UNITED STATES
                         SECURITIES AND EXCHANGE COMMISSION
                         Washington, D.C. 20549

---

FORM 10-Q

---

(Mark One)

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
             SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2005 or

[  ]       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from ________to _________

Commission file number    000-25621



E-LOAN, INC.



|Delaware                                                       | 77-0460084                          
|-------------------------------------------------------------- | ------------------------------------
|(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification Number)

6230 Stoneridge Mall Road
Pleasanton, California   94588

(925) 847-6200







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  
x    No

As of  July 29, 2005, 65,788,623 shares of the Registrant's Common Stock,
$0.001 par value per share, were issued and outstanding.






E-LOAN, INC.
      QUARTERLY REPORT ON FORM 10-Q FOR THE PERIOD ENDED JUNE 30, 2005
                                TABLE OF CONTENTS



|PART I.   FINANCIAL INFORMATION                                                                                              | Page No.
|---------------------------------------------------------------------------------------------------------------------------- | --------
|                                                                                                                             |         
|Item 1.   Interim Financial Statements
                  (unaudited):                                                        |         
|                                                                                                                             |         
|Condensed Consolidated Balance Sheets as of December 31, 2004 and June 30, 2005                                              | **      
|                                                                                                                             |         
|Condensed Consolidated Statements of Operations for the three and six months ended
             
     June 30, 2004 and 2005 | **      
|                                                                                                                             |         
|Condensed Consolidated Statements of Cash Flows for the
    six months ended June 30, 2004 and 2005                          | **      
|                                                                                                                             |         
|Notes to Condensed Consolidated Unaudited Financial Statements                                                               | **      
|                                                                                                                             |         
|Item 2.   Management's Discussion and Analysis of Financial
                      Condition and Results of Operations        | **      
|                                                                                                                             |         
|Item 3.   Quantitative and Qualitative Disclosures About Market Risk                                                         | **      
|                                                                                                                             |         
|Item 4.   Controls and Procedures                                                                                            | **      
|                                                                                                                             |         
|PART II.  OTHER INFORMATION                                                                                                  |         
|                                                                                                                             |         
|Item 1.   Legal Proceedings                                                                                                  | **      
|                                                                                                                             |         
|Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds                                                        | **      
|                                                                                                                             |         
|Item 3.   Defaults Upon Senior Securities                                                                                    | **      
|                                                                                                                             |         
|Item 4.   Submission of Matters to a Vote of Security Holders                                                                | **      
|                                                                                                                             |         
|Item 5.   Other Information                                                                                                  | **      
|                                                                                                                             |         
|Item 6. Exhibits                                                                                                             | **      
|                                                                                                                             |         
|Signatures                                                                                                                   | **      

---

PART I -- FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

---





E-LOAN, INC.
                                 CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                                        (IN THOUSANDS)

`December 31,    June 30,
                                                                                    2004          2005
                                                                                ------------  ------------

ASSETS
Cash and cash equivalents (includes $2,350 of restricted cash)................ $     55,066  $     62,517
Loans held-for-sale...........................................................       17,505        33,236
Accounts receivable, prepaids and other assets................................       19,014        26,346
Fixed assets, net.............................................................       15,860        15,121
Retained interests in auto loans - trading....................................       13,954           634
                                                                                ------------  ------------
           Total assets....................................................... $    121,399  $    137,854
                                                                                ============  ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Warehouse and other lines payable............................................. $     14,735  $     25,057
Accounts payable, accrued expenses and other liabilities......................       20,476        22,615
                                                                                ------------  ------------
           Total liabilities..................................................       35,211        47,672
                                                                                ------------  ------------
Commitments and contingencies (Note 14):
Stockholders' equity:
    Preferred stock, 5,000,000 $0.001 par value shares authorized at
      December 31, 2004 and June 30, 2005; 0 shares issued and
      outstanding at December 31, 2004 and June 30, 2005......................           --            --
    Common stock, 150,000,000 $0.001 par value shares authorized at
      December 31, 2004 and June 30, 2005; 64,427,930 and
      65,740,549 shares issued and outstanding at December 31, 2004
      and June 30, 2005.......................................................           64            66
Additional paid-in capital....................................................      268,894       270,258
Accumulated deficit...........................................................     (182,770)     (180,142)
                                                                                ------------  ------------
           Total stockholders' equity.........................................       86,188        90,182
                                                                                ------------  ------------
           Total liabilities and stockholders' equity......................... $    121,399  $    137,854
                                                                                ============  ============`

The accompanying notes are an integral part of these financial statements.

---





E-LOAN, INC.
                                    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                          (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                   (UNAUDITED)

`Three Months Ended        Six Months Ended
                                                                 June 30,                June 30,
                                                            2004         2005         2004         2005
                                                         -----------  -----------  -----------  -----------
Revenues (Note 12)..................................... $    33,399  $    39,876  $    64,030  $    78,261

Operating expenses:
    Operations (Note 13)...............................      16,264       19,237       31,206       36,832
    Sales and marketing................................      12,506       14,558       23,638       27,967
    Technology.........................................       2,091        2,320        4,257        4,795
    General and administrative.........................       2,358        3,361        5,874        6,027
                                                         -----------  -----------  -----------  -----------
           Total operating expenses....................      33,219       39,476       64,975       75,621
                                                         -----------  -----------  -----------  -----------
Income (loss) from operations..........................         180          400         (945)       2,640
Other income, net......................................          10           22           25           34
                                                         -----------  -----------  -----------  -----------
Income (loss) before taxes.............................         190          422         (920)       2,674
Income taxes...........................................          --          (13)          --          (46)
                                                         -----------  -----------  -----------  -----------
Net income (loss)...................................... $       190  $       409  $      (920) $     2,628
                                                         ===========  ===========  ===========  ===========

Net income (loss) per share:
    Basic.............................................. $      0.00  $      0.01  $     (0.01) $      0.04
                                                         ===========  ===========  ===========  ===========
    Diluted............................................ $      0.00  $      0.01  $     (0.01) $      0.04
                                                         ===========  ===========  ===========  ===========

    Weighted-average shares - basic....................      62,915       65,407       62,620       65,250
                                                         ===========  ===========  ===========  ===========
    Weighted-average shares - diluted..................      65,784       68,017       62,620       68,158
                                                         ===========  ===========  ===========  ===========`

The accompanying notes are an integral part of these financial statements.

---





E-LOAN, INC.
                                             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                (IN THOUSANDS)
                                                   (UNAUDITED)

`Six Months Ended
                                                                       June 30,
                                                                    2004         2005
                                                                 -----------  -----------
Cash flows from operating activities:
   Net income (loss)........................................... $      (920) $     2,628
   Adjustments to reconcile net income (loss) to net cash
     provided by operating activities:
     Depreciation and amortization of fixed assets.............       3,032        3,145
     Non-cash compensation expense.............................         636           --
     Changes in operating assets and liabilities:
       Loans held-for-sale.....................................      25,546      (15,731)
       Retained interests in auto loans - trading..............      (2,481)      13,320
       Accounts receivable, prepaids, and other assets.........       7,191       (7,187)
       Accounts payable, accrued expenses and
         other payables........................................       5,923        2,139
                                                                 -----------  -----------
         Net cash (used in) provided by operating activities...      38,927       (1,686)
                                                                 -----------  -----------
Cash flows from investing activities:
   Acquisition of fixed assets.................................      (6,346)      (2,406)
                                                                 -----------  -----------
         Net cash used in investing activities                       (6,346)      (2,406)
                                                                 -----------  -----------
Cash flows from financing activities:
   Proceeds from issuance of common stock, net.................       1,298        1,221
   Proceeds from warehouse and other lines payable.............   2,229,796    2,350,980
   Repayments of warehouse and other lines payable.............  (2,251,659)  (2,340,658)
                                                                 -----------  -----------
         Net cash provided by (used in) financing activities...     (20,565)      11,543
                                                                 -----------  -----------
Net increase in cash...........................................      12,016        7,451
Unrestricted cash and cash equivalents, beginning of period....      29,123       52,716
Change in restricted cash......................................       2,500           --
                                                                 -----------  -----------
Unrestricted cash and cash equivalents, end of period..........      43,639       60,167
Restricted cash and cash equivalents, end of period............       2,350        2,350
                                                                 -----------  -----------
Total cash and cash equivalents, end of period................. $    45,989  $    62,517
                                                                 ===========  ===========`

The accompanying notes are an integral part of these financial statements.

---



E-LOAN, INC. 
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.	THE COMPANY

E-LOAN, Inc. (the "Company") was incorporated on August 26, 1996 and began marketing
its services in June 1997. The Company is a consumer direct lender of first and second mortgage loans, home equity
loans and home equity lines of credit and auto loans. The Company operates as a single operating segment.

2.	BASIS OF PRESENTATION

Interim Financial Information (unaudited)

The accompanying financial statements as of June 30, 2004 and 2005 are unaudited. The
unaudited interim financial statements have been prepared on the same basis as the annual financial statements and, in
the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary to
present fairly the Company's financial position, results of operations and cash flows as of June 30, 2004 and 2005.
These financial statements and notes thereto are unaudited and should be read in conjunction with the Company's
audited financial statements included in the Company's 10-K for the year ended December 31, 2004, as amended May
2, 2005. The results for the three and six months ended June 30, 2005 are not necessarily indicative of the expected
results for the year ending December 31, 2005.

Principles of Consolidation

These condensed consolidated financial statements include the accounts of E-LOAN and its
wholly owned subsidiary, Escrow Closing Services, Inc. ("ECS"). ECS was incorporated on February 27, 2003 and
began marketing its services in November 2003. All intercompany accounts and transactions have been eliminated in
consolidation.

3.	SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results
could differ from those estimates.

Cash and Cash Equivalents

The Company considers all highly liquid monetary instruments with an original
maturity of three months or less from the date of purchase, including documentary drafts, to be cash equivalents. The
Company is required to maintain a minimum cash and cash equivalents balance of $15 million related to its warehouse
lines. The following summarizes cash and cash equivalents at December 31, 2004 and June 30, 2005 (in
thousands):

`December 31,  June 30,
                                                         2004         2005
                                                      -----------  -----------
Cash................................................ $    51,252  $    58,475
Certificates of deposit, unrestricted...............          75           77
Documentary drafts..................................       1,389        1,615
Restricted cash.....................................       2,350        2,350
                                                      -----------  -----------
                                                     $    55,066  $    62,517
                                                      ===========  ===========`

Documentary drafts

The Company originates auto loans directly to consumers through the use of a documentary
draft process. This process requires the borrower and the auto dealer to provide the Company with a series of
supporting documents and vehicle information to complete the loan. For some borrowers, the vehicle also must meet
certain model year and loan-to value restrictions.

Cash is allocated to satisfy documentary drafts presented by borrowers before the required
supporting documents are reviewed by the Company to complete the loan. If the required documentation is not provided
as agreed to by the borrower and auto dealer, then the allocation of cash is reversed and the cash balance is restored.
The Company's documentary draft process allows for at least two business days to process the required supporting
documentation prior to determining whether to reverse or honor the original presentment by the auto dealer.

Escrow deposits

The Company administers escrow deposits as a service to its customers. Escrow deposits
totaled $7.9 million and $15.1 million at December 31, 2004 and June 30, 2005, respectively, which were held at third
party financial institutions. Escrow deposits are not considered assets of the Company and, therefore, are not included in
the accompanying balance sheet. However, the Company remains contingently liable for the disposition of these
deposits.

Restricted Cash

The Company has a line of credit with Wells Fargo Bank, National Association. The
Company is required to provide restricted cash in the amount of $2.35 million as collateral for this line of credit. This
restricted cash is being held in certificates of deposit which mature in less than 90 days and is classified as an asset on
the Company's accompanying condensed consolidated balance sheet. This line of credit is being utilized to support
letters of credit related to the Company's Pleasanton, California facility as well as a letter of credit related to the
Company's surety bonds.

Derivative instruments

On January 1, 2001, the Company adopted Statement of Financial Accounting Standards No.
133, "Accounting for Derivative and Hedging Activities" ("SFAS 133"), as subsequently amended by Statements of
Financial Accounting No. 138 and No. 149. In accounting for its derivative financial instruments, SFAS 133 requires an
entity to recognize all qualifying derivative assets or liabilities in the statement of financial condition and measure those
instruments at fair value. The accounting for changes in fair value of the derivative depends on the intended use of the
derivative and the resulting designation. An entity that elects to apply hedge accounting is required to establish at the
inception of the hedge, the method it will use in assessing the effectiveness of the hedging derivative and the
measurement approach for determining the ineffectiveness of the hedge. These methods must be consistent with the
entity's approach to managing risk. The Company is a party to mortgage rate lock commitments to fund mortgage loans
at interest rates previously agreed (locked) by both the Company and the borrower for specified periods of time. When
the borrower locks their interest rate, the Company effectively extends a put option to the borrower, whereby the
borrower is not obligated to enter into the loan agreement, but the Company must honor the interest rate for the
specified time period. Under SFAS 133, qualifying mortgage interest rate locks are derivatives. The Company is
exposed to interest rate risk during the accumulation of interest rate lock commitments and loans prior to sale of the
underlying loan. The Company utilizes either a best efforts sell forward commitment or a mandatory sell forward
commitment to economically hedge the changes in fair value of the loan due to changes in market interest rates. Both
best efforts and mandatory sell forward commitments are derivatives under SFAS 133. Throughout the lock period the
changes in the market value of interest rate lock commitments, best efforts and mandatory sell forward commitments are
recorded as unrealized gains and losses and are included in the statement of operations in mortgage revenue.

The Company's management has made complex judgments in their application of SFAS 133.
The judgments include the identification of hedging instruments, hedged items, nature of the risk being hedged, and how
the hedging instrument's effectiveness will be measured. The Company designates forward delivery commitments,
where the Company intends to deliver the underlying loan into the commitment, as a fair value SFAS 133 hedge at the
commitment date. In addition, the Company designates all best efforts sell forward commitments as fair value SFAS 133
hedges for underlying loans at funding date. The Company does not designate mandatory sell forward agreements as
SFAS 133 hedges but does utilize them to economically hedge the changes in fair value of rate lock commitments with
borrowers for which a best effort sell forward commitment has not been obtained. The Company did not have a material
gain or loss representing the amount of hedge ineffectiveness related to designated SFAS 133 hedges during the three
and six months ended June 30, 2004 and 2005. The net effect on the Company's income statement from marking to
market the locked pipeline and forward commitments was a $0.9 million gain and $3.5 million loss, included in mortgage
revenues for the three months ended June 30, 2004 and 2005, respectively. The effect on the Company's income
statement from marking to market the locked pipeline and forward commitments was a $0.2 million gain and $1.6 million
loss, included in mortgage revenues for the six months ended June 30, 2004 and 2005, respectively.

The Company also hedges its interest rate risk on auto loan approvals. When the Company
issues an auto loan approval, the Company extends a put option to the borrower, whereby the borrower is not obligated
to enter into the loan agreement, but the Company must honor the interest rate for up to a 45-day period. Under SFAS
133, auto loan approvals are not considered derivatives. However, the company is still exposed to interest rate risk from
issuance of approval to loan sale. The Company enters into amortizing swap contracts to economically hedge the
interest rate changes in auto loan approvals. These swap contracts are considered derivatives under SFAS 133 and are
recorded at fair value. Subsequent changes in the value of outstanding swap contracts are recorded as unrealized gains
and losses and included in the statement of operations in auto revenue. The effect on the Company's income statement
from applying SFAS 133 was a $32,000 loss and $3,000 gain, included in auto revenues for the three months ended
June 30, 2004 and 2005, respectively. The effect on the Company's income statement from applying SFAS 133 was a
$30,000 gain and $15,000 loss, included in auto revenues for the six months ended June 30, 2004 and 2005,
respectively.

