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

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


The number of shares of common  stock  outstanding  as of November 2, 2005,  was
8,198,657




                                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
                  September 30, 2005                                                                                 2

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

                  Condensed  Consolidated  Statements of  Earnings,  Six  Months Ended
                  September 30, 2004 and 2005                                                                        4

                  Condensed Consolidated Statements of  Cash Flows, Six  Months  Ended
                  September 30, 2004 and 2005                                                                        5

                  Notes to Unaudited Condensed Consolidated Financial Statements                                     7

         Item 2.  Management's Discussion and Analysis  of Results  of Operations  and
                  Financial Condition                                                                               13

         Item 3.  Quantitative and Qualitative Disclosures About Market Risk                                        24

         Item 4.  Controls and Procedures                                                                           24


Part II. Other Information:

         Item 1.  Legal Proceedings                                                                                 25

         Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds                                       25

         Item 3.  Defaults Upon Senior Securities                                                                   26

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

         Item 5.  Other Information                                                                                 26

         Item 6.  Exhibits                                                                                          25


Signatures                                                                                                          29


                                       1


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

Cash and cash equivalents                                                $      38,851,714           $          15,874,871
Accounts receivable,  net of  allowance for  doubtful
  accounts  of  $1,959,049 and $1,878,845 as of March
  31, 2005 and September 30, 2005, respectively                                 93,555,462                     121,617,829
Notes receivable                                                                   114,708                          86,636
Inventories                                                                      2,116,855                       3,904,925
Investment in leases and leased equipment - net                                189,468,926                     208,626,972
Property and equipment - net                                                     6,647,781                       6,066,853
Other assets                                                                     3,859,791                       3,943,031
Goodwill                                                                        26,125,212                      26,125,212
                                                                         --------------------------------------------------
TOTAL ASSETS                                                             $     360,740,449           $         386,246,329
                                                                         ==================================================

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES

Accounts payable - equipment                                             $       8,965,022           $          10,927,485
Accounts payable - trade                                                        54,751,962                      58,621,902
Salaries and benefits payable                                                    3,273,700                       3,541,643
Accrued expenses and other liabilities                                          31,024,749                      17,607,231
Income taxes payable                                                                    -                          575,381
Recourse notes payable                                                           6,264,897                      27,308,593
Non-recourse notes payable                                                     114,838,994                     125,002,488
Deferred tax liability                                                           9,519,309                       9,192,426
                                                                         --------------------------------------------------
Total Liabilities                                                              228,638,633                     252,777,149


COMMITMENTS AND CONTINGENCIES (Note 7)                                                  -                               -

STOCKHOLDERS' EQUITY

Preferred stock, $.01 par value; 2,000,000 shares authorized;
  none issued or outstanding                                                            -                               -
Common stock, $.01 par value; 25,000,000 shares authorized;
  10,807,392 issued and 8,581,492 outstanding at March 31, 2005
  and 10,819,842 issued and 8,423,642 outstanding at September 30, 2005            108,074                         108,198
Additional paid-in capital                                                      65,181,862                      65,308,746
Treasury stock, at cost, 2,225,900 and 2,396,200 shares, respectively          (22,887,881)                    (24,964,091)
Retained earnings                                                               89,499,096                      92,714,797
Accumulated other comprehensive income -
    foreign currency translation adjustment                                        200,665                         301,530
                                                                         --------------------------------------------------
Total Stockholders' Equity                                                     132,101,816                     133,469,180
                                                                         --------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $     360,740,449           $         386,246,329
                                                                         ==================================================

See Notes to Condensed Consolidated Financial Statements.


                                       2


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

Sales of product                                                         $     138,065,002           $         159,408,606
Lease revenues                                                                  11,911,090                      11,916,187
Fee and other income                                                             3,209,606                       2,917,855
                                                                         ----------------------------------------------------
TOTAL REVENUES                                                                 153,185,698                     174,242,648
                                                                         ----------------------------------------------------

COSTS AND EXPENSES

Cost of sales, product                                                         123,342,547                     143,741,909
Direct lease costs                                                               2,930,271                       3,798,228
Professional and other fees                                                      2,815,485                       1,776,496
Salaries and benefits                                                           14,877,568                      15,011,667
General and administrative expenses                                              4,435,573                       4,975,093
Interest and financing costs                                                     1,300,648                       1,714,770
                                                                         ----------------------------------------------------
TOTAL COSTS AND EXPENSES                                                       149,702,092                     171,018,163
                                                                         ----------------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                                       3,483,606                       3,224,485
                                                                         ----------------------------------------------------

PROVISION FOR INCOME TAXES                                                       1,428,279                       1,305,917
                                                                         ----------------------------------------------------

NET EARNINGS                                                             $       2,055,327           $           1,918,568
                                                                         ====================================================

NET EARNINGS PER COMMON SHARE - BASIC                                    $            0.23           $                0.23
                                                                         ====================================================
NET EARNINGS PER COMMON SHARE - DILUTED                                  $            0.22           $                0.21
                                                                         ====================================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                                      8,922,104                       8,474,301
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                                    9,252,196                       9,070,969

See Notes to Condensed Consolidated Financial Statements.


