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

                                      FORM 10-Q

    [X]  Quarterly report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934
         For the quarterly period ended October 29, 2005

    [ ]  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 1-9065

                            ECOLOGY AND ENVIRONMENT, INC.
              ------------------------------------------------------
              (Exact name of registrant as specified in its charter)


              New York                                  16-0971022
    -------------------------------               ---------------------- 
    (State or other jurisdiction of                    (IRS Employer
    incorporation or organization)                Identification Number)


      368 Pleasant View Drive
        Lancaster, New York                             14086-1397
    ------------------------------                      ----------
   (Address of principal executive                       Zip code
              offices)      

                                 (716) 684-8060
                ----------------------------------------------------
                (Registrant's telephone number, including area code) 

                                 NOT APPLICABLE
                    ------------------------------------------
                    (Former name, former address and former 
                    fiscal year, if changed since last report)


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

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

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

      At December 1, 2005, 2,418,268 shares of Registrant's Class A Common 
Stock (par value $.01) and 1,643,045 shares of Class B Common Stock (par 
value $.01) were outstanding.


                          PART I - FINANCIAL INFORMATION
                           

ITEM 1.  Financial Statements
         --------------------




                        Ecology and Environment, Inc.
                         Consolidated Balance Sheet
                              
                                                                  
                                                      October 29,          July 31,
                                                         2005                2005
                                                     ------------        ------------
Assets
------
                                                                    
Current assets:
     Cash and cash equivalents                       $ 6,718,505          $ 7,872,116
     Investment securities available for sale            120,378              120,533
     Contract receivables, net                        33,876,248           30,044,340
     Deferred income taxes                             5,017,296            5,016,908
     Other current assets                              2,245,531            2,005,426
     Assets of discontinued operations held
        for sale                                          16,212               26,821
                                                     ------------         ------------

            Total current assets                      47,994,170           45,086,144


Property, building and equipment, net                  7,806,406            7,967,883
Deferred income taxes                                  1,044,524            1,044,524
Other assets                                           2,324,552            1,878,984
                                                     ------------         ------------
            Total assets                             $59,169,652          $55,977,535
                                                     ============         ============

Liabilities and Shareholders' Equity
------------------------------------

Current liabilities:         
     Accounts payable                                $ 5,485,589          $ 5,979,588
     Accrued payroll costs                             4,304,653            3,837,435
     Income taxes payable                                366,106               36,122
     Deferred revenue                                    181,477              231,611
     Current portion of long-term debt and               
        capital lease obligations                        227,403              324,071
     Other accrued liabilities                         8,982,580            6,673,337
     Liabilities of discontinued operations held 
        for sale                                         289,180              290,950
                                                     ------------         ------------
            Total current liabilities                 19,836,988           17,373,114

Long-term debt and capital lease obligations             344,564              328,053
Minority interest                                      1,911,142            1,992,544
Commitments and contingencies (see note #9)                 ---                  ---

Shareholders' equity:
     Preferred stock, par value $.01 per share
        authorized - 2,000,000 shares; no shares
        issued                                               ---                   ---
     Class A common stock, par value $.01 per
        share; authorized - 6,000,000 shares;
        issued - 2,514,235 shares                         25,143               25,143
     Class B common stock, par value $.01 per 
        share; authorized - 10,000,000 shares
        issued - 1,669,304 shares                         16,693               16,693
     Capital in excess of par value                   17,504,811           17,622,172
     Retained earnings                                22,748,398           22,002,059
     Accumulated other comprehensive income           (2,226,445)          (2,236,051)
     Unearned compensation, net of tax                     ---               (158,993)
     Treasury stock - Class A Common, 94,818 and               
        94,235 shares; Class B common, 26,259             
        and 26,259 shares, at cost                      (991,642)            (987,199)
                                                     ------------         ------------
        Total shareholders' equity                    37,076,958           36,283,824 
                                                     ------------         ------------

        Total liabilities and shareholders' equity   $59,169,652          $55,977,535
                                                     ============         ============

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





                                   Ecology and Environment, Inc.
                                 Consolidate Statement of Income
                                           Unaudited
                                            

                                                      Three months ended                 
                                                  ---------------------------      
                                                   October 29,   October 30,          
                                                      2005          2004              
                                                  ------------  -------------     
                                                                         
Gross revenues                                    $23,525,340    $22,716,296       
Less:  direct subcontract costs                     3,250,481      3,557,884        
                                                  ------------   ------------     
Net revenues                                       20,274,859     19,158,412        

Cost of professional services and
     other direct operating expenses               10,266,062      9,587,191        
                                                  ------------   ------------     

Gross profit                                       10,008,797      9,571,221        
Administrative and indirect operating
     expenses                                       5,991,634      6,154,291        
Marketing and related costs                         2,185,920      2,577,034         
Depreciation                                          251,015        419,541         
                                                  ------------   ------------      
                                                 
Income from operations                              1,580,228        420,355        
Interest expense                                      (21,828)       (40,791)          
Interest income                                        42,362         14,387           
Other expense                                        (164,527)       (94,445)         
Net foreign currency exchange gain                      2,621          3,597            
                                                  ------------   ------------      

Income from continuing operations before           
     income taxes and minority interest             1,438,856        303,103        
Total income tax provision                            496,473         27,924        
                                                  ------------   ------------      

Net income from continuing operations          
     before minority interest                         942,383        275,179        
Minority interest                                    (159,288)      (223,319)         
                                                  ------------   ------------      
                                                  
Net income from continuing operations             $   783,095    $    51,860       
Loss from discontinued operations                     (60,059)       (71,875)         
Income tax benefit on loss from discontinued
     operations                                        23,303         25,156            
                                                  ------------   ------------      

Net income                                        $   746,339    $     5,141       
                                                  ============   ============      

Net income (loss) per common share:  basic
     Continuing operations                        $      0.20    $      0.01        
     Discontinued operations                            (0.01)         (0.01)            
                                                  ------------   ------------      
Net income per common share: basic                $      0.19    $      ---    
                                                  ============   ============      

Net income (loss) per common share:  diluted
     Continuing operations                        $      0.20     $     0.01       
     Discontinued operations                            (0.01)         (0.01)           
                                                  ------------   ------------      
Net income per common share: diluted              $      0.19     $     ---        
                                                  ============   ============      

Weighted average common shares outstanding:           
     basic                                          3,983,005      3,987,195         
                                                  ============   ============      
Weighted average common shares outstanding:
     diluted                                        3,983,688      4,052,688         
                                                  ============   ============      

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



								
                          Ecology and Environment, Inc.
                       Consolidated Statement of Cash Flows
                                    Unaudited
                                     
                                                                    Three months ended 
                                                              ------------------------------
                                                               October 29,       October 30,
                                                                  2005              2004
                                                              ------------      ------------
                                                                          
Cash flows from operating activities:
     Net income from continuing operations                    $   783,095       $    51,860
     Net loss from discontinued operations                        (36,756)          (46,719)
     Adjustments to reconcile net income to net cash
        provided by (used in) operating activities:
 
