost or market.  Cost
     is determined by the average cost method.

     Revenue  Recognition  - The  Company  recognizes  revenue  on the  sale  of
     equipment and supplies or sales-type  leases when the products are shipped.
     Service  revenue is recognized  when the applicable  services are provided.
     Leasing  revenue is  recognized  on a monthly basis as fees accrue and from
     financing  at  level  rates  of  return  over  the  term  of the  lease  or
     receivable, which are primarily sales-type leases ranging from one to three
     years.

     Deferred  Revenue  -  Revenues   received  on  maintenance   contracts  are
     recognized  ratably  over the  lives of the  contracts.  Costs  related  to
     maintenance contracts are recognized when incurred.

     Net sales and revenues - In the first  quarter of fiscal 1999,  the Company
     changed its  classification of  configuration/warehouse  fees,  freight and
     miscellaneous  revenues.  The  Company  now  classifies  these  revenues as
     equipment, supplies and leasing; previously, such revenues were included in
     service.  Prior periods have been  reclassified to conform with the current
     year's presentation.

     Cost of sales and  services  - In the first  quarter  of fiscal  1999,  the
     Company changed its  classification  of services' labor costs.  The Company
     now  classifies  direct  costs of  service  personnel  in cost of sales and
     service;  previously,  such costs were  included  in  selling,  general and
     administrative  expenses.  Prior periods have been  reclassified to conform
     with the current year's presentation.

     Stock-Based  Compensation - The Financial Accounting Standards Board issued
     SFAS No. 123,  "Accounting  for Stock-Based  Compensation",  in the fall of
     1995. The statement encourages,  but does not require,  companies to record
     compensation cost for stock-based employee compensation plans at fair value
     beginning in fiscal 1996.  The Company  elected to account for  stock-based
     compensation  using the  intrinsic  value method  prescribed  in Accounting
     Principles   Board  Opinion  No.  25,   "Accounting  for  Stock  Issued  to
     Employees". Accordingly, compensation cost for stock options is measured as
     the excess,  if any, of the quoted  market  price of the  Company's  common
     stock at the date of grant over the amount an employee  must pay to acquire
     the stock. The Company adopted SFAS No. 123 for disclosure purposes and for
     non-employee stock options.

     Earnings per Common Share - The  computation  of basic  earnings per common
     share  is  based  upon  the  weighted   average  number  of  common  shares
     outstanding  during the period.  Diluted earnings per common share is based
     upon the weighted  average number of common shares  outstanding  during the
     period plus, in periods in which they have a dilutive effect, the effect of
     common shares contingently issuable, primarily from stock options.

     In the fourth quarter of 1997, the Company  adopted  Statement of Financial
     Accounting  Standards No. 128,  Earnings Per Share ("SFAS  128").  SFAS 128
     changed the  computation,  presentation  and  disclosure  requirements  for
     earnings  per share  ("EPS").  Under SFAS 128,  EPS is  presented  as basic
     earnings per share ("basic EPS") and diluted  earnings per share  ("diluted
     EPS") and replaced the  presentation  of primary EPS and fully diluted EPS.
     The adoption of SFAS 128 resulted in the  restatement of earnings per share
     for  fiscal  1997  presented  in  the  Company's   consolidated   financial
     statements.

     The following is a reconciliation of the number of shares used in the basic
     EPS and diluted EPS computations:


                                       F-8
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

<TABLE>
<CAPTION>
(in  thousands,  except  per                         Fiscal  Years
                                                     -------------
share data)                                1997                 1998                 1999
                                   ----------------------  ------------------  ------------------
                                               Per Share           Per Share            Per Share
                                     Shares      Amount    Shares    Amount    Shares     Amount
- ---------------------------------  ---------  -----------  ------  ----------  -------  ---------
<S>                                <C>        <C>          <C>     <C>         <C>      <C>
Basic EPS                             11,052  $     1.48   11,466     $ 1.76   11,728     $ 2.12
Effect of dilutive stock options         315       (0.04)     285      (0.04)      87      (0.01)
                                   ---------  -----------  ------  ----------  -------  ---------
Diluted EPS                           11,367  $     1.44   11,751     $ 1.72   11,815     $ 2.11
                                   =========  ===========  ======  ==========  =======  =========
</TABLE>

     Use  of  Estimates  in  Financial   Statements  -  In  preparing  financial
     statements in conformity  with generally  accepted  accounting  principles,
     management makes estimates and assumptions that affect the reported amounts
     of  assets  and  liabilities  and  disclosures  of  contingent  assets  and
     liabilities  at the  date  of the  financial  statements,  as  well  as the
     reported  amounts of revenues and  expenses  during the  reporting  period.
     Actual results could differ from those estimates.

     Fair  Value   Disclosures  -  The  fair  value  of  financial   instruments
     approximates carrying value.

     Comprehensive  Income - The Company does not have any comprehensive  income
     items other than net income.

     New Pronouncements - In June 1998, the Financial Accounting Standards Board
     ("FASB") issued Statement of Financial  Accounting  Standard No. 133 ("SFAS
     No. 133"),  Accounting for Derivative  Instruments and Hedging  Activities,
     which requires  entities to report all  derivatives at fair value as assets
     or liabilities in their statements of financial position. In June 1999, the
     FASB issued  Statement of Financial  Accounting  No. 137 which deferred the
     effective date of SFAS No. 133 for financial  statements  issued for fiscal
     periods  beginning after June 15, 2000. The Company does not currently have
     any  derivative  instruments  or hedging  activities  to report  under this
     standard.

3.   ACCOUNTS RECEIVABLE

     The following  table  summarizes the activity in the allowance for doubtful
     accounts for fiscal years 1997, 1998 and 1999:

<TABLE>
<CAPTION>
(in thousands)               Trade    Other
                            -------  --------
<S>                         <C>      <C>
Balance January 5, 1997     $  372   $   137
  Provision 1997               125       200
  Accounts written-off        (601)     (415)
  Recoveries                   459       301
                            -------  --------
Balance January 5, 1998        355       223
  Provision 1998               193     1,100
  Accounts written-off        (444)   (1,171)
  Recoveries                   175       167
                            -------  --------
Balance January 5, 1999        279       319
  Provision 1999               346     2,142
  Accounts written-off        (876)     (824)
  Recoveries                   755       265
                            -------  --------
Balance January 5, 2000     $  504   $ 1,902
                            =======  ========
</TABLE>


                                       F-9
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

4.   INVENTORIES

     Inventories  consist  of items held for  resale  and are  comprised  of the
     following components as of the end of fiscal:

<TABLE>
<CAPTION>
(in thousands)            1998     1999
                         -------  -------
<S>                      <C>      <C>
Equipment and supplies   $28,081  $35,077
Service parts              5,252    3,781
                         -------  -------
Total                    $33,333  $38,858
                         =======  =======
</TABLE>

5.   GOODWILL AND OTHER INTANGIBLE ASSETS

     Goodwill and other intangible assets consist of the following as of the end
     of the fiscal year,  net of  accumulated  amortization  of $3,419  thousand
     (1998) and $6,181 thousand (1999), respectively:

<TABLE>
<CAPTION>
(in thousands)              1998     1999
                           -------  -------
<S>                        <C>      <C>
Goodwill                   $31,531  $38,404
Covenants not to compete       292      557
Customer lists                 426      383
                           -------  -------
                           $32,249  $39,344
                           =======  =======
</TABLE>

     In fiscal 1997,  the Company  acquired  certain  assets of Magic Box,  Inc.
     ("Magic  Box") , a  privately  held  network  integrator  located in Miami,
     Florida,  and Micro Care,  Inc.  ("Micro  Care"),  a privately held systems
     integrator located in Indianapolis,  Indiana. A wholly-owned  subsidiary of
     the Company,  Pomeroy Computer Resources of South Carolina,  Inc., acquired
     all the  assets and  liabilities  of The  Computer  Store  Inc.,  a network
     integrator located in Columbia,  South Carolina.  The Company recorded $1.7
     million, $1.9 million and $0.4 million of goodwill in connection with those
     acquisitions, respectively.