                                       3


ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)
                                                                                            Six Months ended
                                                                                              September 30,
                                                                                    2004                         2005
                                                                         ----------------------------------------------------
                                                                                               
REVENUES

Sales of product                                                         $     230,033,864           $         294,278,450
Lease revenues                                                                  24,066,831                      23,210,454
Fee and other income                                                             5,783,737                       6,557,615
                                                                         ----------------------------------------------------
TOTAL REVENUES                                                                 259,884,432                     324,046,519
                                                                         ----------------------------------------------------

COSTS AND EXPENSES

Cost of sales, product                                                         205,503,332                     265,829,803
Direct lease costs                                                               5,607,270                       7,594,053
Professional and other fees                                                      4,580,250                       2,723,809
Salaries and benefits                                                           25,675,699                      29,805,239
General and administrative expenses                                              8,655,049                       9,436,582
Interest and financing costs                                                     2,692,785                       3,252,495
                                                                         ----------------------------------------------------
TOTAL COSTS AND EXPENSES                                                       252,714,385                     318,641,981
                                                                         ----------------------------------------------------

EARNINGS BEFORE PROVISION FOR INCOME TAXES                                       7,170,047                       5,404,538
                                                                         ----------------------------------------------------

PROVISION FOR INCOME TAXES                                                       2,939,720                       2,188,839
                                                                         ----------------------------------------------------

NET EARNINGS                                                             $       4,230,327           $           3,215,699
                                                                         ====================================================

NET EARNINGS PER COMMON SHARE - BASIC                                    $            0.47           $                0.38
                                                                         ====================================================
NET EARNINGS PER COMMON SHARE - DILUTED                                  $            0.45           $                0.36
                                                                         ====================================================


WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                                      8,921,848                       8,509,827
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                                    9,350,598                       9,057,606

See Notes to Condensed Consolidated Financial Statements.


                                       4


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

                                                                                          Six Months Ended
                                                                                             September 30,
                                                                               2004                                  2005
                                                                         ----------------------------------------------------
Cash Flows From Operating Activities:
  Net earnings                                                           $       4,230,327           $           3,215,699
  Adjustments to reconcile net earnings to net cash
   used in operating activities:
    Depreciation and amortization                                                6,201,329                       8,035,038
    Write-off of non-recourse debt                                                (489,607)                       (209,047)
    Provision for credit losses                                                    285,563                          80,204
    Tax benefit of stock options exercised                                              -                           17,957
    Deferred taxes                                                                 915,617                        (326,883)
    Payments from lessees directly to lenders                                   (2,086,250)                     (3,138,997)
    (Gain) loss on disposal of property and equipment                               (3,765)                         66,924
    Gain on disposal of operating lease equipment                                 (351,119)                       (224,050)
    Changes in:
     Accounts receivable                                                       (47,510,136)                    (28,142,571)
     Other receivable                                                             (298,002)                         28,072
     Inventories                                                                (4,964,965)                     (1,788,070)
     Investment in leases and leased equipment - net                           (13,610,488)                     (8,160,539)
     Other assets                                                                   90,809                         (83,240)
     Accounts payable - equipment                                               10,235,919                       1,962,463
     Accounts payable - trade                                                   26,070,419                       3,288,909
     Salaries and benefits payable, accrued expenses
      and other liabilities                                                      6,795,397                     (11,993,164)
                                                                         ----------------------------------------------------
       Net cash used in operating activities                                   (14,488,952)                    (37,371,295)
                                                                         ----------------------------------------------------

Cash Flows From Investing Activities:
  Purchases of operating lease equipment                                        (9,575,281)                    (17,846,275)
  Purchases of property and equipment                                             (622,403)                     (1,177,882)
  Proceeds from sale of operating equipment                                        563,764                         685,262
  Proceeds from sale of property and equipment                                          -                           44,405
  Cash used in acquisitions, net of cash acquired                               (5,000,000)                             -
                                                                         ----------------------------------------------------
                 Net cash used in investing activities                         (14,633,920)                    (18,294,490)
                                                                         ----------------------------------------------------


                                       5


ePlus inc. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - continued
(UNAUDITED)
                                                                               2004                                  2005
                                                                         ----------------------------------------------------
                                                                                               