     Depreciation                                                 251,015           419,541
     Amortization                                                  43,241            43,568
     (Gain) loss on disposition of property and equipment          (3,026)            7,151 
     Minority interest, net of distributions                      (81,402)          (47,233)
     Provision for contract adjustments                           257,401            57,099
     (Increase) decrease in: 
        - contracts receivable, net                            (4,089,309)       (3,608,395)
        - other current assets                                   (240,105)         (331,174)
        - other non-current assets                               (445,568)          340,807
        - assets held for sale                                     10,609            (1,958)
     Increase (decrease) in:             
        - accounts payable                                       (493,999)       (2,461,764)
        - accrued payroll costs                                   467,218          (574,246) 
        - income taxes payable                                    329,984           968,219 
        - deferred revenue                                        (50,134)         (450,119)
        - other accrued liabilities                             2,309,243         2,663,604
        - liabilities held for sale                                (1,770)              132 
                                                               -----------       -----------

     Net cash used in operating activities                       (990,263)       (2,969,627)
                                                               -----------       -----------

Cash flows provided by (used in) investing activities:
     Purchase of property, building and equipment, gross          (92,564)         (233,942)
     Disposal of property, building and equipment, gross              ---            68,580
     Payment for the purchase of bond                                (814)           (1,469)
                                                               -----------       -----------

     Net cash used in investing activities                        (93,378)         (166,831)
                                                               -----------       -----------

Cash flows provided by (used in) financing activities:
     Proceeds from debt                                            76,388         2,624,981
     Repayment of debt                                           (156,545)           (6,465)
     Net proceeds from issuance of common stock                       ---             1,812
     Purchase of treasury stock                                       ---          (161,778)
                                                               -----------       -----------

     Net cash provided by (used in) financing activities          (80,157)        2,458,550 
                                                               -----------       -----------

Effect of exchange rate changes on cash and cash equivalents       10,187           (38,543)
                                                               -----------       -----------

Net decrease in cash and cash equivalents                      (1,153,611)         (716,451)
Cash and cash equivalents at beginning of period                7,872,116         4,240,333
                                                               -----------       -----------

Cash and cash equivalents at end of period                     $6,718,505        $3,523,882
                                                               ===========       ===========

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






                                             Ecology and Environment, Inc.
                              Consolidated Statement of Changes in Shareholders' Equity

                                               ---------------------------------------
                                                            Common Stock     
                                               ---------------------------------------
                                                    Class A             Class B           Capital in 
                                               ------------------  -------------------    Excess of      Retained 
                                                Shares     Amount    Shares    Amount     Par Value      Earnings
                                               ------------------  -------------------   ------------  ------------

                                                                                     
Balance at July 31, 2004                       2,501,985  $25,021  1,681,304  $16,813    $17,592,444   $24,972,691
                                               =========  =======  ========== ========   ============  ============
 
Net loss                                           ---      ---        ---      ---            ---      (1,586,540)
Foreign currency translation reserve               ---      ---        ---      ---            ---           ---
Cash dividends paid ($.34 per share)               ---      ---        ---      ---            ---      (1,384,092)
Unrealized investment gain, net                    ---      ---        ---      ---            ---           ---
Conversion of common stock - B to A               12,000      120    (12,000)    (120)         ---           ---
Repurchase of Class A common stock                 ---      ---        ---      ---            ---           ---
Stock options exercised                              250        2      ---      ---            1,810         ---
Issuance of stock under stock award plan, net      ---      ---        ---      ---           38,230         ---
Amortization, net of tax                           ---      ---        ---      ---            ---           ---
Forfeitures                                        ---      ---        ---      ---          (10,312)        ---
                                               ---------  -------  ---------- --------   ------------  ------------
Balance at July 31, 2005                       2,514,235  $25,143  1,669,304  $16,693    $17,622,172   $22,002,059
                                               =========  =======  ========== ========   ============  ============




                                                Accumulated                  
                                                   Other                           Treasury Stock
                                               Comprehensive      Unearned      ---------------------    Comprehensive
                                                   Income       Compensation      Shares      Amount        Income
                                               -------------   -------------    ---------- ----------    -------------
                                                                                                    
Balance at July 31, 2004                       $ (2,336,723)   $   (193,282)       87,749   $(694,121)   $  2,176,424 
                                               =============   =============    ==========  ==========   =============

Net loss                                              ---             ---           ---         ---        (1,586,540)
Foreign currency translation reserve                100,725           ---           ---         ---           100,725
Cash dividends paid ($.34 per share)                  ---             ---           ---         ---             ---  
Unrealized investment gain, net                         (53)          ---           ---         ---               (53)
Conversion of common stock - B to A                   ---             ---           ---         ---             ---    
Repurchase of Class A common stock                    ---             ---          62,500    (530,057)          ---   
Stock options exercised                               ---             ---           ---         ---             ---  
Issuance of stock under stock award plan, net         ---          (134,971)      (33,531)   (265,230)          ---  
Amortization, net of tax                              ---           164,717         ---         ---             ---
Forfeitures                                           ---             4,543         3,776     (28,251)          ---
                                               -------------   -------------    ----------  ----------   --------------
Balance at July 31, 2005                       $ (2,236,051    $   (158,993)      120,494   $(987,199)   $ (1,485,868)
                                               =============   =============    ==========  ==========   ==============



              
                                               ---------------------------------------
                                                            Common Stock                           
                                               ---------------------------------------
                                                    Class A             Class B           Capital in 
                                               ------------------  -------------------    Excess of      Retained 
                                                Shares     Amount    Shares    Amount     Par Value      Earnings
                                               ------------------  -------------------   ------------  ------------
                                                                                      
Net income                                         ---      ---        ---      ---             ---        746,339 
Reclassification due to adoption of FAS 123R       ---      ---        ---      ---          (158,993)       ---
Foreign currency translation reserve               ---      ---        ---      ---             ---          ---
Unrealized investment gain, net                    ---      ---        ---      ---             ---          ---
Amortization, net of tax                           ---      ---        ---      ---            41,632          ---
Other                                              ---      ---        ---      ---             ---          ---
                                               ---------  -------  ---------- ---------   ------------  ------------
Balance at October 29, 2005
                                               2,514,235  $25,143  1,669,304  $16,693     $17,504,811   $22,748,398
                                               =========  =======  ========== ========    ============  ============




                                                Accumulated                  
                                                   Other                           Treasury Stock
                                               Comprehensive      Unearned      ---------------------    Comprehensive
                                                   Income       Compensation      Shares      Amount        Income
                                               -------------   -------------    ---------- ----------    -------------
                                                                                                    
Net income                                            ---             ---           ---         ---            746,339
Reclassification due to adoption of FAS 123R          ---           158,993         ---         ---              ---
Foreign currency translation reserve                 10,187           ---           ---         ---             10,187
Unrealized investment gain, net                        (581)          ---           ---         ---               (581)
Amortization, net of tax                              ---             ---           ---         ---              ---
Other                                                 ---             ---             583      (4,443)           ---   
                                               -------------    ------------    ----------  ----------   -------------- 
Balance at October 29, 2005                    $ (2,226,445)    $     ---         121,077   $(991,642)   $     755,945 
                                               =============    =============   ==========  ==========   ============== 



