SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q
    [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
                       For the quarter ended June 30, 2005
                                       OR
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                                   SECURITIES
                              EXCHANGE ACT OF 1934

                  For the transition period from____ to ____ .

                         Commission file number: 0-28926

                                   ePlus inc.

             (Exact name of registrant as specified in its charter)

                            Delaware              54-1817218

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

              13595 Dulles Technology Drive, Herndon, VA 20171-3413
               (Address, including zip code, of principal offices)

       Registrant's telephone number, including area code: (703) 984-8400


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

   Indicate by check mark whether the registrant is an accelerated filer (as
        defined in Rule 12b-2 of the Exchange Act). Yes [ ___] No [ X ]

The  number of shares of common  stock  outstanding  as of August 8,  2005,  was
8,469,792.



                                TABLE OF CONTENTS

                           ePlus inc. AND SUBSIDIARIES



Part I.  Financial Information:
                                                                                                             

         Item 1.  Financial Statements - Unaudited:

                  Condensed Consolidated Balance Sheets as of March 31, 2005 and June 30, 2005                      2

                  Condensed Consolidated Statements of Earnings, Three Months Ended June 30, 2004 and 2005          3

                  Condensed Consolidated Statements of Cash Flows, Three Months Ended June 30, 2004 and 2005        4

                  Notes to Condensed Consolidated Financial Statements                                              6

         Item 2.  Management's Discussion and Analysis of Results of Operations and Financial Condition            11

         Item 3.  Quantitative and Qualitative Disclosures About Market Risk                                       21

         Item 4.  Controls and Procedures                                                                          21


Part II. Other Information:

         Item 1.  Legal Proceedings                                                                                22

         Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds                                      22

         Item 3.  Defaults Upon Senior Securities                                                                  22

         Item 4.  Submission of Matters to a Vote of Security Holders                                              22

         Item 5.  Other Information                                                                                22

         Item 6.  Exhibits                                                                                         23

Signatures                                                                                                         24

                                       1


ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
                                                                         As of March 31, 2005    As of June 30, 2005
                                                                        ----------------------  ---------------------
                                                                                          
ASSETS

Cash and cash equivalents                                               $         38,851,714    $         22,233,273
Accounts receivable, net of allowance for doubtful accounts of
  $1,959,049 and $1,999,581 as of March 31, 2005 and  June 30,
  2005, respectively                                                              93,555,462             106,434,210
Notes receivable                                                                     114,708                 346,000
Inventories                                                                        2,116,855               2,966,353
Investment in leases and leased equipment - net                                  189,468,926             196,411,966
Property and equipment - net                                                       6,647,781               6,301,320
Other assets                                                                       3,859,791               3,539,028
Goodwill                                                                          26,125,212              26,125,212
                                                                        ----------------------  ---------------------
 TOTAL ASSETS                                                           $        360,740,449    $        364,357,362
                                                                        ======================  =====================

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
Accounts payable - equipment                                            $          8,965,022    $         13,078,093
Accounts payable - trade                                                          55,332,993              63,446,474
Salaries and commissions payable                                                     771,487                 654,687
Accrued expenses and other liabilities                                            32,945,931              21,486,614
Income taxes payable                                                                      -                  364,778
Recourse notes payable                                                             6,264,897               6,412,723
Non-recourse notes payable                                                       114,838,994             116,963,549
Deferred tax liability                                                             9,519,309               9,148,067
                                                                        ----------------------  ---------------------
Total Liabilities                                                                228,638,633             231,554,985


COMMITMENTS AND CONTINGENCIES (Note 8)                                                    -                       -

STOCKHOLDERS' EQUITY

Preferred stock, $.01 par value; 2,000,000 shares authorized;
  none issued or outstanding                                                              -                       -
Common stock, $.01 par  value;  25,000,000 shares  authorized;
  10,807,392  issued  and 8,581,492  outstanding at  March 31,
  2005 and 10,810,592 issued and 8,529,692 outstanding at June
  30, 2005                                                              $            108,074    $            108,106
Additional paid-in capital                                                        65,181,862              65,218,009
Treasury stock, at cost, 2,225,900 and 2,280,900 shares, respectively            (22,887,881)            (23,510,131)
Retained earnings                                                                 89,499,096              90,796,229
Accumulated other comprehensive income -
  Foreign currency translation adjustment                                            200,665                 190,164
                                                                        ----------------------  ---------------------
Total Stockholders' Equity                                                       132,101,816             132,802,377
                                                                        ----------------------  ---------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                              $        360,740,449    $        364,357,362
                                                                        ======================  =====================

See Notes to Condensed Consolidated Financial Statements.

                                       2


ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)
                                                                                        Three Months Ended
                                                                                              June 30,
                                                                                    2004                     2005
                                                                        ---------------------------------------------
                                                                                          
REVENUES

Sales of product                                                        $         91,968,861    $        134,869,844
Lease revenues                                                                    12,155,741              11,294,197
Fee and other income                                                               2,574,131               3,639,760
                                                                        ---------------------------------------------
TOTAL REVENUES                                                                   106,698,733             149,803,801
                                                                        ---------------------------------------------

COSTS AND EXPENSES

Cost of sales, product                                                            82,160,785             122,106,503
Direct lease costs                                                                 2,676,998               3,777,145
Professional and other fees                                                        1,764,765                 947,313
Salaries and benefits                                                             10,798,131              14,793,571
General and administrative expenses                                                4,219,475               4,461,489
Interest and financing costs                                                       1,392,137               1,537,725
                                                                        ---------------------------------------------
TOTAL COSTS AND EXPENSES                                                         103,012,291             147,623,746
                                                                        ---------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                                         3,686,442               2,180,055
                                                                        ---------------------------------------------

PROVISION FOR INCOME TAXES                                                         1,511,441                 882,922
                                                                        ---------------------------------------------

NET EARNINGS                                                            $          2,175,001    $          1,297,133
                                                                        =============================================

NET EARNINGS PER COMMON SHARE - BASIC                                   $               0.24    $               0.15
                                                                        =============================================

NET EARNINGS PER COMMON SHARE - DILUTED                                 $               0.23    $               0.14
                                                                        =============================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                                        8,921,590               8,545,744
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                                      9,407,252               9,042,438

See Notes to Condensed Consolidated Financial Statements.

                                       3


ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
                                                                                        Three Months Ended
                                                                                              June 30,
                                                                                    2004                     2005
                                                                        ---------------------------------------------
                                                                                          
Cash Flows From Operating Activities:
   Net earnings                                                         $          2,175,001    $          1,297,133
   Adjustments to reconcile net earnings to net cash used in
     operating activities:
        Depreciation and amortization                                              3,293,081               3,989,151
        Provision for credit losses                                                 (196,330)                (40,006)
        Tax benefit of stock options exercised                                            -                    4,782
        Deferred taxes                                                               193,104                (371,242)
        Gain on sale of operating lease equipment                                   (206,699)               (115,797)
        Payments from lessees directly to lenders                                 (1,000,711)             (1,424,588)
        (Gain) loss on disposal of property and equipment                             (4,306)                  6,436
        Changes in:
          Accounts receivable                                                    (18,305,032)            (12,838,742)
          Notes receivable                                                           (34,109)               (231,292)
          Inventories                                                             (2,691,015)               (849,498)
          Investment in leases and leased equipment-net                            1,857,269               1,751,280
          Other assets                                                              (310,217)                320,763
          Accounts payable - equipment                                            (1,016,838)              4,113,071
          Accounts payable - trade                                                10,143,642               8,113,481
          Salaries and commissions payable, accrued expenses and
            other liabilities                                                      4,084,882             (11,211,339)
                                                                        ---------------------------------------------
                  Net cash used in operating activities                           (2,018,278)             (7,486,407)
                                                                        ---------------------------------------------

