---

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

FORM 10-K/A

FOR ANNUAL AND TRANSITION REPORTS
PURSUANT TO SECTIONS 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

|X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For The Fiscal Year Ended December 31, 2004

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 1-11862

INTERPOOL, INC.
(Exact name of registrant as specified in the charter)

|DELAWARE
(State or other jurisdiction of
Incorporation or organization) | 13-3467669
(I.R.S. Employer
Identification Number)
|----------------------------------------------------------------------- | --------------------------------------------------

211 COLLEGE ROAD EAST, PRINCETON, NEW JERSEY    08540
(Address of principal executive office)          
          
          
          (Zip Code)

(609) 452-8900
(Registrant's telephone number including area code)

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

|Title of Each ClassCOMMON STOCK, PAR VALUE $.001
9.25% CONVERTIBLE REDEEMABLE
SUBORDINATED DEBENTURES | Name on Each Exchangeon which RegisteredNEW YORK STOCK EXCHANGE
NEW YORK STOCK EXCHANGE
|----------------------------------------------------------------------------------------------------- | ---------------------------------------------------------------------------------------

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
NONE

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 requirement for the past 90 days. Yes |X|  No |  |

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

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

As of April 27, 2005, the aggregate market value of the common stock,
$.001 par value, held by non-affiliates of the registrant was approximately
$194,053,577 based upon the closing price of $18.60 per common share as quoted
on the New York Stock Exchange on April 27, 2005.

As of April 27, 2005, there
were 28,286,564 shares of the registrant's common stock outstanding.

Explanatory Note

Interpool, Inc. (the "Company") is filing this Amendment No. 1 to Form 10-K to
amend its Form 10-K for the year ended December 31, 2004, filed with the
Securities and Exchange Commission on March 30, 2005 (the "Original Filing") in
accordance with Securities and Exchange Commission Release No. 34-50754, to:

| |  | Replace Item 6 "Selected Financial Data" to correct three
typographical errors in the original table which affected interest expense
in 2000 and 2001 and leasing equipment, net in 2002;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Replace Item 9A, "Controls and Procedures;" and
| | - | -----------------------------------------------

| |  | Replace Exhibits 31.1 and 31.2.
| | - | -------------------------------

Except for the amendments described above, this Amendment No. 1
to Form 10-K does not modify or update in any way the Original Filing.

ITEM 6.          
Selected Financial Data

The following table sets forth our selected historical
consolidated financial data for the periods and at the dates indicated. This
information should be read in conjunction with our historical consolidated
financial statements included in this Annual Report on Form 10-K, and the notes
thereto.

SELECTED FINANACIAL DATA(in thousands, except per share amounts)

`YEAR ENDED DECEMBER 31,
                                          2004        2003(1)(2)    2002(1)(2)(3)   2001(1)(2)(4)   2000(1)(2)(4)(5)
                                          ----        ----------    -------------   -------------   ----------------

INCOME STATEMENT DATA:

Equipment leasing revenue                $388,183       $374,287       $325,080        $338,718          $287,553

Depreciation and amortization of
leasing equipment                         $89,458        $87,498        $88,707         $79,678           $66,075

Interest expense                         $112,013       $106,688       $108,344         $98,270           $87,809

Fair value adjustment for warrants        $49,222             --             --              --                --

Income before cumulative effect of
change in accounting principle             $8,429        $41,190         $4,389         $28,104           $44,040

Income per share:

Basic                                       $0.31          $1.51          $0.16           $1.03             $1.61

Diluted                                     $0.29          $1.42          $0.15           $0.97             $1.61

Weighted average shares
outstanding:

Basic                                      27,380         27,365         27,360          27,417            27,421

Diluted                                    28,960         30,396         29,202          28,973            27,426

Cash dividends declared per common
share                                       $0.25          $0.25        $0.2275         $0.1925             $0.15


                                         2004             2003            2002            2001             2000
                                         ----             ----            ----            ----             ----
BALANCE SHEET DATA:

Cash and cash equivalents                $309,458       $141,019       $170,613        $103,760          $157,224

Net investment in direct financing       $363,445       $426,815       $334,129        $275,372          $213,180
leases

Leasing equipment, net                 $1,579,196     $1,636,716     $1,557,639      $1,335,610        $1,231,037

Total assets                           $2,404,086     $2,373,036     $2,241,944      $1,923,052        $2,204,590

Debt and capital lease obligations     $1,718,198     $1,715,687     $1,672,211      $1,429,680        $1,706,985