                     ECOLOGY AND ENVIRONMENT, INC.
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Summary of Operations and Basis of Presentation
-----------------------------------------------

     The consolidated financial statements included herein have been 
prepared by Ecology and Environment, Inc., ("E & E" or the "Company"), 
without audit, pursuant to the rules and regulations of the Securities 
and Exchange Commission.  The financial statements reflect all 
adjustments that are, in the opinion of management, necessary for a fair 
statement of such information.  All such adjustments are of a normal 
recurring nature.  Although E & E believes that the disclosures are 
adequate to make the information presented not misleading, certain 
information and footnote disclosures, including a description of 
significant accounting policies normally included in financial 
statements prepared in accordance with accounting principles generally 
accepted in the United States of America, have been condensed or omitted 
pursuant to such rules and regulations.  Therefore, these financial 
statements should be read in conjunction with the financial statements 
and the notes thereto included in E & E's 2005 Annual Report on Form 
10-K filed with the Securities and Exchange Commission.  The results 
of operations for the three months ended October 29, 2005 are not 
necessarily indicative of the results for any subsequent period or the 
entire fiscal year ending July 31, 2006.  


1.  Summary of significant accounting principles 
    --------------------------------------------

    a. Consolidation

    The consolidated financial statements include the accounts of the 
Company and its wholly owned and majority owned subsidiaries.  Also reflected
in the financial statements is the 50% ownership in the Chinese operating 
joint venture, The Tianjin Green Engineering Company.  This joint venture is 
accounted for under the equity method.  All significant intercompany 
transactions and balances have been eliminated.  
 
     b. Use of estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and 
assumptions that affect the amounts reported in the financial statements 
and accompanying notes.  Actual results may differ from those estimates.

     c. Revenue recognition

     The majority of the Company's revenue is derived from environmental 
consulting work, with the balance derived from sample analysis (E & E 
Analytical Services Center, in operation through January 2005) and 
aquaculture.  The consulting revenue is principally derived from the sale 
of labor hours.  The consulting work is performed under a mix of fixed 
price, cost-type, and time and material contracts.  Contracts are required 
from all customers.  Revenue is recognized as follows:

   Contract Type       Work Type           Revenue Recognition Policy
-------------------   -----------    ---------------------------------------
Fixed Price           Consulting     Percentage of completion based on
                                     the ratio of total costs incurred
                                     to date to total estimated costs.

Cost-type             Consulting     Costs as incurred.  Fixed fee 
                                     portion is recognized using percentage
                                     of completion determined by the
                                     percentage of level of effort (LOE)
                                     hours incurred to total LOE hours in
                                     the respective contracts.

Time and Materials    Consulting     As incurred at contract rates.

Unit Price            Laboratory/    Upon completion of reports (laboratory)
                      Aquaculture    and payment from customers (aquaculture).

     d. Translation of foreign currencies

     The financial statements of foreign subsidiaries where the local
currency is the functional currency are translated into U.S. dollars using 
exchange rates in effect at period end for assets and liabilities and average
exchange rates during each reporting period for results of operations.  
Translation adjustments are deferred in accumulated other comprehensive 
income.

     The financial statements of foreign subsidiaries located in highly 
inflationary economies are remeasured as if the functional currency were the 
U.S. Dollar.  The remeasurement of local currencies into U.S. dollars creates 
translation adjustments which are included in net income.  There were no highly
inflationary economy translation adjustments for fiscal years 2005-2006.

     e. Income Taxes

     The Company follows the asset and liability approach to account for 
income taxes.  This approach requires the recognition of deferred tax 
liabilities and assets for the expected future tax consequences of temporary 
differences between the carrying amounts and the tax bases of assets and 
liabilities.  Although realization is not assured, management believes it is 
more likely than not that the recorded net deferred tax assets will be 
realized.  Since in some cases management has utilized estimates, the amount
of the net deferred tax asset considered realizable could be reduced in the 
near term.  No provision has been made for United States income taxes 
applicable to undistributed earnings of foreign subsidiaries as it is the 
intention of the Company to indefinitely reinvest those earnings in the 
operations of those entities.

     f. Earnings per share

     Basic EPS is computed by dividing income available to common shareholders
by the weighted average number of common shares outstanding for the period.  
Diluted EPS reflects the potential dilution that would occur if securities or 
other contracts to issue common stock were exercised or converted into common 
stock or resulted in the issuance of common stock that then shared in the 
earnings of the Company.  See Footnote No. 7.

     g. Impairment of Long-Lived Assets

     In January 2005, the Company recognized a $1.6 million impairment loss as 
a result of its decision to close its Analytical Services Center (ASC) located 
in Lancaster, New York.  At that time, the impairment of the land and buildings 
was determined based on the results of an independent appraisal and the 
equipment values were determined by equipment offers the Company had received.
Operations continued beyond the end of the Company's second quarter ended 
January 2005 and all backlog was completed by the end of February.  
Consequently, at January 2005 the impairment loss was shown as from "continuing 
operations" and the assets were classified as "held for use."

     In April 2005, the Company recorded an additional impairment loss on 
its remaining ASC land and building assets in the amount of $1.2 million.  This 
was the result of information obtained from various commercial brokers in 
April 2005 that provided the Company with additional information on current 
market conditions affecting the value of the real estate.  The reduced 
valuation is based on the likelihood that the facility will not be sold to an 
existing laboratory or research company, but will rather be sold as combination 
office and warehouse space.  The testing equipment was sold during the third 
quarter.  Although business operations have ceased at the ASC, any impairment 
losses are shown as from "continuing operations" due to the uncertainty that 
the assets can be sold within one year under current market conditions.

2.   Contract Receivables, Net     
     -------------------------

                                           October 29,      July 31,
                                              2005            2005
                                          ------------    ------------
     
     United States government             
        Billed                            $ 2,209,792     $ 2,418,683
        Unbilled                            4,334,207       3,801,977
                                          ------------    ------------
                                            6,543,999       6,220,660 
                                          ------------    ------------
     Industrial customers and state
     and municipal governments
        Billed                             26,048,544      22,065,280
        Unbilled                            4,930,999       5,348,293
                                          ------------    ------------
                                           30,979,543      27,413,573
                                          ------------    ------------
     Less allowance for contract
     adjustments                           (3,647,294)     (3,589,893)
                                          ------------    ------------

                                          $33,876,248     $30,044,340
                                          ============    ============

     United States government receivables arise from long-term U.S. government 
prime contracts and subcontracts.  Unbilled receivables result from revenues 
which have been earned, but are not billed as of period-end.  The above 
unbilled balances are comprised of incurred costs plus fees not yet processed 
and billed; and differences between year-to-date provisional billings and year-
to-date actual contract costs incurred and fees earned of approximately 
$(64,000) at October 29, 2005 and $179,000 at July 31, 2005.  Management 
anticipates that the October 29, 2005 unbilled receivables will be 
substantially billed and collected within one year.  Included in the balance 
of receivables for industrial customers and state and municipal customers are 
receivables due under the contracts in Saudi Arabia and Kuwait of $10.4 
million and $8.5 million at October 29, 2005 and July 31, 2005, respectively.  
Within the above billed balances are contractual retainages in the amount of 
approximately $556,407 at October 29, 2005 and $713,000 at July 31, 2005.  
Management anticipates that the October 29, 2005 retainage balance will be 
substantially collected within one year.  