Sale of auto loans to qualified special purpose entity

The Company sells auto loan receivables to a qualified special purpose entity ("QSPE").
Sales of assets to a QSPE involve the Company surrendering control over these assets to assure that the sold assets
have been isolated from the Company and its creditors. In accordance with Statement of Financial Accounting
Standards No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities,
("SFAS 140") and Financial Interpretation No 46(R), "Consolidation of Variable Interest Entities-an interpretation of
ARB No.51" ("FIN 46(R)"), the assets and liabilities of the QSPE are not consolidated in the financial statements of the
Company. The Company recognizes a gain on the sale of auto loan receivables in the period the sale occurred, which
represents the difference between the sale proceeds to the Company and the Company's net carrying value of the
receivables. The Company retains an interest in the future cash flows from the loans. Such cash flows are distributed to
the Company by the QSPE monthly. The retained interest is recorded on the balance sheet at fair value as a trading
asset, and is marked to market at each subsequent reporting period in accordance with Statement of Financial
Accounting Standards No, 115, "Accounting for Certain Investments in Debt and Equity Securities" ("SFAS 115"). The
fair value of the retained interest is based upon a cash flow model of the estimated future cash flows to be received by
the Company over the life of the loans. The model entails the use of various assumptions in order to determine the fair
value of the estimated future excess cash flows to be generated by the auto loans sold to the QSPE. The most
significant assumptions are the cumulative credit losses to be incurred on the pool of auto loan receivables sold and
prepayment rates of the auto loans. The assumptions used represent the Company's best estimates, and the use of
different assumptions could produce different financial results.

From June 2002 to March 2005, the Company sold auto loan receivables to E-LOAN Auto Fund
One, LLC, a QSPE. On March 30, 2005, Merrill Lynch Bank USA purchased substantially all of the auto loans held by
E-LOAN Auto Fund One, LLC. The Company received net proceeds associated with the liquidation of E-LOAN Auto Fund
One, LLC's assets, which resulted in an increase in the fair value of the Company's retained interest in the purchased
auto loans. As the retained interest asset was classified as a trading asset, the fair value adjustment was included in
current period income as a component of auto revenue. As of the purchase date, E-LOAN Auto Fund One, LLC was no
longer a qualifying special purpose entity (QSPE) as there were no external beneficial interest holders remaining. In
accordance with EITF 2002-09, "Accounting for Changes That Result in a Transferor Regaining Control of Financial
Assets Sold", the Company deferred gain recognition on the auto loans retained by E-LOAN Auto Fund One, LLC and
those assets were consolidated in the Company's financial statements as of June 30, 2005.

In June 2005, the Company created and began selling auto loan receivables to E-LOAN Auto
Fund Two, LLC, a QSPE. E-LOAN Auto Fund Two, LLC has obtained a secured borrowing facility from Merrill Lynch
Commercial Finance Corp. to finance all purchases of loans from the Company. The retained interest asset is classified
as a trading asset and any fair value adjustments will be included in current period income as a component of auto
revenue.

Loans held-for-sale

Mortgage loans held-for-sale consists of residential property mortgages having maturities up
to 30 years as well as second mortgages on residential properties. Pursuant to the mortgage terms, the borrowers have
pledged the underlying real estate as collateral for the loans. It is the Company's practice to sell these loans to mortgage
loan purchasers shortly after they are funded. Mortgage loans held-for-sale are recorded at the lower of cost or
aggregate market value. Cost generally consists of loan principal balance adjusted for net deferred origination income
and SFAS 133 adjustments. The net deferred origination income is recognized at the time of sale.

Auto loans held-for-sale consists of automobile loans having maturities up to 72 months.
Pursuant to the loan terms, the borrowers have pledged the automobile as collateral for the loan. It is the Company's
practice to sell these loans shortly after they are funded. Auto loans held-for-sale are recorded at the lower of cost or
aggregate market value.

Fixed assets

Fixed assets are recorded at cost and depreciated using the straight-line method over their
useful lives, which is generally three years for computers and software and five years for furniture and fixtures.
Leasehold improvements are amortized over the remaining life of the lease. Maintenance and repairs are charged to
expense as incurred, and improvements and betterments are capitalized. The Company assesses impairment of its fixed
assets when there has been an event that might indicate that the undiscounted future cash flows from the asset may not
be recoverable.If the estimated undiscounted future cash flows are not sufficient to recover the carrying value of
the asset, the carrying value of the asset is written down to its estimated fair value.When assets are retired or
otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or
loss is reflected in operations in the period realized.

In 1999, the Company adopted SOP 98-1, "Accounting for the Costs of Computer Software
Developed or Obtained for Internal Use", which requires that the Company expense computer software costs as they are
incurred in the preliminary project stage. Once the capitalization criteria of the SOP have been met, external direct costs
of materials and services consumed in developing or obtaining internal-use computer software and payroll related costs
for employees who are directly associated with and who devote time to the internal-use computer software are
capitalized. Capitalized costs are generally amortized over one to three years on a straight-line basis.

Revenue

Mortgage Revenues

The Company's mortgage revenues are derived from the origination and sale of loans.
Mortgage loans are funded through the Company's warehouse lines of credit and sold to mortgage loan purchasers
typically within thirty days. Mortgage loan revenues consist of proceeds in excess of the carrying value of the loan,
origination fees less certain direct origination costs and other processing fees. These revenues are recognized at the
time the loan is sold. The Company sells these loans to loan purchasers on a servicing released basis without recourse,
subject to certain representations and warranties. Additionally, the Company is responsible for a minimum number of
payments to be made on these loans. As such, the Company records reserves as a contra-revenue at the time a loan is
sold, based on certain assumptions in anticipation of future losses (see Note 11).

Interest Income on Mortgage and Home Equity Loans

The Company generates revenues from interest income on mortgage and home equity
loans. The revenues realized are based on the loan amount multiplied by the contractual interest rate from the time of
funding by the Company through time of sale. These revenues are recognized as earned during the period from funding
to sale.

Home Equity Revenues

Home equity revenues are derived from the origination and sale of loans. Home equity
loans are funded through the Company's warehouse lines of credit and sold to home equity loan purchasers in
approximately forty days from funding. Home equity loan revenues consist of proceeds recorded at settlement in excess
of the carrying value of the loan, origination fees less certain direct origination costs and other processing costs. These
revenues are recognized at the time the loan is sold. The Company sells these loans to loan purchasers on a servicing
released basis without recourse, subject to certain representations and warranties. Additionally, the Company is
responsible for a minimum number of payments to be made on these loans. As such, the Company records reserves as
a contra-revenue at the time a loan is sold, based on certain assumptions in anticipation of future losses (see Note
11).

Auto Revenues

The Company funds prime auto loans using a line of credit and sells them either via whole
loan sales or to a QSPE. Revenues from sales to the QSPE consist of the estimated future cash flows net of
pre-payments and credit losses. Revenues on prime auto loan sales to the QSPE are recognized when the loan is sold to
the QSPE. In addition, in exchange for the loans sold, the Company records a retained interest. The retained interest is
considered an interest-earning asset. The difference between the estimated discounted cash flows and the actual cash
flows received over time will be accreted and included as auto revenue.

From June 2002 to March 2005, the Company sold auto loan receivables to E-LOAN Auto Fund
One, LLC, a QSPE. On March 30, 2005, Merrill Lynch Bank USA purchased substantially all of the auto loans held by
E-LOAN Auto Fund One, LLC. The Company received net proceeds associated with the liquidation of E-LOAN Auto Fund
One, LLC's assets, which resulted in an increase in the fair value of the Company's retained interest in the purchased
auto loans. As the retained interest asset was classified as a trading asset, the fair value adjustment was included in
current period income as a component of auto revenue. As of the purchase date, E-LOAN Auto Fund One, LLC was no
longer a qualifying special purpose entity (QSPE) as there were no external beneficial interest holders remaining. In
accordance with EITF 2002-09, "Accounting for Changes That Result in a Transferor Regaining Control of Financial
Assets Sold", the Company deferred gain recognition on the auto loans retained by E-LOAN Auto Fund One, LLC and
those assets were consolidated in the Company's financial statements as of June 30, 2005.

In June 2005, the Company created and began selling auto loan receivables to E-LOAN Auto
Fund Two, LLC, a QSPE. The retained interest asset is classified as a trading asset and any fair value adjustments will
be included in current period income as a component of auto revenue.

In July 2004, the Company began selling a portion of its prime auto loan production to Merrill
Lynch Bank USA pursuant to a Purchase and Sale agreement. The revenue on these loans is based on a fee derived
from the composition of the loans being sold, and is recognized at time of transfer. During the quarter ended June 30,
2005 the majority of prime auto loan production was being sold under this agreement.

Closing Services Revenues

In the fourth quarter of 2003, the Company formed Escrow Closing Services, Inc. ("ECS") a
wholly-owned subsidiary, which provides mortgage closing services, including HUD-1 and document preparation and
signing, disbursement and recording services for a portion of our home equity business. In the first quarter of 2005, ECS
began offering appraisal services for a portion of the company's mortgage business.

Advertising and marketing costs

Advertising and marketing costs related to various media content advertising such as television,
direct mail and radio are charged to operating expenses as incurred. These costs include the cost of production as well
as the cost of any airtime.

Income taxes

The Company accounts for income taxes using the liability method in accordance with Statement of Financial
Accounting Standard No. 109, Accounting for Income Taxes ("SFAS 109"). Under this method, deferred tax liabilities
and assets are determined based on the difference between the financial statement and tax bases of assets and
liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Valuation
allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized. The
Company's deferred tax asset arises principally from net operating loss carryforward (NOLs). There are significant
judgments and estimates involved in projecting the recoverability of the deferred tax asset, particularly with respect to
the existence of future taxable income sufficient to realize NOLs.

Net Income (Loss) Per Share

The Company computes net income (loss) per share in accordance with SFAS No. 128,
Earnings per Share. Under the provisions of SFAS No. 128 basic net income (loss) per share is computed by
dividing the net income (loss) for the period by the weighted average number of common shares outstanding during the
period. Diluted net income (loss) per share is computed by dividing the net income (loss) available to common
stockholders for the period by the weighted average number of common and potential dilutive shares outstanding during
the period, to the extent such potential dilutive shares are dilutive. Potential dilutive shares are composed of incremental
common shares issuable upon the exercise of stock options and warrants. Anti-dilutive shares in the amounts of 5.0
million and 3.3 million were excluded from the dilutive shares outstanding for the three months ended June 30, 2004 and
2005, respectively. Anti-dilutive shares in the amounts of 12.4 million and 2.7 million were excluded from the dilutive
shares outstanding for the six months ended June 30, 2004 and 2005, respectively. The following table sets forth the
computation of diluted net income (loss) per share for the periods indicated (in thousands, except per share
amounts):

`Three Months Ended         Six Months Ended
                                                              June 30,                  June 30,
                                                         2004         2005         2004         2005
                                                      -----------  -----------  -----------  -----------

  Numerator:
    Net income (loss)............................... $       190  $       409  $      (920) $     2,628
                                                      ===========  ===========  ===========  ===========
  Denominator:
    Weighted average shares, basic..................      62,915       65,407       62,620       65,250
    Effect of potentially dilutive securities:
      Warrants......................................         530          146           --          157
      Employee Stock Option Plan....................       2,339        2,464           --        2,751
                                                      -----------  -----------  -----------  -----------
    Weighted average number of shares
      assuming dilution.............................      65,784       68,017       62,620       68,158
                                                      ===========  ===========  ===========  ===========

  Diluted net income (loss) per share............... $      0.00  $      0.01  $     (0.01) $      0.04
                                                      ===========  ===========  ===========  ===========`

Comprehensive Income

The Company adopted SFAS No. 130, Reporting Comprehensive
Income, during 1998. The Company classifies items of "other comprehensive income" by their nature in the financial
statements and displays the accumulated balance of other comprehensive income separately from retained earnings
and additional paid-in capital in the equity section of the balance sheet. To date, the Company has not had any
transactions that are required to be reported in other comprehensive income.

Recent Accounting Pronouncements

On December 12, 2003, the American Institute of Certified Public Accountants issued
Statement of Position No. 03-3, "Accounting for Certain Loans or Debt Securities Acquired in a Transfer" (SOP 03-3).
SOP 03-3 requires acquired impaired loans for which it is probable that the investor will be unable to collect all
contractually required payments receivable to be recorded at the present value of amounts expected to be received and
prohibits carrying over or creation of valuation allowances in the initial accounting for these loans. SOP 03-3 is effective
for loans acquired in fiscal years beginning after December 31, 2004. SOP 03-3 does not have an impact on the
Company's results of operations or financial condition.

In March 2004, Securities and Exchange Commission ("SEC") Staff Accounting Bulletin No. 105
was issued, which provides guidance regarding loan commitments that are accounted for as derivative instruments
under FASB No. 133 (as amended), "Accounting for Derivative Instruments and Hedging Activities". In this Bulletin, the
SEC ruled that the amount of the expected servicing rights should not be included when determining the fair value of
derivative interest rate lock commitments. This guidance must be applied to rate locks initiated after March 31, 2004.
Our previous method used to estimate the fair value of interest rate lock commitments is consistent with SAB No. 105;
therefore, SAB No. 105 has had no impact on the Company's financial condition or results of operations.

In March, 2004, the Emerging Issues Task Force (EITF) issued EITF 03-1, "The Meaning of
Other-Than-Temporary Impairment and Its Application to Certain Investments" (EITF 03-1). EITF 03-1 provides
recognition and measurement guidance regarding when impairments of equity and debt securities are considered
other-than-temporary thereby requiring a charge to earnings. EITF 03-1 also requires additional annual disclosures for
investments in unrealized loss positions. The additional annual disclosure requirements were previously issued by the
EITF in November 2003 and were effective for the year ended December 31, 2003. In September 2004, the FASB
issued FASB Staff Position (FSP) EITF 03-1-1, which delays the recognition and measurement provisions of EITF 03-1
pending the issuance of further implementation guidance. EITF 03-1 and EITF 03-1-1 do not have an impact on the
Company's results of operations or financial condition.

In June 2004, the FASB released EITF 03-6, "Participating Securities and the
Two-Class Method under FASB Statement No. 128" (EITF 03-6). This pronouncement provides guidance on
when to apply the two-class method for computing basic and diluted earnings per share for participating securities. A
participating security is a security that participates in undistributed earnings with common stock regardless of whether
the participation is dependent upon the occurrence of a specific event. EITF 03-6 did not impact the Company's results
of operations or financial condition.

In December 2004, the FASB issued SFAS No. 123(R), Share-Based Payment, which
establishes standards for transactions in which an entity exchanges its equity instruments for goods or services. In
March 2005, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin No. 107 - Share-Based
Payment, which provides interpretive guidance related to SFAS No. 123(R). SFAS No. 123(R) requires a public entity to
measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date
fair value of the award. This eliminates the exception to account for such awards using the intrinsic method previously
allowable under APB Opinion No. 25. SFAS No. 123(R) will be effective for annual reporting periods beginning on or
after June 15, 2005, and interim periods beginning on or after December 15, 2005. The impact of the adoption of SFAS
No. 123(R) is addressed in Note 4 and the impact of adopting SFAS No. 123(R) is still being assessed by management.

On June 7, 2005, the FASB issued Statement No. 154, "Accounting Changes and
Error Corrections, a replacement of APB Opinion No. 20, Accounting Changes, and Statement No. 3,
Reporting Accounting Changes in Interim Financial Statements" (FAS 154). FAS 154 changes the
requirements for the accounting for, and reporting of, a change in accounting principle. Previously, most voluntary
changes in accounting principles were required to be recognized by way of a cumulative effect adjustment within net
income during the period of the change. FAS 154 requires retrospective application to prior periods' financial
statements, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the
change. FAS 154 is effective for accounting changes made in fiscal years beginning after December 15,
2005; however, the Statement does not change the transition provisions of any existing accounting pronouncements.
We do not believe adoption of FAS 154 will have a material effect on the Company's financial condition or
results of operation.