Cash Flows From Investing Activities:
   Proceeds from sale of operating lease equipment                                   340,719                 380,563
   Purchases of operating lease equipment                                         (4,890,867)            (12,206,388)
   Proceeds from sale of property and equipment                                           -                   44,205
   Purchases of property and equipment                                              (352,128)               (524,918)
   Cash used in acquisitions, net of cash acquired                                (5,000,000)                     -
                                                                        ---------------------------------------------
                  Net cash used in investing activities                           (9,902,276)            (12,306,538)
                                                                        ---------------------------------------------


                                       4


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

                                                                                    2004                     2005
                                                                        ---------------------------------------------
                                                                                          
Cash Flows From Financing Activities:
     Borrowings:
       Non-recourse                                                     $          2,917,525    $         17,164,171
     Repayments:
       Non-recourse                                                               (9,394,540)            (13,536,139)
     Purchase of treasury stock                                                     (492,552)               (622,250)
     Proceeds from issuance of capital stock, net of expenses                        105,954                  31,397
     Net borrowings from lines of credit                                           2,397,971                 147,826
                                                                        ---------------------------------------------
                  Net cash provided by (used in) financing activities             (4,465,642)              3,185,005
                                                                        ---------------------------------------------

Effect of Exchange Rate Changes on Cash                                              (13,286)                (10,501)
                                                                        ---------------------------------------------
Net Decrease in Cash and Cash Equivalents                                        (16,399,482)            (16,618,441)

Cash and Cash Equivalents, Beginning of Period                                    25,155,011              38,851,714
                                                                        ---------------------------------------------

Cash and Cash Equivalents, End of Period                                $          8,755,529    $         22,233,273
                                                                        =============================================

Supplemental Disclosures of Cash Flow Information:
       Cash paid for interest                                           $            763,834    $            690,864
                                                                        =============================================
       Cash paid for income taxes                                       $            218,922    $            723,238
                                                                        =============================================

See Notes To Condensed Consolidated Financial Statements.

                                       5

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



1. RECLASSIFICATION OF CONDENSED CONSOLIDATED  STATEMENTS OF CASH FLOWS

Based on concerns raised by the staff of the Securities and Exchange  Commission
("SEC") in guidance  posted on the SEC website on February  15, 2005  concerning
the  previous  presentation  of the cash  flow  effects  of  long-term  customer
receivables,  including sales-type lease receivables,  management has determined
it is appropriate to change the  classification of all cash flows related to our
direct  financing  and  sales-type  lease  transactions   within  the  condensed
consolidated  statements of cash flows.  When we finance  equipment  relating to
direct  financing  and  sales-type  lease  transactions,  generally  no  cash is
initially received from the customer and, therefore, the transaction is recorded
as an  investment  in  lease  receivables.  Increases  in  investment  in  lease
receivables due to new  transactions and decreases due to cash payments are both
reflected in  operating  activities.  All  intercompany  transactions  have been
eliminated and, therefore, there are no intercompany cash flows reflected in the
condensed consolidated statements of cash flows. Historically, we classified the
cash flows from direct financing and sales-type  leases as investing  activities
in the condensed  consolidated  statement of cash flows.  We are now classifying
these  cash  flows  as  operating  activities  in  the  condensed   consolidated
statements of cash flows. Therefore, no cash amounts related to direct financing
or  sales-type  leases are  classified  as investing  activities.  The condensed
consolidated   statement  of  cash  flows  has  been  adjusted  to  reflect  the
reclassification of these cash flows from investing activities as follows:

                                                                                  Three Months Ended June 30, 2004
                                                                                As Previously
                                                                                  Reported            As Restated
                                                                        ---------------------------------------------
                                                                                          
Cash Flows From Operating Activities:
     Decrease in investment in leases and leased equipment - net        $                 -     $          1,857,269
     Write-off of non-recourse debt                                                 (402,217)                     -
     Gain on sale of operating lease equipment                                            -                 (206,699)
     Net cash used in operating activities                                        (4,071,065)             (2,018,278)

Cash Flows From Investing Activities:
     Decrease in investment in direct financing and sales-type leases              2,259,486                      -
     Proceeds from sale of operating equipment                                       134,020                 340,719
     Net cash used in investing activities                                        (7,849,489)             (9,902,276)


2. BASIS OF PRESENTATION

The unaudited condensed  consolidated interim financial statements of ePlus inc.
and subsidiaries included herein have been prepared by us, pursuant to the rules
and regulations of the SEC and reflect all adjustments  that are, in the opinion
of  management,  necessary  for a fair  statement  of  results  for the  interim
periods.  All adjustments made were normal,  recurring  accruals.  Certain prior
period  amounts  have been  reclassified  to  conform  to the  current  period's
presentation.

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

For the quarters ended June 30, 2005 and 2004,  accumulated other  comprehensive
income  decreased  $10,501  and  $13,286,   respectively,   resulting  in  total
comprehensive income of $1,286,632 and $2,161,715, respectively.

These  interim  financial  statements  should  be read in  conjunction  with the
financial  statements  and notes  thereto  contained in the our Annual Report on
Form 10-K for the year ended March 31, 2005.  Operating  results for the interim
periods are not necessarily indicative of results for an entire year.

                                       6


3. STOCK BASED COMPENSATION

As of June 30, 2005, we had three stock-based  employee  compensation  plans. We
account for those plans under the recognition and measurement  principles of APB
Opinion  No.  25,  "Accounting  for Stock  Issued  to  Employees,"  and  related
Interpretations   issued  by  the  Financial   Accounting  Standards  Board.  No
stock-based  employee  compensation  cost is  reflected  in net  income,  as all
options  granted  under those  plans had an  exercise  price equal to the market
value of the underlying  common stock on the date of grant.  The following table
illustrates  the effect on net income and  earnings  per share if we had applied
the  fair  value  recognition  provisions  of  SFAS  No.  123,  "Accounting  for
Stock-Based   Compensation,"  as  amended  by  SFAS  No.  148,  "Accounting  for
Stock-Based  Compensation - Transition and Disclosure," to stock-based  employee
compensation:

                                                   Three Months Ended June 30,
                                                    2004                 2005
                                            ------------------------------------
Net earnings, as reported                   $   2,175,001         $   1,297,133
Stock based compensation expense                 (364,427)             (215,284)
                                            ------------------------------------
Net earnings, pro forma                     $   1,810,574         $   1,081,849
                                            ====================================

Basic earnings per share, as reported       $        0.24         $       0.15
Basic earnings per share, pro forma         $        0.20         $       0.13
Diluted earnings per share, as reported     $        0.23         $       0.14
Diluted earnings per share, pro forma       $        0.19         $       0.12



4. INVESTMENTS IN LEASES AND LEASED EQUIPMENT - NET

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

                                                                                As of
                                                                    March 31, 2005   June 30, 2005
                                                                         (In Thousands)
                                                             -------------------  ------------------
                                                                            
Investment in direct financing and sales-type leases-net     $        157,519     $        155,484
Investment in operating lease equipment - net                          31,950               40,928
                                                             -------------------  ------------------
Investments in leases and leased equipment - net             $        189,469     $        196,412
                                                             ===================  ==================


Our net  investment  in leases  is  collateral  for  non-recourse  and  recourse
equipment notes, if any.