     In fiscal 1998, the Company acquired certain assets of Commercial  Business
     Systems,  a privately held systems  integrator in Richmond,  Virginia,  and
     Access Technologies,  Inc. ("Access"),  a privately held telecommunications
     and  computer  networking  provider  in  Memphis,  Tennessee.  The  Company
     recorded $1.9 million and $8.9 million of goodwill in connection with those
     acquisitions,  respectively.  In addition,  the Company  acquired through a
     stock purchase Global Combined Technologies,  Inc. a privately held systems
     integrator in Oklahoma City, Oklahoma. The Company recorded $9.7 million of
     goodwill in connection with this acquisition.

     In fiscal 1999,  the Company  acquired  certain  assets of Systems  Atlanta
     Commercial Systems,  Inc., a privately held systems integrator and provider
     of  technology  staffing  in Atlanta,  Georgia.  In  addition,  the Company
     acquired  through a stock purchase Acme Data Systems  ("ADS"),  a privately
     held computer network  integrator and services provider in Columbus,  Ohio.
     The  Company  recorded  $0.8  million  and  $4.6  million  of  goodwill  in
     connection with those acquisitions, respectively.

6.   BORROWING ARRANGEMENTS

     Bank Notes  Payable - The  Company  has  available  a $140  million  credit
     facility  with  Deutsche  Financial  Services  Corp.  ("DFS").  This credit
     facility  provides a credit line of $60.0 million for  inventory  financing
     and  $80.0  million  for  accounts  receivable  financing.   The  inventory
     financing  portion of the  credit  facility  utilizes  thirty day notes and
     provides  interest free  financing due to subsidies by  manufacturers.  The
     credit facility can be amended, with proper notification, if the thirty day
     interest free subsidies  provided by manufacturers are revised.  At January
     5, 2000, bank notes payable include $19.1 million of overdrafts in accounts
     with a  participant  bank to  this  credit  facility.  These  amounts  were
     subsequently  funded  through the normal  course of business.  The accounts
     receivable  portion of the credit facility carries a variable interest rate
     based on the prime rate less 125 basis  points.  The interest  rate charged
     was 7.25% at January 5, 2000.  The credit  facility  is  collateralized  by
     substantially  all of the assets of the  Company,  except those assets that
     collateralize certain other financing arrangements. Under the terms


                                      F-10
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     of the credit  facility,  the  Company  is  subject  to  various  financial
     covenants.  The weighted average interest rate on the bank revolving credit
     agreements  was  7.3%,  7.6%  and  7.0% in  fiscal  1997,  1998  and  1999,
     respectively.

     Floor plan arrangements - The Company finances inventory through floor plan
     arrangements with two finance  companies.  As of January 5, 2000, the floor
     plan lines of credit  were $60 million  with DFS and $12  million  with IBM
     Credit Corporation ("ICC"). Borrowings under the ICC floor plan arrangement
     are made on either thirty-day or sixty-day notes, with one-half of the note
     amount due in thirty days on the sixty-day notes.  Borrowings under the DFS
     floor plan arrangement are made on thirty-day  notes.  Financing on many of
     the arrangements,  which are subsidized by manufacturers, is interest free.
     The average rate on the plans overall is less than 1.0%.

     Notes  payable  -  Notes  payable  consist  of  the  following:

<TABLE>
<CAPTION>
(in  thousands)                                                                 Fiscal  Years
                                                                               ----------------
                                                                                1998     1999
                                                                               -------  -------
<S>                                                                            <C>      <C>
Non-recourse notes payable to banks at various interest rates.  The notes
mature on various dates through 2002.                                          $ 6,061  $12,202

Acquisition notes payable at various interest rates and unsecured.  Principal
payments are made in equal annual installments ,ranging from one to four
years, through 2002.                                                             5,725    4,906

Bank notes payable at various interest rates.  Principal payments were made
in either monthly or quarterly installments through 2003.                        1,473        -

Capital lease obligation at an imputed interest rate of 8.51%.  Principal and
interest are payable in monthly installments of $55 thousand for a two year
period through 2002.                                                                 -    1,200
                                                                               -------  -------
Total notes payable                                                             13,259   18,308
Less current maturities                                                          5,028   11,337
                                                                               -------  -------
Long-term notes payable                                                        $ 8,231  $ 6,971
                                                                               =======  =======
</TABLE>

     Payments  on  long-term  debt  and  capital  lease  obligations  are due as
follows:

<TABLE>
<CAPTION>
(in  thousands)
Fiscal Year
- ------------
<S>          <C>
2000         $ 11,337
2001            6,059
2002              912
             --------
               18,308
             ========
</TABLE>


                                      F-11
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

7.   INCOME TAXES

     The provision for income taxes consists of the following:

<TABLE>
<CAPTION>
      (in thousands)               Fiscal Years
                            ---------------------------
                             1997      1998      1999
                            -------  --------  --------
<S>                         <C>      <C>       <C>
Current:
Federal                     $8,742   $11,430   $14,275
State                        1,036     1,310     3,304
                            -------  --------  --------
Total current                9,778    12,740    17,579
                            -------  --------  --------

Deferred:
Federal                       (217)     (311)     (618)
State                          (54)      (20)      (97)
                            -------  --------  --------
Total deferred                (271)     (331)     (715)
                            -------  --------  --------
Total income tax provision  $9,507   $12,409   $16,864
                            =======  ========  ========
</TABLE>

     The approximate tax effect of the temporary  differences giving rise to the
     Company's deferred income tax assets (liabilities) are:

<TABLE>
<CAPTION>
(in thousands)                      Fiscal Years
                                ------------------
                                  1998      1999
                                --------  --------
<S>                             <C>       <C>
Deferred Tax Assets:
Bad debt provision              $   353   $   444
Depreciation                        293       890
Leases                                -       864
Deferred compensation               584       627
Other                                 -        18
                                --------  --------
Total deferred tax assets         1,230     2,843
                                --------  --------

Deferred Tax Liabilities:
Acquisition of lease residuals     (615)     (580)
Accounts Receivable                (388)     (279)
Intangibles                           -    (1,161)
Other                              (119)        -
                                --------  --------
Total deferred tax liabilities   (1,122)   (2,020)
                                --------  --------
Net deferred tax assets         $   108   $   823
                                ========  ========
</TABLE>

     The  Company's  net deferred  tax assets are included in other  current and
     long-term assets.