Cash Flows From Financing Activities:
  Borrowings:
   Non-recourse                                                          $      24,741,606           $          40,304,769
  Repayments:
   Non-recourse                                                                (24,512,197)                    (26,793,229)
  Purchase of treasury stock                                                      (492,552)                     (2,076,210)
  Proceeds from issuance of capital stock, net of expenses                         305,523                         109,051
  Net borrowings on lines of credit                                             17,999,410                      21,043,696
                                                                         ----------------------------------------------------
         Net cash provided by financing activities                              18,041,790                      32,588,077
                                                                         ----------------------------------------------------

Effect of Exchange Rate Changes on Cash                                             33,842                         100,865
                                                                         ----------------------------------------------------

Net Decrease in Cash and Cash Equivalents                                      (11,047,240)                    (22,976,843)

Cash and Cash Equivalents, Beginning of Period                                  25,155,011                      38,851,714
                                                                         ----------------------------------------------------
Cash and Cash Equivalents, End of Period                                 $      14,107,771           $          15,874,871
                                                                         ====================================================
Supplemental Disclosures of Cash Flow Information:
     Cash paid for interest                                              $       1,411,684           $           1,305,341
                                                                         ====================================================
     Cash paid for income taxes                                          $       1,174,723           $           1,587,895
                                                                         ====================================================

See Notes To Condensed Consolidated Financial Statements.

                                       6

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


1. 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 six  months  ended  September  30,  2004  and  2005,  accumulated  other
comprehensive income increased $33,842 and $100,865, respectively,  resulting in
total comprehensive income of $4,264,169 and $3,316,564, respectively.

These  interim  financial  statements  should  be read in  conjunction  with the
consolidated  financial  statements  and notes  thereto  contained in our Annual
Report on Form 10-K (No.  0-28926) for the year ended March 31, 2005.  Operating
results for the interim periods are not necessarily indicative of results for an
entire year.

2. STOCK-BASED COMPENSATION

As of September 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 the Company 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                          Six Months Ended
                                                          September 30,                              September 30,
                                                           (unaudited)                                (unaudited)
                                                   2004                   2005                 2004                 2005
                                            -------------------    -------------------    ----------------    ---------------
                                                                                                      
Net earnings, as reported                           $2,055,327             $1,918,568          $4,230,327         $3,215,699
Stock-based compensation expense                      (343,871)              (209,986)           (708,298)          (425,270)
                                            -------------------    -------------------    ----------------    ---------------
Net earnings, pro forma                             $1,711,456             $1,708,582          $3,522,029         $2,790,429
                                            ===================    ===================    ================    ===============

Basic earnings per share, as reported                    $0.23                  $0.23               $0.47              $0.38
Basic earnings per share, pro forma                      $0.19                  $0.20               $0.39              $0.33
Diluted earnings per share, as reported                  $0.22                  $0.21               $0.45              $0.36
Diluted earnings per share, pro forma                    $0.18                  $0.19               $0.38              $0.31


                                       7


                                                      Six Months Ended
                                                        September 30,
                                                   2004              2005
                                            ---------------    ---------------
Options granted under the Incentive
   Stock Option Plan:
      Expected life of option                    5 years             5 years
      Expected stock price volatility             71.73%              48.05%
      Expected dividend yield                         0%                  0%
      Risk-free interest rate                      3.39%               4.01%


3. INVESTMENTS IN LEASES AND LEASED EQUIPMENT - NET

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


                                                                                                As of
                                                                             March 31, 2005             September 30, 2005
                                                                                          (In Thousands)
                                                                         ----------------------------------------------------
                                                                                                
Investment in direct financing and sales-type leases-net                   $             157,519      $              165,371
Investment in operating lease equipment-net                                               31,950                      43,256
                                                                         -------------------------  -------------------------
                                                                           $             189,469      $              208,627
                                                                         =========================  =========================


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

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             September 30, 2005
                                                                                            (In Thousands)
                                                                         ----------------------------------------------------
                                                                                               
Minimum lease payments                                                     $            151,139      $               160,089
Estimated unguaranteed residual value (1)                                                23,794                       23,837
Initial direct costs, net of amortization (2)                                             1,850                        1,748

Less:  Unearned lease income                                                            (16,208)                     (17,248)
       Reserve for credit losses                                                         (3,056)                      (3,055)
                                                                         -------------------------  -------------------------
Investment in direct finance and sales-type leases-net                     $            157,519      $               165,371
                                                                         =========================  =========================

(1)  Includes  estimated  unguaranteed  residual values of $801 and $1,009 as of  March 31, 2005 and  September 30,  2005,
     respectively,  for direct financing SFAS 140 leases.
(2)  Initial direct costs are shown net of  amortization of $2,387 and $2,326 as of March 31, 2005 and September 30, 2005,
     respectively.