Stockholders' equity                     $394,186       $383,640       $336,996        $352,072          $341,322`

|(1) | As disclosed in our Quarterly Report on Form 10-Q for the nine months ended
September 30, 2004, the Company uncovered an immaterial error related to
financial statements not part of any current filing, which has been reported as
an adjustment to opening retained earnings. For further information regarding
this adjustment, see Note 1 to the Consolidated Financial Statements.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Certain reclassifications have been made to the 2003, 2002, 2001 and 2000
amounts in order to conform to the 2004 presentation.
|--- | -------------------------------------------------------------------------------------------------------------------------------

|(3) | Effective June 27, 2002, our financial statements include CAI as a consolidated
subsidiary. (See Note 11 to the Consolidated Financial Statements.)
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | As a result of adopting Statement of Financial Accounting Standards No. 145
("SFAS 145") extraordinary gains related to the retirement of debt during the
years ended December 31, 2001 and 2002, respectively, have been reclassified
into operating income on a pretax basis. Income before cumulative effect of
change in accounting principle include net of tax amounts of $558 and $840 for
years ended December 31, 2001 and 2000, respectively.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | The 2000 income statement data excludes $660 resulting from the cumulative
effect of change in accounting principle. The 2000 results include earnings from
the assets acquired from Transamerica ("TA"), which we acquired on October 24,
2000, with an effective date of October 1, 2000. The 2000 results include only
the chassis acquired from TA as the rail trailers and domestic containers were
identified as assets held for sale at the time of purchase.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

ITEM 9A.          
CONTROLS AND PROCEDURES

(a) Management's Conclusion Regarding the Effectiveness of Disclosure Controls
and Procedures

The Company maintains
disclosure controls and procedures that are designed to ensure that information
required to be disclosed in its reports filed or submitted pursuant to the
Securities Exchange Act of 1934, as amended ("Exchange Act"), is
recorded, processed, summarized and reported within the time periods specified
in the Securities and Exchange Commission's rules and forms, and that
information required to be disclosed by the Company in its Exchange Act reports
is accumulated and communicated to management, including the Company's
Chief Executive Officer and Chief Financial Officer, to allow timely decisions
regarding required disclosure.

Under the supervision and
with the participation of its management, including the Company's Chief
Executive Officer and Chief Financial Officer, the Company carried out an
evaluation of the effectiveness of the design and operation of the
Company's disclosure controls and procedures pursuant to Exchange Act Rule
13a-15(e) and 15d-15(e) as of December 31, 2004.  Based upon that
evaluation, the Company's Chief Executive Officer and Chief Financial
Officer concluded that the Company's disclosure controls and procedures
were not effective as of such date due to the material weaknesses described
below in Management's Report on Internal Control Over Financial Reporting.

In light of
these material weaknesses, in preparing its consolidated financial statements as
of and for the fiscal year ended December 31, 2004, the Company performed
additional analyses and other post-closing procedures in regard to the material
weaknesses noted below to ensure the Company's consolidated financial statements
included in its Annual Report on Form 10-K for the fiscal year ended December
31, 2004 have been prepared in accordance with U.S. generally accepted
accounting principles.

(b) Management's Report on Internal Control Over Financial Reporting

The Company's
management is responsible for establishing and maintaining adequate internal
control over financial reporting, as such term is identified in Exchange Act
Rule 13a-15(f). The Company's internal control system is a process designed
to provide reasonable assurance to the Company's management, Board of
Directors and shareholders regarding the reliability of financial reporting and
the preparation and fair presentation of financial statements for external
reporting purposes in accordance with U.S. generally accepted accounting
principles.

The Company's internal
control over financial reporting includes policies and procedures that pertain
to the maintenance of records that, in reasonable detail, accurately and fairly
reflect transactions and disposition of assets; provide reasonable assurance
that transactions are recorded as necessary to permit preparation of financial
statements in accordance with U.S. generally accepted accounting principles, and
that receipts and expenditures are being made only in accordance with the
authorization of its management and directors; and provide reasonable assurance
regarding prevention or timely detection of unauthorized acquisition, use or
disposition of the Company's assets that could have a material effect on
its financial statements.

All internal control
systems, no matter how well designed, have inherent limitations. Therefore, even
those systems determined to be effective can provide only reasonable assurance
with respect to financial statement preparation and presentation. Also,
projections of any evaluation of effectiveness to future periods are subject to
the risk that controls may become inadequate because of changes in conditions,
or that the degree of compliance with the policies or procedures may
deteriorate.