                                      F-12
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     The Company's  effective income tax rate differs from the Federal statutory
     rate as follows:

<TABLE>
<CAPTION>
                                   Fiscal Years
                               -------------------
                               1997   1998   1999
                               -----  -----  -----
<S>                            <C>    <C>    <C>
Tax at Federal statutory rate  35.0   35.0   35.0
State taxes                     4.7    4.4    5.9
Kentucky Relocation Credits    (2.2)  (1.9)  (0.9)
Other                          (0.7)   0.6    0.4
                               -----  -----  -----
Effective tax rate             36.8   38.1   40.4
                               =====  =====  =====
</TABLE>

8.   OPERATING LEASES

     The Company leases office and warehouse space,  vehicles and certain office
     equipment from various lessors including a related party.  Lease terms vary
     in duration  and  include  various  option  periods.  The leases  generally
     require  the  Company  to pay taxes and  insurance.  Future  minimum  lease
     payments  under  noncancelable  operating  leases with initial or remaining
     terms in excess of one year as of January 5, 2000 are as follows:

<TABLE>
<CAPTION>
(in  thousands)

Fiscal Year
- ----------------------------
<S>                           <C>
2000                          $ 3,717
2001                            3,147
2002                            1,893
2003                            1,347
2004                              967
Thereafter                      1,599
                              -------
Total minimum lease payments  $12,670
                              =======
</TABLE>

9.   EMPLOYEE BENEFIT PLANS

     The Company has a savings plan  intended to qualify under  sections  401(a)
     and 401(k) of the Internal Revenue Code. The plan covers  substantially all
     employees of the  Company.  The Company did not  contribute  to the plan in
     fiscal 1997.  Beginning January 6, 1998, the Company made  contributions to
     the plan based on a  participant's  annual pay.  Contributions  made by the
     Company for fiscal 1998 and 1999 were  approximately $169 thousand and $263
     thousand, respectively. During fiscal 1998, the distribution of assets from
     an Employee Stock Ownership Plan was completed.

     In June 1999, the Board of Directors of the Company approved the 1998 stock
     purchase plan (the "1998 plan") under  Section 423 of the Internal  Revenue
     Code of  1986,  as  amended.  The  1998  plan  provides  substantially  all
     employees of the Company with an  opportunity to purchase  through  payroll
     deductions up to 2,000 shares of common stock of the Company with a maximum
     market value of $25,000.  The  purchase  price per share is  determined  by
     whichever  of two prices is lower:  85% of the closing  market price of the
     Company's  common  stock in the first  trading  date of an offering  period
     (grant date),  or 85% of the closing  market price of the Company's  common
     stock in the last  trading  date of an  offering  period  (exercise  date).
     100,000  shares of common  stock of the Company are  reserved  for issuance
     under the 1998 plan.  The Board of Directors of the Company may at any time
     terminate or amend the 1998 plan. The 1998 plan will terminate twenty years
     from the effective date unless sooner  terminated.  In fiscal 1999,  26,113
     shares of common stock were purchased under the 1998 plan.


                                      F-13
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

10.  INVESTMENT IN LEASE RESIDUALS

     The  Company   participates   in  a   Remarketing   and  Agency   Agreement
     ("Agreement")  with  Information  Leasing  Corporation  ("ILC") whereby the
     Company  obtains  rights  to 50% of  lease  residual  values  for  services
     rendered in connection  with locating the lessee,  selling the equipment to
     ILC and agreeing to assist in remarketing the used equipment.

     During  fiscal 1997,  1998 and 1999 the Company sold  equipment and related
     support services to ILC, for lease to ILC's  customers,  in amounts of $7.7
     million,  $2.8 million,  and $0.6 million,  respectively.  The Company also
     obtained  rights to lease residuals from ILC in the amount of $562 thousand
     and $250 thousand in 1997 and 1998, respectively. Such amounts are recorded
     as a reduction  of the related  cost of sales.  Residuals  acquired in this
     manner  are  recorded  at the  estimated  present  value  of  the  interest
     retained.

     The Company also  purchases  residuals  associated  with  separate  leasing
     arrangements entered into by ILC. Such transactions do not involve the sale
     of equipment and related support services by the Company to ILC.  Residuals
     acquired in this manner are accounted for at cost.

     The carrying value of  investments  in lease  residuals is $3.2 million and
     $2.6 million as of January 5, 1999 and 2000,  respectively  and is included
     in long-term net investment in leases.  Investments in lease  residuals are
     evaluated on a quarterly  basis,  and are subject  only to downward  market
     adjustments  until  ultimately  realized  through a sale or re-lease of the
     equipment.

11.  MAJOR CUSTOMERS

     Sales to a major customer were approximately $60.4 million for fiscal 1997.
     There were no sales to a major customer for fiscal 1998 and 1999.

12.  ACQUISITIONS

     During fiscal 1997, the Company completed several  acquisitions.  The total
     consideration  given consisted of $3.7 million in cash,  subordinated notes
     of $1.3 million and 37 thousand unregistered shares of the Company's common
     stock  with  an  approximate  value  of  $1.0  million.   Interest  on  the
     subordinated  notes is  payable  quarterly.  Principal  is payable in equal
     annual  installments.  The  acquisitions  were  accounted for as purchases,
     accordingly  the purchase  price was  allocated  to assets and  liabilities
     based on their estimated value as of the dates of acquisition.  The results
     of  operations  of  the  acquisitions  are  included  in  the  consolidated
     statement of income from the dates of acquisition. If the 1997 acquisitions
     had occurred on January 6, 1996,  the pro forma  operations  of the Company
     would  not  have  been  materially  different  than  that  reported  in the
     accompanying consolidated statements of income.

     During fiscal 1998, the Company completed several  acquisitions.  The total
     consideration given consisted of $21.2 million in cash,  subordinated notes
     of $3.3 million and 39 thousand  unregistered shares of the Company's stock
     with an  approximate  value of $0.8 million.  Interest on the  subordinated
     notes  is  payable   quarterly.   Principal  is  payable  in  equal  annual
     installments. The acquisitions were accounted for as purchases, accordingly
     the purchase price was allocated to assets and  liabilities  based on their
     estimated value as of the dates of  acquisition.  The results of operations
     of the acquisitions  are included in the  consolidated  statement of income
     from the dates of  acquisition.  If the 1998  acquisitions  had occurred on
     January 6, 1997,  the pro forma  operations  of the Company  would not have
     been   materially   different  than  that  reported  in  the   accompanying
     consolidated statements of income.

     During  fiscal 1999,  the Company  completed  two  acquisitions.  The total
     consideration  given consisted of $4.2 million in cash,  subordinated notes
     of $2.6 million and 39 thousand  unregistered shares of the Company's stock
     with an  approximate  value of $0.6 million.  Interest on the  subordinated
     notes is payable  quarterly.  Principal  in the  amount of $0.6  million is
     payable in full on the anniversary  date of closing and the $2.0 million of
     principal is payable in equal annual  installments.  The acquisitions  were
     accounted for as purchases, accordingly the purchase price was allocated to
     assets and  liabilities  based on their  estimated value as of the dates of
     acquisition.  The results of operations of the acquisitions are included in
     the consolidated statement of income from the dates of acquisition.  If the
     1999 acquisitions had occurred on January 6, 1998, the pro forma operations
     of the Company would not have been materially  different than that reported
     in the accompanying consolidated statements of income.