4.	STOCK-BASED COMPENSATION

The Company accounts for stock-based employee compensation arrangements in
accordance with the provisions of Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to
Employees and related interpretations, and complies with the disclosure requirements of SFAS No. 123,
Accounting for Stock-Based Compensation, as amended by SFAS No. 148, Accounting For Stock-Based
Compensation -- Transition And Disclosure -- An Amendment Of SFAS No. 123. Under APB No. 25, compensation
expense is based on the excess of the estimated fair value of the Company's stock over the exercise price, if any, on the
date of grant. Deferred stock-based compensation is then amortized over the vesting period of the option on an
accelerated basis using the multiple option approach as defined in paragraph 24 of FIN 28. The Company accounts for
stock issued to non-employees in accordance with the provisions of SFAS No. 123 and the Emerging Issues Task Force
Consensus in Issue No. 96-18, Accounting for Equity Instruments That Are Issued to Non-Employees for Acquiring,
or in Conjunction with Selling, Goods or Services.

In December, 2004, the FASB issued Statement of Financial Accounting Standards (SFAS) No.
123 (revised 2004) "Share-based Payment" (SFAS 123R) which eliminates the ability to account for share-based
compensation transactions using Accounting Principles Board (APB) Opinion No. 25, "Accounting for Stock Issued to
Employees," (APB 25) and generally requires that such transactions be accounted for using a fair value-based method
with the resulting compensation cost recognized over the period that the employee is required to provide service in order
to receive their compensation. SFAS 123R also amends SFAS No. 95, "Statement of Cash Flows," requiring the benefits
of tax deductions in excess of recognized compensation cost to be reported as a financing cash flow, rather than as an
operating cash flow as currently required. SFAS No. 123(R) will be effective for annual reporting periods beginning on or
after June 15, 2005, and interim periods beginning on or after December 15, 2005.

The following pro forma net income (loss) information has been prepared as if the Company had
followed the provisions of SFAS No. 123 (in thousands, except per share amounts):

`Three Months Ended         Six Months Ended
                                                              June 30,                  June 30,
                                                         2004         2005         2004         2005
                                                      -----------  -----------  -----------  -----------

Reported net income (loss).......................... $       190  $       409  $      (920) $     2,628
Add: Employee stock compensation expense included
  in reported net income (loss), net of taxes.......          --           --          636           --
Less: Employee stock based compensation expense
  determined under fair value based method for all
  employee stock option awards, net of tax..........        (713)        (459)      (1,274)        (965)
                                                      -----------  -----------  -----------  -----------
Pro forma net income (loss)......................... $      (523) $       (50) $    (1,558) $     1,663
                                                      ===========  ===========  ===========  ===========

Reported basic net income (loss) per share.......... $      0.00  $      0.01  $     (0.01) $      0.04
Reported diluted net income (loss) per share........ $      0.00  $      0.01  $     (0.01) $      0.04

Pro-forma basic net income (loss) per share......... $     (0.01) $     (0.00) $     (0.02) $      0.03
Pro-forma diluted net income (loss) per share....... $     (0.01) $     (0.00) $     (0.02) $      0.02

Risk free interest rate - stock options.............         3.2%         3.8%         2.6%         3.7%
Risk free interest rate - ESPP......................         2.1%          --          2.1%          --
Average expected life - stock options...............         3.2          3.2          3.1          3.2
Average expected life - ESPP........................         2.0           --          2.0           --
Dividend yield......................................          --           --           --           --
Expected volatility - stock options.................        55.3%        64.7%        62.1%        64.0%
Expected volatility - ESPP..........................        76.6%          --         76.6%          --`

5.	WARRANTS

In February 2001, the Company issued a warrant to purchase 300,000 shares of common
stock to Greenwich Capital Financial Products, Inc. in connection with a warehouse credit agreement at an exercise
price of $1.55 per share until February 23, 2006. In July 2003, Greenwich Capital Financial Products, Inc. assigned a
portion of the warrant to an institutional investor in the amount of 150,000 common shares. At June 30, 2005, both
warrants remain outstanding.

In June 2002, the Company issued a warrant to purchase 800,000 shares of common stock to
Merrill Lynch Mortgage Capital, Inc. in connection with a line of credit agreement at an exercise price of $1.22 per share
until June 1, 2005. In January 2005, Merrill exercised the warrant on a net exercise basis and 505,752 shares of
common stock were issued to complete the settlement.

In April 2005, the Company issued a warrant to purchase 100,000 shares of common stock to
Greenwich Capital, in connection with the renewal of a warehouse agreement, at an exercise price of $2.70 per share.
The warrant expires April 1, 2009.

6.	LOANS HELD-FOR-SALE

The inventory of mortgage and home equity loans consists primarily of first and second trust
deed mortgage loans and home equity lines of credit on residential properties located throughout the United States. Also
included are amounts disbursed into escrow on a borrower's behalf where the mortgage documents are signed generally
the subsequent day. All mortgage and home equity loans held-for-sale are pledged as collateral for borrowings at
December 31, 2004 and June 30, 2005 (see Note 10).

The inventory of auto loans consists primarily of loans against new and used automobiles
located throughout the United States. All of the auto loans held-for-sale are pledged as collateral for borrowings at
December 31, 2004 and June 30, 2005 (see Note 10). The following summarizes loans held-for-sale at December 31,
2004 and June 30, 2005 (in thousands):

`December 31,  June 30,
                                                         2004         2005
                                                      -----------  -----------
Mortgage............................................ $    12,356  $    23,354
Home equity.........................................       2,586        2,263
Auto................................................       2,558        7,595
Net deferred origination cost.......................           5           24
                                                      -----------  -----------
                                                     $    17,505  $    33,236
                                                      ===========  ===========`

Included in loans held-for-sale is a SFAS 133 fair value adjustment amount of $0.1 million at
December 31, 2004 and June 30, 2005. The basis adjustment amount represents the change in fair value from rate lock
commitment date to funding of those loans held-for-sale. The total fair value of loans held-for-sale, including the
expected embedded gain on those loans, which would be received at the time of cash settlement, is $17.8 million and
$33.8 million at December 31, 2004 and June 30, 2005, respectively.

7. 	ACCOUNTS RECEIVABLE, PREPAIDS AND OTHER ASSETS

The following summarizes accounts receivable, prepaids and other assets at December 31,
2004 and June 30, 2005 (in thousands):

`December 31,  June 30,
                                                         2004         2005
                                                      -----------  -----------
Prepaids............................................ $     1,491  $     2,873
Accounts receivable.................................      15,484       21,023
Interest receivable.................................       1,647        1,985
Other assets........................................         392          465
                                                      -----------  -----------
                                                     $    19,014  $    26,346
                                                      ===========  ===========`

Included in prepaids at December 31, 2004 and June 30, 2005 are
prepayments for sales and marketing in the amounts of $0.4 million and $0.8 million, respectively. Included in accounts
receivable is the receivable due to the Company from sales of mortgage loans on its sale agreement with Greenwich
Capital Financial Products, Inc. ("Greenwich Capital") in the amounts of $12.6 million and $18.0 million at December 31,
2004 and June 30, 2005, respectively (see Note 10).
Sensitivities associated with our retained interest in loans sold under the Greenwich Capital agreement were
insignificant at all periods presented due to the short-term nature of the asset (amounts received generally within sixty
days or less). Also included in accounts receivable at June 30, 2005, was a receivable in the
amount of $1.1 million related to the proceeds received in connection with the liquidation of E-LOAN Auto Fund One,
LLC (See Note 8). Included in other assets is an amount related to the fair value of SFAS 133 derivatives of $0.3 million
at December 31, 2004 and $0.3 million at June 30, 2005.

8.	RETAINED INTERESTS IN AUTO LOANS

Since June 2002, the Company has sold auto loan receivables to a QSPE. The Company
recognizes a gain on the sale of the auto loan receivables to the QSPE in the period the sale occurs and retains an
interest in the future cash flows from the loans. The retained interest represents the Company's portion of the net
present value of the expected excess cash flows over the life of the loans, remaining after payment of interest, servicing
fees and credit losses. Included in the retained interest is a contributed basis in the loans sold to the QSPEs of 0.5%.
The contributed basis is the difference between the loan amount and the cash sale proceeds received from the QSPE of
99.5% (of the unpaid principal balance), which represented over collateralization in those loans. The contributed basis is
returned to the Company as part of the defined distribution of cash flows from the QSPE. Cash flows are distributed by
the QSPE in the following manner: first to the hedge counterparty, second to the servicer, custodian and administrator,
third to the lender for interest expense, fourth to the lender for principal payments, fifth to the Company and the lender
any remaining cash flows, to be distributed in accordance with the agreement.  The servicing fee is passed
through to a sub-servicer of the Company, and as such the Company does not capitalize a servicing asset for the loans
sold to the QSPE since the cost to sub-service equals the servicing fee.

From June 2002 to March 2005, the Company sold auto loan receivables to E-LOAN Auto Fund
One, LLC, a QSPE. On March 30, 2005, Merrill Lynch Bank USA purchased $651 million in auto loans held by E-LOAN
Auto Fund One, LLC. The Company received $16.4 million in net proceeds associated with the liquidation of E-LOAN
Auto Fund One, LLC's assets, which resulted in a $2.7 million increase in the fair value of the Company's retained
interest in the purchased auto loans. As the retained interest asset is classified as a trading asset, the fair value
adjustment is included in current period income as a component of auto revenue. As of the March 30, 2005 purchase
date, E-LOAN Auto Fund One, LLC was no longer a qualifying special purpose entity (QSPE) as there were no external
beneficial interest holders remaining. As a result, in accordance with EITF 2002-09, "Accounting for Changes That
Result in a Transferor Regaining Control of Financial Assets Sold", the Company deferred gain recognition on
approximately $475 thousand in auto loans retained by E-LOAN Auto Fund One, LLC at the time of the transaction and
consolidated the assets in the Company's financial statements. As of June 30, 2005, the remaining deferred balance
was approximately $300 thousand.

The following table provides a summary of activity in the retained interests in auto loans related
to E-LOAN Auto Fund One, LLC (in thousands):



|                                                             | 2004         | 2005         
|------------------------------------------------------------ | ------------ | -------------
|Beginning Balance January 1,                                 | $ 11,658     | $ 13,954     
|Contributed basis in loans sold to E-LOAN Auto Fund One, LLC | 600          | 174          
|Non-cash gain on sale                                        | 2,410        | 836          
|Accretion of present value discount                          | 339          | 346          
|Excess cash flows received
Fair value adjustment             | (1,584)
(45) | (1,612)
2,688
|Sale proceeds received from E-LOAN Auto Fund One, LLC        | --           | (16,386)     
|Ending Balance March 31,                                     | $13,378      | $ --         

In June 2005, the Company created and began selling auto loan receivables to E-LOAN Auto
Fund Two, LLC, a QSPE. The following table provides a summary of activity in the retained interests in auto loans
related to E-LOAN Auto Fund Two, LLC (in thousands):



|                                                             |      
|------------------------------------------------------------ | -----
|Beginning Balance May 1, 2005 (inception)                    | $ 0  
|Contributed basis in loans sold to E-LOAN Auto Fund Two, LLC | 116  
|Non-cash gain on sale                                        | 518  
|Accretion of present value discount                          | 0    
|Excess cash flows received                                   | 0    
|Fair value adjustment                                        | 0    
|Ending Balance June 30, 2005                                 | $ 634

The auto loan receivables sold to the QSPE in June were valued in a manner consistent with the
majority of loans sold in the three months ended June 30, 2005, under a Purchase and Sale Agreement with Merrill
Lynch Bank USA. Going forward, the fair value of the retained interest asset will be adjusted accordingly. A market
discount rate is determined by assessing the risk related to the asset to account for the present value of the cash flows
to be received over the life of the loans. As a result, the retained interest asset is an interest-earning asset, with interest
income accreted over time at the discount rate and included in Auto Revenues. The weighted average loss rate is based
on actual loss experience to date from the seasoned portions of the portfolio. The prepayment speed projects
prepayments on a monthly percentage of the original loan balance.

9.	NOTES PAYABLE

On June 30, 2003, the Company obtained a $5 million line of credit from Wells Fargo Bank,
N.A. to support working capital needs. The interest rate charged on borrowings against these funds is based on LIBOR
plus 2% and is payable monthly. The line of credit was originally scheduled to expire on June 30, 2004. However, on
December 11, 2003, the agreement was amended to reduce the line of credit to $2,350,000 and extend the expiration
date to June 30, 2005. As part of the amendment, the Company was required to provide restricted cash as collateral for
this line of credit (see Note 3). Subsequently, the line of credit was amended to extend the expiration date to June 30,
2006. The line of credit is being utilized to support letters of credit related to the Pleasanton, California facility as well as
a letter of credit related to the Company's surety bonds. The Company was in compliance with these covenants during
the six months ended and at June 30, 2005. No balance was outstanding on this line as of June 30, 2005.

10.	WAREHOUSE AND OTHER LINES PAYABLE

The Company has a warehouse line of credit with GMAC Mortgage Corporation for
borrowings of up to $10 million for the interim financing of mortgage loans. The interest rate charged on borrowings
against these funds is variable based on LIBOR plus various percentage points. Borrowings are collateralized by the
related mortgage loans held-for-sale. This warehouse line of credit agreement generally requires the Company to
comply with various financial and non-financial covenants. In particular, the Company must maintain a minimum cash
balance of $15.0 million. The Company was in compliance with these covenants during the three and six months ended
and at June 30, 2005. The committed line of credit expires on May 31, 2006.

The Company has an agreement with Greenwich Capital to finance up to $500 million of
mortgage loan inventory pending sale of these loans to the ultimate mortgage loan purchasers. Of this amount, $200
million is available in committed funds. This loan inventory financing is secured by the related mortgage loans. The
interest rate charged on borrowings against these funds is based on LIBOR plus various percentage points. As part of
this agreement the Company had to pay a commitment fee of $1.0 million for the period March 31, 2003 through March
30, 2004. The commitment fee was reduced to $750,000 for the period March 15, 2004 through March 14, 2005. The
commitment fee was reduced to $600,000 for the period March 15, 2005 through March 13, 2006. This agreement
includes various financial and non-financial covenants. In particular, the Company must maintain a minimum cash and
cash equivalents balance of $15 million. The Company was in compliance with these covenants during the three and six
months ended and at June 30, 2005. The line will expire on March 13, 2006.

In addition, the Company has a mortgage loan purchase and sale agreement with Greenwich
Capital. Under the terms of this agreement, mortgage loans which are allocated to a mandatory sell forward commitment
between the Company and a loan purchaser, but have not yet been settled, may be sold to Greenwich Capital subject to
the accompanying trade assignment. Revenue, in the form of a retained interest, derived from sales under this
agreement is included as a receivable on the balance sheet until the transaction is settled (see Note 7). The balance of
loans sold related to these receivables was $337.8 million and $485.8 million as of December 31, 2004 and June 30,
2005, respectively.

The Company has a $10 million line of credit facility with Merrill Lynch Mortgage Capital, Inc. to
support the interim funding of auto loans prior to their sale to the ultimate auto loan purchaser. The interest rate charged
on this line is based on LIBOR plus various percentage points. This facility requires the Company to pay an unused line
fee equal to 0.50% per year on the average daily unused line balance. This facility expires on July 13, 2007. This line
includes various financial and non-financial covenants. The Company had to obtain a waiver as a result of failure to
meet a quick ratio covenant for the month ended February 28, 2005, but was in compliance with these covenants for all
other periods during the three and six months ended and at June 30, 2005.

The Company has an uncommitted warehouse line of credit agreement with Merrill Lynch
Mortgage Capital Inc. for borrowings of up to $100 million for the interim financing of mortgage loans. The interest rate
charged on borrowings against these funds is variable based on LIBOR plus various percentage points. Borrowings are
collateralized by the related mortgage loans held-for-sale. The uncommitted warehouse line of credit expires on
February 4, 2006. This line of credit agreement requires the Company to comply with various financial and non-financial
covenants. In particular, the Company must maintain a minimum unrestricted cash balance of $12.5 million. Failure to
comply with these, or any other covenants, could result in the obligation to repay all amounts then outstanding. The
Company was in compliance with these covenants during the three and six months ended and at June 30, 2005.