                                       8

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
month-to-month  status.  The components of the net investment in operating lease
equipment are as follows:

                                                                              As of
                                                               March 31, 2005       September 30, 2005
                                                                         (In Thousands)
                                                  --------------------------------------------------------
                                                                             
Cost of equipment under operating leases            $                  45,453      $               59,794
Less:  Accumulated depreciation and amortization                      (13,503)                    (16,538)
                                                  ----------------------------  --------------------------
Investment in operating lease equipment-net         $                  31,950      $               43,256
                                                  ============================  ==========================

4. PROVISION FOR CREDIT LOSSES

As of March 31 and  September  30, 2005,  our  provision  for credit  losses was
$5,014,905  and  $4,934,175,  respectively.  Our provision for credit losses are
segregated  between our  accounts  receivable  and our  lease-related  assets as
follows (in thousands):

                                        Accounts             Lease-Related
                                       Receivable               Assets                      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                                 492                      -                      492
Recoveries                                       (130)                     -                     (130)
Write-offs and other                             (442)                     (1)                   (443)
                                ----------------------  ----------------------  ----------------------
Balance September 30, 2005       $              1,879    $              3,055    $              4,934
                                ======================  ======================  ======================


5. 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

                                       9

corporate staff, or asset utilization, depending on the type of expense. Certain
items  have  been  reclassified  in the  three-  and  six-month  periods  ending
September 30, 2004 to conform to the September 30, 2005 presentation.

                                       10


                                                        Financing             Technology Sales
                                                      Business Unit             Business Unit                   Total
                                                 ------------------------  ------------------------  ------------------------
                                                                                             
Three months ended September 30, 2004
Sales of product                                   $             544,077    $          137,520,925    $          138,065,002
Lease revenues                                                11,911,090                        -                 11,911,090
Fee and other income                                             483,516                 2,726,090                 3,209,606
                                                 ------------------------  ------------------------  ------------------------
      Total revenues                                          12,938,683               140,247,015               153,185,698
Cost of sales                                                    760,765               122,581,782               123,342,547
Direct lease costs                                             2,930,271                        -                  2,930,271
Selling, general and administrative expenses                   5,524,367                16,604,259                22,128,626
                                                 ------------------------  ------------------------  ------------------------
Segment earnings                                               3,723,280                 1,060,974                 4,784,254
Interest expense                                               1,148,124                   152,524                 1,300,648
                                                 ------------------------  ------------------------  ------------------------
      Earnings before income taxes                $            2,575,156    $              908,450    $            3,483,606
                                                 ========================  ========================  ========================
Assets as of September 30, 2004                   $          230,857,969    $          122,837,547    $         353,695,516
                                                 ========================  ========================  ========================

Three months ended September 30, 2005
Sales of product                                  $            1,378,841    $          158,029,765    $          159,408,606
Lease revenues                                                11,916,187                        -                 11,916,187
Fee and other income                                             314,956                 2,602,899                 2,917,855
                                                 ------------------------  ------------------------  ------------------------
      Total revenues                                          13,609,984               160,632,664               174,242,648
Cost of sales                                                  1,520,065               142,221,844               143,741,909
Direct lease costs                                             3,798,228                        -                  3,798,228
Selling, general and administrative expenses                   5,797,596                15,965,660                21,763,256
                                                 ------------------------  ------------------------  ------------------------
Segment earnings                                               2,494,095                 2,445,160                 4,939,255
Interest expense                                               1,557,731                   157,039                 1,714,770
                                                 ------------------------  ------------------------  ------------------------
      Earnings before income taxes                $              936,364    $            2,288,121    $            3,224,485
                                                 ========================  ========================  ========================
Assets as of September 30, 2005                   $          266,450,237    $          119,796,092    $          386,246,329
                                                 ========================  ========================  ========================

Six months ended September 30, 2004
Sales of product                                  $            1,740,804    $          228,293,060    $          230,033,864
Lease revenues                                                24,066,831                        -                 24,066,831
Fee and other income                                           1,435,267                 4,348,470                 5,783,737
                                                 ------------------------  ------------------------  ------------------------
      Total revenues                                          27,242,902               232,641,530               259,884,432
Cost of sales                                                  1,626,248               203,877,084               205,503,332
Direct lease costs                                             5,607,270                        -                  5,607,270
Selling, general and administrative expenses                  10,857,495                28,053,503                38,910,998
                                                 ------------------------  ------------------------  ------------------------
Segment earnings                                               9,151,889                   710,943                 9,862,832
Interest expense                                               2,565,961                   126,824                 2,692,785
                                                 ------------------------  ------------------------  ------------------------
      Earnings before income taxes                $            6,585,928    $              584,119    $            7,170,047
                                                 ========================  ========================  ========================
Assets as of September 30, 2004                   $          230,857,969    $          122,837,547    $          353,695,516
                                                 ========================  ========================  ========================