                                      F-14
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

13.  RELATED PARTIES

     The  Company  leases its  headquarters  and  distribution  facility  from a
     company that is controlled by the Chief  Executive  Officer of the Company.
     It is a triple net lease agreement which expires in the year 2006. The base
     rental for fiscal 1997 on an  annualized  basis was $858  thousand and base
     rental for fiscal 1998 and fiscal 1999 was $828 thousand and $863 thousand,
     respectively.  The annual rental for these properties was determined on the
     basis of a fair market value rental opinion provided by an independent real
     estate  company  conducted in 1995.  In addition,  the Company pays for the
     business use of real estate that is owned by the Chief Executive Officer of
     the Company.  During fiscal years 1997, 1998 and 1999, the Company paid $60
     thousand,  $60 thousand and $95 thousand,  respectively  in connection with
     this real estate.

     As of January 5, 2000, amounts due from a company that is controlled by the
     Chief  Executive  Officer  of  the  Company  was  $209  thousand.

14.  SUPPLEMENTAL CASH FLOW DISCLOSURES

     Supplemental disclosures with respect to cash flow information and non-cash
     investing and financing activities are as follows:

<TABLE>
<CAPTION>
  (in thousands)                                   Fiscal Years
                                       -----------------------------
                                         1997      1998       1999
                                       --------  ---------  --------
<S>                                    <C>       <C>        <C>
  Interest paid                        $ 1,045   $  2,463   $ 3,704
                                       ========  =========  ========
  Income taxes paid                    $ 4,920   $ 17,432   $17,799
                                       ========  =========  ========
Additions to goodwill for adjustments
  to acquisition assets                $     -   $      -   $ 3,147
                                       ========  =========  ========

Business combinations accounted
for as purchases:
  Assets acquired                      $ 7,358   $ 50,228   $10,497
  Liabilities assumed                   (1,495)   (25,015)   (3,166)
  Note payable                          (1,343)    (3,250)   (2,553)
  Stock issued                          (1,021)      (750)     (556)
                                       --------  ---------  --------
  Net cash paid                        $ 3,499   $ 21,213   $ 4,222
                                       ========  =========  ========
</TABLE>

15.  STOCKHOLDERS' EQUITY AND STOCK OPTION PLANS

     In February 1997, the Company completed a secondary public offering of 1.02
     million shares of its common stock.  The net proceeds of $23.3 million were
     used to reduce amounts  outstanding  under the Company's line of credit. If
     this secondary offering had been completed as of January 6, 1997, pro forma
     basic and  diluted  earnings  per share  would  have been $1.38 and $1.34 ,
     respectively, for fiscal 1997. This computation assumes no interest expense
     related to the credit line and the issuance of only a sufficient  number of
     shares to eliminate the credit line at the beginning of fiscal 1997.

     On  September  8, 1997,  the  Company's  Board of  Directors  authorized  a
     three-for-two  stock split in the form of a stock dividend  payable October
     6, 1997, to shareholders  of record  September 22, 1997. The split resulted
     in the issuance of 3.8 million new shares of common  stock.  The stated par
     value of each share was not changed from $0.01. A total of $38 thousand was
     reclassified  from the Company's  additional paid in capital account to the
     Company's common stock account.  Accordingly,  net income per common share,
     weighted average shares  outstanding and stock option plan information were
     restated to reflect the stock split.

     In  January  1998,  the Board of  Directors  of the  Company  approved  the
     repricing  of  certain   unexercised   options   granted   under  the  1992
     Non-Qualified and Incentive Stock Option Plan. As a result, 109,649 options
     granted  during  fiscal 1997 were  repriced to $16.63 per share from $34.19
     per share.  These  amounts  approved by the Board of  Directors do not give
     effect to the stock split  approved after the date of the original grant of
     the options.


                                      F-15
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     The Company's 1992  Non-Qualified  and Incentive Stock Option Plan provides
     certain  employees of the Company with options to purchase  common stock of
     the Company  through options at an exercise price equal to the market value
     on the date of grant.  2,350,000  shares of the common stock of the Company
     are reserved for issuance under the plan. The plan will terminate ten years
     from  the  date of  adoption.  Stock  options  granted  under  the plan are
     exercisable  in  accordance   with  various  terms  as  authorized  by  the
     Compensation  Committee.  To the extent not exercised,  options will expire
     not more than ten years after the date of grant.

     The Company's 1992 Outside  Directors'  Stock Option Plan provides  outside
     directors  of the  Company  with  options to purchase  common  stock of the
     Company at an exercise price equal to the market value of the shares at the
     date of grant.  262,500  shares of common stock of the Company are reserved
     for issuance  under the plan.  The plan will  terminate  ten years from the
     date of adoption. Pursuant to the plan, an option to purchase 10,000 shares
     of  common  stock  automatically  will be  granted  on the first day of the
     initial  term of a director.  An  additional  2,500  shares of common stock
     automatically will be granted to an eligible director upon the first day of
     each  consecutive  year of service on the board.  Options may be  exercised
     after one year from the date of grant  for not more than  one-third  of the
     shares  subject  to the option and an  additional  one-third  of the shares
     subject  to the  option  may be  exercised  for each of the next two  years
     thereafter.  To the extent not  exercised,  options  will expire five years
     after the date of grant.

     The following  summarizes the stock option transactions under the plans for
     the three fiscal years ended January 5, 2000:

<TABLE>
<CAPTION>
                                                Weighted Average
                                       Shares    Exercise price
                                     ----------  ---------------
<S>                                  <C>         <C>
Options outstanding January 5, 1997    292,175           $  7.27
  Granted                              216,328             30.10
  Exercised                            (95,260)             8.70
  Forfeitures                           (4,700)            34.19
  Stock split effect                   227,754              5.61
                                     ----------
Options outstanding January 5, 1998    636,297             12.01
  Granted                              278,953             17.75
  Exercised                           (264,990)             8.98
  Forfeitures                           (7,175)            10.24
  Repricing effect                     (54,826)             6.16
                                     ----------
Options outstanding January 5, 1999    588,259             13.97
  Granted                              811,852             16.02
  Exercised                            (68,961)             7.98
  Forfeitures                         (189,677)            17.74
                                     ----------
Options outstanding January 5, 2000  1,141,473          $  15.16
                                    ===========
</TABLE>


                                      F-16
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     The following  summarizes options outstanding and exercisable at January 5,
     2000:

<TABLE>
<CAPTION>
                                Options  Outstanding               Options  Exercisable
                   ---------------------------------------------  ----------------------------
                    Number      Weighted Avg.        Number
Range of          Outstanding     Remaining       Weighted Avg.   Exercisable   Weighted Avg.
Exercise Prices    at 1/5/00   Contractual Life  Exercise Price    at 1/5/00   Exercise Price
- ----------------  -----------  ----------------  ---------------  -----------  ---------------
<S>               <C>          <C>               <C>              <C>          <C>
2.83 to $5.65         78,687              1.10          $  5.20       78,687          $  5.20
5.66 to $8.48         39,475              0.80          $  6.33       39,475          $  6.33
8.49 to $11.30       155,750              2.80          $ 10.71      155,750          $ 10.71
11.31 to $14.13      292,200              1.70          $ 12.93      269,700          $ 12.88
14.14 to $16.95      118,599              0.80          $ 15.38      118,599          $ 15.38
16.96 to $19.78      162,062              0.60          $ 17.56      160,812          $ 17.56
19.79 to $22.60      197,600              2.30          $ 21.75      187,600          $ 21.75
22.61 to $25.43       94,600              1.20          $ 22.89       89,602          $ 22.86
25.44 to $28.25        2,500              3.50          $ 26.50          834          $ 26.50
                 -----------                                     -----------
                   1,141,473              1.60          $ 15.16    1,101,059          $ 15.08
                 ===========                                     ===========
</TABLE>