Management assessed the
effectiveness of the Company's internal control over financial reporting as
of December 31, 2004. In making this assessment, the Company used the control
criteria framework of the Committee of Sponsoring Organizations
("COSO") of the Treadway Commission published in its report entitled
Internal Control-Integrated Framework. As a result of their assessment,
management identified material weaknesses in the Company's internal control
over financial reporting. Based on the material weaknesses identified as
described below, management concluded that the Company's internal control
over financial reporting was not effective as of December 31, 2004. The
independent registered public accounting firm that audited the Company's
consolidated financial statements has issued an audit report on
management's assessment of, and the effectiveness of, the Company's
internal control over financial reporting as of December 31, 2004. This report
appears in Item 9A(c).

A material weakness is a
control deficiency, or combination of control deficiencies, that results in more
than a remote likelihood that a material misstatement of the annual or interim
financial statements will not be prevented or detected. As a result of its
assessment, the Company has identified the following material weaknesses in
internal control over financial reporting as of December 31, 2004:

| | Financial reporting policies and procedures. The Company lacked
sufficient policies and procedures to ensure preparation of financial
information in accordance with U.S. generally accepted accounting principles, as
follows:
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Non-routine transactions. The Company lacked effective communication and
review of the accounting for certain non-routine transactions. As an example,
there was inadequate communication regarding the exercise of stock options
between management and the accounting and tax departments. As a result, the tax
benefit associated with the exercise of the stock options was not correctly
accounted for as additional paid in capital. In addition, the Company did not
consider all of the factors and assumptions in determining the fair value of two
series of warrants issued in connection with a long-term debt agreement. These
errors resulted in material misstatements which were detected and corrected
prior to issuance of the Company's 2004 consolidated financial statements.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Elimination of intercompany transactions. The Company lacked policies and
procedures for identifying and reviewing the propriety of the elimination
entries within its consolidation on a timely basis. During the preparation of
its Form 10-Q for the third quarter of 2004, the Company identified an entry
that was recorded historically to eliminate intercompany profits generated from
the sale of equipment to a wholly-owned subsidiary. These profits should have
been amortized over the period in which the equipment was being depreciated by
that subsidiary. No such amortization was recorded in the Company's
accounting records. The amortization would have ended prior to any period being
reported on by the Company in its December 31, 2004 Form 10-K. The effect of
this error was to understate earnings during the period that the equipment was
being depreciated. The Company determined the correction of this error should be
reported as an adjustment to opening retained earnings of the earliest year
presented.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Inadequate review procedures and segregation of duties. There was
inadequate management review of transactions generated in the billing and
procurement processes to ensure the accuracy and completeness of transactions
administered by those departments. Specifically, there was incomplete
documentation supporting the authorization of certain equipment purchases and an
inadequate process to ensure that equipment purchases were recorded on a timely
basis. In addition, the review of manual invoicing and manual credits was not
always documented. There was inadequate segregation of duties in the billing,
accounts receivable and accounts payable departments. Specifically, one
individual had the ability to create invoices and apply cash while another
individual was able to add vendors and process accounts payable. These
deficiencies represented more than a remote likelihood that a material
misstatement of the Company's annual or interim financial statements would
not have been prevented or detected.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Technical accounting expertise. The Company did not employ accounting
personnel possessing an appropriate level of technical expertise in U.S.
generally accepted accounting principles, as follows:
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Interest rate swap transactions. The Company lacked adequate technical
expertise related to accounting for derivative instruments, including the
preparation of the formal documentation required under SFAS 133, Accounting
for Derivative Instruments and Hedging Activities ("SFAS
133"). Specifically, the Company did not accurately identify in its
documentation the forecasted transactions and used an inappropriate method to
measure the ineffectiveness of certain interest rate swap agreements. As a
result of this deficiency, these interest rate swap agreements did not qualify
for hedge accounting. Accordingly, the Company restated its consolidated interim
financial information for the first three quarters of 2004 by reclassifying
amounts previously recorded in other comprehensive income to fair value
adjustment for derivative instruments.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Income taxes. The Company lacked adequate technical expertise related to
accounting for income taxes. Specifically, the Company did not apply the correct
tax treatment related to the minority interest of a non-wholly- owned
subsidiary. This deficiency resulted in a material misstatement in income tax
expense which was detected and corrected prior to issuance of the Company's
September 30, 2004 consolidated financial statements.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Additionally, the Company lacked adequate and
effective analysis and management review of the relevant documentation
supporting the deferred tax asset and liability accounts. This deficiency
represents more than a remote likelihood that a material misstatement of the
Company's annual or interim financial statements would not have been prevented
or detected.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Account reconciliations. The Company's accounting department was not
adequately staffed with trained personnel, which resulted in a lack of complete
and timely reconciliations between the subsidiary and general ledger for
accounts receivable and intercompany accounts. This deficiency represented more
than a remote likelihood that a material misstatement related to the accuracy
and completeness of these account balances in the Company's annual or
interim financial statements would not have been prevented or detected.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Information technology systems. The Company's information technology
systems were inadequate to ensure accurate reporting of transactions, as follows:
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Direct financing leases. The Company's lease accounting system was
not designed to adequately account for all types of direct financing lease
transactions in accordance with U.S. generally accepted accounting principles.
Specifically, the system did not correctly account for earnings on direct
financing leases with purchase options greater than $1. This deficiency
represented more than a remote likelihood that a material misstatement of the
Company's annual or interim financial statements would not have been
prevented or detected.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Security of information technology. The Company's information
systems lacked security policies and procedures, including appropriate
encryption and standard security settings. Additionally, the Company did not
have system access controls over certain spreadsheets supporting financial
information and other information systems. These deficiencies represented more
than a remote likelihood that a material misstatement of the Company's
annual or interim financial statements would not have been prevented or
detected.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Design of equipment leasing systems.The Company's systems for equipment
leasing did not have certain automated interfaces thereby requiring significant
manual intervention for the billing and processing of lease equipment
transactions. Further, the system to track the cost of remanufacturing equipment
at the end of the lease term was not designed to appropriately identify costs
directly related to the underlying equipment. As a result, the accounting for
these remanufacturing costs was processed manually. These deficiencies represented
more than a remote likelihood that a material misstatement of the Company's
annual or interim financial statements would not have been prevented or
detected.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