     Included in other accrued liabilities is an additional allowance for 
contract adjustments relating to potential cost disallowances on amounts 
billed and collected in current and prior years' projects of approximately 
$1.4 million at October 29, 2005 and $1.2 million at July 31, 2005.  Also 
included in other accrued liabilities is a reclassification of billings in 
excess of recognized revenues of approximately $2.3 million at October 29,
2005 and $1.8 million at July 31, 2005.  An allowance for contract 
adjustments is recorded for contract disputes and government audits when 
the amounts are estimatable.

     The contracts in Saudi Arabia are through the Company's majority owned 
(66 2/3%) subsidiary, Ecology and Environment of Saudi Arabia Co., Ltd. 
(EESAL).  The company has an agreement with its minority shareholder to divide 
any profits in EESAL from the current contracts equally, and to pay to the 
minority shareholder a commission of 5% of the total contract values.  The 
commission and additional profit sharing covers on-going representation in the 
Kingdom, logistical support including the negotiation and procurement of Saudi 
national personnel, facilities, equipment, licenses, permits, and any other 
support deemed necessary in the implementation and performance of the Saudi 
contracts.  As of October 29, 2005 the Company has incurred expense of 
$1,985,000 ($9,000 for the first three months of fiscal year 2006, $141,000 
in fiscal year 2005, $944,000 in fiscal year 2004, $505,000 in fiscal year 
2003 and $386,000 in fiscal year 2002 under the terms of this commission 
agreement).

3.   Line of Credit
     --------------

     The Company maintains an unsecured line of credit available for working 
capital and letters of credit of $20 million with a bank at 1/2% below the 
prevailing prime rate.  A second line of credit has been established at another 
bank for up to $13.5 million exclusively for letters of credit and is renewed
annually.  At October 29, 2005 and July 31, 2005, respectively, the Company 
had letters of credit outstanding totaling $2,277,800 and $2,373,602, 
respectively.  The Company had no outstanding borrowings for working capital 
at October 29, 2005 and July 31, 2005.

     The Company is in compliance with all bank loan covenants at October 29, 
2005.

4.   Long-Term Debt and Capital Lease Obligations
     --------------------------------------------

     Debt inclusive of capital lease obligations at October 29, 2005 and 
July 31, 2005 consist of the following:     



                                                      October 29,   July 31,
                                                         2005         2005
                                                      ----------   ----------
                                                             
Various bank loans and advances at interest rates
  ranging from 5% to 14 1/2%                          $ 402,363    $ 508,978
Capital lease obligations at varying interest 
  rates averaging 12%                                   169,604      143,146
                                                      ----------   ----------
                                                        571,967      652,124

Less:  current portion of debt                         (153,291)    (255,298)
       current portion of lease obligations             (74,112)     (68,773)
                                                      ----------   ----------
     
Long-term debt and capital lease obligations          $ 344,564    $ 328,053
                                                      ==========   ==========



The aggregate maturities of long-term debt and capital lease obligations at 
October 29, 2005 are as follows:



                           October 29,  
                              2005                  
                          -----------    
                                       
          FY 2006          $ 227,403     
          FY 2007            101,865              
          FY 2008             91,389      
          FY 2009             34,117              
          FY 2010             22,901      
          Thereafter          94,292                
                           ----------    
                 
                           $ 571,967               
                           ==========   


5.   Stock Award Plan
     ----------------

     Effective March 16, 1998, the Company adopted the Ecology and Environment, 
Inc. 1998 Stock Award Plan (the "1998 Plan").  To supplement the 1998 Plan, 
the 2003 Stock Award Plan (the "2003 Plan") was approved by the shareholders 
at the annual meeting held in January 2004 (the 1998 Plan and the 2003 Plan 
collectively referred to as the "Award Plan").  The 2003 Plan was approved 
retroactive to October 16, 2003 and will terminate on October 15, 2008.  
Under the Award Plan key employees (including officers) of the Company or 
any of its present or future subsidiaries may be designated to received awards 
of Class A Common stock of the Company as a bonus for services rendered to the 
Company or its subsidiaries, without payment therefore, based upon the fair 
market value of the Company stock at the time of the award.  The Award Plan 
authorizes the Company's board of directors to determine for what period of 
time and under what circumstances awards can be forfeited.

     The Company issued 33,531 shares in fiscal year 2005, 47,795 shares in 
fiscal year 2004, and 38,712 shares in fiscal year 2003 pursuant to the Award 
Plan.  Compensation costs are recorded in accordance with FAS 123R at the time
of issuance and are being amortized over the vesting period.

6.   Shareholders' Equity - Restrictive Agreement
     --------------------------------------------

     Messrs. Gerhard J. Neumaier, Frank B. Silvestro, Ronald L. Frank and 
Gerald A. Strobel entered into a Stockholders' Agreement in 1970 which 
governs the sale of certain shares of common stock owned by them, the former 
spouse of one of the individuals and some of their children.  The agreement 
provides that prior to accepting a bona fide offer to purchase all or any 
part of their shares, each party must first allow the other members to the 
agreement the opportunity to acquire on a pro rata basis, with right of 
over-allotment, all of such shares covered by the offer on the same terms 
and conditions proposed by the offer.

7.   Earnings Per Share  
     ------------------- 

     The computation of basic earnings per share reconciled to diluted earnings 
per share follows:




                                                      Three Months Ended            
                                                -----------------------------    
                                                  10/29/05          10/30/04        
                                                -----------------------------    
                                                                       
Income from continuing operations 
  available to common stockholders              $    783,095     $    51,860     
Loss from discontinued operations    
  available to common stockholders                   (36,756)        (46,719)       
                                                -----------------------------    
Total income available to common
  stockholders                                       746,339           5,141       

Weighted-average common shares outstanding
  (basic)                                          3,983,005       3,987,195       

Basic earnings (loss) per share:
  Continuing operations                         $        .20     $       .01     
  Discontinued operations                               (.01)           (.01)      
                                                -----------------------------    
  Total basic earnings per share                $        .19     $     ---      

Incremental shares from assumed conversion
  of stock options and restricted stock 
  awards                                                 683          65,493          
                                                -----------------------------    

Adjusted weighted-average common shares
  outstanding                                      3,983,688       4,052,688       

Diluted earnings (loss) per share:
  Continuing operations                         $        .20     $       .01     
  Discontinued operations                               (.01)           (.01)     
                                                -----------------------------    

Total diluted earnings per share:               $        .19       $     ---  
                                                =============================    


8.   Segment Reporting
     -----------------

     Ecology and Environment, Inc. has three reportable segments: 
consulting services, analytical laboratory services, and aquaculture.  The 
consulting services segment provides broad based environmental services 
encompassing audits and impact assessments, surveys, air and water quality 
management, environmental engineering, environmental infrastructure planning, 
and industrial hygiene and occupational health studies to a world wide base 
of customers.  The analytical laboratory provides analytical testing services 
to industrial and governmental clients for the analysis of waste, soil and 
sediment samples.  The analytical segment recognized a pretax impairment loss 
in the amount of $2.8 million in fiscal year 2005 as a result of its decision 
to close its Analytical Services Center (ASC) located in Lancaster, N.Y.  The 
fish farm located in Jordan produces tilapia fish grown in a controlled 
environment for markets worldwide.  In fiscal year 2004, an impairment loss 
of $442,000 ($139,000 net of minority interest and tax) was recognized 
for the long-term assets at the Company's fish farm operations in Jordon.