                                       7

INVESTMENT IN DIRECT FINANCING AND SALES-TYPE LEASES

Our  investment  in direct  financing  and  sales-type  leases  consists  of the
following:

                                                                               As of
                                                                   March 31, 2005  June 30, 2005
                                                                          (In Thousands)
                                                                 ---------------  ---------------
                                                                             
Minimum lease payments                                           $     151,139     $    149,008
Estimated unguaranteed residual value (1)                               23,794           23,229
Initial direct costs, net of amortization (2)                            1,850            1,841
Less:  Unearned lease income                                           (16,208)         (15,539)
       Reserve for credit losses                                        (3,056)          (3,055)
                                                                 ---------------  ---------------
Investment in direct finance and sales-type leases - net         $     157,519    $     155,484
                                                                 ===============  ===============

(1)   Includes estimated unguaranteed residual  values under  SFAS 140 of  $801,025  and $1,142,808 as of
      March 31, 2005 and June 30, 2005, respectively, of direct financing leases that were sold.
(2)   Initial direct costs are shown net of amortization of $2,387 and $2,375 at March 31, 2005 and  June
      30, 2005, respectively.


INVESTMENT IN OPERATING LEASE EQUIPMENT

Investment in operating lease equipment primarily  represents leases that do not
qualify as direct financing leases or are leases that are short-term renewals on
a month-to-month status. The components of the net investment in operating lease
equipment are as follows:
                                                               As of
                                                  March 31, 2005   June 30, 2005
                                                         (In Thousands)
                                                 -------------------------------
Cost of equipment under operating leases         $       45,453    $    55,294
Less:  Accumulated depreciation and amortization        (13,503)       (14,366)
                                                 ----------------  -------------
Investment in operating lease equipment - net    $       31,950    $    40,928
                                                 ================  =============

5. PROVISION FOR CREDIT LOSSES

As of  March 31 and June  30,  2005,  our  provisions  for  credit  losses  were
$5,014,905  and  $5,054,911  respectively.  Our provisions for credit losses are
segregated  between our accounts  receivable and our lease assets as follows (in
thousands):

                            Accounts      Investment in Direct
                           Receivable       Financing Leases        Total
                          -------------  ----------------------  -----------
Balance April 1, 2004     $     1,584    $              3,146    $   4,730

Bad Debts Expense               1,131                      -         1,131
Recoveries                       (350)                     -          (350)
Write-offs and other             (406)                    (90)        (496)
                          -------------  ----------------------  -----------
Balance March 31, 2005          1,959                   3,056        5,015
                          -------------  ----------------------  -----------

Bad Debts Expense                 190                      -           190
Recoveries                        (98)                     -           (98)
Write-offs and other              (52)                     -           (52)
                          -------------  ----------------------  -----------
Balance June 30, 2005     $     1,999    $              3,056    $   5,055
                          =============  ======================  ===========


                                       8

6. SEGMENT REPORTING

We manage  our  business  segments  on the basis of the  products  and  services
offered.  Our reportable segments consist of our traditional  financing business
unit and our technology sales business unit. The financing  business unit offers
lease-financing  solutions to corporations and governmental entities nationwide.
The technology sales business unit sells information technology ("IT") equipment
and  software  and  related  services  primarily  to  corporate  customers  on a
nationwide   basis.   The   technology   sales   business   unit  also  provides
Internet-based   business-to-business   supply-chain-management   solutions  for
information  technology  and other  operating  resources.  We  evaluate  segment
performance on the basis of segment net earnings.

Both  segments  utilize our  proprietary  software and services  throughout  the
organization. Sales and services and related costs of e-procurement software are
included in the technology  sales  business unit.  Service fees generated by our
proprietary  software  and services are also  included in the  technology  sales
business unit.

The accounting policies of the financing and technology sales business units are
the same as those described in Note 1,  "Organization and Summary of Significant
Accounting  Policies," in our 2005 Form 10-K.  Corporate  overhead  expenses are
allocated  on the basis of revenue  volume,  estimates  of actual  time spent by
corporate staff, and asset utilization, depending on the type of expense.


                                                 Financing      Technology Sales
                                               Business Unit      Business Unit         Total
                                              ---------------  ------------------  ---------------
                                                                          
Three months ended June 30, 2004
Sales of product                              $    1,196,726   $      90,772,135   $   91,968,861
Lease revenues                                    12,155,741                  -        12,155,741
Fee and other income                                 951,859           1,622,272        2,574,131
                                              ---------------  ------------------  ---------------
    Total revenues                                14,304,326          92,394,407      106,698,733
Cost of sales                                        865,483          81,295,302       82,160,785
Direct lease costs                                 2,676,998                  -         2,676,998
Selling, general and administrative expenses       5,439,188          11,343,183       16,782,371
                                              ---------------  ------------------  ---------------
Segment earnings (loss)                            5,322,657            (244,078)       5,078,579
Interest expense                                   1,354,101              38,036        1,392,137
                                              ---------------  ------------------  ---------------
    Earnings (loss) before income taxes       $    3,968,556   $        (282,114)  $    3,686,442
                                              ===============  ==================  ===============
Assets                                        $  208,683,058   $      89,962,939   $  298,645,997
                                              ===============  ==================  ===============

Three months ended June 30, 2005
Sales of product                              $      702,651   $     134,167,193   $  134,869,844
Lease revenues                                    11,294,197                  -        11,294,197
Fee and other income                                 485,559           3,154,201        3,639,760
                                              ---------------  ------------------  ---------------
    Total revenues                                12,482,407         137,321,394      149,803,801
Cost of sales                                        752,991         121,353,512      122,106,503
Direct lease costs                                 3,777,145                  -         3,777,145
Selling, general and administrative expenses       5,220,653          14,981,720       20,202,373
                                              ---------------  ------------------  ---------------
Segment earnings                                   2,731,618             986,162        3,717,780
Interest expense                                   1,495,630              42,095        1,537,725
                                              ---------------  ------------------  ---------------
       Earnings before income taxes           $    1,235,988   $         944,067   $    2,180,055
                                              ===============  ==================  ===============
Assets                                        $  262,380,894   $     101,976,468   $  364,357,362
                                              ===============  ==================  ===============

                                       9



7. EARNINGS PER SHARE

The  weighted  average  number of common  shares used in  determining  basic and
diluted net income per share for the three  months  ended June 30, 2004 and 2005
are as follows:


                                                 Three Months Ended
                                                      June 30,
                                             2004                 2005
                                       -----------------    -----------------
Basic common shares outstanding               8,921,590            8,545,744
Common stock equivalents                        485,662              496,694
                                       -----------------    -----------------
Diluted common shares outstanding             9,407,252            9,042,438
                                       =================    =================


8. COMMITMENTS AND CONTINGENCIES

We are engaged in ordinary and routine  litigation  incidental  to our business.
While we cannot  predict the outcome of these various legal  proceedings,  it is
management's  opinion  that  the  resolution  of these  matters  will not have a
material adverse effect on our financial position or results of operations.


9. RELATED PARTIES

On December 23, 2004,  ePlus inc.  entered into an office lease  agreement  with
Norton  Building 1, LLC, the Landlord,  pursuant to which we lease 50,322 square
feet for use as our  principal  headquarters.  The  property is located at 13595
Dulles Technology Drive,  Herndon,  Virginia.  The term of the lease is for five
years with one five-year  renewal  option.  The annual rent is $19.50 per square
foot for the first year,  with a rent  escalation  of three percent per year for
each year thereafter. Phillip G. Norton is the Trustee of Norton Building 1, LLC
and is Chairman of the Board,  President,  and Chief Executive  Officer of ePlus
inc.  The lease is at or below  market  taking  into  consideration  the  rental
charges and the ability to terminate the lease.  For the three months ended June
30, 2005, rent expense paid to the Landlord was $219,263.

During the quarter ended June 30, 2005,  we reimbursed  the Landlord for certain
construction  costs in the amount of $280,163,  which will be amortized over the
lease term.


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

The following discussion and analysis of our results of operations and financial
condition  should  be  read  in  conjunction  with  the  condensed  consolidated
financial  statements  and the related notes  included in Item 1 of this report,
and our 2005 Form 10-K.