(c) Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholders
Interpool, Inc.:

We have audited
management's assessment, included in the accompanying Management's Report on
Internal Control Over Financial Reporting (Item 9A(b)) that Interpool, Inc. and
subsidiaries (the Company) did not maintain effective internal control over
financial reporting as of December 31, 2004, because of the effect of material
weaknesses identified in management's assessment, based on criteria
established in Internal ControlIntegrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO). The
Company's management is responsible for maintaining effective internal
control over financial reporting and for its assessment of the effectiveness of
internal control over financial reporting. Our responsibility is to express an
opinion on management's assessment and an opinion on the effectiveness of the
Company's internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether effective internal control over financial reporting was maintained in
all material respects. Our audit included obtaining an understanding of internal
control over financial reporting, evaluating management's assessment, testing
and evaluating the design and operating effectiveness of internal control, and
performing such other procedures as we considered necessary in the
circumstances. We believe that our audit provides a reasonable basis for our
opinion.

A company's internal control over financial reporting is a
process designed to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for external
purposes in accordance with U.S. generally accepted accounting principles. A
company's internal control over financial reporting includes those policies and
procedures that (1) pertain to the maintenance of records that, in reasonable
detail, accurately and fairly reflect the transactions and dispositions of the
assets of the company; (2) provide reasonable assurance that transactions are
recorded as necessary to permit preparation of financial statements in
accordance with U.S. generally accepted accounting principles, and that receipts
and expenditures of the company are being made only in accordance with
authorizations of management and directors of the company; and (3) provide
reasonable assurance regarding prevention or timely detection of unauthorized
acquisition, use, or disposition of the company's assets that could have a
material effect on the financial statements.

Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements. Also, projections
of any evaluation of effectiveness to future periods are subject to the risk
that controls may become inadequate because of changes in conditions, or that
the degree of compliance with the policies or procedures may deteriorate.

A material weakness is a control deficiency, or combination of
control deficiencies, that results in more than a remote likelihood that a
material misstatement of the annual or interim financial statements will not be
prevented or detected. The following material weaknesses have been identified
and included in management's assessment as of December 31, 2004:

| | Financial reporting policies and procedures. The Company lacked
sufficient policies and procedures to ensure preparation of financial information
in accordance with U.S. generally accepted accounting principles, as follows:
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Non-routine transactions. The Company lacked effective communication and
review of the accounting for certain non-routine transactions. As an example,
there was inadequate communication regarding the exercise of stock options
between management and the accounting and tax departments. As a result, the tax
benefit associated with the exercise of the stock options was not correctly
accounted for as additional paid in capital. In addition, the Company did not
consider all of the factors and assumptions in determining the fair value of two
series of warrants issued in connection with a long-term debt agreement. These
errors represented material misstatements.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Elimination of intercompany transactions. The Company lacked policies and
procedures for identifying and reviewing the propriety of the elimination
entries within its consolidation on a timely basis. During the preparation of
its Form 10-Q for the third quarter of 2004, the Company identified an entry
that was recorded historically to eliminate intercompany profits generated from
the sale of equipment to a wholly-owned subsidiary. These profits should have
been amortized over the period in which the equipment was being depreciated by
that subsidiary. No such amortization was recorded in the Company's
accounting records. The amortization would have ended prior to any period being
reported on by the Company in its December 31, 2004 Form 10-K. The effect of
this error was to understate earnings during the period that the equipment was
being depreciated. The Company determined the correction of this error should be
reported as an adjustment to opening retained earnings of the earliest year presented.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Inadequate review procedures and segregation of duties. There was
inadequate management review of transactions generated in the billing and
procurement processes to ensure the accuracy and completeness of transactions
administered by those departments. Specifically, there was incomplete
documentation supporting the authorization of certain equipment purchases and an
inadequate process to ensure that equipment purchases were recorded on a timely
basis. In addition, the review of manual invoicing and manual credits was not
always documented. There was inadequate segregation of duties in the billing,
accounts receivable and accounts payable departments. Specifically, one
individual had the ability to create invoices and apply cash while another
individual was able to add vendors and process accounts payable. These
deficiencies represented more than a remote likelihood that a material
misstatement of the Company's annual or interim financial statements would
not have been prevented or detected.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Technical accounting expertise. The Company did not employ
accounting personnel possessing an appropriate level of technical expertise in
U.S. generally accepted accounting principles, as follows:
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Interest rate swap transactions. The Company lacked adequate technical
expertise related to accounting for derivative instruments, including the
preparation of the formal documentation required under SFAS 133, Accounting
for Derivative Instruments and Hedging Activities ("SFAS
133"). Specifically, the Company did not accurately identify in its
documentation the forecasted transactions and used an inappropriate method to
measure the ineffectiveness of certain interest rate swap agreements. As a
result of this deficiency, these interest rate swap agreements did not qualify
for hedge accounting. Accordingly, the Company restated its consolidated interim
financial information for the first three quarters of 2004 by reclassifying
amounts previously recorded in other comprehensive income to fair value
adjustment for derivative instruments.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Income taxes. The Company lacked adequate technical expertise related to
accounting for income taxes. Specifically, the Company did not apply the correct
tax treatment related to the minority interest of a non-wholly- owned
subsidiary. As a result of this deficiency, income tax expense had been
materially misstated. Additionally, the Company lacked adequate and effective
analysis and management review of the relevant documentation supporting the
deferred tax asset and liability accounts. This deficiency represented more than
a remote likelihood that a material misstatement of the Company's annual or
interim financial statements would not have been prevented or detected.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Account reconciliations. The Company's accounting department was not
adequately staffed with trained personnel, which resulted in a lack of complete
and timely reconciliations between the subsidiary and general ledger for
accounts receivable and intercompany accounts. This deficiency represented more
than a remote likelihood that a material misstatement related to the accuracy
and completeness of these account balances in the Company's annual or
interim financial statements would not have been prevented or detected.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Information technology systems. The Company's information
technology systems were inadequate to ensure accurate reporting of
transactions, as follows:
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Direct financing leases. The Company's lease accounting system was
not designed to adequately account for all types of direct financing lease
transactions in accordance with U.S. generally accepted accounting principles.
Specifically, the system did not correctly account for earnings on direct
financing leases with purchase options greater than $1. This deficiency
represented more than a remote likelihood that a material misstatement of the
Company's annual or interim financial statements would not have been
prevented or detected.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Security of information technology. The Company's information
systems lacked security policies and procedures, including appropriate
encryption and standard security settings. Additionally, the Company did not
have system access controls over certain spreadsheets supporting financial
information and other information systems. These deficiencies represented more
than a remote likelihood that a material misstatement of the Company's
annual or interim financial statements would not have been prevented or detected.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Design of equipment leasing systems.The Company's systems for equipment
leasing did not have certain automated interfaces thereby requiring significant
manual intervention for the billing and processing of lease equipment
transactions. Further, the system to track the cost of remanufacturing equipment
at the end of the lease term was not designed to appropriately identify costs
directly related to the underlying equipment. As a result, the accounting for
these remanufacturing costs was processed manually. These deficiencies represented
more than a remote likelihood that a material misstatement of the Company's
annual or interim financial statements would not have been prevented or
detected.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We also have audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the consolidated
balance sheets of Interpool Inc. and subsidiaries as of December 31, 2004 and
2003, and the related consolidated statements of income, changes in
stockholders' equity and cash flows for each of the years in the three year
period ended December 31, 2004. The aforementioned material weaknesses were
considered in determining the nature, timing, and extent of audit tests applied
in our audit of the 2004 consolidated financial statements, and this report does
not affect our report dated March 28, 2005, which expressed an unqualified
opinion on those consolidated financial statements.