In January 2005, the Company entered into an agreement for a warehouse line of credit for
borrowings of up to $150 million for the interim financing of mortgage loans with JPMorgan Chase Bank, N.A. The
interest rate charged on borrowings against these funds is variable based on LIBOR plus various percentage points.
Borrowings are collateralized by the related mortgage loans held-for-sale. The committed line of credit expires on
January 3, 2006. This line of credit agreement generally requires the Company to comply with various financial and
non-financial covenants. In particular, the Company must maintain a minimum cash balance of $12.5 million. Failure to
comply with these, or any other covenants, could result in the obligation to repay all amounts then outstanding. The
Company was in compliance with these covenants during the three and six months ended and at June 30, 2005.

The following summarizes warehouse and other lines payable at December 31, 2004 and June 30, 2005 (in
thousands):

`December 31,  June 30,
                                                         2004         2005
                                                      -----------  -----------
Warehouse lines - GMAC.............................. $       210  $        --
Warehouse lines - Greenwich.........................      10,040       16,868
Warehouse lines - Merrill (Mortgage)................         877          457
Warehouse lines - JPMorgan Chase....................          --        3,456
Line of credit - Merrill (Auto).....................       3,608        4,276
                                                      -----------  -----------
                                                     $    14,735  $    25,057
                                                      ===========  ===========`

11.	ACCOUNTS PAYABLE, ACCRUED EXPENSES AND OTHER LIABILITIES

The following summarizes accounts payable, accrued expenses and other
liabilities at December 31, 2004 and June 30, 2005 (in thousands):

`December 31,  June 30,
                                                         2004         2005
                                                      -----------  -----------
Accounts payable.................................... $     9,421  $     9,077
Accrued compensation................................       2,433        2,890
Income tax payable..................................         (21)          14
Other liabilities...................................       5,670        6,881
Reserves............................................       2,333        2,772
Interest payable....................................         640          981
                                                      -----------  -----------
                                                     $    20,476  $    22,615
                                                      ===========  ===========`

Included in other liabilities is an amount related to the fair value of SFAS 133 derivatives of $0.2
million and $1.9 million at December 31, 2004 and June 30, 2005, respectively.

Included in the accounts payable, accrued expenses and other liabilities is an amount related to
reserves the Company established for representation and warranties and premium repayment liability. The Company
sells loans to loan purchasers on a servicing released basis subject to certain representations and warranties from the
Company to the purchaser. As such, the risk of loss or default by the borrower has generally been assumed by these
purchasers. However, the Company is generally required by these purchasers to make certain representations relating
to borrower creditworthiness, loan documentation and collateral. To the extent that the Company does not comply with
such representations, or there are early payment defaults, the Company may be required to repurchase loans or
indemnify these purchasers for any losses from borrower defaults. In connection with a majority of its loan sale
agreements, the Company is also responsible for ensuring that the borrower makes a minimum number of payments to
be made on each loan, or else the Company may be required to refund the premium paid to it by the loan purchaser. As
such, the Company records reserves based on certain assumptions in anticipation of future losses as a result of current
sales activity.

Loss reserves due to breaches of representations and warranties are recorded based on a
percentage of current month sales. The Company currently calculates this loss rate exposure based on its historical loss
rates as well as similar lending portfolios. Once the Company has endured a complete economic cycle, the rate will be
adjusted based on actual losses as a percentage of origination volume on a historical basis. Premium repayment
reserves, generated through early loan prepayments related to loans sold to loan purchasers, are recorded based on a
rate determined by calculating actual prepayments as a percentage of sales on a historical basis applied to current
month sales. The following illustrates the changes in the reserve balance for the six months ended June 30, 2005 by
product (in thousands):

`Home
                                                       Mortgage      Equity        Auto         Total
                                                      -----------  -----------  -----------  -----------
Balance at 1/1/05................................... $       994  $     1,279  $        60  $     2,333
   Increase to reserve..............................         175          313          162          650
   Losses incurred..................................        (167)        (251)          --         (418)
                                                      -----------  -----------  -----------  -----------
Balance at 3/31/05                                         1,002        1,341          222        2,565
   Increase to reserve..............................          49        1,009           --        1,058
   Losses incurred..................................        (138)        (701)         (12)        (851)
                                                      -----------  -----------  -----------  -----------
Balance at 06/30/05................................. $       913  $     1,649  $       210  $     2,772
                                                      ===========  ===========  ===========  ===========`

12.	REVENUES AND OTHER INCOME, NET

The following table provides the components of revenues (in thousands):

`Three Months Ended         Six Months Ended
                                                              June 30,                  June 30,
                                                         2004         2005         2004         2005
                                                      -----------  -----------  -----------  -----------
Revenues:
   Mortgage......................................... $    17,089  $    18,109  $    32,597  $    34,895
   Interest income on mortgage loans................       2,428        3,124        3,687        5,861
   Home equity......................................       8,738       11,825       18,293       22,072
   Interest income on home equity loans.............         944        2,255        1,424        3,645
   Auto.............................................       2,921        2,474        5,983        7,968
   Closing services.................................         984        1,804        1,435        3,241
   Other............................................         295          285          611          579
                                                      -----------  -----------  -----------  -----------
         Total revenues............................. $    33,399  $    39,876  $    64,030  $    78,261
                                                      ===========  ===========  ===========  ===========`

The following table provides the components of other income, net (in thousands):

`Three Months Ended         Six Months Ended
                                                                 June 30,                  June 30,
                                                            2004         2005         2004         2005
                                                         -----------  -----------  -----------  -----------
Interest income on short-term investments.............. $        22  $        31  $        45  $        51
Interest expense on non-warehouse facility borrowings..          (7)          (3)         (15)          (8)
Other..................................................          (5)          (6)          (5)          (9)
                                                         -----------  -----------  -----------  -----------
                                                        $        10  $        22  $        25  $        34
                                                         ===========  ===========  ===========  ===========`

13.	OPERATING EXPENSES

The following table provides the components of operating expenses (in thousands):

`Three Months Ended         Six Months Ended
                                                                 June 30,                  June 30,
                                                            2004         2005         2004         2005
                                                         -----------  -----------  -----------  -----------
Compensation and benefits.............................. $    13,248  $    14,534  $    27,311  $    28,684
Processing costs.......................................       3,235        3,822        6,037        7,054
Advertising and marketing..............................      11,334       13,392       21,270       25,709
Occupancy and administration...........................       3,942        4,369        7,985        8,165
Interest expense on warehouse borrowings...............       1,460        3,359        2,372        6,009
                                                         -----------  -----------  -----------  -----------
         Total operating expenses...................... $    33,219  $    39,476  $    64,975  $    75,621
                                                         ===========  ===========  ===========  ===========`

Commissions and bonus compensation comprised 25% and 23% of total compensation and
benefits in the three and six months ended June 30, 2005 as compared to 25% and 22% for the same periods in 2004.
Net occupancy costs comprised 10% and 10% of total occupancy and administration in the three and six months ended
June 30, 2005 as compared to 24% and 22% for the same periods in 2004. Included in compensation and benefits for
the three and six months ended June 30, 2004 is a charge related to the resignation of the Company's prior President
and Chief Operating Officer of approximately $1.0 million.

The following table provides detail of the operations component of total operating expenses
classified by the following revenue-related categories (in thousands):

`Three Months Ended         Six Months Ended
                                                                 June 30,                  June 30,
                                                            2004         2005         2004         2005
                                                         -----------  -----------  -----------  -----------
Mortgage .............................................. $     6,877  $     7,678  $    13,525  $    14,604
Interest expense on mortgage loans.....................       1,004        2,015        1,606        3,826
Home equity............................................       5,247        4,847       10,317        9,819
Interest expense on home equity loans..................         435        1,191          718        1,977
Auto...................................................       1,836        2,025        3,670        4,026
Closing services.......................................         865        1,481        1,370        2,580
                                                         -----------  -----------  -----------  -----------
Total operations....................................... $    16,264  $    19,237  $    31,206  $    36,832
                                                         ===========  ===========  ===========  ===========`

14.	COMMITMENTS AND CONTINGENCIES

Loan commitments and hedging activities

The Company originates mortgage loans and sells them primarily through whole loan sales.
The market values of mortgage loans are sensitive to changes in market interest rates and product demand. If interest
rates rise between the time the Company enters into a rate lock with the borrower, the subsequent funding of the loan
and the time the mortgage loans are committed for sale, there may be a decline in the market value of the mortgage
loans. To protect against such possible declines, the Company has adopted an appropriate macroeconomic hedging
strategy.

Individual mortgage loan risks are aggregated by loan type and pipeline production status and
matched, based on estimated duration, with the appropriate hedging instrument, thus

The Company believes that it has implemented a cost-effective economic hedging program to
provide an effective protection against subsequent changes in the market value of rate-lock commitments. However, an
effective hedging strategy is complex and no hedging strategy can completely insulate the Company against such
changes.

At June 30, 2005, the Company had extended locks to originate mortgage and home equity
loans amounting to approximately $387.5 million (the "locked pipeline"). At June 30, 2005, the Company had entered
into best efforts forward loan sale agreements amounting to approximately $64.5 million. These forward loan sale
agreements do not subject the Company to mandatory delivery and there is no penalty if the Company does not deliver
into the commitment. The Company is exposed to counterparty risk. However, it is the Company's policy and practice to
use well-established U.S. financial institutions to mitigate that risk; the Company does not require collateral to support
these commitments, and there has been no failure on the part of the counterparties to meet the terms of these
agreements to date.

At June 30, 2005, the Company had entered into mandatory sell forward commitments
amounting to approximately $169.8 million. The Company adjusts the amount of mandatory sell forward commitments
held to offset changes in the locked pipeline and changes in the market value of unsold loans. At June 30, 2005, the
Company had entered into $10.5 million of commitments with loan purchasers to deliver loans related to funded loans
held-for-sale.

The Company issues auto loan approvals on its prime loan production. Approved auto loan
applicants are provided a guaranteed rate for up to a 45-day period. At June 30, 2005, the Company had entered into
amortizing swap contracts in the amount of $15.8 million, as an economic hedge of anticipated funded loans from auto
loan approvals.

Other Future Commitments

The Company has future commitments for operating leases totaling $1.3 million
for 2005, $2.7 million for each year from 2006 to 2008, and $4 million for 2009 and thereafter. The operating lease
expires in June 2010.

The Company has entered into fixed contracts to purchase national television spots through the
third quarter of 2005. The Company pays for this media in monthly installments, generally thirty days in advance of the
scheduled start date of the media. Future minimum payments under these contracts amount to approximately $2.6
million for 2005.

The Company has an available line of credit in the amount $2,350,000. The Company is required
to provide restricted cash as collateral for this line of credit. Currently, the line of credit is being utilized to support letters
of credit related to the Pleasanton, California facility as well as a letter of credit related to the Company's surety bonds.

As of June 30, 2005, the Company carried a mortgage bankers' blanket bond and errors and
omissions insurance coverage for $5.0 million. The premiums for the bond and insurance coverage are paid through
September 2005.

15.	SUBSEQUENT EVENTS

On August 3, 2005, the Company entered into an Agreement and Plan of Merger (the
"Merger Agreement") with Popular, Inc. ("Popular"). Under the Merger Agreement, Popular will acquire 100% of the
issued and outstanding shares of common stock and common stock equivalents of E-LOAN, Inc. for $4.25 per share in
cash, or approximately $300 million. Upon completion of this transaction, which is estimated to occur during the fourth
quarter of 2005 subject to the satisfaction of conditions set forth in the Merger Agreement, E-LOAN, Inc. will become a
wholly-owned subsidiary of Popular.

Completion of the merger is subject to the satisfaction of closing conditions including approval by
the shareholders of the Company's outstanding common stock and the receipt of required regulatory and other
approvals, as well as other customary closing conditions.

Popular is a full service financial services provider with operations in Puerto
Rico, the United States, the Caribbean and Latin America.

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

The following discussion of the financial condition and results of operations of the Company
should be read in conjunction with the financial statements and the related notes thereto included elsewhere in this Form
10-Q. This discussion contains, in addition to historical information, forward-looking statements that involve risks and
uncertainties. The Company's actual results could differ materially from the results discussed in the forward-looking
statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed
below, as well as those discussed below under "Factors Affecting Future Operating Results." The Company disclaims
any obligation to update information contained in any forward-looking statement. See "Forward-Looking
Statements."

OVERVIEW

The Company is an online consumer direct lender, specializing in mortgage, home equity
and auto loans. As a retail lender, the Company is heavily impacted by economic conditions (such as interest rates) and
seasonal/cyclical factors. To help mitigate this, the Company has focused on its diversified revenue products, which
consist of purchase and non-prime mortgage loans, home equity loans and lines of credit, and auto loans. Additionally,
the Company strives to be a low-cost provider with a vision of driving overall prices lower, which creates marketing
efficiency. The result is a virtuous cycle connecting efficiencies in capital markets, operations and customer
acquisition.

RESULTS OF OPERATIONS

The following table sets forth the unaudited results of operations for the Company as a
percentage of total revenues for the periods indicated (in thousands, except per share amounts):

`Three Months Ended        Six Months Ended
                                                                 June 30,                June 30,
                                                            2004         2005         2004         2005
                                                         -----------  -----------  -----------  -----------
Revenues .............................................. $    33,399  $    39,876  $    64,030  $    78,261

Operating expenses:
    Operations ........................................      16,264       19,237       31,206       36,832
    Sales and marketing................................      12,506       14,558       23,638       27,967
    Technology.........................................       2,091        2,320        4,257        4,795
    General and administrative.........................       2,358        3,361        5,874        6,027
                                                         -----------  -----------  -----------  -----------
           Total operating expenses....................      33,219       39,476       64,975       75,621
                                                         -----------  -----------  -----------  -----------
Income (loss) from operations..........................         180          400         (945)       2,640
Other income, net......................................          10           22           25           34
                                                         -----------  -----------  -----------  -----------
Income (loss) before taxes.............................         190          422         (920)       2,674
Income taxes...........................................          --          (13)          --          (46)
                                                         -----------  -----------  -----------  -----------
Net income (loss)...................................... $       190  $       409  $      (920) $     2,628
                                                         ===========  ===========  ===========  ===========

Net income (loss) per share:
    Basic.............................................. $      0.00  $      0.01  $     (0.01) $      0.04
                                                         ===========  ===========  ===========  ===========
    Diluted............................................ $      0.00  $      0.01  $     (0.01) $      0.04
                                                         ===========  ===========  ===========  ===========`

AS A PERCENTAGE OF REVENUES:

`Revenues ..............................................         100 %        100 %        100 %        100 %

Operating expenses:
    Operations ........................................          49 %         48 %         49 %         47 %
    Sales and marketing................................          37 %         37 %         37 %         36 %
    Technology.........................................           6 %          6 %          7 %          6 %
    General and administrative.........................           7 %          8 %          8 %          8 %
                                                         -----------  -----------  -----------  -----------
           Total operating expenses....................          99 %         99 %        101 %         97 %
                                                         -----------  -----------  -----------  -----------
Income (loss) from operations..........................           1 %          1 %         (1)%          3 %
Other income, net......................................          -- %         -- %         -- %         -- %
                                                         -----------  -----------  -----------  -----------
Income (loss) before taxes.............................           1 %          1 %         (1)%          3 %
Income taxes...........................................          -- %         -- %         -- %         -- %
                                                         -----------  -----------  -----------  -----------
Net income (loss)......................................           1 %          1 %         (1)%          3 %
                                                         ===========  ===========  ===========  ===========`

Revenues

The Company is a consumer direct lender whose revenues are derived primarily from the
gain on sale of mortgage, home equity and auto loans that it underwrites, funds and sells. The Company also earns
interest income on mortgage and home equity loans during the brief time they are held pending sale.