     The weighted average fair value at date of grant for options granted during
     fiscal 1997, 1998 and 1999 was $6.77,  $7.00 and $5.79,  respectively.  The
     fair  value of  options  at the  date of  grant  was  estimated  using  the
     Black-Scholes model with the following weighted average assumptions:

<TABLE>
<CAPTION>
                       Fiscal 1997   Fiscal 1998   Fiscal 1999
                       ------------  ------------  ------------
<S>                    <C>           <C>           <C>
Expected life (years)          1.8           2.0           2.0
Interest rate                  6.1%          5.3%          6.4%
Volatility                      56%           69%           60%
Dividend yield                   0%            0%            0%
</TABLE>

     Had compensation  cost for the Company's stock option plans been determined
     based on the fair value at the grant date for awards in fiscal  1997,  1998
     and 1999  consistent with the provisions of SFAS No. 123, the Company's net
     income and  earnings  per share  would  have been  reduced to the pro forma
     amounts indicated below:

<TABLE>
<CAPTION>
(in thousands, except per
share amounts)                              Fiscal 1997   Fiscal 1998   Fiscal 1999
                                            ------------  ------------  ------------
<S>                                         <C>           <C>           <C>
Net income - as reported                       $  16,313     $  20,159     $  24,882
Net income - pro forma                         $  14,455     $  18,929     $  20,854
Net income per common share - as reported
  Basic                                             1.48          1.76          2.12
  Diluted                                           1.44          1.72          2.11
Net income per common share - pro forma
  Basic                                             1.31          1.65          1.78
  Diluted                                           1.27          1.61          1.77
</TABLE>

In  fiscal  1997,  5,188  shares of common stock were awarded to officers of the
Company.  Compensation  expense  resulting  from  the awards was $20 thousand in
fiscal  1997.


                                      F-17
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

16.  LITIGATION

     There are various  legal  actions  arising in the normal course of business
     that have been  brought  against the  Company.  Management  believes  these
     matters  will  not  have  a  material   adverse  effect  on  the  Company's
     consolidated financial position or results of operations.

17.  SEGMENT INFORMATION AND CONCENTRATIONS

     Segment  Information  - The Company  operates in three  industry  segments:
     products,  services and leasing.  The products segment is primarily engaged
     in the sale and distribution of microcomputers  and related  products.  The
     services segment offers three categories of services:  life cycle services,
     internetworking services and customer support services. Life cycle services
     include warranty and non warranty repair and  maintenance;  a full range of
     install,  move,  add or change  services;  redeployment  and mobile systems
     management;  evaluation and tracking of information  technology assets; and
     end-of-life services.  Internetworking services include project management;
     network design, integration, management, migration and support; and cabling
     services.  Customer support services include customized help desk services,
     Internet-based   training   on   many   popular   software   packages   and
     video/teleconferencing  services.  The  leasing  segment  provides  leasing
     services  primarily to the customers of the products and services segments.
     The Company provides products,  services and leasing primarily to large and
     medium  sized   corporate,   health  care,   governmental,   financial  and
     educational  customers  located in the United  States.  The  Company has no
     operations outside the United States.

     The accounting  policies of the segments are the same as those discussed in
     the summary of  significant  accounting  policies.  The  Company  evaluates
     performance based on operating  earnings of the respective  business units.
     Intersegment sales and transfers are not significant.

     Summarized  financial  information  concerning  the  Company's  reportable
     segments  is  shown  in  the  following  table.  (in  thousands)

<TABLE>
<CAPTION>
                                               Fiscal  1997
                               -------- ------------------------------------
                               Products   Services   Leasing   Consolidated
                               ---------  ---------  --------  -------------
<S>                            <C>        <C>        <C>       <C>
Revenue                        $ 445,783  $  45,209  $    456      $ 491,448
Income from operations         $  20,651  $   6,033  $    164      $  26,848
Total assets                   $ 136,356  $  24,702  $  6,206      $ 167,264
Capital expenditures           $   1,418  $     955  $     26      $   2,399
Depreciation and amortization  $   3,357  $     582  $      1      $   3,940
</TABLE>

<TABLE>
<CAPTION>
                                              Fiscal  1998
                               ---------------------------------------------
                               Products   Services   Leasing   Consolidated
                               ---------  ---------  --------  -------------
<S>                            <C>        <C>        <C>       <C>
Revenue                        $ 554,012  $  72,495  $  1,421      $ 627,928
Income from operations         $  23,101  $  11,980  $     17      $  35,098
Total assets                   $ 189,438  $  42,199  $ 22,589      $ 254,226
Capital expenditures           $     766  $     374  $  2,041      $   3,181
Depreciation and amortization  $   4,142  $     995  $    240      $   5,377
</TABLE>

<TABLE>
<CAPTION>
                                             Fiscal  1999
                               ---------------------------------------------
                               Products   Services   Leasing   Consolidated
                               ---------  ---------  --------  -------------
<S>                            <C>        <C>        <C>       <C>
Revenue                        $ 648,924  $ 103,821  $  4,012      $ 756,757
Income from operations         $  22,954  $  21,111  $  1,446      $  45,511
Total assets                   $ 229,903  $  55,043  $ 48,195      $ 333,141
Capital expenditures           $   3,435  $     492  $    722      $   4,649
Depreciation and amortization  $   4,986  $   1,342  $  1,185      $   7,513
</TABLE>

     Concentrations - During fiscal 1999,  approximately  32.2% of the Company's
     total net sales and revenues were derived from its top ten customers.


                                      F-18
<PAGE>
                        POMEROY COMPUTER RESOURCES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     Due to the demand for the products sold by the Company, significant product
     shortages  occur  from time to time  because  manufacturers  are  unable to
     produce  certain  products  to meet  increased  demand.  Failure  to obtain
     adequate  product  shipments  could have a material  adverse  effect on the
     Company's operations and financial results.

     The Company is required to have  authorizations from manufacturers in order
     to sell their products.  The loss of a significant  vendor's  authorization
     could have a material adverse effect on the Company's business.


                                      F-19
<PAGE>

                    EIGHTH AMENDMENT TO EMPLOYMENT AGREEMENT


THIS  EIGHTH  AMENDMENT TO EMPLOYMENT AGREEMENT is made effective the 6th day of
January,  1999,  by  and  between  POMEROY  COMPUTER RESOURCES, INC., a Delaware
corporation  ("Company")  and  DAVID  B.  POMEROY,  II  (the  "Executive").