In our opinion, management's assessment that the Company did not
maintain effective internal control over financial reporting as of December 31,
2004, is fairly stated, in all material respects, based on criteria established
in Internal ControlIntegrated Framework issued by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO). Also, in our
opinion, because of the effect of the material weaknesses described above on the
achievement of the objectives of the control criteria, the Company has not
maintained effective internal control over financial reporting as of December
31, 2004, based on criteria established in Internal ControlIntegrated
Framework issued by the Committee of Sponsoring Organizations of the
Treadway Commission (COSO).

We do not express an opinion or any other form of assurance on
management's statements or representations included in Item 9A(d) and (e).

(signed) KPMG LLP
Short Hills, NJ
May 2, 2005

| | (d) Changes to Internal Control Over Financial Reporting
| | --------------------------------------------------------

There were no changes in
the Company's internal control over financial reporting, as such term is
defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act, during the
period covered by this report that have materially affected, or are reasonably
likely to materially affect, the Company's internal control over financial
reporting, except as described below.

As disclosed in the
Company's 2002 and 2003 Form 10-K reports, and in the Company's 2003
and 2004 Form 10-Q reports, the Company had previously concluded that certain
internal control deficiencies identified by its external auditors and by
management, as well as through the investigation by the Audit Committee of the
Board of Directors, constituted "material weaknesses" or
"significant deficiencies" as defined by the Public Company Accounting
Oversight Board (United States). In addition, management's review of
internal control over financial reporting, using the framework defined by COSO,
confirmed that most of the previously disclosed deficiencies still existed as of
December 31, 2004. During the last two years, the Company has spent a
significant amount of time in becoming current with its financial reporting.
This was necessary due to the restatement of the Company's results for the years
2000 and 2001 and the first three quarters of 2002, which was not completed
until January 9, 2004. Throughout the past year, the Company dedicated its
resources toward the completion of six quarterly Form 10-Q reports for 2003 and
2004, as well as its Form 10-K annual report for the year ended December 31,
2003. This work was completed on December 27, 2004. Therefore, the Company was
not able to correct all of the deficiencies identified during 2004 and prior
years by December 31, 2004.

The Company has taken
various corrective actions to remediate the material weaknesses noted above. By
their nature such actions require a period of time to become fully effective.
These remedial actions are as follows:

| |  | Non-routine transactions. The investigation by the Company's Audit
Committee during 2003 determined that there was a lack of effective
communication and review of complex transactions with both internal and external
accounting resources. During 2004, the Company implemented procedures to correct
this deficiency, including the establishment of regularly scheduled meetings
attended by management, outside counsel and members of its Audit Committee.
These procedures have been effective. The Company has investigated the cause for
the failure to involve accounting and tax personnel at the appropriate time in
the 2004 stock option transaction and for the failure to consider all of the
factors and assumptions in determining the fair value of two series of warrants.
The Company has put in place procedures to address these issues. The Company
believes that these procedures will remediate these deficiencies during 2005.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Elimination of intercompany transactions. The investigation by the
Company's Audit Committee during 2003 noted that the Company lacked formal
policies and procedures for identifying and reviewing intercompany eliminations.
The Company has implemented a procedure to review intercompany accounts on a
quarterly basis to identify appropriate intercompany eliminations and believes
that this procedure is generally working effectively. However, a sufficient
period of time has not elapsed to effectively evaluate this remediation. After
completing a review of the Company's remaining intercompany elimination
entries and reassigning responsibility for the elimination entries, the Company
believes that this weakness has been properly addressed.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Inadequate review procedures and segregation of duties. The investigation
by the Company's Audit Committee during 2003 noted a need to improve
procedures related to adequate documentation of management review and segregation of
duties. Remedial actions have begun, and the re-testing of the design and
effectiveness of those actions will be performed in each area after all remedial
actions in such area have been implemented. Further, the development of
narrative descriptions for these processes and the evaluation of the related
risks and controls required to complete the work required by Section 404 of the
Sarbanes-Oxley Act of 2002, provided documentation of the policies and procedures
in these areas as well as the actions required to remediate any deficiencies.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Interest rate swap transactions. During the 2002 audit, the
Company's external auditors noted that its financial staff did not have the
proper level of understanding of the accounting for derivative instruments used
to hedge exposure to floating interest rates associated with its debt and the
required documentation under the provisions of SFAS 133. As a result, the
Company engaged an independent consultant during November 2002 to assist with
the preparation of formal documentation and accounting for these transactions.
During the audit for 2004, the Company's external auditors identified
deficiencies specifically related to the identification of the forecasted
transactions and the methods used to assess effectiveness and measure
ineffectiveness. The Company has thoroughly reviewed its documentation for all
current hedging strategies and is improving the skill sets within the
organization in order to improve the accounting of its hedging relationships
under the provisions of SFAS 133. The Company believes that this deficiency will
be remediated during 2005.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Income taxes. The investigation by the Company's Audit Committee
during 2003 noted that the accounting department lacked adequate technical
expertise related to accounting for income taxes and did not perform periodic
reviews of the carrying values of its deferred tax assets. During the second
half of 2004, the Company hired an experienced tax professional, who is also a
certified public accountant. The Company believes that this addition resulted in
significant improvements during 2004 and will ultimately remediate this
deficiency. The Company believes that, the staffing addition made during 2004
and the procedures being implemented with regard to the communication and review
of complex transactions noted above will remediate this weakness during 2005,
but the Company will monitor this area closely and take further actions,
including additional staffing, if required.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Account reconciliations. The investigation by the Company's Audit
Committee during 2003 determined that its accounting department was not
adequately staffed. The Company has hired eight additional people in its
accounting department in order to address this weakness. As of the date of this
filing, all account reconciliations are current. However, the Company believes
that additional attention must be paid to staffing within the accounting
department and throughout the Company. During 2005, the Company will continue to
review its staffing levels and will continue to evaluate whether the current
skill sets of its employees are adequate to meet its business needs and to
ensure that it has a strong and effective control environment. The Company will
monitor this area closely, make any necessary staffing changes and will also
ensure that additional training is made available to its staff, as required.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Direct financing leases. During the preparation for the Company's
2002 audit, its accounting department noted inappropriate accounting for down
payments on four direct financing leases as lease revenue rather than as a
reduction of investment in direct financing leases. The Company reviewed the
accounting for those transactions that existed at the time this deficiency was
originally identified and recorded correcting entries where required as part of
the restatement of its financial statements for the years 2000 and 2001 and the
quarters of 2002. In addition, during the restatement of our 2002 financial
statements, the Company noted that certain leases were incorrectly classified as
operating leases. Management has reassigned responsibilities and manually
verified the classification and income recognition for all new direct financing
leases. In addition, the Company has initiated changes to its lease contracts to
simplify the income recognition related to these direct financing leases. The
Company also has purchased and installed a new accounting system to address the
ongoing accounting and to reduce its reliance on manual verification of the
accounting for its direct financing leases. This system became operational for
the chassis business on January 1, 2005, and the Company anticipates that it
will be operational for the container business during the second quarter of
2005. The Company anticipates that this system, combined with improved knowledge
of lease accounting under the provisions of SFAS 13 and the changes made to the
lease contracts, will resolve the weaknesses in this area by September 30, 2005.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Security of information technology. The investigation by the
Company's Audit Committee in 2003 noted a need for security measures such
as comprehensive encryption procedures and documentation of standards for
setting operating systems security parameters. The lack of comprehensive
encryption procedures will be remediated in 2005 by implementing both virtual
private network and secure socket layer technologies for employees located
outside the Company's Princeton, NJ, New York, NY, and Westchester, IL
offices. For employees located in the three offices mentioned, the problem has
been corrected through direct point-to-point network connections to the
Company's data center. The Company has completed the documentation of
standards for setting security parameters for its operating systems. The Company
has initiated a project that will result in defining and establishing
appropriate access to its information systems and spreadsheets, with the
exception of its leasing system, and expects that the project will be completed,
and appropriate access controls in place, by June 30, 2005. Access controls for
the leasing system are being addressed as the Company develops its new asset
management system, completion of which is expected during the first half of 2006
with individual modules becoming operational earlier.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | Design of equipment leasing systems. The investigation by the
Company's Audit Committee during 2003 noted a need to improve its equipment
leasing systems in order to eliminate the need for numerous manual
interventions. Since the identification of the deficiencies related to excessive
manual intervention, the Company has implemented additional processes and controls
that, in its opinion, provide reasonable assurance that its consolidated
financial statements are free of material misstatement. The development of
enhanced information systems is the ultimate remediation in these areas and the
Company has already begun to develop such systems. The Company believes that the
implementation of such systems will reduce the requirement for substantive
manual testing and, therefore, reduce the possibility for error. It is
management's expectation that all systems will be operational during the
first half of 2006, with individual modules becoming operational earlier.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Management believes that
the actions described above, when fully implemented, will be effective in
remediation of the material weaknesses identified in Management's Report on
Internal Control Over Financial Reporting described earlier in this Form 10-K/A.