Six months ended September 30, 2005
Sales of product                                  $            2,081,492    $          292,196,958    $          294,278,450
Lease revenues                                                23,210,454                        -                 23,210,454
Fee and other income                                             800,515                 5,757,100                 6,557,615
                                                 ------------------------  ------------------------  ------------------------
      Total revenues                                          26,092,461               297,954,058               324,046,519
Cost of sales                                                  2,254,448               263,575,355               265,829,803
Direct lease costs                                             7,594,053                        -                  7,594,053
Selling, general and administrative expenses                  10,904,947                31,060,683                41,965,630
                                                 ------------------------  ------------------------  ------------------------
Segment earnings                                               5,339,013                 3,318,020                 8,657,033
Interest expense                                               3,053,362                   199,133                 3,252,495
                                                 ------------------------  ------------------------  ------------------------
      Earnings before income taxes                $            2,285,651    $            3,118,887    $            5,404,538
                                                 ========================  ========================  ========================
Assets as of September 30, 2005                   $          266,450,237    $          119,796,092    $          386,246,329
                                                 ========================  ========================  ========================


                                       11

6. EARNINGS PER SHARE

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

                                         Three Months Ended           Six Months Ended
                                            September 30,               September 30,
                                         2004          2005           2004         2005
                                       -----------  -----------    -----------  -----------
                                                                     
Basic common shares outstanding         8,922,104    8,474,301      8,921,848    8,509,827
Common stock equivalents                  330,092      596,668        428,750      547,779
                                       -----------  -----------    -----------  -----------
Diluted common shares outstanding       9,252,196    9,070,969      9,350,598    9,057,606
                                       ===========  ===========    ===========  ===========


7. 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.

8. RELATED PARTIES

On December 23, 2004,  we 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 its  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 base 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 and six months ended September
30,  2005,  rent  expense  paid  to the  Landlord  was  $219,263  and  $438,525,
respectively. 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 results of  operations  and financial
condition  of the  Company  should  be read in  conjunction  with the  condensed
consolidated  financial  statements  and the related notes included in Item 1 of
this report, and our Annual Report on Form 10-K (No. 0-28926) for the year ended
March 31,  2005.  Operating  results  for interim  periods  are not  necessarily
indicative of results for an entire year.

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

                                       12

these  forward-looking  statements  that may be made to reflect future events or
circumstances. See "Factors That May Affect Future Operating Results."

Our  results of  operations  are  susceptible  to  fluctuations  for a number of
reasons,  including,  without  limitation,  customer demand for our products and
services,  supplier costs,  interest rate  fluctuations and differences  between
estimated  residual values and actual amounts  realized related to the equipment
we lease.  Operating  results  could also  fluctuate as a result of the 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 government 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 207 people as of September 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 our 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 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;  (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 our  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

                                       13

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.

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.

LEASE  CLASSIFICATION.  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.

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.

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.

                                       14

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 on the balance  sheet as  investment  in
leases and leased  equipment 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 collectability is certain, revenue is recognized on an accrual
basis.  Where  collectability is not reasonably  assured,  revenue is recognized
upon receipt of payment from the lessee.

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 included as part of the investment in direct financing
and sales-type  leases. The residual values for operating leases are included in
the leased  equipment's  net book value and are  reported in the  investment  in
leases and leased  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 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.  In addition,  other sources of revenue are derived 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
reseller  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 condensed 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).

                                       15

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 the
accompanying  condensed  consolidated  balance sheets as a component of property
and equipment - net. Capitalized costs, net of amortization,  totaled $1,249,864
and $1,255,019 and as of March 31, 2005 and September 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 the accompanying  condensed
consolidated  balance sheets as a component of other assets. We had $559,319 and
$388,250 of capitalized  costs,  net of  amortization,  as of March 31, 2005 and
September 30, 2005, respectively.

RESULTS OF  OPERATIONS - Three and Six Months Ended  September 30, 2005 Compared
to Three and Six Months Ended September 30, 2004

Total revenues generated by us during the three-month period ended September 30,
2005  were  $174,242,648,  compared  to  revenues  of  $153,185,698  during  the
comparable  period in the prior fiscal year, an increase of 13.7%.  The increase
is  primarily  the result of  increased  sales of product and leased  equipment.
Total revenues  generated by us during the six-month  period ended September 30,
2005  were  $324,046,519   compared  to  revenues  of  $259,884,432  during  the
comparable  period in the prior fiscal year, an increase of 24.7%.  Our revenues
are composed of sales, leases, 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. Sales of product represented 90.1% and 91.5% of total revenue
for the three months ended September 30, 2005 and 2004,  respectively.  Sales of
product  increased  15.5% to $159,408,606  during the  three-month  period ended
September  30,  2005,  as  compared  to   $138,065,002   generated   during  the
corresponding  period in the prior fiscal year.  For the six-month  period ended
September 30, 2005,  sales  increased 27.9% to  $294,278,450  from  $230,033,864
generated during the corresponding period in the prior fiscal year. The increase
was a  result  of  higher  sales  within  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 9.8% and 9.7% for the three and
six months ended September 30, 2005,  respectively,  and 10.7% for the three and
six months ended  September  30,  2004.  Our gross margin on sales of product is
affected by the mix and volume of products sold.