Overview

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

                                       10

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

We have expanded our product and service  offerings  under the  Enterprise  Cost
Management  ("eECM")  model which  represents  the  continued  evolution  of our
original  implementation of ePlus e-commerce products entitled  ePlusSuite.  Our
eECM model is our framework for  combining IT sales and  professional  services,
leasing  and  financing  services,   asset  management  software  and  services,
procurement  software,  and electronic catalog content  management  software and
services. Our current operations consist of traditional financing and technology
sales. The financing business unit generates revenue by offering lease-financing
solutions to corporations and governmental  entities nationwide.  These revenues
are primarily  made up of lease  revenues and sales of products  under eECM. Our
technology  sales business unit generates  revenue from the sale of IT equipment
and software and related  services to  corporations  and  governmental  entities
nationwide. These revenues primarily consist of sales of products under eECM.

Our total sales and  marketing  staff at our 33 locations  in the United  States
consisted of 203 people as of June 30, 2005.

On May 28, 2004, we purchased certain assets and assumed certain  liabilities of
Manchester  Technologies,  Inc.  The  acquisition  added to our IT reseller  and
professional   services   business.    Approximately   125   former   Manchester
Technologies, Inc. personnel have been hired by ePlus as part of the transaction
and are located in four established  offices,  two in metropolitan New York, one
in  South  Florida  and one in  Baltimore.  These  IT  reseller  activities  and
services,  and the  associated  expenses  with this  business  acquisition  have
substantially increased our expenses, and the ability to sell these products and
services is expected to fluctuate  depending  on the  customer  demand for these
products  and  services,  which  to date is still  unproven.  The  products  and
services from this  acquisition  are included in our  technology  sales business
unit segment, and are combined with our other sales of IT products and services.

As a  result  of all  our  acquisitions  and  changes  in the  number  of  sales
locations,  our historical  results of operations and financial position may not
be indicative of our future performance over time.

CRITICAL ACCOUNTING POLICIES

SALES OF PRODUCT. Sales of product includes the following types of transactions:
(1) sales of new or used  equipment  which is not  subject to any type of lease;
(2)  service  revenue  in our  technology  sales  business  unit;  (3)  sales of
off-lease  equipment  to the  secondary  market;  and (4)  sales of  procurement
software.  Sales of new or used equipment are recognized upon shipment and sales
of off-lease  equipment are  recognized  when  constructive  title passes to the
purchaser. Service revenue is recognized as the related services are rendered.

SOFTWARE SALES AND RELATED COSTS.  Revenue from sales of procurement software is
recognized  in  accordance  with the  American  Institute  of  Certified  Public
Accountants Statement of Position (SOP) 97-2, "Software Revenue Recognition," as
amended by SOP 98-4,  "Deferral  of the  Effective  Date of a  Provision  of SOP
97-2,"  and  SOP  98-9,  "Modification  of SOP  97-2  With  Respect  to  Certain
Transactions." We recognize revenue when all the following criteria exist: there
is persuasive  evidence that an arrangement  exists,  delivery has occurred,  no
significant obligations by us related to services essential to the functionality
of the  software  remain  with  regard to  implementation,  the  sales  price is
determinable,  and it is probable that  collection  will occur.  Our  accounting
policy  requires  that  revenue  earned and related  costs  incurred on software
arrangements  involving  multiple  elements be  allocated to each element on the
relative fair values of the elements and recognized when earned. Revenue related
to  maintenance  and support is  recognized  ratably over the  maintenance  term
(usually one year) and revenue  allocated to training,  implementation  or other
services is recognized as the services are performed.

                                       11

Revenue from hosting  arrangements  is recognized  in  accordance  with Emerging
Issues Task Force ("EITF")  00-3,  "Application  of AICPA  Statement of Position
97-2 to  Arrangements  That Include the Right to Use Software  Stored on Another
Entity's  Hardware." Hosting  arrangements that are not in the scope of SOP 97-2
require  that  allocation  of the  portion of the fee  allocated  to the hosting
elements be recognized as the service is provided.

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

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

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

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

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

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

Sales-type leases include a dealer profit or loss that is recorded by the lessor
at the  inception  of the lease.  The  dealer's  profit or loss  represents  the
difference,  at the inception of the lease, between the present value of minimum
lease payments  computed at the interest rate implicit in the lease and its cost
or carrying  amount.  Interest earned on the present value of the lease payments
and residual value is recognized over the lease term using the interest method.

OPERATING  LEASES.  All leases that do not meet the criteria to be classified as
direct  financing or sales-type  leases are  accounted for as operating  leases.
Rental amounts are accrued on a straight-line  basis over the lease term and are
recognized as lease revenue. Our cost of the leased equipment is recorded on the
balance sheet as investment in leases and leased equipment and is depreciated on
a  straight-line  basis over the lease term to our  estimate of residual  value.
Revenue, depreciation expense, and the resulting profit for operating leases are
recorded on a straight-line basis over the life of the lease.

Lease revenues consist of rentals due under operating leases and amortization of
unearned  income on direct  financing and  sales-type  leases.  Equipment  under
operating  leases is recorded at cost and depreciated on a  straight-line  basis
over  the  lease  term to our  estimate  of  residual  value.  For  the  periods
subsequent  to the lease  term,  where  collectibility  is  certain,  revenue is
recognized on an accrual basis. Where  collectibility is not reasonably assured,
revenue is recognized upon receipt of payment from the lessee.


                                       12

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

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

We evaluate residual values on a quarterly basis and record any required changes
in  accordance  with SFAS No.  13,  paragraph  17.d.,  in which  impairments  of
residual value,  other than  temporary,  are recorded in the period in which the
impairment is determined.  Residual values are affected by equipment  supply and
demand and by new product  announcements  by  manufacturers.  In accordance with
accounting  principles  generally  accepted  in the  United  States of  America,
residual value estimates are adjusted downward when such assets are impaired.

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

INITIAL DIRECT COSTS.  Initial direct costs related to the origination of direct
financing or operating  leases are  capitalized  and recorded as part of the net
investment in direct financing leases, or net operating lease equipment, and are
amortized over the lease term.

OTHER SOURCES OF REVENUE.  Amounts charged for hosting arrangements in which the
customer  accesses  the  programs  from an  ePlus-hosted  site and does not have
possession, and for Procure+, our e-procurement software package, are recognized
as services are  rendered.  Amounts  charged for Manage+,  our asset  management
software  service,  are recognized on a straight-line  basis over the period the
services are provided.  Fee and other income also results from:  (1) income from
events that occur after the initial sale of a financial  asset; (2) re-marketing
fees; (3) brokerage fees earned for the placement of financing transactions; (4)
agent fees received  from various  manufacturers  in the IT Technology  business
unit;  (5) settlement  fees related to disputes or litigation;  and (6) interest
and other  miscellaneous  income.  These  revenues are included in fee and other
income in our consolidated statements of earnings.

RESERVE FOR CREDIT  LOSSES.  The reserve for credit  losses is  maintained  at a
level believed by management to be adequate to absorb  potential losses inherent
in our lease and accounts receivable  portfolio.  Management's  determination of
the adequacy of the reserve is based on an evaluation of historical  credit loss
experience,  current economic conditions, volume, growth, the composition of the
lease  portfolio,  and other  relevant  factors.  The  reserve is  increased  by
provisions for potential  credit losses  charged  against  income.  Accounts are
either  written  off or  written  down  when  the  loss  is  both  probable  and
determinable,  after giving consideration to the customer's financial condition,
the value of the underlying collateral and funding status (i.e., discounted on a
non-recourse or recourse basis).