     The Company evaluates segment performance and allocates resources based 
on operating profit before interest income/expense and income taxes.  The 
accounting policies of the reportable segments are the same as those described 
in the summary of significant accounting policies.  Intercompany sales from the 
analytical services segment to the consulting segment are recorded at market 
selling price, intercompany profits are eliminated.  The Company's reportable 
segments are separate and distinct business units that offer different products.
Consulting services are sold on the basis of time charges while analytical 
services and aquaculture products are sold on the basis of product unit prices.

Reportable segments for the three months ended October 29, 2005 are as follows:



                                                                        Aquaculture
                                                                --------------------------
                                      Consulting   Analytical     Continued   Discontinued  Elimination      Total
                                      -----------  -----------  ------------  ------------  ------------  ------------
                                                                                        
Net revenues from external 
   customers                          $20,241,311  $         -   $    33,548   $         -   $         -   $20,274,859
Intersegment net revenues                       -            -             -             -             -             -
                                      -----------  -----------   ------------   -----------  ------------  ------------

Total consolidated net revenues       $20,241,311  $         -   $    33,548   $         -   $         -   $20,274,859
                                      ===========  ============  ============  ============  ============  ============

Depreciation expense                  $   247,850  $         -   $     3,165   $         -   $         -   $   251,015
Segment profit (loss) before income           
   taxes and minority interest        $ 1,444,705  $         -   $    (8,646)  $   (60,059)  $         -   $ 1,376,000 
Segment assets                        $56,748,652  $ 2,100,000   $   305,000   $    16,000   $         -   $59,169,652   
Expenditures for long-lived 
   assets - gross                     $    92,564  $         -   $         -   $         -   $         -   $    92,564



Geographic Information:



                                        Net           Long-Lived
                                    Revenues (1)    Assets - Gross
                                  ---------------   --------------
                                               
United States                       $17,459,859      $22,721,262
Foreign Countries                     2,815,000          548,000



(1)  Net revenues are attributed to countries based on the location of the 
customers.  Net revenues in foreign countries includes $129,000 in Saudi 
Arabia and $544,000 in Kuwait.

Reportable segments for the three months ended October 30, 2004 are as follows:



                                                                        Aquaculture
                                                                --------------------------
                                      Consulting   Analytical     Continued   Discontinued  Elimination      Total
                                      -----------  -----------  ------------  ------------  ------------  ------------
                                                                                        
Net revenues from external 
   customers                          $18,254,921  $  885,477   $    18,014   $         -   $         -   $19,158,412   
Intersegment net revenues                 178,336           -             -             -      (178,336)            -
                                      -----------  -----------   -----------   -----------  ------------  ------------

Total consolidated net revenues       $18,433,257  $  885,477   $    18,014   $         -   $  (178,336)  $19,158,412 
                                      ===========  ===========  ============  ============  ============  ============

Depreciation expense                  $   281,737  $  134,639   $     3,165   $         -   $         -   $   419,541
Segment profit (loss) before income           
   taxes and minority interest        $   669,644  $ (355,960)   $  (10,581)  $   (71,875)  $         -   $   231,228  
Segment assets                        $58,225,222  $6,796,000   $    18,000   $    32,000   $         -   $65,071,222   
Expenditures for long-lived 
   assets - gross                     $   233,942  $        -   $         -   $         -   $         -   $   233,942



Geographic Information:



                                        Net           Long-Lived
                                    Revenues (1)    Assets - Gross
                                  ---------------   --------------
                                               
United States                       $15,734,412      $26,778,729
Foreign Countries                     3,424,000          501,000



(1)  Net revenues are attributed to countries based on the location of the 
customers.  Net revenues in foreign countries includes $1.4 million in  
Saudi Arabia and $544,000 in Kuwait.

 9.  Commitments and Contingencies
     -----------------------------

     Certain contracts contain termination provisions under which the customer 
may, without penalty, terminate the contracts upon written notice to the 
Company.  In the event of termination, the Company would be paid only 
termination costs in accordance with the particular contract.  Generally,
termination costs include unpaid costs incurred to date, earned fees and
any additional costs directly allocable to the termination.

     On or about October 28, 2005 several Plaintiffs filed an action in 
District Court in the City and County of Boulder in Colorado, Case No. 
05 CV 1008, against three named Defendants, one of which is Walsh 
Environmental Scientists & Engineers, LLC (Walsh).  Walsh is a majority-owned 
subsidiary of the Company.  The Company is not named as a Defendant.  The 
Plaintiffs' Complaint alleges claims of negligence, breach of contract and 
trespass for unspecified damages against the Defendants resulting from a forest 
fire that ignited from a fallen power line during a wind storm that took place 
in Boulder County, Colorado in October 2003.  Walsh's legal counsel has 
received other communication from the Plaintiffs' attorneys, which indicates 
that Plaintiffs may be seeking damages, in the aggregate, in excess of 
$17,000,000.00.  The Company's liability insurance extends to its subsidiaries. 
Walsh believes the claims asserted against it are without merit and intends to 
vigorously defend this lawsuit.

     The Company is involved in other litigation arising in the normal course 
of business.  In the opinion of management, any adverse outcome to other
litigation arising in the normal course of business would not have a material 
impact on the financial results of the Company.

10.  Recent Accounting Pronouncements
     --------------------------------

     In December 2004, the Financial Accounting Standards Board (FASB) issued 
its final standard on accounting for share-based payments (SBP), FASB
Statement No. 123R (revised 2004), Share-Based Payment.  The Statement
requires companies to expense the value of employee stock options and similar
awards.  Under FAS 123R, SBP awards result in a cost that will be measured
at fair value on the awards' grant date, based on the estimated number of
awards that are expected to vest.  Compensation cost for awards that vest
would not be reversed if the awards expire without being exercised.  The 
Company adopted FAS 123R effective August 1, 2005.  The unearned stock 
compensation balance of $158,993 as of July 31, 2005, which was accounted 
for under Accounting Principles Board Opinion No. 25, "Accounting for Stock 
Issued to Employees" (APB 25), was reclassified into additional paid-in-capital 
upon adoption of SFAS 123(R).  The impact on the Company's financial statements 
was not material.