The Company has assigned
the highest priority to the short and long-term correction of the internal
control deficiencies that have been identified and is initiating the steps
necessary to analyze and monitor its control environment and to address any
weaknesses and deficiencies. In addition to the weaknesses and deficiencies
mentioned above, the Company has identified other, less significant,
deficiencies that it does not consider to be "material weaknesses" but
which it nonetheless believes should be remedied. These significant deficiencies
have been disclosed to the Company's Audit Committee and to its independent
auditors. Management has discussed its remedial action plans with the Audit
Committee and will continue to provide periodic updates to the Audit Committee
on progress made.

| | (e) Limitations of Effectiveness of Controls
| | --------------------------------------------

As of the date of this
filing, the Company is satisfied that actions implemented to date (including
augmenting its internal audit function) and those in progress will correct the
material weaknesses and significant deficiencies in the internal controls and
information systems that have been identified. The Company notes that, like
other companies, any system of internal controls, however well designed and
operated, can provide only reasonable assurance, and not absolute assurance,
that the objectives of the internal control system will be met. The design of
any control system is based, in part, upon the benefits of the control system
relative to its costs. Because of the inherent limitations in all control
systems, no evaluation of controls can provide absolute assurance that all
control issues and instances of fraud, if any, within the Company have been
detected. These inherent limitations include the realities that judgments in
decision making can be faulty, and that controls can be circumvented by the
individual acts of some persons, by collusion of two or more people or by
management override of control. In addition, over time, controls may become
inadequate because of changes in conditions, or the degree of compliance with
the policies or procedures may deteriorate. In addition, the design of any
control system is based in part upon certain assumptions about the likelihood of
future events. Because of inherent limitation in a cost-effective control
system, misstatements due to error or fraud may occur and not be detected.

Item 15.          
Exhibits and Reports on Form 10-K/A

| | (a) | Exhibits:
| | --- | ---------

| | 31.1
31.2 | Certification of Martin Tuchman.
Certification of James F. Walsh.
| | --------- | -----------------------------------------------------------------

SIGNATURES

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

| | INTERPOOL, INC.
(Registrant)
| | ----------------------------

| | May 2, 2005 | By /s/ Martin Tuchman
Martin Tuchman
Chairman of the Board, Chief Executive Officer,
President, Chief Operating Officer, and Director
(Principal Executive Officer)
| | ----------- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

| | May 2, 2005 | By /s/ Martin Tuchman
Martin Tuchman
Chairman of the Board of Directors, Chief Executive Officer,
President, Chief Operating Officer and Director
| | ----------- | -------------------------------------------------------------------------------------------------------------------------------------------------

| | May 2, 2005 | By /s/ Warren L. Serenbetz, Jr.
Warren L. Serenbetz, Jr.
Director
| | ----------- | -----------------------------------------------------------------

| | May 2, 2005 | By /s/ Arthur L. Burns
Arthur L. Burns
Executive Vice President, General Counsel
and Director
| | ----------- | ---------------------------------------------------------------------------------------------

| | May 2, 2005 | By /s/ Peter D. Halstead
Peter D. Halstead
Director
| | ----------- | ---------------------------------------------------

| | May 2, 2005 | By /s/ Joseph J. Whalen
Joseph J. Whalen
Director
| | ----------- | -------------------------------------------------

| | May 2, 2005 | By /s/ Clifton H. W. Maloney
Clifton H. W. Maloney
Director
| | ----------- | -----------------------------------------------------------

| | May 2, 2005 | By /s/ James F. Walsh
James F. Walsh
Executive Vice President and Chief Financial Officer
| | ----------- | -----------------------------------------------------------------------------------------

| | May 2, 2005 | By /s/ Brian Tracey
Brian Tracey
Senior Vice President (Chief Accounting Officer)
| | ----------- | ---------------------------------------------------------------------------------

| | May 2, 2005 | By /s/ Michael S. Mathews
Michael S. Mathews
Director
| | ----------- | -----------------------------------------------------

| | May 2, 2005 | By /s/ William J. Shea, Jr.
William J. Shea, Jr.
Director
| | ----------- | ---------------------------------------------------------

INDEX TO EXHIBITS

Filed with Interpool, Inc. Report on Form 10-K/A

| | 31.1
31.2 | Certification of Martin Tuchman.
Certification of James F. Walsh.
| | --------- | -----------------------------------------------------------------