The following table provides the components of revenue shown in thousands and as a
percentage of total revenues:

`Three Months Ended        Six Months Ended
                                                                 June 30,                June 30,
                                                            2004         2005         2004         2005
                                                         -----------  -----------  -----------  -----------
Revenues:
   Mortgage............................................ $    17,089  $    18,109  $    32,597  $    34,895
   Interest income on mortgage loans...................       2,428        3,124        3,687        5,861
   Home equity.........................................       8,738       11,825       18,293       22,072
   Interest income on home equity loans................         944        2,255        1,424        3,645
   Auto................................................       2,921        2,474        5,983        7,968
   Closing services....................................         984        1,804        1,435        3,241
   Other...............................................         295          285          611          579
                                                         -----------  -----------  -----------  -----------
         Total revenues................................ $    33,399  $    39,876  $    64,030  $    78,261
                                                         ===========  ===========  ===========  ===========

   Mortgage............................................          51 %         45 %         51 %         45 %
   Interest income on mortgage loans...................           7 %          8 %          6 %          7 %
   Home equity.........................................          26 %         30 %         29 %         28 %
   Interest income on home equity loans................           3 %          6 %          2 %          5 %
   Auto................................................           9 %          6 %          9 %         10 %
   Closing services....................................           3 %          5 %          2 %          4 %
   Other...............................................           1 %         -- %          1 %          1 %
                                                         -----------  -----------  -----------  -----------
         Total revenues................................         100 %        100 %        100 %        100 %
                                                         ===========  ===========  ===========  ===========`

The following table summarizes dollar volume of loans sold and the revenue in both dollars and average basis
points ("BPS") (dollars in thousands except BPS):

`Three Months Ended      Six Months Ended
                              June 30,                 June 30,
                            2004        2005        2004        2005
                         ----------  ----------  ----------  ----------
Mortgage
$ Volume                $  899,073  $  880,024  $1,656,179  $1,689,711
Revenue                 $   17,089  $   18,109  $   32,597  $   34,895
BPS                            190         206         197         207

Home Equity
$ Volume                $  331,673  $  347,671  $  633,923  $  683,700
Revenue                 $    8,738  $   11,825  $   18,293  $   22,072
BPS                            263         340         289         323

Auto
$ Volume                $  161,936  $  112,532  $  315,825  $  241,171
Revenue                 $    2,921  $    2,474  $    5,983  $    7,968
BPS                            180         220         189         330`

Mortgage Revenues.

Total mortgage revenue increased $1.0 million to $18.1 million for the three months ended June
30, 2005 from $17.1 million for the three months ended June 30, 2004. Mortgage revenues increased $2.3 million to
$34.9 million for the six months ended June 30, 2005 from $32.6 million for the six months ended June 30, 2004. While
overall rates have risen during this time, periodic dips in rates have resulted in continued mortgage refinance fundings.
The increase in revenue though is primarily due to increased gain on sale in basis points.

The following table summarizes dollar volume of mortgage loans sold and the revenue in both
dollars and average basis points ("BPS") (dollars in thousands except BPS):

`Three Months Ended       Six Months Ended
                              June 30,                 June 30,
                            2004        2005        2004        2005
                         ----------  ----------  ----------  ----------
Refinance Mortgage
$ Volume                $  496,332  $  443,200  $  906,234  $  918,042
Revenue                 $    8,430  $    9,244  $   16,888  $   19,140
BPS                            170         209         186         208

Diversified Mortgage
$ Volume                $  402,741  $  436,825  $  749,946  $  771,669
Revenue                 $    8,659  $    8,865  $   15,709  $   15,755
BPS                            215         203         209         204`

The following table reflects the percentages of the Company's mortgage closed loan volume
from purchase and refinance loans as compared to the total market (according to Mortgage Bankers Association of
America) through the second quarter of 2005. The Mortgage Bankers Association of America data for the second
quarter of 2005 below represents its estimate as of July 12, 2005:

`Q1 04    Q2 04    Q3 04    Q4 04     2004     Q1 05     Q2 05
                    -------- -------- -------- -------- -------- --------- ---------
E-LOAN Mortgage*
    Purchase             37%      37%      44%      35%      38%       33%       39%
    Refinance            63%      63%      56%      65%      62%       67%       61%

Total Market*
    Purchase             47%      51%      67%      58%      56%       54%       60%
    Refinance            53%      49%      33%      42%      44%       46%       40%`

* Excludes home equity and auto loan volume

Home Equity Revenues.

Interest Income on Mortgage and Home Equity Loans. The Company generates
revenues from interest income on mortgage and home equity loans. The revenues realized are based on the loan
amount multiplied by the contractual interest rate from the time of funding by the Company through time of sale. These
revenues are recognized as earned during the period from funding to sale. Interest income is correlated to the volume of
loans funded. While funded volume was up in the period for both Mortgage and Home Equity loans, the increase in
interest income is primarily the result of loans being held longer, prior to sale. As such, interest income on mortgage
increased $0.7 million to $3.1 million for the three months ended June 30, 2005 from $2.4 million for the three months
ended June 30, 2004. Interest income on mortgage increased $2.2 million to $5.9 million for the six months ended June
30, 2005 from $3.7 million for the six months ended June 30, 2004. Interest income on home equity loans increased
$1.3 million to $2.2 million for the three months ended June 30, 2005 from $0.9 million for the three months ended June
30, 2004. Interest income on home equity loans increased $2.2 million to $3.6 million for the six months ended June 30,
2005 from $1.4 million for the six months ended June 30, 2004.

Auto Revenues. The Company funds prime auto loans using a line of credit and
sells them either via whole loan sales or to a QSPE. Revenues from sales to the QSPE consist of the estimated future
cash flows net of pre-payments and credit losses. Revenues on prime auto loan sales to the QSPE are recognized when
the loan is sold to the QSPE. In addition, in exchange for the loans sold, the Company receives cash proceeds and
records a retained interest. The retained interest is an interest-earning asset. The difference between the estimated
discounted cash flows and the actual cash flows received over time will be accreted and included as auto revenue.

From June 2002 to March 2005, the Company sold auto loan receivables to E-LOAN Auto Fund
One, LLC, a QSPE. On March 30, 2005, Merrill Lynch Bank USA purchased $651 million in auto loans held by E-LOAN
Auto Fund One, LLC. The Company received $16.4 million in net proceeds associated with the liquidation of E-LOAN
Auto Fund One, LLC's assets, which resulted in a $2.7 million increase in the fair value of the Company's retained
interest in the purchased auto loans. As the retained interest asset was classified as a trading asset, the fair value
adjustment was included in current period income as a component of auto revenue. As of the purchase date, E-LOAN
Auto Fund One, LLC was no longer a qualifying special purpose entity (QSPE) as there were no external beneficial
interest holders remaining. In accordance with EITF 2002-09, "Accounting for Changes That Result in a Transferor
Regaining Control of Financial Assets Sold", the Company deferred gain recognition on approximately $475 thousand in
auto loans retained by E-LOAN Auto Fund One, LLC and consolidated the assets in the Company's financial
statements. As of June 30, 2005, the remaining deferred balance was approximately $300 thousand.

In June 2005, the Company created and began selling auto loan receivables to E-LOAN Auto
Fund Two, LLC, a QSPE. The retained interest asset is classified as a trading asset and any fair value adjustments will
be included in current period income as a component of revenue.

In July 2004, the Company began selling a portion of its prime auto loan production to Merrill
Lynch Bank USA pursuant to a Purchase and Sale agreement. The revenue on these loans is based on a fee derived
from the composition of the loans being sold, and is recognized at time of transfer. Prior to the third quarter of 2003,
sub-prime auto loans were sold to sub-prime auto loan purchasers. The revenue on these loans consisted of the mark-up to
the lending partner's loan price or a set origination fee. These revenues were recognized at the time the loan was sold.
Loan applications that do not meet the prime auto lending criteria are referred out to other sub-prime lenders in
exchange for a fee.

Auto revenues decreased $0.4 million to $2.5 million for the three months ended June 30, 2005
from $2.9 million for the three months ended June 30, 2004. The decrease in the three months ended June 30, 2005 is
due to a decline in sold loan volume, offset by small increases in revenue per loan. Auto revenues increased $2.0 million
to $8.0 million for the six months ended June 30, 2005 from $6.0 million for the six months ended June 30, 2004. The six
months ended June 30, 2005 includes a one-time gain of $2.7 million related to the increase in fair value of the
company's retained interest, which was liquidated on March 30, 2005. Excluding this gain, auto revenue decreased $0.7
million mostly due to decreased sold loan volume.

Closing Services Revenues. In the fourth quarter of 2003, the Company formed
Escrow Closing Services, Inc. ("ECS"), a wholly-owned subsidiary, which provides mortgage closing services, including
HUD-1 and document preparation and signing, disbursement and recording services for a portion of our home equity
business. In the first quarter of 2005, ECS began offering appraisal services for a portion of the company's mortgage
business. Closing services revenues increased $0.8 million to $1.8 million for the three months ended June 30, 2005
from $1.0 million for the three months ended June 30, 2004. Closing services revenues increased $1.8 million to $3.2
million for the six months ended June 30, 2005 from $1.4 million for the six months ended June 30, 2004. The Company
expects that closing services revenue will continue to grow throughout 2005 as volume increases.

Operating Expenses

Total Operating Expenses. Total operating expenses include operational costs
associated with the origination of mortgage, home equity and auto loans, including interest expense on warehouse lines,
as well as costs associated with marketing, technology and administrative.

The following table provides detail of the Company's total operating expenses classified by major
types of expense, expressed as a percentage of total operating expenses:

`Three Months Ended     Six Months Ended
                                           June 30,              June 30,
                                       2004       2005       2004       2005
                                     ---------  ---------  ---------  ---------
Compensation & Benefits                    40%        37%        42%        38%
Processing Costs                           10%        10%         9%         9%
Advertising & Marketing                    34%        34%        33%        34%
Occupancy & Administrative                 12%        11%        12%        11%
Interest Expense on Warehouse               4%         8%         4%         8%`

As a large portion of the total operating expenses of the Company are compensation and benefit
related, the following table shows full-time headcount (including temporary and contract employees) by function at the
end of each respective quarter:

`June 30,
                                       2004       2005
                                     ---------  ---------
Mortgage                                  286        330
Home Equity                               288        294
Auto                                       82         76
Closing Services                           20         35
Sales & Marketing                          29         28
Technology                                 59         61
General & Administrative                   74         76
                                     ---------  ---------
Total                                     838        900`

Operations.

The following table provides detail of the Company's operations expenses classified by the
following revenue-related categories (in thousands):

`Three Months Ended         Six Months Ended
                                                                 June 30,                  June 30,
                                                            2004         2005         2004         2005
                                                         -----------  -----------  -----------  -----------
Mortgage .............................................. $     6,877  $     7,678  $    13,525  $    14,604
Interest expense on mortgage loans.....................       1,004        2,015        1,606        3,826
Home equity............................................       5,247        4,847       10,317        9,819
Interest expense on home equity loans..................         435        1,191          718        1,977
Auto...................................................       1,836        2,025        3,670        4,026
Closing services.......................................         865        1,481        1,370        2,580
                                                         -----------  -----------  -----------  -----------
Total operations....................................... $    16,264  $    19,237  $    31,206  $    36,832
                                                         ===========  ===========  ===========  ===========`

Operations expense increased $2.9 million to $19.2 million for the three months ended June 30,
2005 from $16.3 million for the three months ended June 30, 2004. Operations expense increased $5.6 million to $36.8
million for the six months ended June 30, 2005 from $31.2 million for the six months ended June 30, 2004. The increase
in both periods was predominantly related to the increase in interest expense in Mortgage and Home Equity loans.
Operations expense decreased as a percentage of revenue from 49% to 48% for the three months ended June 30, 2004
and 2005, respectively. Operations expense decreased as a percentage of revenue from 49% to 47% for the six months
ended June 30, 2004 and 2005, respectively. The decrease in operations expense as a percentage of revenue was due
to increased revenue, partly attributed to the benefit from the sale of loans held by E-LOAN Auto Fund One, LLC in
March 2005.

The following table provides detail of the Company's total mortgage operations expenses
(excluding interest expense) classified by major types of expense, expressed as a percentage of total mortgage
operations expenses (excluding interest expense):

`Three Months Ended     Six Months Ended
                                          June 30,               June 30,
                                       2004       2005       2004       2005
                                     ---------  ---------  ---------  ---------
Mortgage Operations
   Headcount & Related                     46%        47%        47%        49%
   Commissions                             21%        22%        20%        21%
   Processing Costs                        19%        20%        19%        19%
   Facilities & Other                      14%        11%        14%        11%`

The following table provides detail of the Company's total home equity operations expenses
(excluding interest expense) classified by major types of expense, expressed as a percentage of total home equity
operations expenses (excluding interest expense):

`Three Months Ended     Six Months Ended
                                          June 30,               June 30,
                                       2004       2005       2004       2005
                                     ---------  ---------  ---------  ---------
Home Equity Operations
   Headcount & Related                     58%        59%        58%        61%
   Commissions                             12%        15%        12%        14%
   Processing Costs                        19%        17%        18%        16%
   Facilities & Other                      11%         9%        12%         9%`

The following table provides detail of the Company's total auto operations expenses (excluding
interest expense) classified by major types of expense, expressed as a percentage of total auto operations expenses
(excluding interest expense):

`Three Months Ended     Six Months Ended
                                          June 30,               June 30,
                                       2004       2005       2004       2005
                                     ---------  ---------  ---------  ---------
Auto Operations
   Headcount & Related                     64%        60%        66%        63%
   Commissions                             --         --         --         --
   Processing Costs                        16%        25%        15%        22%
   Facilities & Other                      20%        15%        19%        15%`

Direct Margin. Direct margin is defined as revenue minus operations expense,
which includes variable and fixed expenses.

The following table provides detail of the Company's direct margin classified by the following
revenue-related categories (in thousands):

`Three Months Ended     Six Months Ended
                                          June 30,               June 30,
                                       2004       2005       2004       2005
                                     ---------  ---------  ---------  ---------
Mortgage........................... $  10,212  $  10,431  $  19,072  $  20,291
Mortgage interest margin...........     1,424      1,109      2,081      2,035
Home equity........................     3,491      6,978      7,976     12,253
Home equity interest margin........       509      1,064        706      1,668
Auto...............................     1,085        449      2,313      3,942
Closing services...................       119        323         65        661
Other..............................       295        285        611        579
                                     ---------  ---------  ---------  ---------
Total direct margin................ $  17,135  $  20,639  $  32,824  $  41,429
                                     =========  =========  =========  =========`

Direct margin increased $3.5 million to $20.6 million for the three months ended June 30, 2005
from $17.1 million for the three months ended June 30, 2004. Direct margin increased $8.6 million to $41.4 million for
the six months ended June 30, 2005 from $32.8 million for the six months ended June 30, 2004. The increase in direct
margin primarily relates to increases in the margin of Home Equity.

Sales and Marketing. Sales and marketing expense is primarily comprised of
expenses related to advertising, promotion and marketing agreements, employee compensations and other expenses
related to marketing personnel. Sales and marketing expense increased $2.1 million to $14.6 million for the three
months ended June 30, 2005 from $12.5 million for the three months ended June 30, 2004. Sales and marketing
expense increased $4.4 million to $28.0 million for the six months ended June 30, 2005 from $23.6 million for the six
months ended June 30, 2004. Sales and marketing expense increased as a direct result of increased spending for TV
and online advertising. Sales and marketing expense as a percentage of revenue was 37% for both the three months
ended June 30, 2004 and 2005. Sales and marketing expense decreased as a percentage of revenue from 37% to 36%
for the six months ended June 30, 2004 and 2005, respectively. The following table provides detail of the Company's
total sales and marketing expenses classified by major types of expense, expressed as a percentage of total sales and
marketing expenses:

`Three Months Ended     Six Months Ended
                                          June 30,               June 30,
                                       2004       2005       2004       2005
                                     ---------  ---------  ---------  ---------
Direct Response TV                         46%        50%        50%        48%
Direct Response Mail                       18%        --         17%         1%
Online Advertising                         25%        37%        22%        39%
Other Advertising                           2%         5%         1%         4%
Headcount & Administrative                  9%         8%        10%         8%`

Technology. Technology expense includes employee compensation, the
introduction of new technologies and the support of E-LOAN's existing technological infrastructure. Technology expense
increased $0.2 million to $2.3 million for the three months ended June 30, 2005 from $2.1 million for the three months
ended June 30, 2004. Technology expense increased $0.5 million to $4.8 million for the six months ended June 30,
2005 from $4.3 million for the six months ended June 30, 2004. Technology expense as a percentage of revenue was
6% for both the three month periods ended June 30, 2004 and 2005. Technology expense decreased as a percentage
of revenue from 7% to 6% for the six months ended June 30, 2004 and 2005, respectively.