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

Liquidity and Capital Resources

Operating activities consumed $990,000 of cash during the first quarter 
of fiscal year 2006 compared to a use of $3.0 million of cash in the 
first quarter of the prior year. The decreased cash flow was mainly 
attributable to a $3.9 million increase in accounts receivable due to an 
increase in work volume during the first quarter of fiscal year 2006 as well 
as a slow down in collections. Accounts Payable decreased $494,000 during the 
quarter.  Accrued payroll costs and other accrued liabilities both contributed 
as sources of cash during the first quarter of fiscal year 2006.  Accrued 
payroll increased $467,000 while other accrued liabilities increased $2.1 
million. The Company purchased $93,000 of new capital equipment compared to 
depreciation charges of $251,000.

The Company maintains an unsecured line of credit of $20.0 million with a bank 
at 1/2% below the prevailing prime rate.  A second line of credit is available 
at another bank for up to $13.5 million, exclusively for letters of credit.  
The Company has outstanding letters of credit (LOC's) at October 29, 2005 in 
the amount of $2.3 million.  These LOC's were obtained to secure advance 
payments and performance guarantees for contracts in the Middle East.  After 
LOC's, there are no outstanding borrowings under the lines of credit and there 
is $31.2 million of line still available at October 29, 2005.  There are no 
significant additional working capital requirements pending at October 29, 2005.
The Company believes that cash flows from operations and borrowings against the 
line of credit will be sufficient to cover all working capital requirements for 
at least the next twelve months and the foreseeable future.


Results of Operations

Net Revenue

Fiscal Year 2006 vs 2005

Net revenues for the first quarter of fiscal year 2006 were $20.3 million, up 
6% from the $19.2 million reported in fiscal year 2005.  The increase in net 
revenues was attributable to increased work on projects in the Gulf Coast 
associated with the relief efforts for hurricanes Katrina and Rita as well 
as an increase in work at one of the Company's subsidiaries, Walsh 
Environmental.  The Company reported net revenues from these Gulf Coast 
contracts of $1.2 million during the first quarter of fiscal year 2006.  
Walsh Environmental reported net revenues of $3.6 million during the first 
quarter of fiscal year 2006, up 53% from the $2.3 million reported in the 
prior year.  The increase in Walsh is due to higher revenues from both its
subsidiary in Peru and Gustavson Associates, which was acquired during the
fourth quarter of fiscal year 2004.  Net revenues from state clients 
increased $851,000 or 20% from the $4.3 million reported in the first 
quarter of fiscal year 2005.  The increase in state net revenues is 
attributable to increased work levels on contracts mainly in Florida and 
New York.  Net revenues from commercial clients increased $936,000 or 36% 
from the $2.6 million reported in the first quarter of fiscal year 2005.  
The increase in commercial net revenues is attributable to increased 
activity on various LNG contracts.  Offsetting these increases were 
decreases in net revenues from the contracts in Saudi Arabia and Kuwait.  
These contracts in the Middle East decreased $1.3 million or 65% as these 
contracts continue to approach completion.  The contracts in the Middle East 
are substantially finished and range from 93% to 100% complete.  Net 
revenues decreased $537,000 during the first quarter of fiscal year 2006 due 
to the completion of the Company's Superfund Technical Assessment and 
Response Team (START) contract in EPA Region III in June 2005.  The two 
remaining START contracts are scheduled to end in December 2005, although 
an extension for up to three additional months has been exercised on one 
of the remaining contracts.  Both of the remaining START contracts were 
rebid in September 2005 and the EPA anticipates award announcements during 
E&E's second quarter of fiscal year 2006.  The Company closed its Analytical 
Services Center in Lancaster, N.Y. during the second quarter of the fiscal 
year 2005.  As a result, ASC net revenues decreased $885,000 during the first 
quarter of fiscal year 2006. 

Fiscal Year 2005 vs 2004

Net revenues for the first quarter of fiscal year 2005 were $19.2 million, 
down 14% from the $22.3 million reported in the first quarter of fiscal year 
2004.  Decreased net revenues from the Company's contracts in Saudi Arabia and 
Kuwait accounted for the majority of this reduction.  Net revenues from those 
contracts decreased $5.2 million or 73%.  Percentage of completion on these 
contracts in the Middle East range from 85% to 94% and it was anticipated that 
most of the contracts would be substantially completed by the end of fiscal 
year 2005.  Net revenues from state clients increased $413,000 or 11% from the 
$3.9 million reported in the first quarter of fiscal year 2004.  Walsh 
Environmental reported net revenues of $2.3 million for the first quarter of 
fiscal year 2005, an increase of $407,000 from the $1.9 million reported in 
the first quarter of fiscal year 2004.  The majority of the increase was due 
to the consolidation of Gustavson Associates, acquired by Walsh Environmental 
during the fourth quarter of fiscal year 2004.  Gustavson Associates reported 
net revenues of $373,000 during the first quarter of fiscal year 2005.  
Included in the $5.2 million reduction in net revenues from the contracts in 
the Middle East, net revenues from the Central Environmental Laboratory (CEL) 
operation in Kuwait decreased approximately $600,000 from the prior year. 

Income From Continuing Operations Before Income Taxes and Minority Interest

Fiscal Year 2006 vs 2005

The Company's income from continuing operations before income taxes and 
minority interest for the first quarter of fiscal year 2006 was $1.4 million, 
compared to the $303,000 of income reported in the first quarter of the prior 
year.  This increase was due mainly to increased labor utilization as well as 
decreased indirect costs.  Indirect costs decreased $554,000 during the first 
quarter of fiscal year 2006 due to the Company's continued efforts to control 
costs.  The closing of the ASC in the second quarter of fiscal year 2005 also 
assisted in the reduction of company wide indirect costs.  Walsh Environmental 
reported operating income of $542,000 during the first quarter of fiscal year 
2006, up 282% from the $142,000 reported in the first quarter of fiscal year 
2005.

Fiscal Year 2005 vs 2004

The Company's income from continuing operations before income taxes and 
minority interest for the first quarter of fiscal year 2005 was $303,000, 
down 78% from the $1.4 million reported in the first quarter of the prior 
year.  This decrease was mainly attributable to an increase in company-wide 
administrative and indirect costs as well as the aforementioned reduction in 
net revenues from the contracts in the Middle East.  The CEL incurred a loss 
of $412,000 in the first quarter of fiscal year 2005.  The Company was 
negotiating for recovery of these losses.  The Company entered into a revised 
agreement effective January 1, 2005 to June 30, 2006 including fixed monthly 
rates which should compensate the Company for contract losses regardless of 
volume shortfalls.  Administrative and indirect costs increased $487,000 or 
8.5% due to reduced staff utilization and increased costs attributable to the 
Company's on-going compliance work in connection with the requirements of the 
Sarbanes-Oxley Act.  The Company incurred approximately $120,000 in costs 
associated with the compliance work for the Sarbanes-Oxley Act during the 
first quarter of fiscal year 2005.  Marketing and related costs increased 
$330,000 or 15% due mainly to increased bid and proposal activity in the 
homeland protection and energy development sectors.