Our lease revenues  increased less than 0.1% to $11,916,187 for the three months
ended September 30, 2005,  compared with  $11,911,090  during the  corresponding
period in the prior fiscal year.  For the six-month  period ended  September 30,
2005,  lease revenues  decreased 3.6% to $23,210,454  compared with  $24,066,831
during the  corresponding  period in the prior  fiscal  year.  This  decrease is
primarily  due to a  decrease  in  sale-type  financing  arrangements  which are
recognized under Financial Accounting Standard 140.

For the three months ended  September 30, 2005,  fee and other income  decreased
9.1% to $2,917,855 as compared to  $3,209,606  in the  comparable  period in the
prior fiscal year.  For the six months ended  September 30, 2005,  fee and other
income increased 13.4% to $6,557,615 as compared to $5,783,737 in 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 decrease in fee and other
income is  primarily  attributable  to a decrease  in  license  fees of our eECM
product.  Our fee and other income includes  earnings from certain  transactions

                                       16

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 September 30, 2005, cost of sales,  product increased
16.5% to $143,741,909  from  $123,342,547 in the comparable  period in the prior
year. This is primarily  attributable  to the  correlating  increase in sales of
product.  For the six months ended  September 30, 2005,  cost of sales,  product
increased 29.4% from $205,503,332 to $265,829,803.

Our direct lease costs  increased  29.6% and 35.4% to $3,798,228  and $7,594,053
during the three- and six-month  periods ended September 30, 2005 as compared to
September  30,  2004.  The  increase  is the  result  of an  increase  in  lease
depreciation, specifically depreciation on the increased operating lease assets.

Professional  and  other  fees  decreased  for the three  and six  months  ended
September  30,  2005  by  36.9%,  or  $1,038,989,   and  40.5%,  or  $1,856,411,
respectively  from the  same  period  in the  previous  year.  The  decline  was
primarily   due  to  the  decrease  in  expenses  that  we  paid  to  Manchester
Technologies,  Inc. for professional services rendered by people that became our
employees in a subsequent period, as well as a transition team that was involved
in the  purchase of  Manchester  Technologies,  Inc.  Additionally,  there was a
decrease  in  expense  related  to the  Company's  pursuing  patent-infringement
litigation. In the three-month period ended September 30, 2004 and the six-month
period  ended  September  30,  2004 the expense  related to  patent-infringement
litigation  was  approximately  $833,401  and  $1,053,625  respectively.  In the
three-month  period  ended  September  30, 2005 and the  six-month  period ended
September 30, 2005 the expense  related to  patent-infringement  litigation  was
approximately $590,044 and $808,656 respectively.

Salaries and  benefits  expenses  increased  0.9% and 16.1% to  $15,011,667  and
$29,805,239,  respectively,  during  the  three-  and  six-month  periods  ended
September 30, 2005, as compared to the same period in the previous  fiscal year.
These  increases are due in part to an increase in benefit costs and an increase
in the average number of employees.  We employed  approximately 649 people as of
September 30, 2005, as compared to 625 people at September 30, 2004.

Our general and administrative expenses increased 12.2% to $4,975,093 during the
three months  ended  September  30, 2005,  as compared to the same period in the
prior fiscal year. For the six-month  period ended  September 30, 2005,  general
and administrative expenses increased 9.0% to $9,436,582 as compared to the same
period in the prior fiscal  year.  These  increases  are largely due to expenses
relating to higher sales and an increase in the number of offices and the number
of employees, due in part to the Manchester Technologies, Inc. acquisition.

Interest and financing costs incurred by us for the three- and six-month periods
ended September 30, 2005 increased 31.8% and 20.8% to $1,714,770 and $3,252,495,
respectively.  This resulted from our increasing non-recourse debt portolio from
$109,381,529  on  September  30, 2004 to  $125,002,488  on  September  30, 2005.
Interest and financing costs include  interest costs on our  lease-specific  and
general working capital indebtedness.

Our  provision  for income taxes  decreased to  $1,305,917  for the three months
ended  September 30, 2005 from  $1,428,279 for the three months ended  September
30, 2004,  reflecting  effective  income tax rates of 40.5% for the three months
ended  September  30, 2005 and 41.0% for the three  months ended  September  30,
2004.  Our provision for income taxes  decreased to $2,188,839 for the six-month
period ended September 30, 2005 from  $2,939,720 for the six-month  period ended
September 30, 2004. This decrease was due to reduced earnings.