                                       13

CAPITALIZATION  OF COSTS OF  SOFTWARE  FOR  INTERNAL  USE.  We have  capitalized
certain costs for the development of internal-use  software under the guidelines
of SOP  98-1,  "Accounting  for the  Costs of  Computer  Software  Developed  or
Obtained  for  Internal  Use."  These  capitalized  costs  are  included  in our
condensed consolidated balance sheets as a component of property and equipment -
net.  Capitalized costs, net of amortization,  totaled $1,249,864 and $1,232,332
as of March 31, 2005 and June 30, 2005, respectively.

CAPITALIZATION  OF COSTS OF  SOFTWARE  TO BE MADE  AVAILABLE  TO  CUSTOMERS.  In
accordance with SFAS No. 86,  "Accounting  for Costs of Computer  Software to be
Sold, Leased, or Otherwise Marketed," software development costs are expensed as
incurred until technological feasibility has been established, at such time such
costs are  capitalized  until the  product  is made  available  for  release  to
customers.  These capitalized  costs are included in our condensed  consolidated
balance  sheets as a component of other assets.  We had $559,319 and $473,784 of
capitalized costs, net of amortization,  as of March 31, 2005 and June 30, 2005,
respectively.


RESULTS OF  OPERATIONS  - Three  Months  Ended June 30,  2005  Compared to Three
Months Ended June 30, 2004

Total revenues generated by us during the three-month period ended June 30, 2005
were  $149,803,801  compared to revenues of  $106,698,733  during the comparable
period in the prior fiscal year, an increase of 40.4%. The increase is primarily
the result of  increased  sales of product.  Our revenues are composed of sales,
lease, and other revenue,  and may vary considerably from period to period.  See
"POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS."

Sales of product are generated  primarily  through our technology sales business
unit subsidiaries.  In addition, sales of product represented 90.0% and 86.2% of
total  revenue for the three months ended June 30, 2005 and 2004,  respectively.
Sales of product  increased  46.7% to  $134,869,844  during the  current  period
compared to  $91,968,861  generated  during the  comparable  period in the prior
fiscal year.  The increase was a result of higher  demand for our products  from
our existing customers in our technology sales business unit subsidiaries and by
the acquisition of the customer base from Manchester Technologies, Inc. Included
in the sales of  product  in our  technology  sales  business  unit are  certain
service  revenues  that are bundled with sales of equipment  and are integral to
the successful  delivery of such equipment.  We realized a gross margin on sales
of product of 9.5% and 10.7% for the three-month periods ended June 30, 2005 and
2004, respectively.  Our gross margin on sales of product is affected by the mix
and volume of products  sold.  The decline in gross  margin is  attributable  to
purchases  made by several  large  volume  customers  and a general  increase in
competition.

Our lease revenues decreased 7.1% to $11,294,197 for the three months ended June
30, 2005 compared with the  corresponding  period in the prior fiscal year. This
decrease  was due in part to the  reduction in sales of leases due to a decrease
in activity in government-related leases.

For the three months ended June 30, 2005, fee and other income  increased  41.4%
over the  comparable  period  in the prior  fiscal  year.  Fee and other  income
includes  revenues from adjunct  services and fees,  including  broker and agent
fees, support fees, warranty  reimbursements,  monetary settlements arising from
disputes and litigation, and interest income. The current period increase in fee
and other  income is  attributable  to an increase due to fees from new software
and service  engagements,  agent fees,  and interest  income.  Our fee and other
income include earnings from certain  transactions that are in our normal course
of business,  but there is no  guarantee  that future  transactions  of the same
nature,  size or  profitability  will  occur.  Our  ability to  consummate  such
transactions,  and the timing  thereof,  may depend largely upon factors outside
the direct control of management.  The earnings from these types of transactions
in a  particular  period  may not be  indicative  of the  earnings  that  can be
expected in future periods.

For the three months ended June 30, 2005, cost of sales, product increased 48.6%
to  $122,106,503  from  $82,160,785 in the comparable  period in the prior year.
This  is  primarily  attributable  to an  increase  in  customer  demand  for IT
products,  categorized as sales of product,  of 46.7% from our existing customer
base and from customers obtained through recent acquisitions.


                                       14

Our direct lease costs increased 41.1% during the three-month  period ended June
30, 2005 as compared to the same period in the prior fiscal  year.  The increase
is the  result of an  increase  in  operating  lease  depreciation  due to a 32%
increase in our operating lease portfolio.

The  decrease in  professional  and other fees of 46.3%,  or  $817,452,  for the
current  period  over the  comparable  period  in the  prior  fiscal  year,  was
primarily  the  result  of a  decrease  in  fees  that  we  paid  to  Manchester
Technologies,  Inc. for services rendered by people that were subsequently hired
and a decrease in legal and broker fees.

Salaries and benefits  expenses  increased 37.0% during the  three-month  period
ended  June 30,  2005  over the same  period  in the prior  year.  Salaries  and
benefits  expense  increased  due  to a  combination  of  a  13.6%  increase  in
employees,  due in part to the  acquisition  of Manchester  Technologies,  Inc.,
higher  sales  commissions  attributed  to  higher  sales  volume,  and a normal
increase in payroll and benefit expenses.  We employed 651 people as of June 30,
2005 as compared to 573 people at June 30, 2004.

Our general and administrative  expenses increased 5.7% to $4,461,489 during the
three months  ended June 30,  2005,  as compared to the same period in the prior
fiscal  year.  Such  increase  is largely  due to a higher  sales  volume and an
increase  in the number of offices  and  employees,  resulting  partly  from the
Manchester Technologies, Inc. acquisition.

Interest and financing  costs incurred by us for the three months ended June 30,
2005 increased 10.5% due to a slight increase in new lease-related  non-recourse
debt and an  increase in interest  rates on  non-recourse  debt during the three
months ended June 30,  2005,  as compared to the same period in the prior fiscal
year.

Our provision for income taxes  decreased to $882,922 for the three months ended
June 30,  2005  from  $1,511,441  for the  three  months  ended  June 30,  2004,
reflecting effective income tax rates of 40.5% and 41.0% respectively.

The foregoing  resulted in a 40.4% decrease in net earnings for the  three-month
period  ended June 30, 2005 as  compared to the same period in the prior  fiscal
year. Basic and fully diluted earnings per common share were $0.15 and $0.14 for
the three  months ended June 30,  2005,  respectively,  as compared to $0.24 and
$0.23 for the three months ended June 30, 2004, respectively.  Basic and diluted
weighted  average common shares  outstanding for the three months ended June 30,
2005 were 8,545,744 and 9,042,438, respectively. For the three months ended June
30,  2004,  the basic and  diluted  weighted  average  shares  outstanding  were
8,921,590 and 9,407,252, respectively.

LIQUIDITY AND CAPITAL RESOURCES

During the  three-month  period ended June 30, 2005, we used cash flows provided
by  operating  activities  of  $7,486,407  and used cash  flows  from  investing
activities of $12,306,538.  Cash flows provided by financing activities amounted
to $3,185,005 during the same period. The effect of exchange rate changes during
the period used cash flows of $10,501.  The net effect of these cash flows was a
net decrease in cash and cash equivalents of $16,618,441  during the three-month
period.  During the same period, our total assets increased  $3,616,913 or 1.0%.
The cash balance at June 30, 2005 was  $22,233,273 as compared to $38,851,714 at
March 31, 2005.