The ASC reported an operating loss of $356,000 for the first quarter of 
fiscal year 2005 compared to operating loss of $501,000 for the first 
quarter of the prior year.  The ASC implemented cost reduction efforts 
during the fourth quarter of fiscal year 2004 to streamline operating 
and indirect expenses.  It was estimated that the ASC would reduce costs 
by approximately $1.0 million on an annual basis.  The Company was looking 
at other alternatives to reduce its exposure to future losses in the ASC. 

Impairment Losses

In January 2005, the Company recognized a $1.6 million impairment loss as 
a result of its decision to close the ASC.  At that time, the impairment 
of the land and buildings was determined based on the results of an 
independent appraisal and the equipment values were determined by equipment 
offers the Company had received.  The impairment was precipitated by the 
Company's decision to close the operation rather than to sustain further 
losses while attempting to sell the segment as an on-going business.  
Continued losses incurred in this segment as a result of market price 
deterioration and a reduced emphasis by the Federal government on 
analytical laboratory testing was the basis for this decision.  In April 
2005, the company recorded an additional impairment loss on its remaining 
ASC land and building assets in the amount of $1.2 million.  This was 
the result of meetings with various commercial brokers that provided the 
Company with additional information on current market conditions affecting 
the value of the real estate. The reduced valuation is based on the 
likelihood that the facility will not be sold to an existing laboratory 
or research company, but will rather be sold as combination office and 
warehouse space.  The testing equipment was sold during the third quarter. 
Although all business operations have ceased, the total ASC impairment 
losses are shown in the accompanying financial statements as from "continuing 
operations" due to the uncertainty that the assets can be sold within one 
year under current market conditions.

American Jobs Creation Act of 2004

In October 2004, Congress passed, and the President signed into law, the 
American Jobs Creation Act of 2004 (the "Act").  Some key provisions of the 
act affecting the Company are the repeal of the United States export tax 
incentive known as the extraterritorial income exclusion (EIE) and the 
implementation of a domestic manufacturing deduction.  The Company is still 
assessing the impact of the Act.  The EIE is phased out over the calendar 
years 2005 and 2006 with an exemption for binding contracts with unrelated 
persons entered into before September 18, 2003.  These phase-out provisions 
will allow the Company to maintain an EIE deduction of an undeterminable 
amount through fiscal year 2007.  The Company believes that it will accrue 
some benefits from the domestic manufacturing deduction, although such 
benefits are not expected to be material.  The domestic manufacturing 
deduction will be phased in over a six-year period beginning with the 
Company's fiscal year 2005.  The Company is currently evaluating the impact 
of the repatriation provisions and expects to complete this evaluation by 
the end of the 2006 fiscal year.  The dollar amount of possible dividends 
being considered ranges from $0 to $400,000 and the related income tax effect 
would range from $0 to approximately $80,000. 

Recent Accounting Pronouncements

In December 2004, the Financial Accounting Standards Board (FASB) issued its 
final standard on accounting for share-based payments (SBP), FASB Statement 
No. 123R (revised 2004), Share-Based Payment.  The Statement requires 
companies to expense the value of employee stock options and similar awards.   
Under FAS 123R, SBP awards result in a cost that will be measured at fair 
value on the awards' grant date, based on the estimated number of awards that 
are expected to vest.  Compensation cost for awards that vest would not be 
reversed if the awards expire without being exercised.  The Company adopted 
FAS 123R effective August 1, 2005.  The unearned stock compensation balance 
of $158,993 as of July 31, 2005, which was accounted for under Accounting 
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" 
(APB 25), was reclassified into additional paid-in-capital upon adoption of 
SFAS 123(R).  The impact on the Company's financial statements was not 
material.

Critical Accounting Policies and Use of Estimates

Management's discussion and analysis of financial condition and results of 
operations discusses the Company's consolidated financial statements, which 
have been prepared in accordance with accounting principles generally 
accepted in the United State of America.  The preparation of these 
statements requires management to make estimates and assumptions that affect 
the reported amounts of assets, liabilities, revenues and expenses, and 
related disclosure of contingent assets and liabilities.  On an ongoing basis, 
management evaluates its estimates and judgments, including those related to 
revenue recognition, allowance for doubtful accounts, inventories, income 
taxes, impairment of long-lived assets and contingencies.  Management bases 
its estimates and judgments on historical experience and on various other 
factors that are believed to be reasonable under the circumstances, the 
results of which form the basis for making judgments about the carrying 
value of assets and liabilities that are not readily apparent from other 
sources.  Actual results may differ from these estimates under different 
assumptions or conditions.

Management believes the following accounting policies involve its more 
significant judgments and estimates used in the preparation of its 
consolidated financial statements.  The Company maintains reserves for 
cost disallowances on its cost based contracts as a result of government 
audits.  The Company recently settled fiscal years 1990 thru 1994 for 
amounts within the anticipated range.  However, final rates have not been 
negotiated under these audits since 1994.  The Company has estimated its 
exposure based on completed audits, historical experience and discussions 
with the government auditors.  The Company recorded an impairment loss on 
its shrimp farm operation in fiscal year 2003 and on its Analytical Services 
Center in fiscal year 2005.  An estimate of the fair value of its assets was 
made based on external appraisals of the land and buildings and internal 
estimates of the realizable value of the equipment.  The Company recorded an 
impairment loss on its fish farm operations in Jordan in fiscal year 2004.  
An impairment was necessary due to the uncertainty that the farm's estimated 
future net cash flows would be sufficient to recover the carrying value of 
its long-lived assets.  If these estimates or their related assumptions 
change, the Company may be required to record additional impairment losses 
or additional charges for disallowed costs on its government contracts.

Changes in Corporate Entities

On January 8, 2004 the Company entered into an agreement to grant a forty-
eight percent stake in its Brazilian subsidiary, Ecology and Environment do 
Brasil, Ltda. (a limited partnership), to three new partners.   The new 
partners are responsible for the in-country marketing and operations of the 
subsidiary.  Any previous earnings, assets and liabilities remained with 
Ecology and Environment, Inc.  The new partners have contributed their 
business contacts and staff from their old firm.  The Company has provided 
an $80,000 capital contribution to move the office operations from Sao Paulo 
to Rio de Janeiro.  Rio de Janeiro is where the Company believes it will have 
a more strategic location to market its target clients.  During fiscal year 
2005, two of the local partners entered into an agreement to purchase the 
other local partner's shares.  This purchase is expected to be completed in 
fiscal year 2006 and it is not expected to significantly impact the 
operations of the Brazilian subsidiary.

During the second quarter of fiscal year 2005, the Company formed three new 
subsidiaries as well as a new joint venture.  These entities were formed 
for the purpose of obtaining future work for the Company in the Middle East, 
Russia, and the State of California.  The new entities are as follows:  
MiddleEast Environmental Consultants, LLC (MEC); E & E International, LLC; 
E & E Environmental Services, LLC; and E & E Ward BMS Consulting Association 
(Joint Venture).  As of October 29, 2005, only MEC was operational.

In June 2005, the Company signed an agreement to sell its 50% ownership in 
Beijing YiYi Ecology and Environment Engineering Co., LTD to an existing 
partner for $240,000.  This transaction resulted in a loss of $72,000 and 
was recorded in the accompanying results of operations for fiscal year 2005.