General and Administrative. General and administrative expense is primarily
comprised of employee compensation and professional services. General and administrative expense increased $1.0
million to $3.4 million for the three months ended June 30, 2005 from $2.4 million for the three months ended June 30,
2004. General and administrative expense increased $0.1 million to $6.0 million for the six months ended June 30, 2005
from $5.9 million for the six months ended June 30, 2004. Included in general administrative expenses for the six
months ended June 30, 2004 was a charge of approximately $1.0 million as a result of the resignation of the Company's
prior President and Chief Operating Officer during the first quarter of 2004. Excluding this charge, general and
administrative expense increased $1.1 million from June 30, 2004 to June 30, 2005. Excluding this one-time charge,
general and administrative expense increased as a percentage of revenue from 7% to 8% for the three and six months
ended June 30, 2004 and 2005, respectively.

Other Income, net. Other income, net, is related to interest earned on cash
equivalents offset by expense incurred on non-warehouse facility borrowings. Other income, net, remained consistent at
less than $0.1 million for the three and six months ended June 30, 2004 and 2005.

CRITICAL ACCOUNTING POLICIES

The consolidated financial statements are prepared in accordance with accounting
principles generally accepted in the U.S., which require the Company to make estimates and assumptions (see Note 3
to the consolidated financial statements). The Company believes that of its significant accounting policies (see Note 3 to
the consolidated financial statements), the following may involve a higher degree of judgment and complexity.

Revenue Recognition. The Company's mortgage and home equity revenues are derived
from the origination and sale of loans. Mortgage and home equity loans are funded through the Company's warehouse
lines of credit and sold to loan purchasers typically within thirty days. Mortgage and home equity loan revenues consist
of proceeds in excess of the carrying value of the loan, origination fees less certain direct origination costs and other
processing costs. These revenues are recognized at the time the loan is sold. In addition, the Company generates
revenues from interest income on mortgage and home equity loans. The revenues realized are based on the loan
amount multiplied by the contractual interest rate from the time of funding by the Company through time of sale. These
revenues are recognized as earned during the period from funding to sale. Also included in mortgage and home equity
loan revenues are amounts recorded in connection with loans sold under a Purchase and Sale Agreement with
Greenwich Capital (see "Off-Balance Sheet Arrangements"). These amounts consist of gain on sale from transferred
loans, in the form of a retained interest comprised of interest income, net of interest expense, and additional cash flows
to be received at the time of settlement with the committed loan purchaser. The Company sells all loans to loan
purchasers on a servicing released basis without recourse, subject to certain representations and warranties.
Additionally, the Company is responsible for a minimum number of payments to be made on these loans. As such, the
Company records reserves as a contra-revenue at the time a loan is sold, based on certain assumptions in anticipation
of future losses as a result of current activity.

The Company funds prime auto loans using a line of credit and sells them either via whole loan
sales or to a QSPE (see "Off-Balance Sheet Arrangements"). Revenues from sales to the QSPE consist of the
estimated future cash flows net of pre-payments and credit losses recorded in the form of the residual interest.
Revenues on prime auto loan sales to the QSPE are recognized when the loans are sold to the QSPE. In addition, in
exchange for the loans sold, the Company receives cash and a retained interest. The retained interest asset is
considered an interest-earning asset, and the difference between the estimated discounted cash flows and the actual
cash flows received over time will be accreted and included as auto revenue. Effective in the fourth quarter of 2003, the
Company adopted Financial Interpretation No. 46(R), "Consolidation of Variable Interest Entities", ("FIN 46(R)"). FIN
46(R) requires a variable interest entity to be consolidated by a company if that company is subject to a majority of the
risk of loss from the variable interest entity's activities or entitled to receive a majority of the entity's residual returns or
both. The Company had variable interests in its QSPE, which were exempt from the provisions of FIN 46(R). The
Company reported the rights and obligations related to the QSPE according to the requirements of Statement of
Financial Accounting Standards No. 140, "Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities." As of June 30, 2005 there was a $634 thousand retained interest balance
outstanding.

In July 2004, the Company began selling a portion of its prime auto loan production to Merrill
Lynch Bank USA pursuant to a Purchase and Sale agreement. The revenue on these loans is based on a fee derived
from the composition of the loans being sold, and is recognized at time of transfer.

Prior to the third quarter of 2003, sub-prime auto loans were sold to sub-prime auto loan
purchasers. The revenue on these loans consisted of the mark-up to the lending partner's loan price or a set origination
fee. These revenues were recognized at the time the loan was sold. In the third quarter of 2003, the Company stopped
processing and funding sub-prime auto loans and shifted this portion of the business to a referral based system. Loan
applications that do not meet the prime auto lending criteria are referred to other sub-prime lenders in exchange for a
fee. This fee is recognized as revenue at the time of transfer to the sub-prime lender.

Valuation of derivative instruments.

The Company's management has made complex judgments in their application of SFAS 133.
The judgments include the identification of hedging instruments, hedged items, nature of the risk being hedged, and how
the hedging instrument's effectiveness will be measured. The Company designates forward delivery commitments,
where the company intends to deliver the underlying loan into the commitment, as a fair value SFAS 133 hedge at the
commitment date. In addition, the Company designates all best efforts sell forward commitments as fair value SFAS 133
hedges for underlying loans at funding date. The Company does not designate mandatory sell forward agreements as
SFAS 133 hedges but does utilize them to economically hedge the changes in fair value of rate lock commitments with
borrowers for which a best efforts sell forward commitment has not been obtained. The Company did not have a material
gain or loss representing the amount of hedge ineffectiveness related to designated SFAS 133 hedges during the three
and six months ended June 30, 2004 and 2005.

In September 2003, the Company began hedging its interest rate risk on auto loan approvals.
When the Company issues an auto loan approval, the Company extends a put option to the borrower, whereby the
borrower is not obligated to enter into the loan agreement, but the Company must honor the interest rate for up to a
45-day period. Under SFAS 133, auto loan approvals are not considered derivatives. However, the company is still exposed
to interest rate risk from issuance of approval to loan sale. The Company enters into amortizing swap contracts to
economically hedge the interest rate changes in auto loan approvals. These swap contracts are considered derivatives
under SFAS 133 and are recorded at fair value. Subsequent changes in the value of outstanding swap contracts are
recorded as unrealized gains and losses and included in the statement of operations in auto revenue.

Capitalized software. In 1999, the Company adopted SOP 98-1,Accounting for the
Costs of Computer Software Developed or Obtained for Internal Use, which requires that the Company expense
computer software costs as they are incurred in the preliminary project stage. Once the capitalization criteria of the SOP
have been met, external direct costs of materials and services consumed in developing or obtaining internal-use
computer software and payroll and payroll related costs for employees who are directly associated with and who devote
time to the internal-use computer software are capitalized. Capitalized costs are generally amortized over one to three
years on a straight-line basis.

Reserves for loan sales. The Company sells loans to loan purchasers on a servicing
released basis subject to certain representations and warranties from the Company to the purchaser. As such, the risk of
loss or default by the borrower has generally been assumed by these purchasers. However, the Company is generally
required by these purchasers to make certain representations relating to borrower creditworthiness, loan documentation
and collateral. To the extent that the Company does not comply with such representations, or there are early payment
defaults, the Company may be required to repurchase loans or indemnify these purchasers for any losses from borrower
defaults. In connection with a majority of its loan sales agreements, the Company is also responsible for a minimum
number of payments to be made on each loan, or else the Company may be required to refund the premium paid to it by
the loan purchaser. As such, the Company records reserves based on certain assumptions in anticipation of future
losses as a result of current sales activity.

Loan loss reserves due to potential violations of representations and warranties are recorded
based on a percentage of current month sales. The Company currently calculates this loss rate exposure based on its
historical loss rates as well as similar lending portfolios. Once the Company has endured a complete economic cycle,
the rate will be adjusted based on actual losses as a percentage of sales volume on a historical basis. Premium
repayment reserves, generated through early loan prepayments related to loans sold to loan purchasers, are recorded
based on a rate determined by calculating actual prepayments as a percentage of sales on a historical basis applied to
current month sales.

Stock-Based Compensation. The Company accounts for stock-based employee
compensation arrangements in accordance with the provisions of Accounting Principles Board (APB) Opinion No. 25,
Accounting for Stock Issued to Employees and related interpretations, and complies with the disclosure
requirements of SFAS No. 123, Accounting for Stock-Based Compensation, as amended by SFAS No. 148,
Accounting For Stock-Based Compensation -- Transition And Disclosure -- An Amendment Of SFAS No. 123.
Under APB No. 25, compensation expense is based on the excess of the estimated fair value of the Company's stock
over the exercise price, if any, on the date of grant. Deferred stock-based compensation is then amortized over the
vesting period of the option on an accelerated basis using the multiple option approach as defined in paragraph 24 of
FIN 28. The Company accounts for stock issued to non-employees in accordance with the provisions of SFAS No. 123
and the Emerging Issues Task Force Consensus in Issue No. 96-18, Accounting for Equity Instruments That Are
Issued to Non-Employees for Acquiring, or in Conjunction with Selling, Goods or Services.

Deferred Tax Asset. The Company accounts for income taxes using the liability method in
accordance with SFAS No. 109, Accounting for Income Taxes. Under this method, deferred tax liabilities and
assets are determined based on the difference between the financial statement and tax bases of assets and liabilities
using enacted tax rates in effect for the year in which the differences are expected to reverse. Valuation allowances are
established when necessary to reduce deferred tax assets to the amounts expected to be realized. Management
evaluates the recoverability of the deferred tax assets and the level of the valuation allowance. At such time as it is
determined that it is more likely than not that the deferred tax asset will be realizable, the valuation allowance will be
reduced. The Company's deferred tax asset arises principally from net operating loss carryforward (NOLs). There are
significant judgments and estimates involved in projecting the recoverability of the deferred tax asset, particularly with
respect to the existence of future taxable income sufficient to realize NOLs. The Company reported its first profitable
year in 2002 and was again profitable in 2003. However, the sustained low interest rate environment created favorable
operating conditions for the Company. During the fourth quarter of 2003 and the first nine months of 2004, the Company
reported a loss from operations, largely as a result in declines in mortgage refinance volume. Management will continue
to monitor projections of future taxable income and when it believes realization of the tax benefits associated with the
NOLs is more likely than not, management will reduce the valuation allowance by recording a benefit through the income
tax provision recorded in the statement of operations. Based upon the Company's performance throughout the
remainder of the year it is possible that management would reduce the valuation allowance during 2005; however,
management can provide no assurances as to the amount of such reduction, the period in which it might occur or if it will
occur at all.

OFF-BALANCE SHEET ARRANGEMENTS

Retained interest in auto loans. Since June 2002, the Company has sold auto loan
receivables to a QSPE, for the purpose of being able to recognize the gain on sale from these loans. The sale of assets
to a QSPE involves the Company surrendering control over these assets to assure that the sold assets have been
isolated from the Company and its creditors. In accordance with FAS 140 and FIN 46(R) the assets and liabilities of a
QSPE are not consolidated in the financial statements of the Company. In the event that the entity no longer qualifies as
a QSPE, it would be required to be consolidated, and the Company would no longer be in compliance with certain debt
covenants related to its warehouse and other lines of credit, as currently structured (in particular, the Company's debt to
tangible net worth covenants would be exceeded). The QSPE obtains a secured borrowing facility to finance all
purchases of loans from the Company. The Company recognizes a gain on the sale of auto loan receivables to the
QSPE in the period in which the sale occurs, which represents the difference between the sale proceeds to the
Company and the Company's net carrying value of the receivables. The Company retains an interest in the future cash
flows from the loans. Such cash flows are distributed to the Company by the QSPE monthly. The fair value of the
retained interest asset is based upon a cash flow model of the estimated future cash flows to be received by the
Company over the life of the loans. These retained interest assets are recorded on the balance sheet at fair value as
trading assets, and will be adjusted to estimated fair value at each subsequent reporting period. Changes in the
estimated fair value of the residual interests will be recorded through the statement of operations. Estimates of future
cash flows to be received by the Company will reflect assumptions regarding the cumulative credit losses to be incurred
on the pool of auto loan receivables sold, prepayment rates of the auto loans and the rate at which the estimated future
excess cash flows are discounted. The assumptions used will represent the Company's best estimates, and the use of
different assumptions could produce different financial results. As of June 30, 2005 there was a $634 thousand retained
interest balance outstanding.

Sale Agreement with Greenwich Capital. The Company has a loan purchase and sale
agreement with Greenwich Capital, for the purpose of controlling the timing associated with loan sales. Under the terms
of this agreement, mortgage loans which are allocated to a mandatory sell forward commitment between the Company
and a loan purchaser, but have not yet been settled, may be sold to Greenwich Capital with the accompanying trade
assignment. Revenues, in the form of a retained interest, from loans sold under this arrangement are included as a
receivable on the balance sheet. All loans sold under this arrangement are already committed to another loan purchaser,
and as such, hold little risk of being unsaleable. Therefore, in the event that the Company was unable to utilize this
arrangement, the Company would experience a one-time impact to revenues in the period this arrangement was
discontinued.

LIQUIDITY AND CAPITAL RESOURCES

The Company's sources of cash include cash from the sale of mortgage, home equity
and auto loans, borrowings under warehouse lines of credit and other credit facilities, brokerage fees, interest income,
credit card referrals and the sale of debt and equity securities in both private and public transactions. The Company's
uses of cash include the funding of mortgage, home equity and auto loans, repayment of amounts borrowed under
warehouse lines of credit, operating expenses, payment of interest, and capital expenditures primarily comprised of
furniture, fixtures, computer equipment, software and leasehold improvements. Because the Company's loan origination
operating activities are funded principally through its warehouse and other lines payable, the Company analyzes trends
in operating cash flows by combining cash flows from operating activities with cash flows from certain financing activities
(specifically cash flows from warehouse and other lines payable).

Cash provided by operating activities net of cash provided by financing activities related to its
warehouse and other lines payable was $8.6 million for the six months ended June 30, 2005. Specifically, the Company
obtained cash from net income excluding non-cash related items of $5.8 million for the six months ended June 30, 2005
and $13.3 million from the reduction in the retained interest asset. These sources of cash were offset as a result of an
increase in accounts receivable, prepaids and other assets in the amount of $7.2 million, and an increase in loans
held-for-sale, net of warehouse payable, of $5.4 million.

Cash provided by operating and financing activities related to its warehouse and other lines
payable was $17.1 million for the six months ended June 30, 2004. Specifically, the Company obtained cash from net
income, excluding non-cash related items, of $2.7 million for the six months ended June 30, 2004. In addition, the
Company benefited from positive cash flow due to the reduction of other assets in the amount of $7.2 million, specifically
prepaid marketing expenses, and the reduction of receivables in connection with loan sales. Further, the Company
benefited from positive cash flow as a result of loans held-for-sale net of warehouse payable decreasing which provided
$3.7 million in net cash, and the increase of accounts payables and other accrued expenses in the amount of $5.9
million. However, these sources of cash were offset by the continued increase in the retained interest asset, which grew
another $2.5 million as additional auto loans were sold to the QSPE in the six months ended June 30, 2004.

Net cash used in investing activities was $6.3 million and $2.4 million for the six months ended
June 30, 2004 and 2005, respectively. Net cash used during the six months ended June 30, 2005 was primarily due to
the addition of infrastructure related to investment in new technology systems. In October 2003, the Company began
relocating its corporate headquarters and consolidating its operational facilities to a larger, single facility in Pleasanton,
California. Capital expenditures related to the new facility were $4.4 million for the six months ended June 30, 2004. The
remaining cash used in investing activities during the six months ended June 30, 2004 was related to capitalized
development.

Cash provided by financing activities, net of cash used by its warehouse and other lines payable was
$1.3 million and $1.2 million for the six months ended June 30, 2004 and 2005, respectively.  The increase for both
periods presented was due to the issuance of common stock from the exercise of stock options.