WHEREAS,  on  the  12th  day  of  March, 1992, Company and Executive executed an
Employment  Agreement  ("Agreement")  that  became  effective on the date of the
closing  of  the  initial  public  offering of the Company (April 10, 1992); and

WHEREAS, Company and Executive entered into an Amendment to Employment Agreement
effective  July  6,  1993;  and

WHEREAS,  Company  and  Executive  entered into a Second Amendment to Employment
Agreement  effective  October  14,  1993;

WHEREAS,  Company  and  Executive  entered  into a Third Amendment to Employment
Agreement  effective  January  6,  1995;

WHEREAS,  Company  and  Executive  entered into a Fourth Amendment to Employment
Agreement  effective  for  the  fiscal  year  ending  January  5,  1996;

WHEREAS,  Company  and  Executive  entered  into a Fifth Amendment to Employment
Agreement  effective  January  6,  1996;

WHEREAS,  Company  and  Executive  entered  into a Sixth Amendment to Employment
Agreement  effective  January  6,  1997;

WHEREAS,  Company  and  Executive entered into a Seventh Amendment to Employment
Agreement  effective  January  6,  1998;  and

WHEREAS,  Company  and  Executive  desire to amend the Agreement, as amended, to
reflect  certain  changes  agreed  upon  by  Company  and  Executive  regarding
compensation  payable  to  Executive  for  the  1999 fiscal year and thereafter.

NOW,  THEREFORE,  in  consideration  of  the  foregoing  premises and the mutual
covenants  hereinafter  set  forth,  the  parties  hereto  covenant and agree as
follows:

1.   Section 5(b)(i) is amended commencing with the 1999 fiscal year as follows:

     (i)  Executive shall be entitled to a bonus and non-qualified  stock option
          award for the 1999 fiscal  year in the event  Employee  satisfies  the
          applicable  criteria set forth below of the income from operations (as
          defined) of the Company for 1999, as follows:


                                        1
<PAGE>
          (i)  Income from operations greater than  $35,000,000.00 but less than
               or equal to  $38,000,000.00  = $300,000.00  cash bonus and 25,000
               non-qualified stock options;

          (ii) Income from operations greater than  $38,000,000.00 but less than
               or equal to  $41,000,000.00  = $400,000.00  cash bonus and 50,000
               non-qualified stock options; or

          (iii)Income from operations greater than  $41,000,000.00 = $500,000.00
               cash bonus and 75,000 non-qualified stock options.

     Within  thirty (30) days of the  conclusion  of the 1999 fiscal year of the
     Corporation  and each fiscal year  thereafter,  Executive and Company shall
     agree upon the threshold of operating income to be utilized for determining
     any bonus and  non-qualified  stock  options to be awarded to Executive for
     such  year.  Such  bonus and  non-qualified  stock  option  awards for each
     subsequent  year of this  Agreement  shall be consistent  with  Executive's
     prior plan.

     Any award of stock options to acquire the common stock of the Company shall
     be at the fair market value of such common stock as of the applicable date.
     For purposes of this Agreement,  the fair market value as of the applicable
     date shall mean with respect to the common shares,  the average between the
     high and low bid and asked  prices for such  shares on the over the counter
     market on the last  business day prior to the date on which the value is to
     be determined  (or the next preceding date on which sales occurred if there
     were no sales on such date).

     For purposes of this Agreement,  the term "income from operations" shall be
     computed without respect to the bonus payable to the Executive  pursuant to
     this Section  5(b)(i) and shall exclude any gains or losses realized by the
     Company on the sale or other  disposition  of its assets (other than in the
     ordinary  course of business).  Such income from  operations of the Company
     shall be determined on a consolidated  basis by the independent  accountant
     regularly retained by the Company,  subject to the foregoing  provisions of
     this  subparagraph  (i) in accordance  with generally  accepted  accounting
     principles.  Said  determination  and  payment of such bonus  shall be made
     within ninety (90) days following the end of the fiscal year of the Company
     and the  determination  by the  accountant  shall  be  final,  binding  and
     conclusive  upon all parties  hereto.  In the event the  audited  financial
     statements are not issued within such ninety-day  period, the Company shall
     make  the  payment  due  hereunder  (if any)  based on its best  reasonable
     estimate of any  liability  hereunder,  which amount shall be reconciled by
     both  parties once the audited  financial  statements  are issued.  Company
     shall  have the  ability  to  advance  amounts  to  Executive  based on the
     projected  amount of the bonus  compensation to be paid  hereunder.  In the
     event that such advance payments are in excess of the amount due hereunder,
     any such excess shall be reimbursed  to Company by Executive  within ninety
     (90) days  following  the end of the fiscal year. In the event such advance
     payments  are less than the amount of said bonus as  determined  hereunder,
     any additional amount due Executive shall be


                                        2
<PAGE>
     paid within  ninety (90) days  following  the end of the fiscal year of the
     Company.

2.   Section  19 shall be  amended  by  adding at the end of such  Section,  the
     following language:

     Executive shall be awarded, effective January 6, 1999, an option to acquire
     25,000  shares of the common  stock of Company at the fair market  value of
     such shares on January 5, 1999.  Such option  shall be awarded to Executive
     by Company  pursuant to the terms of an Award  Agreement  which is attached
     hereto and incorporated herein by reference as Exhibit C.

Except as modified above, the terms of the Employment Agreement, as amended, are
hereby  affirmed  and  ratified  by  the  parties.

IN  WITNESS  WHEREOF,  this  Eighth  Amendment  to Employment Agreement has been
executed  as  of  the  day  and  year  first  above  written.

WITNESSES:                         POMEROY  COMPUTER  RESOURCES,  INC.


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


- -----------------------              By:   ------------------------------


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


- -----------------------           --------------------------------------
                                   DAVID  B.  POMEROY,  II,  Executive


                                        3
<PAGE>
                     NINTH AMENDMENT TO EMPLOYMENT AGREEMENT


THIS  NINTH  AMENDMENT  TO EMPLOYMENT AGREEMENT is made effective the 6th day of
January,  2000,  by  and  between  POMEROY  COMPUTER RESOURCES, INC., a Delaware
corporation  ("Company")  and  DAVID  B.  POMEROY,  II  (the  "Executive").

WHEREAS,  on  the  12th  day  of  March, 1992, Company and Executive executed an
Employment  Agreement  ("Agreement")  that  became  effective on the date of the
closing  of  the  initial  public  offering of the Company (April 10, 1992); and

WHEREAS, Company and Executive entered into an Amendment to Employment Agreement
effective  July  6,  1993;  and

WHEREAS,  Company  and  Executive  entered into a Second Amendment to Employment
Agreement  effective  October  14,  1993;

WHEREAS,  Company  and  Executive  entered  into a Third Amendment to Employment
Agreement  effective  January  6,  1995;

WHEREAS,  Company  and  Executive  entered into a Fourth Amendment to Employment
Agreement  effective  for  the  fiscal  year  ending  January  5,  1996;

WHEREAS,  Company  and  Executive  entered  into a Fifth Amendment to Employment
Agreement  effective  January  6,  1996;

WHEREAS,  Company  and  Executive  entered  into a Sixth Amendment to Employment
Agreement  effective  January  6,  1997;

WHEREAS,  Company  and  Executive entered into a Seventh Amendment to Employment
Agreement  effective  January  6,  1998;  and

WHEREAS,  Company  and  Executive entered into an Eighth Amendment to Employment
Agreement  effective  January  6,  1999;  and

WHEREAS,  Company  and  Executive  desire to amend the Agreement, as amended, to
reflect  certain  changes  agreed  upon  by  Company  and  Executive  regarding
compensation  payable  to  Executive  for  the  2000 fiscal year and thereafter.