The foregoing  resulted in a 6.7% decrease in net earnings to $1,918,568 for the
three-month  period ended  September  30, 2005 as compared to the same period in
the prior fiscal year and a 24.0% decrease in net earnings to $3,215,699 for the
six-month  period ended September 30, 2005. Basic and fully diluted earnings per
common share were $0.23 and $0.21 for the three months ended September 30, 2005,
respectively,  as  compared  to $0.23  and  $0.22  for the  three  months  ended
September 30, 2004,  respectively.  Basic and diluted  weighted  average  common

                                       17

shares  outstanding for the three months ended September 30, 2005 were 8,474,301
and 9,070,969,  respectively. For the three months ended September 30, 2004, the
basic and  diluted  weighted  average  shares  outstanding  were  8,922,104  and
9,252,196,  respectively. Basic and fully diluted earnings per common share were
$0.38 and $0.36 for the six months  ended  September  30,  2005,  as compared to
$0.47 and $0.45 for the six months ended  September 30, 2004.  Basic and diluted
weighted  average common shares  outstanding  for the six months ended September
30, 2005 were  8,509,827 and 9,057,606,  respectively.  For the six months ended
September 30, 2004, the basic and diluted  weighted  average shares  outstanding
were 8,921,848 and 9,350,598, respectively.

LIQUIDITY AND CAPITAL RESOURCES

During the  six-month  period ended  September  30, 2005,  we used cash flows in
operating  activities of $37,371,295 and used cash flows in investing activities
of  $18,294,490.  Cash flows  generated  by  financing  activities  amounted  to
$32,588,077  during the same period.  The effect of exchange rate changes during
the period generated cash flows of $100,865.  The net effect of these cash flows
was a net  decrease  in cash and cash  equivalents  of  $22,976,843  during  the
six-month period.  During the same period,  the Company's total assets increased
$25,505,880,  or 7.1%. The cash balance at September 30, 2005 was $15,874,871 as
compared to $38,851,714 at March 31, 2005.

Our debt financing activities typically provide approximately 80% to 100% of the
purchase price of the equipment purchased by us for lease to its 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 it to obtain such  financing,  no assurances can be given that
such financing will be available on acceptable  terms,  or at all. The financing
necessary to support 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  six-month  period ended
September 30, 2005, our lease-related non-recourse debt portfolio increased 8.9%
to $125,002,488.

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 the  Company  has not yet paid.  The
balance of unpaid  equipment  cost can vary  depending  on vendor  terms and the
timing of lease  originations.  As of September 30, 2005, we had  $10,927,485 of
unpaid equipment cost, as compared to $8,965,022 at March 31, 2005.

Our "Accounts  payable - trade"  increased 7.1% from  $54,751,962 to $58,621,902
due to an increase in sales of product and, consequently, an increase in cost of
goods  sold,  product  from our  technology  business  unit.  This  increase  in
purchases subsequently increased our trade payables.

Our  "Accrued  expenses  and other  liabilities"  includes  deferred  income and
amounts collected and payable, such as sales taxes and lease rental payments due
                                       18

to third  parties.  As of September  30,  2005,  we had  $17,607,231  of accrued
expenses and other liabilities.

Working capital for our leasing  business is provided  through a credit facility
which was  scheduled to expire on July 21,  2006.  On  September  26,  2005,  we
terminated our  $45,000,000  credit facility and  simultaneously  entered into a
new,  coterminous,  $35,000,000 credit facility.  Participating in this facility
are Branch  Banking  and Trust  Company  ($15,000,000)  and  National  City Bank
($20,000,000)  as 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 the common stock of all wholly-owned subsidiaries.

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  September  30,  2005,  we had an
outstanding balance of $6.75 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
September 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.  The
principle  amounts  outstanding  of the two  components  may not exceed,  in the
aggregate, $75 million. However, the accounts receivable facility has a sublimit
as described below.

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  manufacturer/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  manufacturer/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     September 30, 2005    September 30, 2005
- ----------------------------------------------------------------------------------------------------------------
                                                                                 
GE Distribution Finance Corp.    $   75,000,000     $   32,978,262     $   75,000,000        $   38,219,120


                                       19

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 $20,558,593 and $6,263,471 on this facility
as of September 30, 2005 and March 31, 2005, respectively. The maximum available
that could be borrowed under the accounts  receivable  facility was  $20,000,000
and  $15,000,000 as of September 30, 2005 and March 31, 2005,  respectively.  At
September 30, 2005, GECDF temporarily  increased the accounts receivable line to
accomodate the increase in purchases this quarter.  Availability under the lines
of credit may be limited by the asset value of  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 September 30, 2005.