The Company has committed and uncommitted warehouse lines of credit that it
uses to fund mortgage and home equity loans. A committed line is a firm commitment from the warehouse lender that
funds will be available if requested through the specified termination date. The Company pays for these committed funds
either in the form of pre-paid commitment fees charged as a percentage of the committed line available, which is
assessed monthly based on a percentage of the unused amount during the previous month. Uncommitted funds are
available to the Company at the warehouse lenders discretion, and may not be accessible by the Company if the
warehouse lender denied the funding request. The Company has not experienced such a denied funding request from
any of its current or previous warehouse lenders.

The Company has a warehouse line of credit for borrowings of up to $10 million for the interim
financing of mortgage loans with GMAC Mortgage Corporation. The interest rate charged on borrowings against these
funds is variable based on LIBOR plus various percentage points. Borrowings are collateralized by the related mortgage
loans held-for-sale. The committed line of credit expires on May 31, 2006. Upon expiration, management believes it will
either renew its existing line or obtain sufficient additional lines. This line of credit agreement generally requires the
Company to comply with various financial and non-financial covenants. In particular, the Company must maintain a
minimum cash balance of $15.0 million in addition to the requirement that the Company maintain at least one other
committed warehouse facility of no less than $100 million. Failure to comply with these, or any other covenants, could
result in the obligation to repay all amounts then outstanding. The Company was in compliance with all covenants for
this agreement for three and six months ended and at June 30, 2005.

The Company has an uncommitted warehouse line of credit agreement with Merrill Lynch
Mortgage Capital Inc. for borrowings of up to $100 million for the interim financing of mortgage loans. The interest rate
charged on borrowings against these funds is variable based on LIBOR plus various percentage points. Borrowings are
collateralized by the related mortgage loans held-for-sale. The uncommitted warehouse line of credit expires on
February 4, 2006. This line of credit agreement generally requires the Company to comply with various financial and
non-financial covenants. In particular, the Company must maintain a minimum unrestricted cash balance of $12.5
million. Failure to comply with these, or any other covenants, could result in the obligation to repay all amounts then
outstanding. The Company was in compliance with these covenants during the three and six months ended and at June
30, 2005.

The Company has an agreement to finance up to $500 million of mortgage loan inventory
pending sale of these loans to the ultimate mortgage loan purchasers with Greenwich Capital. Of this amount, $200
million is available in committed funds. This loan inventory financing is secured by the related mortgage loans. The
interest rate charged on borrowings against these funds is based on LIBOR plus various percentage points. As part of
this agreement the Company had to pay a commitment fee of $1.0 million for the period of March 31, 2003 through
March 30, 2004. The commitment fee was reduced to $750,000 for the period March 15, 2004 through March 14, 2005.
The commitment fee was reduced to $600,000 for the period March 15, 2005 through March 13, 2006. The line expires
March 13, 2006. Upon expiration, management believes it will either renew its existing line or obtain sufficient additional
lines. This agreement includes various financial and non-financial covenants. In particular, the Company must maintain a
minimum cash and cash equivalents balance of $15 million. Additionally, the Company is required to maintain at least
one other warehouse facility of no less than $75 million in committed funds. Failure to comply with these, or any other
covenants, could result in the obligation to repay all amounts then outstanding. The Company was in compliance with all
covenants for this agreement for the three and six months ended and at June 30, 2005.

The Company has a $10 million line of credit facility with Merrill Lynch Mortgage Capital, Inc. to
support the interim funding of auto loans prior to the sale to the ultimate auto loan purchaser. The interest rate charged
on this line is based on LIBOR plus various percentage points. This facility requires the Company to pay an unused line
fee equal to 0.50% per year on the average daily unused line balance. This facility expires on July 13, 2007. Upon
expiration, management believes it will either renew its existing line or obtain sufficient additional lines. This agreement
includes various financial and non-financial covenants. In particular, the Company must maintain a minimum cash and
cash equivalents balance of $15 million. Additionally, the Company is prohibited from obtaining or incurring any debt or
contingent liability in excess of $5 million without prior consent from the lender. Failure to comply with these, or any other
covenants, could result in the obligation to repay all amounts then outstanding. The Company had to obtain a waiver as
a result of failure to meet a quick ratio covenant for the month ended February 28, 2005 but was in compliance with all
covenants for this agreement for all other periods during the three and six months ended and at June 30, 2005.

In January 2005, the Company entered into an agreement for a warehouse line of credit for
borrowings of up to $150 million for the interim financing of mortgage loans with JPMorgan Chase Bank, N.A.. The
interest rate charged on borrowings against these funds is variable based on LIBOR plus various percentage points.
Borrowings are collateralized by the related mortgage loans held-for-sale. The committed line of credit expires on
January 3, 2006. Upon expiration, management believes it will either renew its existing line or obtain sufficient additional
lines. This line of credit agreement generally requires the Company to comply with various financial and non-financial
covenants. In particular, the Company must maintain a minimum cash balance of $12.5 million. Failure to comply with
these, or any other covenants, could result in the obligation to repay all amounts then outstanding. The Company was in
compliance with these covenants during the three and six months ended and at June 30, 2005.

The following table summarizes the key terms of our current warehouse and other lines
payable:

`GMAC       Greenwich      Merrill       Merrill       JPMorgan
                                     Mortgage      Capital        Lynch         Lynch          Chase
                                       $10M         $500M         $100M          $10M          $150M
                                   ------------  ------------  ------------  ------------  -------------
Cost of Funds
   Spread over LIBOR               1.25%-2.0%    0.75%-1.15%   0.75%-1.0%    1.0%-2.0%     1.0%-1.125%

Covenants
   Minimum Cash                    $15.0M        $15.0M        $12.5M        $15.0M (1)    $12.5M (1)
   Minimum Tangible Net Worth      $40.0M        $60.0M        $40.0M        $25.0M        $60.0M
   Debt to Tangible Net Worth      10:1          10:1          12:1               --       10:1
   Profitability                        --            --       Net Worth >        --       $1 in 6 mos
                                                               80% prior                   rolling period
                                                                2 qtrs
   Current Ratio                   1.0:1.0            --            --       1.0:1.0       1.0:1.0
   Additional Facility             $100.0M       $75.0M             --            --            --

Advance Rates                      95%-100%      96%-99%       96%-99%       92%-97%       95%-98%`

1. Inclusive of all restricted cash, not to exceed $5 million.

On June 30, 2003, the Company obtained a $5 million line of credit from Wells Fargo Bank, N.A.
to support working capital needs. The interest rate charged on borrowings against these funds is based on LIBOR plus
2% and is payable monthly. The line of credit was originally scheduled to expire on June 30, 2004. However, on
December 11, 2003, the agreement was amended to reduce the line of credit to $2,350,000 and extend the expiration
date to June 30, 2006. As part of the amendment, the Company was required to provide restricted cash as collateral for
this line of credit (see Note 3). The line of credit is being utilized to support letters of credit related to the Pleasanton,
California facility as well as a letter of credit related to the Company's surety bonds. The Company was in compliance
with these covenants during the three and six months ended and at June 30, 2005. No balance was outstanding on this
line as of June 30, 2005. Subsequently, the line of credit was amended to extend the expiration date to June 30,
2006.

The adequacy of our liquidity depends on our ability to successfully generate positive cash flow
from an appropriate combination of efficient operations and improvements therein, financing from third parties and
access to capital markets. With $60.2 million of cash on hand at June 30, 2005 and borrowing capacity under
our warehouse and other lines of credit of $770 million, we believe our liquidity (including operating and
other cash flows that we expect to generate) will be sufficient to meet operating cash flow requirements as they occur for
at least the next twelve months; however, our ability to maintain positive liquidity going forward depends on our ability to
generate cash from operations and access to the financial markets, both of which are subject to general economic,
financial, competitive, legislative, regulatory and other market factors that are beyond our control.

FORWARD LOOKING STATEMENTS

The statements contained in this Report that are not historical facts are "forward-looking
statements" (as such term is defined in Section 27A of the Securities Act of 1933 and section 21E of the Securities
Exchange Act of 1934), which can be identified by the use of forward-looking terminology such as "estimated,"
"projects," "anticipated," "expects," "intends," "believes," or the negative thereof or other variations thereon or
comparable terminology, or by discussions of strategy that involve risks and uncertainties. These forward-looking
statements, such as the Company's plans to increase the number of purchase loans, the relative importance of loans
E-LOAN originates and sells and growth in the number of applications received, statements regarding development of
E-LOAN's business, future operating results, anticipated capital expenditures, the expectations as to the use of capital
resources and the availability of additional financing, and other statements contained in this Report regarding matters
that are not historical facts, are only estimates or predictions and cannot be relied upon. No assurance can be given that
future results will be achieved; actual events or results may differ materially as a result of risks facing the company or
actual results differing from the assumption underlying such statements. Such risks and assumptions include, but are not
limited to, E-LOAN's ability to access additional debt or equity financing in the future, secure replacement lines of credit
for mortgage and auto loans, respond to increasing competition, secure additional loan purchasers, manage growth of
E-LOAN's operations, as well as regulatory, legislative, and judicial developments that could cause actual results to vary
materially from the future results indicated, expressed or implied in such forward-looking statements. All written and oral
forward-looking statements made in connection with this Report which are attributable to the Company or persons acting
on its behalf are expressly qualified in their entirety by the "Factors Affecting Future Operating Results" and other
cautionary statements included herein. The Company disclaims any obligation to update information contained in any
forward-looking statement.

FACTORS AFFECTING FUTURE OPERATING RESULTS

The following important factors, among others, could cause actual results to differ materially
from those contained in forward-looking statements made in this report or presented elsewhere by management from
time to time.

While we achieved profitability during fiscal years 2002, 2003 and 2004,
we have an accumulated deficit of $180.1 million and may not be able to maintain profitability.

While we achieved profitability during fiscal years 2002, 2003 and 2004, we have an
accumulated deficit of $180.1 million, as of June 30, 2005.We may not maintain or increase profitability on a quarterly or
annual basis in the future. If revenues grow more slowly than we anticipate, or if operating expenses exceed our
expectations or cannot be adjusted accordingly, our business, results of operations and financial condition will be
adversely affected.

We have a limited operating history and consequently face significant risks and challenges in
building our business.

We were incorporated in August 1996, initiated our online mortgage operations in June
1997 and acquired our online auto operations in September 1999. We cannot assure that the Company will be able to
operate successfully if a downturn in the mortgage or auto business occurs. As a result of our limited operating history,
our recent growth and our reporting responsibilities as a public company, we may need to expand operational, financial
and administrative systems and control procedures to enable us to further train and manage our employees and
coordinate the efforts of our underwriting, accounting, finance, marketing, and operations departments.

Our quarterly financial results are vulnerable to significant fluctuations and seasonality,
which could adversely affect our stock price.

Our revenues and operating results may vary significantly from quarter to quarter due to a
number of social and economic factors. Certain months or quarters historically experience greater volumes of mortgage
and auto loan applications and funded loans. Moreover, the level and direction of interest rates regulate the relative
volatility of seasonal loan origination cycles. As a result, we believe that quarter-to-quarter comparisons of our operating
results may not be a good indication of our future performance. It is possible that in some future periods our operating
results may not meet the expectations of market analysts and investors. In this event, the price of our common stock
may fall.

Interest rate fluctuations could significantly reduce customers' incentive to refinance existing
mortgage loans.

Rising interest rates generally reduce the demand for mortgage loans. Due to the low
interest rate environment for the last several years, a significant percentage of our mortgage customers used our
services to refinance existing mortgage loans. As mortgage interest rates have risen, consumers' incentive to refinance
has been greatly reduced and the number of refinance loans that we originated and the revenues generated from those
loans declined significantly. In an environment of rising or high interest rates relative to the interest rates on existing
loans, refinance loan revenue could continue to decline. If we are unable to increase diversified product revenue to
offset the decline in refinance loan activity, our business and results of operations may be adversely affected.

Our ability to engage in profitable secondary sales of loans may also be adversely affected
by increases in interest rates.

The mortgage loan purchase commitments we obtain are contingent upon our delivery of
the relevant loans to the purchasers within specified periods. To the extent that we are unable to deliver the loans within
the specified periods and interest rates increase during those periods, we may experience no gain or even a loss on the
sale of these loans. In addition, any increase in interest rates will increase the cost of maintaining our warehouse and
repurchase lines of credit on which we depend to fund the loans we originate. The interest direct margin earned on loans
held-for-sale significantly benefited from the spread between long-term and short-term interest rates starting in 2001 and
continuing through the second quarter of 2003. Based on historical trends, we do not expect the same level of benefit
from interest rate spreads in a normal market. We have implemented a hedging program to manage the risk of loss due
to fluctuations in interest rates, but our hedging efforts may not be successful, and no hedging strategy can completely
eliminate interest rate risk. A sharp decrease in interest rates over a short period may cause customers who have
interest rates on mortgage loans committed through us to either delay closing their loans or refinance with another
lender. If this occurs in significant numbers, it may have an adverse effect on our business or quarterly results of
operations.

Our hedging strategy may not succeed in reducing our exposure to losses caused by
fluctuations in interest rates.

We attempt to manage our interest rate risk exposure on mortgage loan interest rate locks
through hedging transactions using a combination of forward sales of mortgage-backed securities and forward
whole-loan sales to fix the sales price of loans we expect to fund. An effective hedging strategy is complex, and we have
limited experience administering a hedging program. A successful hedging program depends in part on our ability to
properly estimate the number of loans that will actually close and is subject to fluctuations in the prices of
mortgage-backed securities, which do not necessarily move in tandem with the prices of loans we originate and close. To the
extent that we implement a hedging strategy but are unable to effectively match our purchases and sales of
mortgage-backed securities with the sale of the closed loans we have originated, our gains on sales of mortgage loans will be
reduced, or we will experience a net loss on those sales. In addition, in September 2003, we began managing our
interest rate exposure related to our auto loan approvals by entering into amortizing swap contracts. Approved auto loan
applicants are provided a guaranteed rate for up to a 45 day period. To the extent that we implement a hedging strategy
but are unable to effectively match our coverage with anticipated loan volume, it is possible that we could experience a
net loss on those loan approvals. Finally, if we are unable to obtain the necessary liquidity to execute our hedging
programs through multiple hedge counterparties, our hedging strategy may not succeed. We currently have one
counter-party for auto hedging and 14 counterparties for mortgage hedging.

Uncertainty with respect to the time it takes to close mortgage loans can lead to
unpredictable revenue and profitability.

The time between the date an application for a mortgage loan is received from a customer
and the date the loan closes can be lengthy and unpredictable. The loan application and approval process is often
delayed due to factors over which we have little or no control, including the timing of the customer's decision to commit
to an available interest rate, the close of escrow date for purchase loans, the timeliness of appraisals and the adequacy
of the customer's own disclosure documentation. Purchase mortgage loans generally take longer to close than refinance
loans as they are tied to the close of the property sale escrow date. This uncertain timetable can have a direct impact on
our revenue and profitability for any given period. We may expend substantial funds and resources supporting the loan
fulfillment process and never generate revenue from closed loans. Therefore, our results of operations for a particular
period may be adversely affected if the mortgage loans applied for during that period do not close in a timely manner or
at all.

The increasing number of federal, state and local "anti-predatory lending" laws may restrict
our ability to originate certain mortgage loans, or increase our risk of liability or cost of doing business.

The enactment of federal, state and local laws, rules and regulations intended to eliminate
so-called "predatory" lending practices impose restrictions on loans on which certain points and fees or the annual
percentage rate ("APR") exceed specified thresholds. Our mortgage loan purchasers and warehouse lenders are willing
to buy or finance only a very limited selection of such loans, and these loans are subject to greater risks for actual or
perceived non-compliance with such laws, rules and regulations, including demands for indemnification or loan
repurchases from our loan purchasers, class action lawsuits, increased defenses to foreclosure of individual loans in
default, individual claims for monetary damages, and administrative enforcement actions. The continued enactment of
these laws, rules and regulations may prevent us from making certain loans and may cause us to reduce the APR or the
points and fees on loans that we do make. In addition, the difficulty of managing the risks presented by these laws, rules
and regulations may decrease the availability of warehouse financing and the overall demand for certain subprime loans,
making it difficult to fund or sell such loans. The growing number of these laws, rules and regulations may increase our
cost of doing business, as we are required to develop systems and procedures to ensure that we do not violate any
aspect of these new requirements. Any of the foregoing could adversely affect our business and results of operations.