Based on concerns  raised by the staff of the SEC in guidance  posted on the SEC
website on February 15, 2005  concerning the previous  presentation  of the cash
flow effects of  long-term  customer  receivables,  including  sales-type  lease
receivables,   management  has  determined  it  is  appropriate  to  change  the
classification  of all cash flows related to our direct financing and sales-type
lease transactions within the condensed  consolidated  statements of cash flows.
Historically,  we classified the cash flows from direct financing and sales-type
leases as investing activities in the condensed  consolidated  statement of cash
flows.  We are now classifying  these cash flows as operating  activities in the

                                       15

condensed  consolidated  statements  of cash flows.  Therefore,  no cash amounts
related to direct  financing or  sales-type  leases are  classified as investing
activities. In addition, in performing the reclassifications required by the SEC
guidance  above, we also  discovered  certain  amounts  relating to property and
equipment,  and  operating  leases  which  needed  to  be  reclassified  between
operating and investing  activities.  This  reclassification  decreased net cash
used in operating activities and increased net cash used in investing activities
by $2,052,787.

Our debt financing activities typically provide approximately 80% to 100% of the
purchase price of the equipment purchased by us for lease to our customers.  Any
balance of the purchase  price (our equity  investment  in the  equipment)  must
generally  be  financed  by cash  flow  from  our  operations,  the  sale of the
equipment leased to third parties,  or other internal means.  Although we expect
that the  credit  quality of our leases and our  residual  return  history  will
continue to allow us to obtain such  financing,  no assurances can be given that
such financing will be available on acceptable  terms,  or at all. The financing
necessary to support our leasing  activities  has  principally  been provided by
non-recourse and recourse  borrowings.  Historically,  we have obtained recourse
and  non-recourse  borrowings  from banks and  finance  companies.  Non-recourse
financings  are  loans  whose  repayment  is the  responsibility  of a  specific
customer,  although we may make  representations  and  warranties  to the lender
regarding  the specific  contract or have ongoing  loan  servicing  obligations.
Under a  non-recourse  loan,  we borrow  from a lender  an  amount  based on the
present value of the contractually committed lease payments under the lease at a
fixed rate of interest,  and the lender  secures a lien on the financed  assets.
When the lender is fully repaid from the lease payment, the lien is released and
all  further  rental  or sale  proceeds  are  ours.  We are not  liable  for the
repayment  of  non-recourse  loans  unless we  breach  our  representations  and
warranties in the loan  agreements.  The lender  assumes the credit risk of each
lease, and its only recourse,  upon default by the lessee, is against the lessee
and the specific equipment under lease. During the three-month period ended June
30, 2005,  our  lease-related  non-recourse  debt  portfolio  increased  1.9% to
$116,963,549.

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

Our "Accounts  payable - equipment"  represents  equipment  costs that have been
placed on a lease  schedule,  but for which we have not yet paid. The balance of
unpaid equipment cost can vary depending on vendor terms and the timing of lease
originations.  As of June 30, 2005, we had $13,078,093 of unpaid equipment cost,
as compared to $8,965,022 at March 31, 2005.

Our "Accounts  payable - trade"  increased  14.7% from  $55,332,993 at March 31,
2005 to  $63,446,474 as of June 30, 2005, due to an increase in sales of product
of 16.4% in our  technology  business  unit for the three  months ended June 30,
2005.

Our "Accrued expenses and other liabilities"  includes deferred income,  accrued
salaries and benefits,  and amounts  collected and payable,  such as sales taxes
and lease rental  payments  due to third  parties.  As of June 30, 2005,  we had
$21,486,614 of accrued expenses and other liabilities.

Working  capital for our leasing  business  is  provided  through a  $45,000,000
credit facility,  which expires on July 21, 2006. Participating in this facility
are  Branch   Banking  and  Trust   Company   ($15,000,000),   Bank  of  America
($15,000,000)  and National City Bank  ($15,000,000),  the agent. The ability to
borrow under this  facility is limited to the amount of eligible  collateral  at
any given time. The credit  facility has full recourse to us and is secured by a
blanket lien against all of our assets such as chattel paper (including leases),
receivables,  inventory,  and  equipment  and  including the common stock of all
wholly-owned subsidiaries.

                                       16

The  credit  facility   contains   certain   financial   covenants  and  certain
restrictions  on, among other things,  our ability to make certain  investments,
and sell  assets or merge  with  another  company.  Borrowings  under the credit
facility  bear interest at London  Interbank  Offered  Rates  ("LIBOR")  plus an
applicable  margin or, at our option,  the  Alternate  Base Rate ("ABR") plus an
applicable  margin.  The ABR is the  higher of the Agent  bank's  prime  rate or
Federal  Funds plus  0.5%.  The  applicable  margin is  determined  based on our
recourse funded debt ratio and can range from 1.75% to 2.50% for LIBOR loans and
from 0.0% to 0.25% for ABR loans.  As of June 30,  2005,  we had an  outstanding
balance of $4.0 million on the facility.

In general,  we use the National City Bank facility to pay the cost of equipment
to be put on lease, and we repay borrowings from the proceeds of: (1) long-term,
non-recourse,  fixed  rate  financing  which we obtain  from  lenders  after the
underlying  lease  transaction  is  finalized  or (2)  sales of  leases to third
parties.  The loss of this credit facility could have a material  adverse effect
on our future  results  as we may have to use this  facility  for daily  working
capital and liquidity for our leasing  business.  The availability of the credit
facility is subject to a borrowing  base  formula  that  consists of  inventory,
receivables,  purchased assets, and lease assets.  Availability under the credit
facility may be limited by the asset value of the  equipment  purchased by us or
by terms and conditions in the credit  facility  agreement.  If we are unable to
sell the  equipment  or unable to finance the  equipment  on a  permanent  basis
within a certain  time  period,  the  availability  of credit under the facility
could be  diminished  or  eliminated.  The credit  facility  contains  covenants
relating to minimum tangible net worth, cash flow coverage ratios,  maximum debt
to equity  ratio,  maximum  guarantees of  subsidiary  obligations,  mergers and
acquisitions  and asset sales.  We were in compliance with these covenants as of
June 30, 2005.

ePlus  Technology,  inc. has a credit  facility from GE Commercial  Distribution
Finance  Corporation  ("GECDF") to finance its working capital  requirements for
inventories  and accounts  receivable.  There are two components of this lending
facility: a floor plan credit facility and an accounts receivable facility.

Floor Plan Credit Facility

The  traditional  business  of ePlus  Technology,  inc.  as a seller of computer
technology and related  peripherals and software products is financed through an
agreement  known as a floor plan credit  facility in which interest  expense for
the first thirty to forty-five  days, in general,  is not charged but is paid by
the  supplier/distributor.  The floor plan  liabilities are recorded as accounts
payable-trade,  as they are normally  repaid within the thirty to forty-five day
time-frame and represent an assigned accounts payable originally  generated with
the supplier/distributor. If the thirty to forty-five day obligation is not paid
timely, interest is then assessed at stated contractual rates.

The respective floor plan facility credit limits and actual outstanding balances
were as follows:

                                Credit Limit at     Balance as of      Credit Limit at      Balance as of
Floor Plan Supplier              March 31, 2005     March 31, 2005      June 30, 2005       June 30, 2005
- ------------------------------ ------------------  -----------------  ------------------  ----------------
                                                                              
GE Distribution Finance Corp.  $      75,000,000   $     32,978,262   $      50,000,000   $    40,907,662


The limit is further defined as being $50,000,000 at all times other than during
the Seasonal Uplift Period.  The Seasonal Uplift Period is defined as August 1st
through December 31st each calendar year. During the Seasonal Uplift Period, the
limit increases to $75,000,000.

Accounts Receivable Facility

In addition to the floor plan component, ePlus Technology,  inc. has an accounts
receivable facility through GECDF. The accounts receivable facility was modified
on August 18,  2004 from a limit of  $15,000,000  to  include a Seasonal  Uplift
Period as defined above to $20,000,000.