During the fiscal year 2005, members of Walsh Unit Holders LLC exercised 
their options to purchase an additional 1,146 shares of Walsh Environmental 
Scientists and Engineers, LLC at a cost of $30,360.  This caused the E&E, 
Inc. ownership percentage in this company to drop by 1.7%.  There are no 
additional purchase options outstanding as they expired on June 30, 2005.  
This caused a reduction in the ownership percentage of E&E, Inc. from 60% 
to 58.3%.

Inflation

Inflation has not had a material impact on the Company's business because a 
significant amount of the Company's contracts are either cost based or 
contain commercial rates for services that are adjusted annually.

Item  3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company may have exposure to market risk for change in interest rates, 
primarily related to its investments.  The Company does not have any 
derivative financial instruments included in its investments.  The Company 
invests only in instruments that meet high credit quality standards.  The 
Company is averse to principal loss and ensures the safety and preservation 
of its invested funds by limited default risk, market risk and reinvestment 
risk.  As of October 29, 2005, the Company's investments consisted of 
corporate debt and mutual funds.  The Company does not expect any material 
loss with respect to its investments.

The Company is currently documenting, evaluating, and testing its internal 
controls in order to allow management to report on and attest to, and its 
independent public accounting firm to attest to, the Company's internal 
controls as of July 31, 2007, as required by Section 404 of the Sarbanes-
Oxley Act. The Company devoted substantial time and expense to this endeavor 
during fiscal year 2005 and expects to spend additional management time on 
this in fiscal year 2006 and 2007.  If weaknesses in our existing 
information and control systems are discovered that impede our ability to 
satisfy Sarbanes-Oxley reporting requirements, the Company must 
successfully and timely implement improvements to those systems. There is 
no assurance that the Company will be able to meet these requirements.

Item 4.  Controls and Procedures
         -----------------------

     Company management, with the participation of the chief executive 
officer and chief financial officer, evaluated the effectiveness of its 
disclosure controls and procedures (as defined in Rules 13a-15(e) and 
15d-15(e) under the Exchange Act) as of October 29, 2005.  In designing 
and evaluating the Company's disclosure controls and procedures, 
management recognized that any controls and procedures, no matter how well 
designed and operated, can provide only reasonable assurance of achieving 
their objectives, and management necessarily applied its judgment in 
evaluating the cost-benefit relationship of possible controls and 
procedures.  Based on this evaluation, the Company's chief executive 
officer and chief financial officer concluded that, as of October 29, 2005, 
the Company's disclosure controls and procedures were (1) designed to 
ensure that material information relating to the Company, including its 
consolidated subsidiaries, is made known to its chief executive officer 
and chief financial officer by others within those entities, particularly 
during the period in which this report was being prepared and (2) 
effective, in that they provide reasonable assurance that information 
required to be disclosed by the Company in the reports that the Company 
files or submits under the Exchange Act is recorded, processed, summarized 
and reported within the time period specified in the SEC's rules and forms.  
There have been no significant changes in internal controls over financial 
reporting during the period covered by this report.
 

                        PART II - OTHER INFORMATION
                        

ITEM 1.  Legal Proceedings
         -----------------

     Certain contracts contain termination provisions under which the customer 
may, without penalty, terminate the contracts upon written notice to the 
Company.  In the event of termination, the Company would be paid only 
termination costs in accordance with the particular contract.  Generally,
termination costs include unpaid costs incurred to date, earned fees and
any additional costs directly allocable to the termination.

     On or about October 28, 2005 several Plaintiffs filed an action in 
District Court in the City and County of Boulder in Colorado, Case No. 
05 CV 1008, against three named Defendants, one of which is Walsh 
Environmental Scientists & Engineers, LLC (Walsh).  Walsh is a majority-owned 
subsidiary of the Company.  The Company is not named as a Defendant.  The 
Plaintiffs' Complaint alleges claims of negligence, breach of contract and 
trespass for unspecified damages against the Defendants resulting from a forest 
fire that ignited from a fallen power line during a wind storm that took place 
in Boulder County, Colorado in October 2003.  Walsh's legal counsel has 
received other communication from the Plaintiffs' attorneys, which indicates 
that Plaintiffs may be seeking damages, in the aggregate, in excess of 
$17,000,000.00.  The Company's liability insurance extends to its subsidiaries.
Walsh believes the claims asserted against it are without merit and intends to 
vigorously defend this lawsuit.

     The Company is involved in other litigation arising in the normal course 
of business.  In the opinion of management, any adverse outcome to other
litigation arising in the normal course of business would not have a material 
impact on the financial results of the Company.

ITEM 2.  Changes in Securities and Use of Proceeds
         -----------------------------------------

     (e)  Purchased Equity Securities.  The following table summarizes the 
Company's purchases of its common stock during the quarter ended October 29, 
2005:



                                                       Total  
                                                       Number 
                                                     of Shares     Maximum Number
                                                     Purchased     of Shares that
                                         Average     as Part of      May Yet Be
                             Total        Price       Publicly       Purchased
                            Number        Paid       Announced       Under the
                           of Shares      Per         Plans or        Plans or
     Period                Purchased     Shares     Programs (1)      Programs
--------------------       ---------     ------     ------------   --------------
                                                           
August 1, 2005    
   October 1, 2005            ---         ---            ---           17,034
                           =========    =======     =============   ============== 



(1)  The Company did not purchase any shares of its Class A common stock during 
the first quarter of its fiscal year ended July 31, 2006 pursuant to a 200,000 
share repurchase program approved at the October 26, 2000 Board of Directors 
meeting.  Purchases would be made in open-market transactions.


ITEM 3.  Defaults Upon Senior Securities
         -------------------------------

     The Registrant has no information for Item 3 that is required to be 
presented.

ITEM 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------
   
     The Registrant has no information for Item 4 that is required to be 
presented.

ITEM 5.  Other Information
         -----------------

     The Registrant has no information for Item 5 that is required to be 
presented.

ITEM 6.  Exhibits and Reports on Form 8-K
         --------------------------------

     (a)  31.1  Certification of Principal Executive Officer Pursuant to Section
             302 of the Sarbanes-Oxley Act of 2002.
          31.2  Certification of Principal Financial Officer Pursuant to Section
             302 of the Sarbanes-Oxley Act of 2002.
          32.1  Certification of Principal Executive Officer Pursuant to Section
             906 of the Sarbanes-Oxley Act of 2002.
          32.2  Certification of Principal Financial Officer Pursuant to Section
             906 of the Sarbanes-Oxley Act of 2002.

     (b)  Registrant did not file a Form 8-K during the first quarter ended 
          October 29, 2005.

                               SIGNATURE
                               ---------

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

                                     ECOLOGY AND ENVIRONMENT, INC.

Dated:  December 13, 2005            /s/ RONALD L. FRANK
                                     ---------------------------------------
                                     RONALD L. FRANK
                                     EXECUTIVE VICE PRESIDENT, SECRETARY,
                                     TREASURER AND CHIEF FINANCIAL OFFICER -
                                     PRINCIPAL FINANCIAL OFFICER