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 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 September 30, 2005, we repurchased  115,300 shares
of our  outstanding  common stock for a total of $1,453,960,  whereas during the
three months ended September 30, 2004, there were no stock  repurchases.  During
the six months ended  September  30, 2005 and 2004, we  repurchased  170,300 and
39,000  shares of our  outstanding  common stock for  $2,076,210  and  $492,552,
respectively. Since the inception of the Company's initial repurchase program on
September 20, 2001, and as of September 30, 2005, we had  repurchased  2,396,200
shares of our  outstanding  common  stock at an average cost of $10.42 per share
for a total of $24,964,091.

                                       20

POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS

Our future  quarterly  operating  results and the market  price of our 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  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 IT reseller or software  competitor or major
customers or vendors of ours.

Our quarterly results of operations are susceptible to fluctuations for a number
of reasons, including,  without limitation,  reduction in IT spending, our entry
into the e-commerce market, any reduction of expected residual values related to
the  equipment  under our leases,  timing and mix 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.

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 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;

                                       21

     -    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 model,  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

     -    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  more  revenues  from our  asset
management,  procurement  and  electronic  catalog  content  software,  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 area of our 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 our asset management,  procurement and electronic
catalog content software,  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 software
          applications  may be needed to achieve initial  widespread  commercial
          and continued acceptance of the systems;

     -    the pricing model may not be acceptable to customers;

     -    if we are unable to develop  and  increase  volume  from our  software
          applications,  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

                                       22

          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  effect  our
          earnings.

                                       23

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 September  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.

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 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 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.

                                       24

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 discovery is nearly complete.  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.  The bulk of discovery is expected to begin in
January  2006.  We are  rigorously  asserting  our  defense in this  lawsuit and
believe that we have no liability to BoA, and that Travelers is responsible  for
the costs of defense and any potential judgment.

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)
July 1, 2005 through July 31, 2005                49,300      $  12.70         49,300               476,890        (5)
August 1, 2005 through August 31, 2005            20,000      $  12.86         20,000               450,693        (6)
September 1, 2005 through September 30, 2005      46,000      $  12.76         46,000               409,293        (7)


(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.

                                       25

(5)  The share purchase authorization in place for the month ended July 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 July 31, 2005,  the  remaining
     authorized  dollar amount to purchase  shares was $6,056,503  and, based on
     July's average price per share of $12.700,  476,890  represents the maximum
     shares that may yet be purchased.
(6)  The share  purchase  authorization  in place for the month ended August 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 August  31,  2005,  the
     remaining  authorized  dollar amount to purchase shares was $5,796,808 and,
     based on August's  average price per share of $12.862,  450,693  represents
     the maximum shares that may yet be purchased.
(7)  The share purchase authorization in place for the month ended September 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 September  30, 2005,  the
     remaining  authorized  dollar amount to purchase shares was $5,221,348 and,
     based on September's average price per share of $12.757, 409,293 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

On September 22, 2005, the Company held its annual meeting of  stockholders.  At
the annual meeting,  Phillip G. Norton and Bruce M. Bowen were re-elected to the
Board of  Directors  as Class III  Directors  to hold office for three years and
until their  successors are duly elected and  qualified.  The votes were cast as
follows:

                                          For              Withholding Authority
                                       -----------------------------------------
                  Phillip G. Norton     8,029,903                 251,665
                  Bruce M. Bowen        8,055,374                 226,194

Immediately upon approval of this item, the Company's  directors were Phillip G.
Norton, Bruce M. Bowen,  Terrence O'Donnell,  Milton E. Cooper, Jr., Lawrence S.
Herman, and C. Thomas Faulders III.

Stockholders  also voted to ratify the appointment of Deloitte and Touche LLP as
the Company's  independent  auditors for the Company's  fiscal year ending March
31, 2006. The votes were cast as follows:

                             For                   Against            Abstained
                         -------------------------------------------------------
                          8,213,747                67,056                  765


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).

                                       26


            
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).
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).
10.8           Amendment and Restated 1998 Long-Term  Incentive Plan (Incorporated  herein by reference to  Exhibit 10.8  to the
               Company's Quarterly Report on Form 10-Q for the period ended September 30, 2003).
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.


                                       27

                                   SIGNATURES

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

                                   ePlus inc.


Date: November 14, 2005            /s/ PHILLIP G. NORTON
                                   ---------------------------------------------
                                   By: Phillip G. Norton, Chairman of the Board,
                                   President and Chief Executive Officer



Date: November 14, 2005             /s/ STEVEN J. MENCARINI
                                    --------------------------------------------
                                    By: Steven J. Mencarini
                                    Chief Financial Officer

                                       28