We have recently experienced significant growth in our business, and if we are unable to
manage this growth, our business will be adversely affected.

Over the past two years we have experienced significant growth, which has placed a strain
on our resources and will continue to do so in the future. Failure to manage this growth effectively could adversely affect
our business. We may not be successful in managing or expanding our operations or maintaining adequate
management, financial and operating systems and controls.

Our future success is dependent upon increased acceptance of the internet by consumers
and lenders as a medium for lending.

Our success will depend in large part on widespread consumer acceptance of obtaining
mortgage and auto loans online. Increased consumer use of the Internet to provide for their lending needs is subject to
uncertainty. The development of an online market for mortgage and auto loans has only recently begun, is rapidly
evolving and likely will be characterized by an increasing number of market entrants. If consumer acceptance of the
Internet as a source for mortgage, home equity and auto loans does not increase, our business, results of operations
and financial condition will be adversely affected. A number of factors may inhibit Internet usage by consumers,
including privacy and security concerns regarding their personal information. The adoption of online lending requires the
acceptance of a new way of conducting business, exchanging information and applying for credit by consumers that
have historically relied upon traditional lending methods. As a result, we cannot be sure that we will be able to compete
effectively with traditional borrowing and lending methods.

The termination of one or more of our mortgage funding sources would adversely affect our
business.

We depend on Greenwich Capital Financial Products, Inc. ("Greenwich Capital"), JPMorgan
Chase Bank, N.A. ("JPMorgan Chase") and Merrill Lynch Mortgage Capital Inc. ("Merrill Lynch") to finance our mortgage
loan activities through the warehouse credit facilities they provide. If any of these warehouse credit facilities becomes
unavailable, our business would be adversely affected. Under our agreements with each of these lenders, we make
extensive representations, warranties and various operating and financial covenants. A material breach of these
representations, warranties or covenants on any of our lines could result in the termination of our agreements and an
obligation to repay all amounts outstanding at the time of termination. In the past, we have had to obtain waivers from
our warehouse lenders as a result of our failure to comply with covenants regarding the issuance of capital stock, excess
asset purchases and our failure to meet financial ratios. Our agreements with Greenwich Capital, JPMorgan Chase, and
Merrill Lynch expire on March 13, 2006, January 3, 2006, and February 4, 2006, respectively. Upon expiration of these
agreements, management believes it will either renew its existing warehouse credit facilities or obtain sufficient
additional credit facilities. However, we cannot assure that these agreements will be renewed or extended past their
current expiration dates, and additional sources of funding for our mortgage loans may not be available on favorable
terms or at all.

We are primarily dependent on one loan purchasers for most of our home equity business.

For the quarter ended June 30, 2005, most of our home equity loans were purchased by
E*TRADE pursuant to Home Equity Loan/Line Purchase Agreements. If this loan purchaser is unable or unwilling to
purchase our home equity loans, we may experience delays in our ability to accept or process home equity loan
applications until we are able to secure new sources of loan purchasers. Sufficient additional sources of loan purchasers
for our home equity loans may not be available on favorable terms or at all.

We are dependent on two loan purchasers for all of our auto loan business.

We currently sell all of our prime auto loans either to Merrill Lynch Bank USA pursuant to a
Purchase and Sale agreement or to E-LOAN Auto Fund Two, LLC, a qualified special purpose entity (QSPE). The
QSPE is dependent on Merrill Lynch Bank USA to provide the necessary financing to continue purchasing loans from
us. If Merrill Lynch Bank USA is unable or unwilling to provide continuing financing to the QSPE, additional forms of
financing may not be available on favorable terms or at all.

We depend on the timely and competent services of various companies involved in the
mortgage process; if these companies fail to timely and competently deliver these services, our business and reputation
will be directly and adversely affected.

We rely on other companies to perform services related to the loan underwriting process,
including appraisals, credit reporting and title searches. Any interruptions or delays in the provision of these services
may cause delays in the processing and closing of loans for our customers. If we are unsuccessful in managing the
timely delivery of these services we will likely experience increased customer dissatisfaction and our business and
reputation could be adversely affected.

The loss of our relationship with any of our significant providers of automated underwriting
would have an adverse effect on our business.

We depend on automated underwriting and other services offered by government
sponsored and other mortgage investors, including Fannie Mae and Freddie Mac ("Agencies"), to help ensure that our
mortgage services can be offered efficiently and on a timely basis. We currently have an agreement with the Agencies
that authorizes our use of their automated underwriting services and enables us to sell qualified first mortgages to these
Agencies. We cannot assure that we will remain in good standing with the Agencies or that the Agencies will not
terminate our relationship. We expect to continue to process a significant portion of our conforming mortgage loans
using the Agencies' systems. Our agreement with the Agencies can be terminated by either party. The termination of our
agreements with the Agencies would adversely affect our business by reducing our ability to streamline the mortgage
origination process.

Any outages, delays or other difficulties experienced internally or through internet service
providers, online service providers or other website operators on which our users depend could adversely affect our
business.

Due to the complexities of providing effective and responsive internet based products and
services to customers, our information technology business model could experience delays and outages caused by a
number of factors. Our IT platform is an integration of complex technologies ranging from proprietary and open source
technologies to commercially available licensed technologies from industry leaders such as Cisco Systems, Sun
Microsystems and Oracle. Although our IT business systems are designed to minimize downtime in the normal course of
business, we cannot assure our service levels can be maintained in all possible disaster scenarios. Moreover, many of
our strategic partners in addition to our customers depend on Internet service providers, online service providers and
other website operators for access to our website. Many Internet users have experienced significant outages in the past,
and could experience outages, delays and other difficulties due to component or system failures unrelated to our
systems. Any of these problems could adversely affect our business.

Our business will be adversely affected if we are unable to safeguard the security and
privacy of our customers' financial data.

Internet usage could decline if any well-publicized compromise of security occurred. We
may incur significant costs to protect against the threat of security breaches or to alleviate problems caused by any
breaches that occur. We also retain on our premises personal financial documents we receive from prospective
borrowers in connection with their loan applications. These documents are highly sensitive and if a third party were to
misappropriate our customers' personal information, customers could possibly bring legal claims against us. We cannot
assure that our privacy policy will be deemed sufficient by our prospective customers or compliant with any federal or
state laws governing privacy, which may be adopted in the future.

If our internal controls over financial reporting do not comply with the
requirements of the Sarbanes-Oxley Act of 2002, our business and stock price could be adversely affected.

Section 404 of the Sarbanes-Oxley Act of 2002 requires us to evaluate
the effectiveness of our internal controls over financial reporting as of the end of each year and, and to include a
management report assessing the effectiveness of our internal controls over financial reporting in our annual reports.
Section 404 also requires our independent registered public accounting firm to attest to, and report on,
management's assessment of our internal controls over financial reporting at the end of each year.

Our Company's management, including the Chief Executive Officer and Chief Financial Officer,
do not expect that the Company's disclosure controls or our internal control over financial reporting will prevent all error
and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute,
assurance that the objectives of the control system are met due to numerous factors, ranging from errors to conscious
acts of an individual, or individuals acting together. In addition, the design of a control system must reflect the fact that
there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the
inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be
detected.

Although our management has determined, and our independent registered public accounting
firm has attested, that our internal control over financial reporting was effective as of December 31, 2004, we
cannot assure you that we or our independent registered public accounting firm will not identify a material weakness in
our internal controls in the future. A material weakness in our internal controls over financial reporting would require
management and our independent registered public accounting firm to evaluate our internal controls as ineffective. If our
internal controls over financial reporting are not considered adequate, we may experience a loss of investor confidence
in our financial reports that which could have an adverse effect on our business and our stock price.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest rate movements significantly impact our volume of closed loans and represent the
primary component of market risk to us. In a higher interest rate environment, consumer demand for mortgage loans,
particularly refinancing of existing mortgages, declines. Interest rate movements affect the interest income earned on
loans held for sale, interest expense on the warehouse lines payable, the value of mortgage loans held for sale and
ultimately the gain on sale of mortgage and auto loans.

We attempt to minimize the interest rate risk associated with the time lag between when fixed
rate mortgage loans are rate-locked and when they are committed for sale or exchanged in the secondary market,
through our hedging activities. Individual mortgage loan risks are aggregated by loan type and stage in the pipeline, and
are then matched, based on duration, with the appropriate hedging instrument, thus mitigating basis risk until closing
and delivery. We currently hedge our mortgage pipeline through mandatory forward sales of Fannie Mae mortgage-backed
securities in addition to both mandatory and best efforts forward loan sale agreements with the ultimate loan
purchaser. We determine which alternative provides the best execution in the secondary market. In addition, we do not
believe our net interest income would be materially affected as a result of concurrent changes in long-term and
short-term interest rates due to the short duration of time loans are held on the balance sheet prior to being sold (typically
under sixty days). We manage our interest rate exposure related to our auto loan approvals by entering into amortizing
swap contracts.

We believe that we have implemented a cost-effective hedging program to provide a high level of
protection against changes in the market value of rate-lock commitments. However, an effective strategy is complex and
no hedging strategy can completely insulate the Company against such changes.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

As of June 30, 2005, the Company carried out an evaluation, under the supervision
and with the participation of the Company's management, including the Company's Chief Executive Officer and Chief
Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures
(as defined in Exchange Act Rule 13a-15(e) and Rule 15d-15(e)).  Based upon that evaluation, the Company's Chief
Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures are
effective at a reasonable level.

Changes in Internal Control Over Financial Reporting

There has been no change in the Company's internal control over financial reporting that occurred during the
Company's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the
Company's internal control over financial reporting.

The Company's management, including the Chief Executive Officer and Chief
Financial Officer, do not expect that the Company's disclosure controls or our internal controls over financial reporting
will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only
reasonable, not absolute, assurance that the objectives of the control system are met due to numerous factors, ranging
from errors to conscious acts of an individual, or individuals acting together. In addition, the design of a control system
must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their
costs. Because of the inherent limitations in a cost-effective control system, misstatements due to error and/or fraud may
occur and not be detected.

PART II OTHER INFORMATION

Item 1. Legal Proceedings

The Company is subject to various other legal proceedings and claims, either
asserted or unasserted, which arise in the ordinary course of business. While the outcome of these claims cannot be
predicted with certainty, management does not believe that the outcome of any of these legal matters will have a
material adverse effect on the Company's results of operations, financial position or liquidity.

Please refer to our Annual Report on Form 10-K for the fiscal year ended December 31, 2004,
filed on March 28, 2005, which discloses claims which have been filed against the Company. There have been no
material developments with respect to these claims since the previously filed Annual Report.

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

In April 2005, the Company issued a warrant to purchase 100,000 shares if common
stock to Greenwich Capital Financial Products, Inc. in connection with the renewal of a warehouse credit agreement, at
an exercise price of $2.70 per share. The warrant expires April 1, 2009. The issuance of the warrant was exempt from
the registration requirements of the Securities Act of 1933, as amended, pursuant to Section 4(2) thereof, since the
issuance constituted a sale not involving a public offering.

Item 3. Defaults Upon Senior Securities

None

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

At the Registrant's Annual Meeting of Stockholders held on June 13, 2005 the following proposals were
adopted by the margins indicated:



|                                                                                                                                                                                       | Number of Shares
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------
|                                                                                                                                                                                       | Voted For       
|1.	To elect a three Class III Directors to hold office until the Annual Meeting of Stockholders to
be held in 2008 or until their respective successors have been elected or appointed |                 
|Christian A. Larsen                                                                                                                                                                    | 59,676,613      
|Mark E. Lefanowicz                                                                                                                                                                     | 59,668,800      
|Daniel Springer                                                                                                                                                                        | 59,675,342      
|                                                                                                                                                                                       |                 
|The following directors continued in office: James G. Jones, Robert C. Kagle, Claus H. Lund and
Wade Randlett.                                                                        

Item 5. Other Information

None.

Item 6. Exhibits

|3.1   | Restated Certificate of Incorporation of E-LOAN dated July 2, 1999 (1)                                                                                                                                                                          
|----- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.2   | Corrected Certificate of Amendment of Restated Certificate of Incorporation of E-LOAN, Inc. dated March 26, 2001 (2)                                                                                                                            
|3.3   | Amended and Restated Bylaws of E-LOAN, Inc. dated March 16, 2001 (2)                                                                                                                                                                            
|3.4   | Amendment to Amended and Restated Bylaws of E-LOAN, Inc. dated June 14, 2004 (3)                                                                                                                                                                
|4.1   | Stock Purchase Warrant dated April 1, 2005, issued to Greenwich Capital Financial Products, Inc.
    PDF                                                                                                                                        
|10.1  | 1/05 Senior Secured Credit Agreement with JPMorgan Chase Bank, N.A. dated January 4, 2005 (4)                                                                                                                                                   
|10.7  | Twenty First Modification Agreement, dated as of May 31, 2005, by and among E-LOAN, Inc. and GMAC
Mortgage Corporation relating to that certain Warehouse Credit Agreement, dated as of November 1, 2001, between E-LOAN, Inc. and GMAC Bank (8)
|10.8  | Contribution and Sale Agreement, dated as of May 1, 2005, between E-LOAN Auto Fund Two, LLC, a
Delaware limited liability corporation, as buyer, and E-LOAN, Inc., a Delaware corporation, as seller (9)                                        
|10.9  | Agreement between E-Loan, Inc. and Geoffrey Halverson, dated June 8, 2005 (10)                                                                                                                                                                  
|10.10 | Second Amendment to Credit Agreement, dated as of June 30, 2005, by and between E-LOAN, Inc. and
Wells Fargo Bank, National Association (11)                                                                                                    
|31.1  | Chief Executive Officer Certification of Periodic Financial Report
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002#                                                                                                                   
|31.2  | Chief Financial Officer Certification of Periodic Financial Report Pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002#                                                                                                                   
|32.1  | Chief Executive Officer Certification Pursuant to 18 U.S.C. Section
1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002##                                                                                                
|32.2  | Chief Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002##                                                                                                

__________

(1) 	Incorporated by reference from the Company's Quarterly
Report on Form 10-Q (FQE 09/30/04) filed on November 9, 2004 (File No. 000-25621).

(2) 	Incorporated by reference from the Company's Annual Report on Form 10-K/A (FYE
12/31/00) filed on April 23, 2001 (File No. 000-25621).

(3) 	Incorporated by reference from the Company's Quarterly Report on Form 10-Q (FQE
06/30/04) filed on August 9, 2004 (File No. 000-25621).

(4) 	Incorporated by reference from the Company's Current Report on Form 8-K filed on
January 7, 2005 (File No. 000-25621).

(5) Incorporated by reference from the Company's Current Report on Form 8-K filed on
February 10, 2005 (File No. 000-25621).

(6) Incorporated by reference from the Company's Current Report on Form 8-K filed on March
17, 2005 (File No. 000-25621).

(7)	Incorporated by reference from the Company's Current Report on Form 8-K filed on April
5, 2005 (File No. 000-25621).

(8) Incorporated by reference from the Company's Current Report on Form 8-K filed on June 7,
2005 (File No. 000-25621).

(9) Incorporated by reference from the Company's Current Report on Form 8-K filed on June 9,
2005 (File No. 000-25621).

(10) Incorporated by reference from the Company's Current Report on Form 8-K filed on June
10, 2005 (File No. 000-25621).

(11) Incorporated by reference from the Company's Current Report on Form 8-K filed on July 5,
2005 (File No. 000-25621).

# Filed herewith

## Furnished herewith

---



SIGNATURES

Pursuant to the requirement of the Security Exchange Act of 1934, the Registrant has
duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

| |             
| | ------------
| | E-LOAN, INC.

Dated: August 9, 2005

| |                                                                          |                  
| | ------------------------------------------------------------------------ | -----------------
| | By:                                                                      | /s/ Darren Nelson
| | Darren Nelson                                                           
| | Chief Financial Officer                                                 
| | (Principal Financial and Accounting Officer and Duly
Authorized Officer)

---