NOW,  THEREFORE,  in  consideration  of  the  foregoing  premises and the mutual
covenants  hereinafter  set  forth,  the  parties  hereto  covenant and agree as
follows:


                                        1
<PAGE>
1.   Section 5(a)(iii) shall be amended as follows:

          (iii)During the Company's 2000 fiscal year, Executive shall be paid at
               the annual  rate of Four  Hundred  Ninety-Five  Thousand  Dollars
               ($495,000.00).  This rate shall continue for each subsequent year
               of the Agreement unless modified by the compensation committee as
               provided in Section 5(a)(iv).

2.   Section 5(b)(i) is amended commencing with the 2000 fiscal year as follows:

     (i)  Executive shall be entitled to a bonus and non-qualified  stock option
          award for the 2000 fiscal  year in the event  Employee  satisfies  the
          applicable  criteria set forth below of the income from operations (as
          defined) of the Company for 2000, as follows:

          (i)  Income from operations greater than  $40,000,000.00 but less than
               or equal to  $45,000,000.00  = $200,000.00  cash bonus and 25,000
               non-qualified stock options;

          (ii) Income from operations greater than  $45,000,000.00 but less than
               or equal to  $50,000,000.00  = $400,000.00  cash bonus and 50,000
               non-qualified stock options; or

          (iii)Income from operations greater than  $50,000,000.00 = $600,000.00
               cash bonus and 75,000 non - qualified stock options.

     Within  thirty (30) days of the  conclusion  of the 2000 fiscal year of the
     Corporation  and each fiscal year  thereafter,  Executive and Company shall
     agree upon the threshold of operating income to be utilized for determining
     any bonus and  non-qualified  stock  options to be awarded to Executive for
     such  year.  Such  bonus and  non-qualified  stock  option  awards for each
     subsequent  year of this  Agreement  shall be consistent  with  Executive's
     prior plan.

     Any award of stock options to acquire the common stock of the Company shall
     be at the fair market value of such common stock as of the applicable date.
     For purposes of this Agreement,  the fair market value as of the applicable
     date shall mean with respect to the common shares,  the average between the
     high and low bid and asked  prices for such  shares on the over the counter
     market on the last  business day prior to the date on which the value is to
     be determined  (or the next preceding date on which sales occurred if there
     were no sales on such date).

     For purposes of this Agreement,  the term "income from operations" shall be
     computed without respect to the bonus payable to the Executive  pursuant to
     this Section  5(b)(i) and shall exclude any gains or losses realized by the
     Company on the sale or other  disposition  of its assets (other than in the
     ordinary  course of business).  Such income from  operations of the Company
     shall be determined on a consolidated  basis by the independent  accountant
     regularly retained by the


                                        2
<PAGE>
     Company,  subject to the foregoing  provisions of this  subparagraph (i) in
     accordance   with   generally   accepted   accounting   principles.    Said
     determination  and payment of such bonus  shall be made within  ninety (90)
     days  following  the  end  of  the  fiscal  year  of the  Company  and  the
     determination by the accountant shall be final, binding and conclusive upon
     all parties hereto. In the event the audited  financial  statements are not
     issued within such  ninety-day  period,  the Company shall make the payment
     due  hereunder  (if  any)  based  on its best  reasonable  estimate  of any
     liability hereunder,  which amount shall be reconciled by both parties once
     the audited financial statements are issued. Company shall have the ability
     to advance amounts to Executive based on the projected  amount of the bonus
     compensation to be paid hereunder.  In the event that such advance payments
     are in  excess  of the  amount  due  hereunder,  any such  excess  shall be
     reimbursed to Company by Executive  within  ninety (90) days  following the
     end of the fiscal year.  In the event such  advance  payments are less than
     the amount of said bonus as determined hereunder, any additional amount due
     Executive  shall be paid within  ninety (90) days  following the end of the
     fiscal year of the Company.

3.   Section 5(g) of the  Agreement is amended by  inserting  the  words"Fifteen
     Hundred  Dollars  ($1,500.00)  per  month" in lieu of "One  Thousand  Three
     Hundred and Fifty Dollars ($1,350.00)".

4.   Section 5(j) shall be amended by the following new Section 5(j):

     During the term of this  Agreement,  Company  shall pay  Executive (or to a
     legal  entity  controlled  by him) the sum of Seven  Thousand  Nine Hundred
     Sixteen  Dollars  and  Sixty-Seven  Cents  ($7,916.67)  per month to enable
     Company to utilize  real estate  owned by  Executive  (or such legal entity
     controlled  by Executive  that owns such real  estate) in Desert  Mountain,
     Arizona,  for the  purpose of  conducting  business  related  to  Company's
     operation in the midwest and southwest  portions of the United States,  and
     for periodic Board of Directors meetings. Company and Executive shall agree
     upon  designated  times for use of such property for the purposes set forth
     above.

5.   Section  19 shall be  amended  by  adding at the end of such  Section,  the
     following language:

     Executive  shall be awarded,  effective  December  15,  1999,  an option to
     acquire  50,000  shares of the common  stock of Pomeroy at the fair  market
     value of such shares on December 15, 1999.  Such option shall be awarded to
     Executive by Company  pursuant to the terms of an Award  Agreement which is
     attached hereto and incorporated herein by reference as Exhibit C.

Except as modified above, the terms of the Employment Agreement, as amended, are
hereby  affirmed  and  ratified  by  the  parties.

IN  WITNESS  WHEREOF,  this  Ninth  Amendment  to  Employment Agreement has been
executed  as  of  the  day  and  year  first  above  written.


                                        3
<PAGE>
WITNESSES:                         POMEROY  COMPUTER  RESOURCES,  INC.

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

- -------------------------          By:   ----------------------------------


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

- -----------------------               -------------------------------------
                                   DAVID  B.  POMEROY,  II,  Executive


                                        4
<PAGE>
                     FIRST AMENDMENT TO EMPLOYMENT AGREEMENT


     This First Amendment of Employment Agreement is made effective September 1,
1999,  by  and  between  Pomeroy  Select Integration Solutions, Inc., a Delaware
corporation,  ("Company"),  and  Stephen  E.  Pomeroy  ("Employee").

     WHEREAS,  on the 6th day of January, 1999, Company and Employee executed an
Employment  Agreement  ("Agreement");

     WHEREAS,  pursuant  to  Section  16  of the Agreement, the parties have the
right  to  amend  such  Agreement;

     WHEREAS,  Company  and  Employee  desire  to amend the Agreement to reflect
certain  changes  agreed  upon  by  Company and Employee regarding compensation.