There was an  outstanding  balance of $2,412,723 and $6,263,471 on this facility
as of June 30, 2005 and March 31, 2005, respectively. The maximum available that
could be borrowed under the accounts  receivable  facility was $15,000,000 as of
June 30, 2005 and March 31, 2005.  Availability under the lines of credit may be
limited  by the asset  value of the  equipment  we  purchase  and may be further
limited by certain covenants and terms and conditions of the facilities. We were
in compliance with these covenants as of June 30, 2005.
                                       17

On June 28,  2004,  we  modified  our credit  facility  agreement  with GECDF to
increase the credit limit to $50,000,000 from  $26,000,000.  The modification on
August 18,  2004 also  included a  provision  that  during the  Seasonal  Uplift
Period, the floor plan credit facility and the accounts receivable facility,  in
aggregate,  could not exceed the $75,000,000  credit limit. On January 10, 2005,
GECDF granted a temporary  credit limit  increase of up to  $25,000,000  through
March 31, 2005.  On July 22,  2005,  we further  modified the GECDF  facility to
include a temporary credit limit increase of up to $25,000,000  through July 31,
2005, after which the Seasonal Uplift Period begins.

The facility provided by GECDF requires a guaranty of up to $10,500,000 by ePlus
inc. The loss of the GECDF credit facility could have a material  adverse effect
on our future  results as we currently  rely on this facility and its components
for daily working  capital and liquidity for our technology  sales business unit
and operational accounts payable functions.

In the  normal  course  of  business,  we may  provide  certain  customers  with
performance guarantees,  which are generally backed by surety bonds. In general,
we would  only be  liable  for the  amount of these  guarantees  in the event of
default in the  performance of our  obligations.  We are in compliance  with the
performance  obligations  under  all  service  contracts  for  which  there is a
performance guarantee,  and we believe that any liability incurred in connection
with  these  guarantees  would  not  have  a  material  adverse  effect  on  our
consolidated results of operations or financial position.

On November 17, 2004, a stock  purchase  program was  authorized by our Board of
Directors.  This program  authorized the repurchase of up to 3,000,000 shares of
our outstanding common stock over a period of time ending no later than November
17, 2005 and is limited to a cumulative purchase amount of $7,500,000.  On March
2, 2005,  our Board of  Directors  approved  an  increase,  from  $7,500,000  to
$12,500,000, for the maximum total cost of shares that could be purchased.

During the three months ended June 30, 2005 and 2004, we repurchased  55,000 and
39,000  shares of our  outstanding  common  stock  for  $622,250  and  $492,552,
respectively. Since the inception of our initial repurchase program on September
20, 2001, and as of June 30, 2005, we had  repurchased  2,280,900  shares of our
outstanding  common  stock at an average cost of $10.31 per share for a total of
$23,510,131.

POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS

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

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

We believe that  comparisons  of  quarterly  results of our  operations  are not
necessarily  meaningful  and that  results for one quarter  should not be relied
upon as an indication of future performance.

                                       18

FACTORS THAT MAY AFFECT FUTURE OPERATING RESULTS

Certain statements  contained in this Form 10-Q, other periodic reports filed by
us under the Securities Exchange Act of 1934, as amended,  and any other written
or oral statements made by us or on our behalf are "forward-looking  statements"
within the meaning of Section 27A of the  Securities Act of 1933 and Section 21E
of the  Securities  Exchange  Act of  1934.  Such  statements  are not  based on
historical fact, but are based upon numerous assumptions about future conditions
that may not occur. Forward-looking statements are generally identifiable by the
use  of  forward-looking  words  such  as  "may,"  "will,"  "should,"  "intend,"
"estimate,"   "believe,"   "expect,"   "anticipate,"   "project,"   and  similar
expressions.   Readers  are  cautioned  not  to  place  undue  reliance  on  any
forward-looking  statements  made by us or on our  behalf.  Any  such  statement
speaks only as the date the statement was made. Actual events,  transactions and
results may materially  differ from the  anticipated  events,  transactions,  or
results   described  in  such   statements.   Our  ability  to  consummate  such
transactions  and achieve such events or results is subject to certain risks and
uncertainties.  Such risks and uncertainties include, but are not limited to the
matters set forth below.

Our  traditional  businesses of equipment  leasing and financing and  technology
sales have the following  risks,  among others,  which are described in our 2005
Form 10-K:

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

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

     -    capital spending by our customers may decrease;

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

     -    inventory and accounts receivable financing may not be available;

     -    our earnings may fluctuate;

     -    we are dependent upon our current management team;

     -    our disclosure  controls and procedures and our internal controls over
          financial  reporting  may not be  effective to detect all errors or to
          detect  and deter  wrongdoing,  fraud or  improper  activities  in all
          instances;

     -    treating stock options and employee stock purchase plan  participation
          as a compensation  expense could  significantly  impair our ability to
          maintain profitability; and

     -    our  assessment  as to the  adequacy  of our  internal  controls  over
          financial  reporting as required by section 404 of the  Sarbanes-Oxley
          Act of 2002 may cause our  operating  expenses to increase.  If we are
          unable to  certify  the  adequacy  of our  internal  controls  and our
          independent  auditors are unable to attest  thereto,  investors  could
          lose confidence in the reliability of our financial statements,  which
          could result in a decrease in the value of our common stock.

Our eECM solution,  introduced in May 2002, has had a limited operating history.
Although we have been in the  business  of  financing  and  selling  information
technology  equipment  since 1990,  we will  encounter  some of the  challenges,
risks,  difficulties  and  uncertainties  frequently  encountered by early-stage
companies using new and unproven  business models in rapidly  evolving  markets.
Some of these challenges relate to our ability to:

     -    increase the total number of users of eECM services;

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

                                       19

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

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

Over the longer term, we expect to derive a significant  portion of our revenues
from our eECM business  model,  which is unproven.  We expect to incur  expenses
that may negatively  impact  profitability.  We also expect to incur significant
sales and marketing,  research and development,  and general and  administrative
expenses in connection  with the development of this business.  As a result,  we
may incur significant expenses,  which may have a material adverse effect on our
future operating results as a whole.

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

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

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

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

     -    the pricing model may not be acceptable to customers;

     -    if we are  unable  to  develop  and  increase  volume  from  our  eECM
          services,  it is  unlikely  that  we will  ever  achieve  or  maintain
          profitability in this business;

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

     -    our ability to adapt to a new market that is  characterized by rapidly
          changing   technology,   evolving  industry  standards,   new  product
          announcements and established competition; and

     -    we may be unable to protect our  intellectual  property rights or face
          claims from third parties for  infringement of their products or incur
          significant  costs to  protect  our  patents,  which  may  affect  our
          earnings.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Although a substantial  portion of the our liabilities are  non-recourse,  fixed
interest  rate  instruments,  we are  reliant  upon  lines of  credit  and other
financing  facilities that are subject to fluctuations in interest rates.  These
instruments were entered into for other than trading  purposes,  are denominated
in U.S.  Dollars,  and,  with the  exception of amounts drawn under the National
City Bank and GE Commercial  Distribution Finance Corporation  facilities,  bear
interest at a fixed rate.  Because the  interest  rate on these  instruments  is
fixed,  changes in  interest  rates  will not  directly  impact our cash  flows.
Borrowings  under  the  National  City and GE  Commercial  Distribution  Finance
Corporation facilities bear interest at a market-based variable rate. Due to the
relatively  short  nature of the  interest  rate  periods,  we do not expect our
operating  results or cash flow to be  materially  affected by changes in market
interest  rates.  As of June 30, 2005,  the aggregate fair value of our recourse
borrowings approximated their carrying value.

During the year ended March 31, 2003, we began  transacting  business in Canada.
As a result,  we have  entered  into lease  contracts  and  non-recourse,  fixed
interest rate  financing  denominated  in Canadian  Dollars.  To date,  Canadian
operations have been insignificant and we believe that potential fluctuations in
currency  exchange  rates  will  not have a  material  effect  on our  financial
position.

                                       20

Item 4.  CONTROLS AND PROCEDURES

As required by Rule 13a-15(b)  under the Securities and Exchange Act of 1934, as
amended  ("Exchange  Act"), we carried out an evaluation,  under the supervision
and with the  participation  of our  management,  including our Chief  Executive
Officer and our Chief Financial Officer,  of the effectiveness of the design and
operation of our disclosure controls and procedures as of the end of the quarter
covered by this report. Based upon that evaluation,  our Chief Executive Officer
and our Chief  Financial  Officer  concluded  that our  disclosure  controls and
procedures  are  effective  in alerting  them,  on a timely  basis,  to material
information relating to us (including our consolidated subsidiaries) required to
be included in the our periodic SEC filings.

There have been no significant  changes in our internal  controls over financial
reporting  during the most recent fiscal quarter that have materially  affected,
or are  reasonably  likely to  materially  affect,  our internal  controls  over
financial reporting.

Disclosure  controls and procedures are our controls and other  procedures  that
are  designed to ensure that  information  required to be disclosed by us in the
reports that we file or submit  under the  Exchange Act is recorded,  processed,
summarized and reported within the time periods specified in the SEC's rules and
forms. Disclosure controls and procedures include, without limitation,  controls
and procedures  designed to ensure that information  required to be disclosed by
us in the reports that we file or submit  under the Exchange Act is  accumulated
and  communicated to our management,  including our Chief Executive  Officer and
Chief Financial  Officer,  as appropriate,  to allow timely decisions  regarding
required disclosure.



PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

We are involved in three lawsuits arising from four separate  leasing  schedules
with a lessee named Cyberco Holdings,  Inc. ("Cyberco").  The Cyberco principals
were allegedly  perpetrating a scam. Cyberco,  related affiliates,  and at least
one  principal  are in Chapter 7  bankruptcy,  and no future lease  payments are
expected. The first two lawsuits, both in the U.S.D.C. for the Southern District
of New  York,  involve  three  of the  schedules,  which  we had  assigned  on a
non-recourse  basis to GMAC Commercial  Finance,  LLC ("GMAC").  GMAC filed suit
against us seeking  repayment of the underlying  non-recourse  promissory  note,
which is  approximately  $10,646,000.  The same day, we filed suit against GMAC,
Travelers Property Casualty Company of America ("Travelers") and Banc of America
Leasing and  Capital,  LLC  ("BoA"),  seeking a  declaratory  judgment  that any
potential liability is covered by our liability policy with Travelers,  and that
we have no liability  to GMAC or BoA.  The two cases have been  administratively
consolidated,  and we  subsequently  dismissed BoA from the suit.  The suits are
proceeding  between us, GMAC and Travelers,  and are in the discovery  phase. We
continue to believe  that we have no liability  to GMAC,  and that  Travelers is
responsible for the costs of defense and any potential judgment.

The third lawsuit,  which stems from the remaining  schedule between Cyberco and
us, is between BoA and us in the Circuit Court for Fairfax County,  Virginia. We
sold the  schedule  to BoA under a Program  Agreement.  BoA seeks to recover its
loss of approximately  $3,063,000.  We are vigorously  asserting our defenses in
this suit,  and believe that we have no liability to BoA, and that  Travelers is
responsible for the costs of defense and any potential judgment.


                                       21

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

                                                                           Total number of
                                                                           shares purchased     Maximum number
                                             Total number                    as part of       of shares that may
                                               of shares       Average        publicly          yet be purchased
                                               purchased      price per     announced plans      under the plans
                    Period                       (1)            share        or programs          or programs
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                    
April 1, 2005 through April 30, 2005         30,000        $  11.20        30,000               621,212            (2)
May 1, 2005 through May 31, 2005             25,000        $  11.97        25,000               557,577            (3)
June 1, 2005 through June 30, 2005               -         $  12.45            -                536,342            (4)


(1)  All shares acquired were in open-market purchases.
(2)  The share purchase authorization in place for the month ended April 30, 2005 had purchase limitations on both the
     number of shares (3,000,000) as well as a  total dollar  cap ($12,500,000). As of  April 30, 2005, the  remaining
     authorized dollar  amount to  purchase shares  was $6,960,058 and,  based on April's  average price per  share of
     $11.204, 621,212 represents the maximum shares that may yet be purchased.
(3)  The share purchase authorization in place for the month ended May 31, 2005 had purchase  limitations on both  the
     number of shares  (3,000,000) as  well as a  total dollar cap  ($12,500,000). As of  May 31, 2005, the  remaining
     authorized  dollar amount  to purchase  shares was  $6,675,308 and,  based on May's  average price  per share  of
     $11.972, 557,577 represents the maximum shares that may yet be purchased.
(4)  The share purchase authorization in place for the month ended June 30, 2005 had purchase limitations on both  the
     number of shares (3,000,000)  as well as a  total dollar cap  ($12,500,000). As of  June 30, 2005, the  remaining
     authorized dollar amount  to purchase  shares was  $6,675,308 and,  based on  June's average  price per  share of
     $12.446, 536,342 represents the maximum shares that may yet be purchased.




Item 3.  Defaults Upon Senior Securities
         Not Applicable


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


Item 5.  Other Information
         Not Applicable


Item 6.  EXHIBITS


Exhibit No.  Exhibit Description
          
3.1          Certificate of Incorporation of the Company, filed August 27, 1996 (Incorporated herein by reference to Exhibit 3.1
             to the Company's Quarterly Report on Form 10-Q for the period ended December 31, 2002).

3.2          Certificate of Amendment of Certificate of  Incorporation  of the  Company, filed  December 31, 1997  (Incorporated
             herein by reference to Exhibit 3.2 to the Company's Quarterly Report on Form 10-Q for the period ended December 31,
             2002).

3.3          Certificate of Amendment of  Certificate of  Incorporation of  the Company,  filed October  19, 1999  (Incorporated
             herein by reference to Exhibit 3.3 to the Company's Quarterly Report on Form 10-Q for the period ended December 31,
             2002).

                                       22


          
3.4          Certificate of Amendment of Certificate of Incorporation of the Company, filed May 23, 2002 (Incorporated herein by
             reference to Exhibit 3.4 to the Company's Quarterly Report on Form 10-Q for the period ended December 31, 2002).

3.5          Certificate of Amendment of Certificate of Incorporation of the Company, filed October 1, 2003 (Incorporated herein
             by reference to Exhibit 3.5 to  the Company's  Quarterly Report  on Form 10-Q  for the  period ended  September 30,
             2003).

3.6          Bylaws of  the  Company, as  amended to  date  (Incorporated herein by  reference to  Exhibit 3.5 to the  Company's
             Quarterly Report on Form 10-Q for the period ended December 31, 2002).

31.1         Certification of the Chief Executive Officer of ePlus inc. pursuant to the Securities Exchange Act  Rules 13a-14(a)
             and 15d-14(a).

31.2         Certification of the Chief Financial Officer  of ePlus inc. pursuant to the Securities Exchange Act Rules 13a-14(a)
             and 15d-14(a).

32.1         Statement of the Chief Executive Officer of ePlus inc. pursuant to 18 U.S.C. ss. 1350.

32.2         Statement of the Chief Financial Officer of ePlus inc. pursuant to 18 U.S.C. ss. 1350.

                                       23

                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                ePlus inc.


Date: August 15, 2005           /s/ PHILLIP G. NORTON
                                ------------------------------------------------
                                By: Phillip G. Norton,  Chairman of  the  Board,
                                    President and Chief Executive Officer



Date: August 15, 2005           /s/ STEVEN J. MENCARINI
                                ------------------------------------------------
                                By: Steven J. Mencarini, Chief Financial Officer



                                       24