     NOW,  THEREFORE,  in consideration of the foregoing premises and the mutual
covenants  hereinafter  set  forth,  the  parties  hereto  covenant and agree as
follows:

1.     Line  2  of  Section  2 of the Agreement is amended by inserting the year
"1999"  in  lieu  of  the  year  "1996";

1.          Effective  September  1,  1999,  Section  5(a)  of  the Agreement is
amended  by  inserting  the  sum  of  Two Hundred Seventy-Five  Thousand Dollars
($275,000.00) in lieu of One Hundred Seventy-Five Thousand Dollars ($175,000.00)
as  the  base  annual  salary  of  Employee.
2.
3.          Pursuant  to  the  provisions  of  Section 5(e) of the Agreement, in
consideration  of  Employee's  performance  in  identifying  various acquisition
candidates  and implementing the acquisition of various entities or their assets
by  Company and its parent company, Pomeroy Computer Resources, Inc. during this
current  fiscal  year of Company, Company shall pay Employee a cash bonus of Two
Hundred  Thousand  Dollars  ($200,000.00)  on  or  before  October  15,  1999.
4.
5.          Except  as modified above, the terms of the Employment Agreement, as
amended,  are  hereby  affirmed  and  ratified  by  the  parties.
6.
7.          IN WITNESS WHEREOF, this First Amendment to Employment Agreement has
been  executed  as  of  the  day  and  year  first  above  written.
8.
9.
   ----------------------------------------
10.                                         POMEROY  SELECT  INTEGRATION
                                            SOLUTIONS,  INC.
11.
12.
13.

   ----------------------------------------
14.                                         By:


<PAGE>
15.
16.
17.
18.
19.
20.
21.
22.                                        Stephen  E.  Pomeroy
   ----------------------------------------
23.
24.


<PAGE>

<TABLE>
<CAPTION>
                     Pomeroy Computer Resources, Inc.
              Exhibit 11 - Computation of Earnings Per Share
                (in thousands, except per share amounts)

                                                   Fiscal  Years
                                              -------------------------
                                               1997     1998     1999
                                              -------  -------  -------
<S>                                           <C>      <C>      <C>
BASIC
Weighted average common shares
outstanding                                    11,052   11,466   11,728
                                              =======  =======  =======

Net income                                    $16,313  $20,159  $24,882
                                              =======  =======  =======

Net income per common share                   $  1.48  $  1.76  $  2.12
                                              =======  =======  =======

DILUTED
Weighted average common shares
outstanding                                    11,052   11,466   11,728

Dilutive effect of stock options outstanding
during the period                                 315      285       87

Total common and common equivalent
                                              -------  -------  -------
shares                                         11,367   11,751   11,815
                                              =======  =======  =======

Net income                                    $16,313  $20,159  $24,882
                                              =======  =======  =======

Net income per common share                   $  1.44  $  1.72  $  2.11
                                              =======  =======  =======


<PAGE>
</TABLE>

<TABLE>
<CAPTION>
                                                     EXHIBIT 21

                                  Subsidiaries of Pomeroy Computer Resources, Inc.


Subsidiary                                                                                   State of Incorporation
- -----------                                                                                  ----------------------
<S>                                                                                          <C>
Technology Integration Financial Services, Inc.
f/k/a Pomeroy Computer Leasing Company, Inc.                                                 Kentucky

The subsidiary does business under the name Technology Integration Financial Services, Inc.

Pomeroy Select Integration Solutions, Inc.                                                   Delaware

Pomeroy Computer Resources  Holding Company, Inc.                                            Delaware

Pomeroy Computer Resources Sales Company, Inc.                                               Delaware

Pomeroy Select Advisory Services, Inc.                                                       Delaware

T.I.F.S. Advisory Services, Inc.                                                             Delaware

Acme Data Services, LLC                                                                      Delaware

Pomeroy Computer Resources Operations, LLP                                                   Kentucky


<PAGE>
</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The  following Financial Data Schedule contains standard data for the year ended
January  5,  2000.
</LEGEND>
<MULTIPLIER> 1000

<S>                                     <C>
<PERIOD-TYPE>                           YEAR
<FISCAL-YEAR-END>                       JAN-05-2000
<PERIOD-START>                          JAN-06-1999
<PERIOD-END>                            JAN-05-2000
<CASH>                                        1737
<SECURITIES>                                     0
<RECEIVABLES>                               202661
<ALLOWANCES>                                  2406
<INVENTORY>                                  38858
<CURRENT-ASSETS>                            247075
<PP&E>                                       25276
<DEPRECIATION>                                9804
<TOTAL-ASSETS>                              333141
<CURRENT-LIABILITIES>                       185949
<BONDS>                                          0
                            0
                                      0
<COMMON>                                       118
<OTHER-SE>                                  140103
<TOTAL-LIABILITY-AND-EQUITY>                333141
<SALES>                                     756757
<TOTAL-REVENUES>                            756757
<CGS>                                       652503
<TOTAL-COSTS>                               652503
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                               346
<INTEREST-EXPENSE>                            3858
<INCOME-PRETAX>                              41746
<INCOME-TAX>                                 16864
<INCOME-CONTINUING>                          24882
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                 24882
<EPS-BASIC>                                 2.12
<EPS-DILUTED>                                 2.11



</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The following Financial Data Schedule contains restated standard reports for the
year  ended  January  5,  1999.
</LEGEND>
<RESTATED>
<MULTIPLIER> 1000

<S>                                     <C>
<PERIOD-TYPE>                           YEAR
<FISCAL-YEAR-END>                       JAN-05-1999
<PERIOD-START>                          JAN-06-1998
<PERIOD-END>                            JAN-05-1999
<CASH>                                        3962
<SECURITIES>                                     0
<RECEIVABLES>                               164991
<ALLOWANCES>                                   598
<INVENTORY>                                  33333
<CURRENT-ASSETS>                            204370
<PP&E>                                       23796
<DEPRECIATION>                               10323
<TOTAL-ASSETS>                              254226
<CURRENT-LIABILITIES>                       133006
<BONDS>                                          0
                            0
                                      0
<COMMON>                                       117
<OTHER-SE>                                  112872
<TOTAL-LIABILITY-AND-EQUITY>                254226
<SALES>                                     627928
<TOTAL-REVENUES>                            627928
<CGS>                                       543764
<TOTAL-COSTS>                               543764
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                               141
<INTEREST-EXPENSE>                            2670
<INCOME-PRETAX>                              32568
<INCOME-TAX>                                 12409
<INCOME-CONTINUING>                          20159
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                 20159
<EPS-BASIC>                                 1.76
<EPS-DILUTED>                                 1.72



</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The following Financial Data Schedule contains restated standard reports for the
year  ended  January  5,  1998.
</LEGEND>
<RESTATED>
<MULTIPLIER> 1000

<S>                                     <C>
<PERIOD-TYPE>                           YEAR
<FISCAL-YEAR-END>                       JAN-05-1998
<PERIOD-START>                          JAN-06-1997
<PERIOD-END>                            JAN-05-1998
<CASH>                                         380
<SECURITIES>                                     0
<RECEIVABLES>                                99707
<ALLOWANCES>                                   578
<INVENTORY>                                  39160
<CURRENT-ASSETS>                            140063
<PP&E>                                       17316
<DEPRECIATION>                                6770
<TOTAL-ASSETS>                              167264
<CURRENT-LIABILITIES>                        77035
<BONDS>                                          0
                            0
                                      0
<COMMON>                                       114
<OTHER-SE>                                   88663
<TOTAL-LIABILITY-AND-EQUITY>                167264
<SALES>                                     491448
<TOTAL-REVENUES>                            491448
<CGS>                                       426742
<TOTAL-COSTS>                               426742
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                               325
<INTEREST-EXPENSE>                             974
<INCOME-PRETAX>                              25820
<INCOME-TAX>                                  9507
<INCOME-CONTINUING>                          16313
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                 16313
<EPS-BASIC>                                 1.48
<EPS-DILUTED>                                 1.44


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission