As filed with the Securities and Exchange Commission on February 14, 2006

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM S-1
       REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED
                                   --------
           Delaware                EarthShell Corporation       77-0322379
(State or Other Jurisdiction of   (Name of Registrant in     (I.R.S. Employer
         Incorporation                Our Charter)          Identification No.)
       or Organization)


                                                                  
                                                                             VINCENT J. TRUANT
  1301 YORK ROAD, SUITE 200                                             1301 YORK ROAD, SUITE 200
 LUTHERVILLE, MARYLAND 21093                                           LUTHERVILLE, MARYLAND 21093
    (410) 847-9420                                2650                         (410) 847-9420
(Address and telephone number          (Primary Standard Industrial    (Name, address and telephone
 of Principal Executive Offices        Classification Code Number)      number of agent for service)
 and Principal Place of Business)

                                               Copies to:
          Clayton E. Parker, Esq.                                          Matthew L. Ogurick, Esq.
Kirkpatrick & Lockhart Nicholson Graham LLP                    Kirkpatrick & Lockhart Nicholson Graham LLP
   201 S. Biscayne Boulevard, Suite 2000                         201 S. Biscayne Boulevard, Suite 2000
            Miami, Florida 33131                                           Miami, Florida 33131
          Telephone: (305)539-3300                                      Telephone:  (305)539-3300
         Telecopier: (305)358-7095                                     Telecopier:  (305)358-7095


     Approximate date of commencement of proposed sale to the public: As soon as
practicable after this Registration Statement becomes effective.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis pursuant to Rule 415 under the 1933 Act check the
following box. |X|

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the 1933 Act,  please check the  following box and
list  the  1933 Act  registration  statement  number  of the  earlier  effective
registration statement for the same offering. |_|

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the 1933 Act,  check the following box and list the 1933 Act  registration
statement number of the earlier  effective  registration  statement for the same
offering. |_|

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. |_|



                         CALCULATION OF REGISTRATION FEE
======================================================================================================================
                                                                                         Proposed
                                                                                         Maximum
                                                                   Proposed Maximum      Aggregate       Amount Of
            Title Of Each Class Of              Amount To Be        Offering Price       Offering      Registration
         Securities To Be Registered             Registered          Per Share (1)       Price (1)         Fee
                                                                                           
----------------------------------------------------------------------------------------------------------------------
Common Stock, par value $0.01 per share     10,327,844 shares (2)       $1.76          $18,177,005       $1,945
----------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------
TOTAL                                       10,327,844 shares (2)       $1.76           18,177,005       $1,945
======================================================================================================================


(1)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     pursuant to Rule 457(c) under the Securities  Act of 1933, as amended.  For
     the purposes of this table,  we have used a recent closing price at January
     17, 2006.

(2)  These shares  consist of: (i) 6,700,000  shares which are being  registered
     pursuant to the Purchase  Agreement,  dated December 30, 2005, with Cornell
     Capital  Partners,  (ii)  143,550  shares which have been issued to Cornell
     Capital  Partners  and 6,450 shares which have been issued to each of Sloan
     Securities Corporation and Crown Capital Investment, Inc. on or about March
     23, 2005,  in  connection  with a financing  transaction,  (iii)  1,295,000
     shares underlying warrants, (iv) 1,909,727 shares being registered pursuant
     to various settlement  arrangements,  (v) 266,667 shares in connection with
     the EarthShell Asia Transaction..
                                   -----------
     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933, as amended,  or until this  Registration  Statement
shall become  effective on such date as the Commission,  acting pursuant to said
Section 8(a), may determine.





                                   PROSPECTUS

                                  Subject to completion, dated February 14, 2006

                             EARTHSHELL CORPORATION
                        10,327,844 shares of Common Stock

     This  prospectus  (this  "Prospectus")   relates  to  the  registration  of
10,327,844 shares of common stock of EarthShell Corporation ("EarthShell" or the
"Company") by certain persons who are  stockholders of the Company.  The selling
shareholders  may  not  choose  to  sell  all  of the  shares  covered  by  this
registration statement, or, under certain market conditions, may not be entitled
to convert and sell all of the shares covered by their  respective  registration
or conversion agreements.  Please refer to "Selling  Stockholders"  beginning on
page 16.  EarthShell  is not selling any shares of common stock in this offering
and  therefore  will not  receive any  proceeds  from this  offering.  All costs
associated with this registration will be borne by the Company.

     The shares of common stock associated with this offering are being  offered
for sale by certain persons who are selling  stockholders at prices  established
on the  Over-the-Counter  Bulletin  Board during the term of this  offering.  On
February 10, 2006,  the last reported  market sale price of our common stock was
$1.76 per share.  Our common  stock is quoted on the  Over-the-Counter  Bulletin
Board under the symbol  "ERTH.OB".  The price of our common stock will fluctuate
based on the demand for the shares of common stock.

     The selling stockholders consist of: (a) Cornell Capital Partners, who  may
sell up to 7,504,050 shares of common stock, consisting of: (i) 6,700,000 shares
which may be issued from time to time upon the conversion of secured convertible
debentures  (the "December  Debentures")  acquired by Cornell  Capital  Partners
pursuant to the  Securities  Purchase  Agreement,  dated  December 30, 2005 (the
"Purchase  Agreement"),  (ii)  143,550  shares which have been issued to Cornell
Capital  Partners on or about March 23,  2005,  in  connection  with a financing
transaction  and (iii)  660,500  shares of common stock which may be issued upon
the exercise of warrants  issued on May 26,  2005,  August 26, 2005 and December
30, 2005; (b) Sloan Securities  Corporation,  who may sell up to 6,450 shares of
common stock which the Company  issued on or about March 23, 2005, in connection
with a financing transaction; (c) Highgate House Funds, Ltd., who may sell up to
364,500  shares of common  stock  which may be  issued  upon the  exercise  of a
warrant issued on December 30, 2005; (d) SF Capital  Partners Ltd., who may sell
up to 1,000,000  shares of common  stock upon the  conversion  of existing  debt
pursuant to a settlement arrangement;  (e) 266,667 shares in connection with the
EarthShell Asia Transaction,  (f) other selling  shareholders who may sell up to
916,177  shares  of  common  stock  previously  issued  by the  Company  and (g)
additional  selling  stockholders,  who may sell up to 270,000  shares of common
stock upon the exercise of warrants previously issued by the Company.

      Pursuant to the Purchase Agreement,  the Company issued to Cornell Capital
Partners the December Debentures,  which shall be convertible into shares of the
Company's common stock as set forth herein.  The Company received proceeds equal
to $4,500,000  from the sale of the December  Debentures on January 6, 2006. The
December  Debentures  are secured by (i) a Pledge and Escrow  Agreement,  by and
among the Company,  Cornell Capital Partners, and David Gonzalez,  Esq., (ii) an
Insider Pledge  Agreement and Escrow  Agreement  (the "IPEA"),  by and among the
Company,  Cornell Capital Partners, David Gonzalez, Esq. and Mr. Benton Wilcoxon
and (iii) an Amended and Restated Security Agreement, by and between the Company
and  Cornell  Capital   Partners.   The  December   Debentures  are  secured  by
substantially all of the Company's assets, have a three (3) year term and accrue
interest  at  twelve  percent  (12%)  per  annum.  Beginning  60 days  after the
Securities   and  Exchange   Commission   ("SEC")   declares  the   accompanying
registration  statement effective,  Cornell Capital Partners is entitled, at its
option,  to  convert  and sell up to  $250,000  of the  principal  amount of the
December Debentures,  plus accrued interest, into shares of the Company's common
stock,  within any 30 day period at the lesser of (i) a price  equal to $3.00 or
(ii)  eighty-eight  percent  (88%) of the  average of the two (2) lowest  volume
weighted  average  prices of the common  stock  during the ten (10) trading days
immediately  preceding the  conversion  date,  as quoted by  Bloomberg,  LP. The
conversion  limitation  of $250,000 per month does not apply if the market price
is greater than $3.00 per share.


      The  holder  of the  December  Debentures  may not  convert  the  December
Debentures  or  receive  shares of the  Company's  common  stock as  payment  of
interest  thereunder  to the extent such  conversion or receipt of such interest
payment  would  result  in the  holder,  together  with any  affiliate  thereof,
beneficially  owning (as  determined  in  accordance  with Section  13(d) of the
Securities  Exchange  Act  of  1934,  as  amended,  and  the  rules  promulgated
thereunder)  in  excess of 4.9% of the then  issued  and  outstanding  shares of
common  stock,  including  shares  issuable upon  conversion  of, and payment of
interest on, the December  Debentures  held by such holder after  application of
this 4.9%  restriction.  This 4.9%  restriction may be waived by the holder (but
only as to itself  and not to any other  holder)  upon not less than  sixty-five
(65) days prior notice to the Company.


     The Company may redeem, with three (3) business days advance written notice
to Cornell  Capital  Partners,  a portion or all amounts  outstanding  under the
December  Debentures  prior to the maturity  date  provided that the closing bid
price of the of the  Company's  common stock,  as reported by Bloomberg,  LP, is
less than $3.00 at the time of the redemption  notice.  The Company shall pay an
amount equal to the principal  amount being  redeemed plus a redemption  premium
equal to ten percent (10%) of the principal  amount being redeemed,  and accrued
interest,  to be  delivered to the Cornell  Capital  Partners on the third (3rd)
business day after the redemption  notice,  provided,  however,  this redemption
premium does not apply until the outstanding  principal  balance of the December
Debentures has been reduced by $2.5 million. The amount that Cornell may convert
in any 30 day period will be reduced by the amount that the Company redeems.

     In  connection  with the Purchase  Agreement,  on December  30,  2005,  the
Company issued to Cornell Capital  Partners the December  Warrant to purchase up
to 350,000 shares of common stock.  This December  Warrant has an exercise price
of $4.00 per share,  which may be adjusted under certain conditions to as low as
$3 per share and expires two (2) years from the date it was issued. Furthermore,
in connection with the Company's sale of December Debentures, the Company issued
to Mr. Benton Wilcoxon, in consideration of his pledge of shares of common stock
of Composite Technology Corporation pursuant to the terms of the IPEA, a warrant
to purchase up to 125,000  shares of common stock.  This warrant has an exercise
price of $4.00  per  share and  expires  three  (3)  years  from the date it was
issued.

     Brokers or dealers  effecting  transactions  in these shares should confirm
that the  shares  are  registered  under  the  applicable  state  law or that an
exemption from registration is available.

     These securities are speculative and involve a high degree of risk.

     Please refer to "Risk Factors" beginning on page 8.

     No  underwriter or person has been engaged to facilitate the sale of shares
of common stock in this offering.  This offering will terminate twenty-four (24)
months  after  the  accompanying   registration   statement  (the  "Registration
Statement")  is declared  effective by the "SEC".  None of the proceeds from the
sale of stock by the selling stockholders will be placed in escrow, trust or any
similar account.

     The information in this Prospectus is not complete and may be changed.  The
selling  stockholders  may not sell  these  securities  until  the  Registration
Statement  filed with the SEC is effective.  This  Prospectus is not an offer to
buy these securities in any state where the offer or sale is not permitted.

     The SEC and state securities regulators have not approved or disapproved of
these securities,  or determined if this Prospectus is truthful or complete. Any
representation to the contrary is a criminal offense.

                                       2




                                TABLE OF CONTENTS


                                                                                                             
PROSPECTUS SUMMARY......................................................................................................1
THE OFFERING............................................................................................................4
SUMMARY FINANCIAL DATA..................................................................................................6
SUPPLEMENTARY FINANCIAL INFORMATION.....................................................................................7
RISK FACTORS............................................................................................................8
FORWARD-LOOKING STATEMENTS.............................................................................................15
SELLING STOCKHOLDERS...................................................................................................16
USE OF PROCEEDS........................................................................................................22
DILUTION...............................................................................................................23
PLAN OF DISTRIBUTION...................................................................................................24
MANAGEMENT'S DISCUSSION AND ANALYSIS  OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.................................26
CHANGES IN AND DISAGREEMENTS  WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE..................................44
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.............................................................45
DESCRIPTION OF BUSINESS................................................................................................46
MANAGEMENT.............................................................................................................55
STOCK PERFORMANCE GRAPH................................................................................................69
PRINCIPAL STOCKHOLDERS.................................................................................................70
MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY AND OTHER STOCKHOLDER MATTERS..........................72
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.........................................................................73
DESCRIPTION OF CAPITAL STOCK...........................................................................................75
EXPERTS................................................................................................................79
VALIDITY OF SECURITIES.................................................................................................79
INTERESTS OF NAMED EXPERT AND COUNSEL LEGAL MATTERS....................................................................79
HOW TO GET MORE INFORMATION............................................................................................79
INDEX TO FINANCIAL STATEMENTS AND SCHEDULES*..........................................................................F-i
PART II  ............................................................................................................II-1
SIGNATURES..........................................................................................................II-11
EXHIBIT 5.1.........................................................................................................5.1-1
EXHIBIT 23.2.......................................................................................................23.2-1



                                       i





                               PROSPECTUS SUMMARY

     The following is only a summary of the  information,  financial  statements
and the notes included in this Prospectus. You should read the entire Prospectus
carefully,  including "Risk Factors" and our financial  statements and the notes
to the financial statements before making any investment decision.

Our Company

     EarthShell   was   organized   in   November   1992   to   engage   in  the
commercialization of proprietary  composite material  technology,  designed with
the environment in mind, for the manufacture of disposable  packaging to be used
in the  foodservice  industry.  Current and future products  include  hinged-lid
containers,  plates, bowls,  foodservice wraps, cups and cutlery  (collectively,
"EarthShell Packaging(R)"). EarthShell composite material is primarily made from
abundantly  available and low cost natural raw  materials  such as limestone and
starch from annually renewable crops, such as corn and potatoes. The Company has
determined  that  foodservice  disposables  made of this  material  should offer
certain environmental benefits, will have performance  characteristics,  such as
strength and rigidity,  and it believes  that it should be able to  commercially
produce and sell these products at prices that are  competitive  with comparable
conventional paper and plastic foodservice disposables.

     The  Company's  objective is to establish  EarthShell  Packaging(R)  as the
preferred  disposable packaging material for the foodservice industry throughout
the  world  based  on  comparable  performance,  environmental  superiority  and
competitive pricing. EarthShell's approach for achieving this objective has been
to:  (i)  license  the   EarthShell   technology   to   strategically   selected
manufacturing or operating partners to manufacture,  market, distribute and sell
EarthShell  Packaging(R);  (ii) demonstrate  customer  acceptance and demand for
EarthShell Packaging(R) through key market leaders and environmental groups; and
(iii)  demonstrate  the  manufacturability  and improved  economics with initial
strategic partners.

     To date,  the Company has licensed the  technology to a number of carefully
selected partners and has required certain minimum performance.  The Company has
terminated  its  license  arrangements  with  certain of its  licensed  partners
wherever the relationship was not progressing as planned.  The Company currently
has one (1) active licensee in the United States,  one (1) in Mexico and one (1)
in Asia. In cooperation with its licensing partners,  more than 50,000,000 units
of EarthShell Packaging(R), including plates, bowls and sandwich containers have
been  manufactured and sold to key customers within a variety of market segments
in order to demonstrate  commercial  product  quality,  customer  acceptance and
demand.  In  support of its  environmental  claims,  the  Company  has  received
endorsements from a number of governmental and non-environmental  organizations.
In  addition,  the  Company has worked  with a  machinery  manufacturer  who has
developed a turn-key  manufacturing  line for EarthShell  plates and bowls.  The
Company's  primary focus is now on supporting  its licensee in the United States
who  has  put in  place  a  commercial  production  facility  and is  commencing
manufacturing  and  distribution  operations.  In addition,  the Company will be
seeking to support its Mexican  licensee in  acquiring  and putting into service
manufacturing  capacity to serve the Mexican  market.  Finally,  the Company has
entered into various license agreements with EarthShell Asia, an Asian licensee,
to demonstrate and to exploit a new embodiment of the EarthShell technology.

Going Concern

     The condensed  consolidated  financial  statements  have been prepared on a
going  concern  basis,  which  contemplates  the  realization  of assets and the
satisfaction  of liabilities  in the normal course of business.  The Company has
incurred  significant  losses since  inception,  has minimal  revenues and has a
working  capital  deficit of $11,576,360  at September 30, 2005.  These factors,
along with others, may indicate that the Company will be unable to continue as a
going concern for a period of twelve (12) months or less.  The Company will have
to raise additional funds to meet its current obligations and to cover operating
expenses  through  the year  ending  December  31,  2006.  If the Company is not
successful in raising  additional  capital,  it may not be able to continue as a
going concern for a reasonable period of time.  Management plans to address this
need by raising cash through either the issuance of debt or equity securities.

Recent Developments

      On August 22, 2005, the Company entered into a letter agreement with EA to
grant  sub-licenses  to use EarthShell  Technology for various  applications  in
certain Asian  territories (the "EA License").  Shortly after executing a letter
agreement,  both the Company and EA entered into negotiations to restructure the
transaction and ultimately entered into an amended and restated letter agreement
dated December 9, 2005. By its terms,  the amended and restated letter agreement
was not to become effective until all conditions to the  transactions  described
therein were  satisfied.  Per the transaction as restructured in accordance with
the amended and restated letter agreement, the Company may receive a total of up
to $2.6  million  from a  combination  of (i)  prepaid  technology  fees  (up to
$1.7 million),  (ii) the sale of up to 266,667  shares of its  common  stock and
(iii) the  issuance of warrants to purchase one million  thirty  three  thousand
three hundred thirty three  (1,033,333)  shares of the Company's common stock at
$3.90 per share  (which,  if the Company does not file with the  Securities  and
Exchange  Commission a  registration  statement for the resale of such shares by
January 31, 2006, may be adjusted to an excercise  price of not less than $3 per
share).  Subsequent  to  the  execution  of  the  amended  and  restated  letter
agreement,  EA agreed to change the deadline for filing the resale  registration
statement to  [February  15,  2006].  Realization  of the full  potential of the
transaction  is  dependent  on  the  Company   successfully   demonstrating  the
commercial viability of its technology in certain new applications

     The Company received  $500,000 from EA in August 2005 as an initial partial
payment and issued  166,667  shares of its common stock in connection  with this
payment.  The Company  received an additional  $300,000 in December 2005 and the
final payment, of approximately  $61,000 on February 10, 2006. The remainder was
retained by EA as  compensation  for various costs and fees. Upon receipt of the
final payment,  the Company issued a total of 266,667 shares and the warrants to
purchase the 1,033,333 shares

                                        1



     On October 11, 2005, the Company issued a promissory  note (the "EKI Loan")
to E. Khashoggi  Industries,  Inc., LLC ("EKI"),  pursuant to which EKI advanced
$1,000,000 to the Company.  Also on October 11, 2005, the Company entered into a
debt conversion and mutual release  agreement (the "Debt Conversion  Agreement")
with EKI. Pursuant to the Debt Conversion Agreement,  the Company and EKI agreed
that a receivable in an amount equal to $837,145.69  (previously owed to bio-Tec
Biologische   Naturverpackunger   GmbH  &  Co.KG,   but  which   receivable  was
subsequently  assigned to EKI) be converted  into 279,048 shares of common stock
of the Company.  The  conversion  price equals $3.00 per share.  Pursuant to the
Debt Conversion Agreement,  the Company and EKI released each other from any and
all claims in connection with the receivable.

     On December 30, 2005,  the Company  entered into a Purchase  Agreement with
Cornell Capital  Partners,  whereby the Company received gross proceeds equal to
$4,500,000  on  January  6,  2006  from  the  sale of the  December  Debentures.
Approximately $2.6 million of these proceeds were used to restructure and retire
the $2.5 million in notes payable to Cornell.  In addition,  the Company expects
to receive  additional  technology fee payments in 2006 in connection  with both
existing and new sublicense agreements for its technology in various territories
and fields of use. However,  the Company cannot assure that additional financing
will be available to it, or, if available,  that the terms will be  satisfactory
or that it will receive any further  technology fee payments in 2006 pursuant to
its sublicense  agreements.  Management also plans to continue in its efforts to
minimize  expenses,  but cannot  assure that it will be able to reduce  expenses
below current levels.  The condensed  consolidated  financial  statements do not
include any adjustments  relating to the  recoverability  and  classification of
recorded asset amounts or the amounts and  classification  of  liabilities  that
might be necessary should the Company be unable to continue as a going concern.

     In consultation  with its independent  auditors,  as of September 30, 2005,
the Company has begun taking the following  remediation  steps, among others, to
enhance  its  internal  control  over  financial  reporting  and reduce  control
deficiencies in general:

     o    Management has interviewed  multiple  qualified  candidates to perform
          the Controller responsibilities,  and as of October 31, 2005 has hired
          a new controller.

     o    Management has engaged an outside  accounting  firm to perform certain
          Internal  Audit  functions.  This  outside  firm  reports to the Audit
          Committee of the Board of Directors on a quarterly basis.

     o    Management  employs  an outside  firm,  to monitor  and  maintain  the
          Company's information systems. This group was been directed to develop
          and implement  Company-wide  information management control procedures
          in response to the control  weaknesses noted by the Company's auditors
          and  in  consultation  with  the  Company's  internal   auditors.   In
          connection with the recent move of its corporate  offices to Maryland,
          a new group was retained to perform a similar function. It is expected
          that a final  information  technology  controls  policy and procedures
          document will be finalized and implemented 2006.

     To date, the Company has expended approximately $60,000 towards remediation
of these material weaknesses.

     Simon Hodson,  chairman of the Board of Directors of the Company,  resigned
in January 2006, and Vincent J. Truant,  Chief Executive Officer of the Company,
was elected as chairman of the Board of Directors as of Feb 2, 2006.

                                       2





About Us

     Our principal  executive  offices are located at 1301 York Road, Suite 200,
Lutherville, Maryland 21093. Our telephone number is (410) 847-9420. The address
of our website is www.earthshell.com.  Information on our website is not part of
this Prospectus.

                                       3





                                  THE OFFERING

      (a)  Cornell  Capital  Partners,  who may sell up to  7,504,050  shares of
common stock,  consisting of: (i) 6,700,000 shares which may be issued from time
to time upon the  conversion of secured  convertible  debentures  (the "December
Debentures")  acquired by Cornell  Capital  Partners  pursuant to the Securities
Purchase  Agreement,  dated December 30, 2005 (the "Purchase  Agreement"),  (ii)
143,550  shares which have been issued to Cornell  Capital  Partners on or about
March 23, 2005, in  connection  with a financing  transaction  and (iii) 660,500
shares of common stock which may be issued upon the exercise of warrants  issued
on May 26, 2005,  August 26, 2005 and December  30, 2005;  (b) Sloan  Securities
Corporation,  who may sell up to 6,450  shares of common stock which the Company
issued on or about March 23, 2005, in connection  with a financing  transaction;
(c) Highgate  House  Funds,  Ltd.,  who may sell up to 364,500  shares of common
stock which may be issued upon the exercise of a warrant  issued on December 30,
2005;  (d) SF Capital  Partners  Ltd.,  who may sell up to  1,000,000  shares of
common  stock upon the  conversion  of existing  debt  pursuant to a  settlement
arrangement;   (e)  266,667  shares  in  connection  with  the  EarthShell  Asia
Transaction, (f) other selling shareholders who may sell up to 916,177 shares of
common  stock  previously  issued  by the  Company  and (g)  additional  selling
stockholders,  who may  sell up to  270,000  shares  of  common  stock  upon the
exercise of warrants previously issued by the Company.

      Pursuant to the Purchase Agreement,  the Company issued to Cornell Capital
Partners the December Debentures,  which shall be convertible into shares of the
Company's common stock as set forth herein.  The Company received proceeds equal
to $4,500,000  from the sale of the December  Debentures on January 6, 2006. The
December  Debentures  are secured by (i) a Pledge and Escrow  Agreement,  by and
among the Company,  Cornell Capital Partners, and David Gonzalez,  Esq., (ii) an
Insider Pledge  Agreement and Escrow  Agreement  (the "IPEA"),  by and among the
Company,  Cornell Capital Partners, David Gonzalez, Esq. and Mr. Benton Wilcoxon
and (iii) an Amended and Restated Security Agreement, by and between the Company
and  Cornell  Capital   Partners.   The  December   Debentures  are  secured  by
substantially all of the Company's assets, have a three (3) year term and accrue
interest  at  twelve  percent  (12%)  per  annum.  Beginning  60 days  after the
Securities   and  Exchange   Commission   ("SEC")   declares  the   accompanying
registration  statement effective,  Cornell Capital Partners is entitled, at its
option,  to  convert  and sell up to  $250,000  of the  principal  amount of the
December Debentures,  plus accrued interest, into shares of the Company's common
stock,  within any 30 day period at the lesser of (i) a price  equal to $3.00 or
(ii)  eighty-eight  percent  (88%) of the  average of the two (2) lowest  volume
weighted  average  prices of the common  stock  during the ten (10) trading days
immediately  preceding the  conversion  date,  as quoted by  Bloomberg,  LP. The
conversion  limitation  of $250,000 per month does not apply if the market price
is greater than $3.00 per share.


     The  holder  of the  December  Debentures  may  not  convert  the  December
Debentures  or  receive  shares of the  Company's  common  stock as  payment  of
interest  thereunder  to the extent such  conversion or receipt of such interest
payment  would  result  in the  holder,  together  with any  affiliate  thereof,
beneficially  owning (as  determined  in  accordance  with Section  13(d) of the
Securities  Exchange  Act  of  1934,  as  amended,  and  the  rules  promulgated
thereunder)  in  excess of 4.9% of the then  issued  and  outstanding  shares of
common  stock,  including  shares  issuable upon  conversion  of, and payment of
interest on, the December  Debentures  held by such holder after  application of
this 4.9%  restriction.  This 4.9%  restriction may be waived by the holder (but
only as to itself  and not to any other  holder)  upon not less than  sixty-five
(65) days prior notice to the Company.

     The Company may redeem, with three (3) business days advance written notice
to Cornell  Capital  Partners,  a portion or all amounts  outstanding  under the
December  Debentures  prior to the maturity  date  provided that the closing bid
price of the of the  Company's  common stock,  as reported by Bloomberg,  LP, is
less than $3.00 at the time of the redemption  notice.  The Company shall pay an
amount equal to the principal  amount being  redeemed plus a redemption  premium
equal to ten percent (10%) of the principal  amount being redeemed,  and accrued
interest,  to be  delivered to the Cornell  Capital  Partners on the third (3rd)
business day after the redemption  notice,  provided,  however,  this redemption
premium does not apply until the outstanding  principal  balance of the December
Debentures has been reduced by $2.5 million. The amount that Cornell may convert
in any 30 day period will be reduced by the amount that the Company redeems.

     In  connection  with the Purchase  Agreement,  on December  30,  2005,  the
Company issued to Cornell Capital  Partners the December  Warrant to purchase up
to 350,000 shares of common stock.  This December  Warrant has an exercise price
of $4.00 per share,  which may be adjusted under certain conditions to as low as
$3 per share and expires two (2) years from the date it was issued. Furthermore,
in connection with the Company's sale of December Debentures, the Company issued
to Mr. Benton Wilcoxon, in consideration of his pledge of shares of common stock
of Composite Technology Corporation pursuant to the terms of the IPEA, a warrant
to purchase up to 125,000  shares of common stock.  This warrant has an exercise
price of $4.00  per  share and  expires  three  (3)  years  from the date it was
issued.

                                       4





Common Stock Offered            10,119,511 shares by the selling stockholders

Offering Price                  Market price

Common Stock Outstanding
Before the Offering(1)          19,315,188 shares as of February 14, 2006

Use of Proceeds                 We will not receive  any  proceeds of the shares
                                offered  by the  selling  stockholders.  We did,
                                however,  receive  proceeds  on  January 6, 2006
                                equal  to  $4,500,000   from  the  sale  of  the
                                December  Debentures  pursuant  to the  Purchase
                                Agreement  with Cornell  Capital  Partners.  Any
                                proceeds  we  receive  from the  sale of  common
                                stock  under  the  warrants  will  be  used  for
                                general  working capital  purposes.  See "Use of
                                Proceeds".

Risk Factors                    The  securities  offered  hereby  involve a high
                                degree   of  risk  and   immediate   substantial
                                dilution. See "Risk Factors" and "Dilution".

Over-the-Counter Bulletin
Board Symbol                    ERTH.OB

---------------

(1)   Excludes up to 6,700,000 which may be issued to Cornell  Capital  Partners
      upon the  conversion of the December  Debentures  pursuant to the Purchase
      Agreement,  143,550  shares  which  have been  issued to  Cornell  Capital
      Partners  and  6,450  shares  which  have  been  issued  to each of  Sloan
      Securities  Corporation  and Crown  Capital  Investment,  Inc. on or about
      March 23,  2005,  pursuant to a  financing  transaction,  up to  1,295,000
      shares issuable upon the exercise of warrants,  and 1,000,000 shares being
      registered pursuant to a settlement arrangement.

                                       5





                             SUMMARY FINANCIAL DATA

     The following  selected financial data have been derived from the Company's
and its predecessor's  consolidated financial statements which have been audited
by Farber & Hass LLP as of and for the years ended  December 31, 2004,  2003 and
2002 and by  Deloitte & Touche LLP for the year ended  December  31,  2001.  The
financial  data as of and for the nine (9) months  ended  September  30, 2005 is
derived from our unaudited  consolidated  financials  included elsewhere in this
Prospectus.  The following data should be read in conjunction with "Management's
Discussion  and Analysis of Financial  Condition and Results of  Operations"  in
this Prospectus and in the Consolidated  Financial  Statements and Notes thereto
included in this Prospectus.



                                                                                 
                                                  (Dollars in thousands, except per share data)
                             --------------------------------------------------------------------------------
                                  For the
                                  Nine (9)     For the Years    For the Years   For the Years   For the Years
                                Months Ended       Ended       Ended December       Ended           Ended
                               September 30,    December 31,         31,         December 31,    December 31,
                             --------------- ---------------  ----------------  --------------  -------------
Statement of Operations
  Data                              2005            2004            2003             2002            2001
-------------------------    --------------- ---------------  ----------------  --------------  -------------
Revenues                           $      158        $    138        $      --       $      --       $      --
Research and development
  expenses                                333           1,170            9,547          26,890          47,148
General and
  administrative expenses               4,208           3,749            5,786           9,590           9,634
Depreciation and
  amortization                              2              42              380           3,099           5,874
Gain on sale of property
  and equipment                            23           (168)            (452)           (441)              --
Interest expenses
  (income), net                           470           1,068            1,791             132           (356)
Related party patent
  expenses                                 --              --               --              --              --
Debenture conversion cost                  --              --              166             321              --
Net loss                                4,833           7,257           18,517          39,591          62,302
Average shares
  outstanding                          18,385          15,047           13,267          11,277           9,353
Per Common Share
    Basic and diluted
  loss per share                  $      0.26       $    0.48        $    1.40       $    3.51       $    6.66

                                                    (Dollars in thousands, except per share data)
                             ---------------------------------------------------------------------------------
                              For the Nine (9)  For the Years    For the Years   For the Years  For the Years
                                 Months Ended       Ended            Ended           Ended          Ended
                                September 30,    December 31,     December 31,    December 31,   December 31,
                             -----------------  --------------  ---------------  -------------  --------------
Balance Sheet Data                   2005            2004            2003             2002            2001
-------------------------    --------------- ---------------  ----------------  --------------  -------------
Cash and cash equivalents            $      41       $     272       $    1,902       $     111       $     828
Working capital (deficit)             (11,576)         (7,289)          (9,761)         (8,315)         (6,941)
Total assets                               143             483            2,287          18,024          19,886
Total long-term
  obligations                              986           1,475            4,408              --              --
Deficit accumulated
  during development
  stage                              (326,441)       (321,607)        (314,351)       (295,834)       (256,243)
Stockholders' equity
  (deficit)                           (12,562)         (8,755)         (12,269)         (3,473)          11,536
Shares outstanding                      18,602          18,235           14,129          12,055           9,860


                                       6





                       SUPPLEMENTARY FINANCIAL INFORMATION

     The  following  table  presents  EarthShell  Corporation  and  Subsidiaries
condensed operating results for each of the ten (10) fiscal quarters through the
period ended  September 30, 2005. The  information for each of these quarters is
unaudited.  In the  opinion of  management,  all  necessary  adjustments,  which
consist  only of normal and  recurring  accruals,  have been  included to fairly
present the unaudited quarterly results.  This data should be read together with
EarthShell  Corporation and Subsidiaries  consolidated  financial statements and
the notes  thereto,  and  Management's  Discussions  and  Analysis of  Financial
Condition and Results of Operations.



                                                                                     
                                                      THREE (3) MONTHS ENDED (IN THOUSANDS)
                     ------------------------------------------------------------------------------------------------------
                      SEPT 30,   JUN 30,    MAR 31,   DEC 31,    SEP 30,   JUN 30,   MAR 31,    DEC 31,   SEP 30,   JUN 30,
                        2005      2005      2005       2004      2004       2004      2004      2003       2003      2003
                     ---------- --------- --------- --------- ----------- -------- --------- ---------- --------- ---------
Revenues             $     25     $  58      $  75     $  63      $  50     $  25    $   --     $   --    $   --    $   --
Net income (loss)      (1,894)   (1,861)    (1,078)   (1,280)    (1,646)   (2,264)   (2,067)    (5,217)   (2,921)   (3,608)
Net income (loss) per
  share:
  Basic                   0.10      0.10       0.06      0.07       0.12      0.16      0.15       0.37      0.21      0.28
  Diluted                 0.10      0.10       0.06      0.07       0.12      0.16      0.15       0.37      0.21      0.28
Shares used in
  computing per share
  amounts:
  Basic                 18,508    18,395     18,250    17,659     14,233    14,128    14,129     14,014    13,596    13,013
  Diluted               18,508    18,395     18,250    17,659     14,233    14,128    14,129     14,014    13,596    13,013


                                       7





                                  RISK FACTORS

     We are  subject to various  risks that may  materially  harm our  business,
financial condition and results of operations. You should carefully consider the
risks and uncertainties described below and the other information in this filing
before  deciding  to  purchase  our  common  stock.  If any of  these  risks  or
uncertainties  actually occurs, our business,  financial  condition or operating
results  could be  materially  harmed.  In that case,  the trading  price of our
common stock could decline and you could lose all or part of your investment.

                          Risks Related To Our Business

OUR OBLIGATIONS  UNDER THE DECEMBER  DEBENTURES ARE SECURED BY SUBSTANTIALLY ALL
OF OUR ASSETS WHICH COULD CAUSE OUR OPERATIONS TO CEASE IF WE DEFAULT

     Our obligations  under the December  Debentures,  issued to Cornell Capital
Partners on December 30, 2005 pursuant to the Purchase Agreement, are secured by
substantially  all of our assets.  As a result, if we default under the terms of
the December  Debentures,  Cornell Capital Partners could foreclose its security
interest and liquidate  substantially all of our assets.  This would cause us to
cease operations.


The Company Has Been The Subject Of A Going Concern Opinion From Its Independent
Auditors

     The condensed  consolidated  financial  statements  have been prepared on a
going  concern  basis,  which  contemplates  the  realization  of assets and the
satisfaction  of liabilities  in the normal course of business.  The Company has
incurred  significant  losses since  inception,  has minimal  revenues and has a
working  capital  deficit of $11,576,360  at September 30, 2005.  These factors,
along with others, may indicate that the Company will be unable to continue as a
going concern for a period of twelve (12) months or less.  The Company will have
to raise additional funds to meet its current obligations and to cover operating
expenses  through  the year  ending  December  31,  2006.  If the Company is not
successful in raising  additional  capital,  it may not be able to continue as a
going concern for a period of twelve (12) months or less.

     On August 22, 2005, the Company entered into a letter  agreement with EA to
grant  sub-licenses  to use EarthShell  Technology for various  applications  in
certain Asian  territories (the "EA License").  Shortly after executing a letter
agreement,  both the Company and EA entered into negotiations to restructure the
transaction and ultimately entered into an amended and restated letter agreement
dated December 9, 2005. By its terms,  the amended and restated letter agreement
was not to become effective until all conditions to the  transactions  described
therein were  satisfied.  Per the transaction as restructured in accordance with
the amended and restated letter agreement, the Company may receive a total of up
to $2.6 million from a combination  of (i) prepaid  technology  fees (up to $1.7
million),  (ii) the sale of up to 266,667  shares of its common  stock and (iii)
the issuance of warrants to purchase one million  thirty  three  thousand  three
hundred thirty three  (1,033,333)  shares of the Company's common stock at $3.90
per share (which,  if the Company does not file with the Securities and Exchange
Commission a registration statement for the resale of such shares by January 31,
2006,  may be  adjusted  to an  excercise  price of not less than $3 per share).
Subsequent to the  execution of the amended and restated  letter  agreement,  EA
agreed to change the  deadline for filing the resale  registration  statement to
February 15, 2006.    Realization  of the full  potential of the  transaction is
dependent on the Company successfully  demonstrating the commercial viability of
its technology in certain new applications.

     The Company received  $500,000 from EA in August 2005 as an initial partial
payment and issued  166,667  shares of its common stock in connection  with this
payment.  The Company  received an additional  $300,000 in December 2005 and the
final payment, of approximately  $61,000 on February 10, 2006. The remainder was
retained by EA as  compensation  for various costs and fees. Upon receipt of the
final payment,  the Company issued a total of 266,667 shares and the warrants to
purchase the 1,033,333 shares

     On October 11, 2005, the Company issued a promissory  note (the "EKI Loan")
to E. Khashoggi Industries, Inc., LLC ("EKI"), pursuant to which EKI advanced to
the Company  $1,000,000  under the EKI Loan.  On December 30, 2005,  the Company
entered into a Purchase  Agreement  with Cornell  Capital  Partners  whereby the
Company  received  proceeds equal to $4,500,000 on January 6, 2006 from the sale
of the December  Debentures.  Additional  financing  may not be available to the
Company,  or, if available,  the terms may not be  satisfactory or if we may not
receive any further  technology  fee payments in 2006 pursuant to its sublicense
agreements.  Management  also  plans to  continue  in its  efforts  to  minimize
expenses,  but it may not be able to reduce expenses below current  levels.  The
condensed  consolidated  financial  statements  do not include  any  adjustments
relating to the  recoverability  and classification of recorded asset amounts or
the amounts and classification of liabilities that might be necessary should the
Company be unable to continue as a going concern.

                                       8





WE HAVE A WORKING  CAPITAL  DEFICIT,  WHICH  MEANS  THAT OUR  CURRENT  ASSETS ON
SEPTEMBER  30, 2005 WERE NOT  SUFFICIENT TO SATISFY OUR CURRENT  LIABILITIES  ON
THAT DATE

     We had a working  capital  deficit of  $11,576,360  at September  30, 2005,
which  means  that our  current  liabilities  exceeded  our  current  assets  on
September 30, 2005 by that amount.  Current  assets are assets that are expected
to be converted into cash within one (1) year and, therefore, may be used to pay
current  liabilities as they become due. Our working  capital deficit means that
our current  assets on September 30, 2005 were not  sufficient to satisfy all of
our current liabilities on that date.

WE HAVE A LIMITED OPERATING HISTORY UPON WHICH YOU CAN EVALUATE OUR BUSINESS

     Although  the  Company  earned its first  revenues in 2004 and is no longer
classified as a "developmental stage company", it has limited operating history,
therefore,   it  remains  subject  to  the  inherent  challenges  and  risks  of
establishing  a new business  enterprise.  The Company may not be  successful in
addressing such risks.  The limited  operating  history of the Company makes the
prediction of future  results of operations  difficult or  impossible.  To date,
production volumes of EarthShell Packaging(R) products have been low relative to
intended and necessary capacity of the manufacturing lines.

     The  initial  production  volumes of product  that was  actually  sold were
produced on lab  equipment,  pilot  machinery,  or first  generation  commercial
equipment.  Although  we have  produced  and  sold  40-50  million  pieces,  the
commercial  equipment  envisioned  by  the  Company  that  will  allow  for  the
manufacturing to be done profitably has to be operated at higher speeds and good
part  throughput  rates  than  was  experienced   during  the  early  stages  of
production.  In fact,  ultimately the Company shut down production completely to
allow  Detroit  Tool and  Engineering  Company  ("DTE") to finish the  machinery
development to achieve the commercial levels of quality and throughput.

     At this  point in time,  the  first  modules  of DTE  equipment  have  been
purchased by ReNewable  Products,  Inc. ("RPI"),  as EarthShell's U.S. licensee,
and are operational at commercial throughput rates.  Production and distribution
has begun and commercial quality product is beginning to be re-introduced.

     The success of future  operations  depends upon the ability of licensees to
manufacture  and sell products made with  EarthShell  Packaging(R) in sufficient
quantities so as to be  commercially  feasible and then to  distribute  and sell
those  products  at  competitive  prices.   Consistent   commercially   feasible
production  volumes had not been achieved and assured  competitive price figures
had not yet been  fully  proven as of  September  30,  2005.  As a result of the
foregoing  factors,  the Company  may incur  losses for at least the next twelve
(12) months and, depending on the success of the Company's products and services
in the marketplace, for potentially an even longer period.


WE NEED  ADDITIONAL  CAPITAL TO FINANCE GROWTH AND CAPITAL  REQUIREMENTS,  WHICH
COULD ADVERSELY AFFECT THE COMPANY'S  BUSINESS,  FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

     For the year ended  December 31, 2004,  the Company had reported  operating
revenues of $0.1 million and aggregate net losses of approximately $7.3 million.
In addition,  for the nine (9) months ended  September 30, 2005, the Company had
reported  operating  revenues  of $0.2  million  and an  aggregate  net  loss of
approximately  $4.8 million.  Although the Company  hopes to achieve  break-even
cash flow by the end of 2006, the Company does not expect to operate  profitably
during this  fiscal  year.  Although  the  Company is  actively  seeking  equity
financing  to  restructure  the  debt on its  balance  sheets  and to  meet  its
operating  and capital  needs,  additional  funding may not be  available to the
Company,  and,  even if it is  available,  such  financing  may be (i) extremely
costly,  (ii) dilutive to existing  stockholders and/or (iii) restrictive to the
Company's ongoing operations. If the Company is unable to obtain such additional
capital,  the Company  may be  required  to reduce the scope of its  anticipated
expansion,  which  could  adversely  affect the  Company's  business,  financial
condition and results of operations or cease operations.


FLUCTUATIONS OR DECREASES IN THE TRADING PRICE OF OUR COMMON STOCK MAY ADVERSELY
AFFECT THE  LIQUIDITY  OF THE  STOCK'S  TRADING  MARKET AND OUR ABILITY TO RAISE
CAPITAL THROUGH FUTURE OFFERINGS OF CAPITAL STOCK

     The stock  market from time to time  experiences  extreme  price and volume
fluctuations  which  are  often  unrelated  to  the  operating   performance  of
particular  companies.  Since our initial  public  offering  in March 1998,  the
market  price of our common stock has been  volatile,  and it may continue to be
volatile in the future.  Fluctuations  or decreases in the trading  price of our
common stock may adversely  affect the liquidity of the stock's  trading  market
and our ability to raise  capital  through  future  offerings of capital  stock.
Recently,  when the market price of a stock has been  volatile,  holders of that
stock have often  instituted  securities  class  action  litigation  against the
company that issued the stock. If any of our  stockholders  brought such a class
action  lawsuit  against  us, we could incur  substantial  costs  defending  the
lawsuit.  Such a  lawsuit  could  also  divert  the  time and  attention  of our
management.


                                       9



The  Company's  Assessment  Of Its  Internal  Control Over  Financial  Reporting
Identified  Certain  Material  Weaknesses,  Which Could Have A Material  Adverse
Effect On Our Business And Stock Price

     THE COMPANY'S  ASSESSMENT OF ITS INTERNAL CONTROL OVER FINANCIAL  REPORTING
IDENTIFIED THE FOLLOWING MATERIAL WEAKNESSES:

     o    The Company has inadequate  segregation of critical duties within each
          of its  accounting  processes  and a  lack  of  sufficient  monitoring
          controls   over  these   processes   to   mitigate   this  risk.   The
          responsibilities  assigned to one  employee  include  maintaining  the
          vendor master file, processing payables,  creating and voiding checks,
          reconciling  bank  accounts,   making  bank  deposits  and  processing
          payroll.

     o    The departure of the Company's Controller in November 2004 resulted in
          the accounting and reporting  functions  being  centralized  under the
          Chief Financial Officer,  with no additional  personnel in the Company
          having an adequate  knowledge of accounting  principles and practices.
          As a result,  certain  transactions  had not been recorded in a timely
          manner and several  adjustments to the financial  statements that were
          considered material to the financial position at December 31, 2004 and
          results of operations for the year then ended were recorded.

     o    There are weaknesses in the Company's  information  technology  ("IT")
          controls which makes the Company's  financial data vulnerable to error
          or fraud. Specifically, there is a lack of documentation regarding the
          roles  and  responsibilities  of the IT  function,  lack  of  security
          management  and  monitoring  and  inadequate   segregation  of  duties
          involving IT functions.

     Additionally, at the conclusion of our independent auditor's examination of
the Company's internal control over financial reporting, our independent auditor
noted several other areas of  operations  which could be improved.  Our auditors
did not believe these items  constituted  material  weaknesses.  The Company has
begun taking  remediation  steps to enhance its internal  control over financial
reporting and reduce  control  deficiencies  in general,  including the material
weaknesses  enumerated  above.  However,  should these  remediation steps not be
effective, these material weaknesses could have a material adverse effect on our
business and stock price.


WE ARE  DEPENDENT  ON OUR  LICENSEES  WHICH COULD HAVE AN ADVERSE  AFFECT ON OUR
BUSINESS

     The Company's  current business model is to license the  manufacturing  and
distribution of EarthShell  Packaging(R)  foodservice  disposables to licensees.
Agreements  with  the  licensees  permit  them to  manufacture  and  sell  other
foodservice  disposable  packaging  products  that are not  based on  EarthShell
Packaging(R).  The licensees may also manufacture paper or polystyrene packaging
which could compete with EarthShell products, and they may not devote sufficient
resources or otherwise be able successfully to manufacture, distribute or market
EarthShell Packaging(R). Their failure to do so would be grounds for termination
of exclusivity  provisions in their license agreement,  but might also delay the
rollout of EarthShell  Packaging(R)  into the  marketplace,  which could have an
adverse affect on our business.

WE HAVE NOT YET FULLY EVALUATED ALL OF THE EARTHSHELL  PACKAGING(R) PRODUCTS AND
IT IS POSSIBLE THAT SOME OF THE PRODUCTS MAY NOT PERFORM AS WELL AS CONVENTIONAL
PACKAGING PRODUCTS

     Although we believe that we can engineer EarthShell  Packaging(R)  products
to meet many of the critical performance requirements for specific applications,
individual  products  may  not  perform  as  well  as  conventional  foodservice
disposables; for example, some consumers may prefer clear cups and clear lids on
take-home  containers which are not available with our foam  technology.  We are
still  developing many of our EarthShell  Packaging(R)  products and we have not
yet evaluated the  performance of all of them. If we fail to develop  EarthShell
Packaging(R)  products  that  perform  comparably  to  conventional  foodservice
disposables, this could cause consumers to prefer our competitors' products.


                                       10



OUR CHARTER  DOCUMENTS  AND DELAWARE  LAW INCLUDE  PROVISIONS  MAY  DISCOURAGE A
POTENTIAL TAKEOVER, EVEN IF IT WOULD BE BENEFICIAL TO OUR STOCKHOLDERS

     Our  Certificate  of   Incorporation,   Bylaws  and  the  Delaware  General
Corporation Law include  provisions that may discourage  persons from pursuing a
non-negotiated  takeover of EarthShell and prevent changes of control under some
circumstances, even if doing so would be beneficial to our stockholders.


ESTABLISHED  MANUFACTURERS IN THE FOODSERVICE DISPOSABLES INDUSTRY COULD IMPROVE
THE ABILITY TO RECYCLE THEIR  EXISTING  PRODUCTS OR DEVELOP NEW  ENVIRONMENTALLY
PREFERABLE,  DISPOSABLE FOODSERVICE CONTAINERS WHICH COULD RENDER OUR TECHNOLOGY
OBSOLETE AND COULD NEGATIVELY IMPACT OUR ABILITY TO COMPETE

     Competition among existing food and beverage container manufacturers in the
foodservice  industry is intense.  Virtually all of the key  participants in the
industry have substantially  greater financial and marketing  resources at their
disposal  than we do,  and many have  well-established  supply,  production  and
distribution   relationships  and  channels.   Companies  producing  competitive
products  utilizing  competitive  materials may reduce their prices or engage in
advertising or marketing  campaigns  designed to protect their respective market
shares and impede  market  acceptance of EarthShell  Packaging(R)  products.  In
addition, some of the Company's licensees and joint venture partners manufacture
paper,  plastic or foil packaging that may compete with EarthShell  Packaging(R)
products.  Several  paper and plastic  disposable  packaging  manufacturers  and
converters  and others have made  efforts to  increase  the  recycling  of these
products.  Increased  recycling of paper and plastic products could lessen their
harmful  environmental impact, one major basis upon which the Company intends to
compete.  A number of companies  have  introduced  or are  attempting to develop
biodegradable  starch-based materials,  plastics, or other materials that may be
positioned as potential  environmentally  superior  packaging  alternatives.  We
expect that many existing packaging  manufacturers may actively seek competitive
alternatives  to our products and processes.  The  development  of  competitive,
environmentally  attractive,  disposable foodservice  packaging,  whether or not
based on our products and technology,  could render our technology  obsolete and
could impair our ability to compete,  which would have an adverse  effect on our
business, financial condition and results of operations.

OUR  PROJECTED   INTERNATIONAL   REVENUES  ARE  SUBJECT  TO  RISKS  INHERENT  IN
INTERNATIONAL BUSINESS ACTIVITIES

     We expect  sales of our  products  and  services  in foreign  countries  to
account for a material portion of our revenues. These sales are subject to risks
inherent in international business activities, including:

     o    any adverse change in the political or economic  environments in these
          countries;

     o    economic instability;

     o    any adverse change in tax, tariff and trade or other regulations;

     o    the absence or significant  lack of legal  protection for intellectual
          property rights;

     o    exposure to exchange rate risk for revenues  which are  denominated in
          currencies other than U.S. dollars; and

     o    difficulties in managing joint venture  businesses spread over various
          jurisdictions.

     Our  revenues  could be  substantially  less than we expect if these  risks
affect our  ability  to  successfully  sell our  products  in the  international
market.


OUR PRODUCTS MAY BE PERCEIVED  POORLY BY CONSUMERS AND/OR  ENVIRONMENTAL  GROUPS
WHICH COULD HAVE AN ADVERSE AFFECT ON OUR BUSINESS


                                       11



     Our  success  depends  substantially  on our  ability to design and develop
foodservice   disposables  that  are  not  as  harmful  to  the  environment  as
conventional  disposable  foodservice  containers  made from paper,  plastic and
polystyrene.  EarthShell  has used a life  cycle  inventory  methodology  in its
environmental   assessment  of  EarthShell  Packaging(R)  products  and  in  the
development of associated environmental claims, and we have received support for
the  EarthShell  concept  from a number of  environmental  groups.  Although  we
believe  that  EarthShell  Packaging(R)  products  offer  several  environmental
advantages over conventional  packaging products,  our products may also possess
characteristics  that consumers or some  environmental  groups could perceive as
negative for the environment.  In particular,  EarthShell  Packaging(R) products
may result in more solid waste by weight and, in a dry  environment,  by volume,
and manufacturing them may release greater amounts of some pollutants and lesser
amounts of other pollutants than occurs with conventional packaging. Whether, on
balance,  EarthShell  Packaging(R)  products are better for the environment than
conventional packaging products is a somewhat subjective judgment. Environmental
groups, regulators, customers or consumers may not agree that present and future
EarthShell   Packaging(R)   products  have  an   environmental   advantage  over
conventional packaging.

THIRD PARTIES MAY INFRINGE OUR PATENTS,  NEW PRODUCTS THAT WE DEVELOP MAY NOT BE
COVERED BY OUR EXISTING PATENTS AND WE COULD SUFFER AN ADVERSE  DETERMINATION IN
A PATENT INFRINGEMENT  PROCEEDING WHICH COULD ALLOW OUR COMPETITORS TO DUPLICATE
OUR PRODUCTS  WITHOUT HAVING HAD TO INCUR THE RESEARCH AND DEVELOPMENT  COSTS WE
HAVE INCURRED AND THEREFORE ALLOW THEM TO PRODUCE AND MARKET THOSE PRODUCTS MORE
PROFITABLY THAN EARTHSHELL

     Our ability to compete effectively with conventional packaging will depend,
in part,  on our  ability  to protect  our  proprietary  rights to the  licensed
technology. Although EKI, the largest stockholder of the Company, and EarthShell
endeavor to protect the licensed  technology  through,  among other things, U.S.
and foreign  patents,  the duration of these  patents is limited and the patents
and patent  applications  licensed  to us may not be  sufficient  to protect our
technology.  The patents  that EKI obtains and licenses to us may not be validly
held and others may try to circumvent or infringe those patents. We also rely on
trade  secrets  and  proprietary  know-how  that  we try to  protect  in part by
confidentiality  agreements  with our  licensee  manufacturers,  proposed  joint
venture partners, employees and consultants. These agreements have limited terms
and these agreements may be breached,  we may not have adequate remedies for any
breach and our competitors may learn our trade secrets or independently  develop
them. It is necessary  for us to litigate  from time to time to enforce  patents
issued or  licensed  to us, to  protect  our trade  secrets or  know-how  and to
determine the  enforceability,  scope and validity of the proprietary  rights of
others.

     We believe that we own or have the rights to use all of the technology that
we expect to incorporate into EarthShell  Packaging(R)  products, but an adverse
determination  in litigation or infringement  proceedings to which we are or may
become a party could subject us to  significant  liabilities  and costs to third
parties or require us to seek licenses from third parties.  Although  patent and
intellectual  property  disputes are often settled through  licensing or similar
arrangements,  costs associated with those arrangements could be substantial and
could include ongoing  royalties.  Furthermore,  we may not obtain the necessary
licenses  on  satisfactory  terms or at all. We could  incur  substantial  costs
attempting to enforce our licensed patents against third party infringement,  or
the  unauthorized  use of our  trade  secrets  and  proprietary  know-how  or in
defending ourselves against claims of infringement by others. Accordingly, if we
suffered an adverse determination in a judicial or administrative  proceeding or
failed to obtain necessary  licenses,  it would prevent us from manufacturing or
licensing others to manufacture some of our products.

FAILURE OF OUR  LICENSEES  AND JOINT  VENTURE  PARTNERS  TO  PRODUCE  EARTHSHELL
PACKAGING(R)  PRODUCTS  PROFITABLY ON A COMMERCIAL  SCALE WOULD ADVERSELY AFFECT
OUR ABILITY TO COMPETE WITH CONVENTIONAL DISPOSABLE FOODSERVICE PACKAGERS

     Production  volumes of EarthShell  Packaging(R)  products to date have been
low relative to the intended capacity of the various  manufacturing  lines, and,
until  production  volumes  approach  design capacity  levels,  actual costs and
profitability  will not be  certain.  Since  the  actual  cost of  manufacturing
EarthShell  Packaging(R)  products  on a  commercial  scale  has not been  fully
demonstrated,  they  may  not be  manufactured  at a  competitive  cost.  As our
licensees and joint venture  partners begin to commercially  produce  EarthShell
Packaging(R)  products,  they may encounter  unexpected  difficulties that cause
production  costs to  exceed  current  estimates.  The  failure  to  manufacture
EarthShell Packaging(R) products at commercially competitive costs would make it
difficult to compete with other foodservice disposable manufacturers.

UNAVAILABILITY  OF RAW MATERIALS USED TO MANUFACTURE OUR PRODUCTS,  INCREASES IN
THE PRICE OF THE RAW  MATERIALS,  OR THE  NECESSITY OF FINDING  ALTERNATIVE  RAW
MATERIALS  TO USE IN OUR  PRODUCTS  COULD  DELAY  THE  INTRODUCTION  AND  MARKET
ACCEPTANCE OF OUR PRODUCTS

     Although we believe that sufficient quantities of all raw materials used in
EarthShell  Packaging(R) products are generally available,  if any raw materials
become unavailable, it could delay the commercial introduction and hinder market
acceptance of EarthShell  Packaging(R)  products. In addition, our licensees and
joint  venture  partners  may become  significant  consumers  of certain key raw
materials such as starch,  and if such consumption is substantial in relation to
the  available  resources,  raw material  prices may increase  which in turn may
increase  the  cost  of   EarthShell   Packaging(R)   products  and  impair  our
profitability.  In  addition,  we may need to seek  alternative  sources  of raw
materials or modify our product  formulations if the cost or availability of the
raw materials that we currently use become prohibitive.


                                       12



IF INITIAL PURCHASERS OF OUR PRODUCTS DO NOT PURCHASE SIGNIFICANT QUANTITIES, IT
COULD DELAY THE INTRODUCTION AND MARKET ACCEPTANCE OF OUR PRODUCTS

     It will be  important  for our  licensees  and joint  venture  partners  to
identify and obtain contractual commitments from major customers for substantial
quantities of product.  If initial  purchasers of our products do not ultimately
purchase  significant  quantities or continue to purchase on a repeat basis,  it
will delay our  ability to realize  meaningful  royalty  revenues  from sales of
those products.

WE DO NOT OWN THE TECHNOLOGY NECESSARY TO MANUFACTURE EARTHSHELL PACKAGING(R)

     EarthShell  Packaging(R) is based primarily on patented  composite material
technology  licensed  on an  exclusive  worldwide  basis from EKI,  the  largest
stockholder  of the Company,  and to a lesser  extent,  on a limited  exclusive,
worldwide  basis from the Biotec Group.  The Company does not own the technology
necessary to manufacture EarthShell Packaging(R) and is dependent upon a license
agreement  with EKI (the  "Licensing  Agreement")  to use that  technology.  The
licensed  technology  is limited  to the  development,  manufacture  and sale of
specified foodservice disposables for use in the foodservice industry, and there
is no right to  exploit  opportunities  to apply this  technology  or improve it
outside this field of use. If EKI were to file for or be declared bankrupt,  the
Company  would likely be able to retain its rights  under the License  Agreement
with respect to U.S. patents;  however, it is possible that steps could be taken
to  terminate   its  rights  under  the  License   Agreement   with  respect  to
international  patents.  EKI is the  largest  stockholder  of the  Company,  and
conflicts  could arise with regard to performance  under the License  Agreement,
corporate  opportunities  or time  devoted  to the  business  of the  Company by
officers and employees of EKI.

OUR   OPERATIONS   ARE  SUBJECT  TO   REGULATION  BY  THE  U.S.  FOOD  AND  DRUG
ADMINISTRATION

     The  manufacture,  sale and use of EarthShell  Packaging(R)  are subject to
regulation  by the U.S.  Food and Drug  Administration  (the  "FDA").  The FDA's
regulations are concerned with substances used in food packaging materials,  not
with  specific  finished  food  packaging  products.  Thus,  food  and  beverage
containers are in compliance  with FDA regulations if the components used in the
food and  beverage  containers:  (i) are  approved by the FDA as  indirect  food
additives for their  intended uses and comply with the  applicable  FDA indirect
food additive  regulations;  or (ii) are generally  recognized as safe for their
intended uses and are of suitable  purity for those  intended  uses. The Company
believes that EarthShell  Packaging(R) plates,  bowls and hinged-lid  containers
and all other  current and  prototype  EarthShell  Packaging(R)  products of the
Company are in compliance  with all  requirements  of the FDA and do not require
additional FDA approval.  However, the FDA may not agree with these conclusions,
which could have a material adverse affect on our business operations.

                         RISKS RELATED TO THIS OFFERING

FUTURE SALES BY OUR  STOCKHOLDERS  MAY ADVERSELY  AFFECT OUR STOCK PRICE AND OUR
ABILITY TO RAISE FUNDS IN NEW STOCK OFFERINGS

     Sales of our common  stock in the public  market  following  this  offering
could lower the market  price of our common  stock.  Sales may also make it more
difficult for us to sell equity securities or  equity-related  securities in the
future at a time and price that our  management  deems  acceptable or at all. Of
the  19,315,188  shares of common  stock  outstanding  as of February  14, 2006,
11,050,307 shares are, or will be, freely tradable without  restriction,  unless
held by our "affiliates".  The remaining 8,264,881 shares of common stock, which
will be held by existing stockholders, including the officers and directors, are
"restricted  securities"  and  may  be  resold  in the  public  market  only  if
registered or pursuant to an exemption from  registration.  Some of these shares
may be resold under Rule 144.

EXISTING  SHAREHOLDERS  WILL  EXPERIENCE  SIGNIFICANT  DILUTION FROM OUR SALE OF
SHARES PURSUANT TO THE PURCHASE AGREEMENT

     The sale of shares pursuant to the Purchase  Agreement with Cornell Capital
Partners will have a dilutive impact on our  stockholders.  For example,  if the
offering  occurred  on  September  30,  2005 at an assumed  conversion  price of
$1.6456  per share  (eighty-eight  percent  (88%) of the  average of the two (2)
lowest  volume  weighted  average  prices  during the ten (10) days  immediately
preceding a recent  trading  date),  the new  stockholders  would  experience an
immediate dilution in the net tangible book value of $1.7097 per share. Dilution
per share at prices of $1.2342,  $0.8228 and $0.4114 per share would be $1.4072,
$1.1048 and $0.8023,  respectively.  As a result, our net income per share could
decrease  in future  periods,  and the market  price of our common  stock  could
decline. In addition, the lower our stock price, the more shares of common stock
we will have to convert  under the  Purchase  Agreement.  If our stock  price is
lower, then our existing stockholders would experience greater dilution.


                                       13



UNDER THE PURCHASE  AGREEMENT  CORNELL  CAPITAL  PARTNERS WILL PAY LESS THAN THE
THEN-PREVAILING MARKET PRICE OF OUR COMMON STOCK

     Pursuant to the Purchase  Agreement,  Cornell Capital Partners will convert
the December  Debentures into shares of EarthShell's  common stock at a discount
equal to eighty-eight  percent (88%) of the average of the two (2) lowest volume
weighted average prices during the ten (10) days immediately  preceding the date
of  conversion.  The common stock to be issued will be at a twelve percent (12%)
discount to the two (2) lowest  volume  weighted  average  prices during the ten
(10) days immediately preceding the date of conversion.  Based on this discount,
Cornell  Capital  Partners  will have an  incentive  to convert  immediately  to
realize the gain on the twelve percent (12%) discount.  These  discounted  sales
could cause the price of our common stock to decline, based on increased selling
of the Company's common stock.

THE SELLING  STOCKHOLDERS  MAY SELL THEIR  SHARES OF COMMON STOCK IN THE MARKET,
WHICH SALES MAY CAUSE OUR STOCK PRICE TO DECLINE

     The selling  stockholders  may sell in the public  market up to  10,327,844
shares of common stock being registered in this offering.  That means that up to
10,327,844  shares may be sold  pursuant to this  Registration  Statement.  Such
sales may cause our stock price to decline.  The officers  and  Directors of the
Company and those  stockholders  who are significant  shareholders as defined by
the SEC will continue to be subject to the provisions of various insider trading
and rule 144 regulations.

THE PRICE YOU PAY IN THIS  OFFERING  WILL  FLUCTUATE  AND MAY BE HIGHER OR LOWER
THAN THE PRICES PAID BY OTHER PERSONS PARTICIPATING IN THIS OFFERING

     The price in this offering will fluctuate  based on the  prevailing  market
price of the common stock on the Over-the-Counter  Bulletin Board.  Accordingly,
the price you pay in this  offering  may be higher or lower than the prices paid
by other persons participating in this offering.

OUR COMMON STOCK IS DEEMED TO BE "PENNY STOCK", WHICH MAY MAKE IT MORE DIFFICULT
FOR INVESTORS TO SELL THEIR SHARES DUE TO SUITABILITY REQUIREMENTS

     Our common  stock is deemed to be "penny  stock" as that term is defined in
Rule 3a51-1  promulgated  under the Securities  Exchange Act of 1934, as amended
(the "Exchange Act"). Penny stocks are stock:

     o    With a price of less than $5.00 per share;

     o    That are not traded on a "recognized" national exchange;

     o    Whose prices are not quoted on the Nasdaq  automated  quotation system
          (Nasdaq  listed  stock  must still have a price of not less than $5.00
          per share); or

     o    In issuers  with net  tangible  assets less than $2.0  million (if the
          issuer has been in continuous  operation for at least three (3) years)
          or $5.0 million (if in  continuous  operation  for less than three (3)
          years),  or with  average  revenues of less than $6.0  million for the
          last three (3) years.

     Broker/dealers  dealing in penny stocks are  required to provide  potential
investors  with a  document  disclosing  the  risks of penny  stocks.  Moreover,
broker/dealers  are required to determine whether an investment in a penny stock
is a suitable  investment for a prospective  investor.  These  requirements  may
reduce  the  potential  market for our common  stock by  reducing  the number of
potential investors. This may make it more difficult for investors in our common
stock to sell  shares to third  parties or to  otherwise  dispose of them.  This
could cause our stock price to decline.


                                       14



                           FORWARD-LOOKING STATEMENTS

     This  Prospectus  contains  certain  forward-looking  statements  regarding
management's  plans and objectives  for future  operations  including  plans and
objectives  relating  to our  planned  marketing  efforts  and  future  economic
performance.  The  forward-looking  statements and associated risks set forth in
this  Prospectus  include or relate to, among other  things,  (a) our  projected
sales and profitability,  (b) our growth  strategies,  (c) anticipated trends in
our industry, (d) our ability to obtain and retain sufficient capital for future
operations,  and (e) our anticipated needs for working capital. These statements
may be found under "Management's  Discussion and Analysis of Financial Condition
and Results of  Operations"  and  "Description  of  Business" as well as in this
Prospectus generally.  Actual events or results may differ materially from those
discussed  in  forward-looking  statements  as  a  result  of  various  factors,
including,  without  limitation,  the risks  outlined  under "Risk  Factors" and
matters  described  in this  Prospectus  generally.  In light of these risks and
uncertainties,  there can be no assurance  that the  forward-looking  statements
contained in this Prospectus will in fact occur.

     The  forward-looking  statements  herein are based on current  expectations
that  involve  a  number  of  risks  and  uncertainties.   Such  forward-looking
statements  are based on  assumptions  that  there will be no  material  adverse
competitive or technological  change in conditions in our business,  that demand
for our products will significantly  increase,  that our Chief Executive Officer
and Chief  Financial  Officer will remain  employed as such,  that our forecasts
accurately  anticipate market demand, and that there will be no material adverse
change in our operations or business or in governmental regulations affecting us
or our manufacturers  and/or suppliers.  The foregoing  assumptions are based on
judgments with respect to, among other things, future economic,  competitive and
market conditions,  and future business decisions, all of which are difficult or
impossible  to predict  accurately  and many of which are  beyond  our  control.
Accordingly,   although  we  believe  that  the   assumptions   underlying   the
forward-looking statements are reasonable, any such assumption could prove to be
inaccurate and therefore there can be no assurance that the results contemplated
in  forward-looking  statements  will be  realized.  In  addition,  as disclosed
elsewhere in the "Risk Factors" section of this  Prospectus,  there are a number
of other risks  inherent in our  business and  operations  which could cause our
operating  results to vary  markedly  and  adversely  from prior  results or the
results contemplated by the forward-looking  statements.  Growth in absolute and
relative amounts of cost of goods sold and selling,  general and  administrative
expenses or the occurrence of extraordinary events could cause actual results to
vary materially from the results contemplated by the forward-looking statements.
Management decisions,  including budgeting,  are subjective in many respects and
periodic  revisions  must be made to  reflect  actual  conditions  and  business
developments,  the  impact  of which may  cause us to alter  marketing,  capital
investment and other  expenditures,  which may also materially  adversely affect
our results of operations. In light of significant uncertainties inherent in the
forward-looking  information included in this Prospectus,  the inclusion of such
information should not be regarded as a representation by us or any other person
that our objectives or plans will be achieved.

     Some  of  the  information  in  this  Prospectus  contains  forward-looking
statements that involve  substantial risks and  uncertainties.  Any statement in
this  Prospectus  and in the  documents  incorporated  by  reference  into  this
Prospectus  that  is  not  a  statement  of an  historical  fact  constitutes  a
"forward-looking  statement".  Further,  when we use the words "may",  "expect",
"anticipate",  "plan",  "believe",  "seek",  "estimate",  "internal" and similar
words,  we intend to identify  statements and  expressions  that may be forward-
looking  statements.  We believe it is important to  communicate  certain of our
expectations to our investors.  Forward-looking statements are not guarantees of
future performance. They involve risks, uncertainties and assumptions that could
cause our  future  results to differ  materially  from  those  expressed  in any
forward-looking  statements.  Many  factors are beyond our ability to control or
predict.  You are  accordingly  cautioned  not to place  undue  reliance on such
forward-looking statements.  Important factors that may cause our actual results
to differ from such forward-looking  statements include, but are not limited to,
the risk factors  discussed  below.  Before you invest in our common stock,  you
should be aware that the occurrence of any of the events  described  under "Risk
Factors"  below or elsewhere in this  Prospectus  could have a material  adverse
effect on our business,  financial condition and results of operation. In such a
case, the trading price of our common stock could decline and you could lose all
or part of your investment.


                                       15



                              SELLING STOCKHOLDERS

     The   following   table   presents   information   regarding   the  selling
stockholders.  The selling stockholders are the entities who have assisted in or
provided  financing to EarthShell.  A description of each selling  stockholder's
relationship to EarthShell and how each selling stockholder  acquired the shares
to be sold in this offering is detailed in the information immediately following
this table.

     The selling  shareholders  may not choose to sell all of the shares covered
by this registration statement, or, under certain market conditions,  may not be
entitled  to  convert  and sell all of the shares  covered  by their  respective
registration or conversion agreements.



                                                                                 PERCENTAGE
                                                  PERCENTAGE                        OF
                                                      OF           MAXIMUM       OUTSTANDING
                                                  OUTSTANDING     NUMBER OF     SHARES WHICH                       PERCENTAGE
                                   SHARES           SHARES      SHARES TO BE       MAY BE                            OF SHARES
                               BENEFICIALLY      BENEFICIALLY      ACQUIRED       ACQUIRED                         BENEFICIALLY
                                   OWNED            OWNED         PURSUANT TO    PURSUANT TO    SHARES TO BE         OWNED
                                  BEFORE            BEFORE       THE PURCHASE   THE PURCHASE     SOLD IN THE         AFTER
  SELLING STOCKHOLDER            OFFERING        OFFERING (1)     AGREEMENT      AGREEMENT        OFFERING         OFFERING (1)
  -------------------           ----------        ----------      ----------     ----------      ----------        ----------
                                SHARES ACQUIRED IN FINANCING TRANSACTIONS WITH EARTHSHELL
                                                                                            
Cornell Capital
  Partners, LP                     804,050(2)           4.16%      6,700,000(4)       34.69%      7,504,050(4)          38.85%
Highgate House Funds,
  Ltd.                             364,500(3)           1.89%             --             --         364,500              1.89%

                                         DEBT RESTRUCTURING AND SETTLEMENT TRANSACTIONS WITH EARTHSHELL

Islandia, L.P.                     100,000                 *              --             --         100,000                 *
Midsummer Investment,
  Ltd. (5)                         175,000                 *              --             --         175,000                 *
Omicron Master Trust(6)            187,500                 *              --             --         187,500                 *
Roth Capital Partners,
  LLC                              246,310(7)           1.28%             --             --         246,310(7)           1.28%
SF Capital Partners Ltd.         1,000,000              5.18%             --             --       1,000,000              5.18%
Straus - GEPT L.P.                  36,250                 *              --             --          26,250                 *
Straus Partners L.P. (8)            63,750                 *              --             --          48,750                 *
Vam Dam Machine Corp.               75,000                 *              --             --          75,000                 *
Alcalde & Fay                       50,917                 *              --             --          50,917                 *

                                                      EARTHSHELL ASIA TRANSACTION

Ying Wang                           83,333                o*              --             --          83,333                 *
Monty Waltz                         38,333                o*              --             --          33,333                 *
Greg C. Hoffman                  1,231,535(9)           6.39%             --             --          66,668                 *
Steven L. Galvanoni                746,799(10)          3.87%             --             --          83,333                 *
  Trust

                                                        CONSULTANTS AND OTHERS

Crown Investment
  Banking, Inc.                      6,450                 *              --             --           6,450                 *
Sloan Securities
  Corporation                        6,450                 *              --             --           6,450                 *
Mr. Benton Wilcoxon                190,000(11)             *              --             --         190,000(11)             *
Mr. Douglas Metz                    81,000(12)             *              --             --          80,000                 *
                                ----------        ----------      ----------     ----------      ----------        ----------
Total                            5,487,177             28.41%      6,700,000          34.69%     10,327,844             53.47%
                                ==========        ==========      ==========     ==========      ==========        ==========


--------------------------------------
*    Less than one percent (1%).

(1)  Applicable  percentage of ownership is based on 19,315,188 shares of common
     stock  outstanding  as of  February  14,  2006,  together  with  securities
     exercisable  or  convertible  into shares of common stock within sixty (60)
     days of February 14, 2006, for each  stockholder.  Beneficial  ownership is
     determined  in  accordance  with the rules of the  Securities  and Exchange
     Commission and generally  includes voting or investment  power with respect
     to securities.  Shares of common stock subject to securities exercisable or
     convertible  into shares of common stock that are currently  exercisable or
     exercisable  within  sixty (60) days of February  14, 2006 are deemed to be
     beneficially owned by the person holding such securities for the purpose of
     computing the  percentage of ownership of such person,  but are not treated
     as outstanding for the purpose of computing the percentage ownership of any
     other  person.  Note that  affiliates  are  subject to Rule 144 and Insider
     Trading regulations - percentage computation is for form purposes only.


                                       16



(2)  Represents  143,550  shares  of common  stock  issued  to  Cornell  Capital
     Partners  on or about  March  23,  2005,  in  connection  with a  financing
     transaction and 660,500 shares of common stock underlying warrants.

(3)  Represents 364,500 shares of common stock underlying warrants.

(4)  Includes  6,700,000 shares that may be acquired by Cornell Capital Partners
     pursuant  to the  Purchase  Agreement,  143,550  shares  issued to  Cornell
     Capital Partners,  on or about March 23, 2005, in connection with financing
     transaction and 660,500 shares of common stock underlying  warrants.  Under
     the  purchase  agreement,  Cornell  has the  right  to  convert  up to $4.5
     million, plus accrued interest, into shares of EarthShell common stock over
     a period of time.  Assuming the market price for EarthShell common stock is
     at or above $3 per share at the time of conversion, EarthShell will need to
     deliver  approximately  1.65 million  shares.  In the event that the market
     price for EarthShell  common stock is less than $3 per share at the time of
     the  conversion,  the conversion  price will be adjusted to 88% of the fair
     market  value of  EarthShell  common  stock at the time of the  conversion.
     Because of the potentially  variable nature of the future conversion price,
     pursuant to the  Purchase  Agreement,  EarthShell  has agreed to register a
     number of  shares  equal to 4 times the  number  of  shares  that  would be
     required to convert the full $4.5 million, plus accrued interest, at $3 per
     share.

(5)  Midsummer Capital,  LLC is the investment  manager to Midsummer  Investment
     Ltd. By virtue of such relationship,  Midsummer Capital,  LLC may be deemed
     to have  dispositive  power over the shares owned by  Midsummer  Investment
     Ltd. Midsummer Capital,  LLC disclaims beneficial ownership of such shares.
     Mr. Michel Amsalem and Mr. Scott Kaufman have delegated  authority from the
     members  of  Midsummer  Capital,  LLC with  respect to the shares of common
     stock owned by Midsummer Investment Ltd. Messrs. Amsalem and Kaufman may be
     deemd to share  dispositive power over the shares of our common stock owned
     by  Midsummer   Investment  Ltd.  Messrs.   Amsalem  and  Kaufman  disclaim
     beneficial  ownership of such shares of our common stock and neither person
     has any legal right to maintain such delegated authority.

(6)  Omicron Capital,  L.P., a Delaware limited partnership ("Omicron Capital"),
     serves as investment  manager to Omicron Master Trust, a trust formed under
     the  laws  of  Bermuda  ("Omicron"),  Omicron  Capital,  Inc.,  a  Delaware
     corporation  ("OCI"),  serves as general  partner of Omicron  Capital,  and
     Winchester  Global  Trust  Company  Limited  ("Winchester")  serves  as the
     trustee of Omicron.  By reason of such  relationships,  Omicron Capital and
     OCI may be deemed to share  dispositive power over the shares of our common
     stock owned by Omicron,  and  Winchester  may be deemed to share voting and
     dispositive  power over the shares of our common  stock  owned by  Omicron.
     Omicron Capital,  OCI and Winchester disclaim beneficial  ownership of such
     shares of our common stock.  Omicron  Capital has delegated  authority from
     the board of directors of Winchester  regarding  the  portfolio  management
     decisions  with respect to the shares of common stock owned by Omicron and,
     as of June 9, 2005,  Mr.  Olivier H.  Morali  and Mr.  Bruce T.  Bernstein,
     officers of OCI, have  delegated  authority  from the board of directors of
     OCI regarding the portfolio  management  decisions of Omicron  Capital with
     respect to the shares of common  stock owned by Omicron.  By reason of such
     delegated  authority,  Messrs.  Morali and Bernstein may be deemed to share
     dispositive  power over the shares of our common  stock  owned by  Omicron.
     Messrs.  Morali and Bernstein disclaim beneficial  ownership of such shares
     of our common  stock and  neither of such  persons  has any legal  right to
     maintain  such  delegated  authority.  No other  person  has sole or shared
     voting or dispositive  power with respect to the shares of our common stock
     being  offered  by  Omicron,  as those  terms are used for  purposes  under
     Regulation  13D-G  of the  Securities  Exchange  Act of 1934,  as  amended.
     Omicron and Winchester are not "affiliates" of one another, as that term is
     used for purposes of the Securities Exchange Act of 1934, as amended, or of
     any other  person named in this  Prospectus  as a selling  stockholder.  No
     person or "group" (as that term is used in Section 13(d) of the  Securities
     Exchange Act of 1934, as amended,  or the SEC's Regulation  13D-G) controls
     Omicron and Winchester.

(7)  Consists of 246,310 shares of common stock underlying warrants.

(8)  Straus  Partners L.P. is an entity under common  control with Straus - GEPT
     L.P. and its shares may be aggregated with Straus GEPT L.P. for purposes of
     determining beneficial ownership.

(9)  Includes  66,668  shares of common stock to be  registered in this offering
     and 664,867  shares  underlying  warrants to purchase  common  stock.  Also
     includes  500,000  shares  of common  stock  regarding  which  shares it is
     possible that a third party may assert disputed competing claims to some or
     all such stock.

(10) Includes  warrants to purchase 363,466 shares of the Company's common stock
     and 83,333 shares that will be registered as part of this offering.


(11) Consists of 65,000 shares of common stock underlying  warrants at $3.00 per
     share and 125,000 shares of common stock  underlying  warrants at $4.00 per
     share.

(12) Consists of 80,000  shares of common  stock  underlying  warrants and 1,000
     shares of common stock.

     The  following   information   contains  a  description   of  each  selling
shareholder's  relationship  to  EarthShell  and how  each  selling  shareholder
acquired the shares to be sold in this offering is detailed  below.  None of the
selling  stockholders  have held a position or office, or had any other material
relationship, with the Company, except as follows:


SHARES TO BE ACQUIRED IN FINANCING TRANSACTIONS WITH EARTHSHELL

     Cornell  Capital  Partners,  LP. Cornell  Capital  Partners is the investor
pursuant to the Purchase  Agreement and a holder of the May Warrant,  the August
Warrant and the December Warrant.  All investment  decisions of, and control of,
Cornell Capital  Partners are held by its general partner,  Yorkville  Advisors,
LLC  ("Yorkville").  Mark Angelo,  the managing  member of Yorkville,  makes the
investment  decisions  on  behalf of and  controls  Yorkville.  Cornell  Capital
Partners  has  acquired or will  acquire  all shares  being  registered  in this
offering in financing  transactions  with  EarthShell.  Those  transactions  are
explained below:

      o     Purchase Agreement. On December 30, 2005, the Company entered into a
            Purchase  Agreement with Cornell Capital  Partners.  Pursuant to the
            Purchase  Agreement,  the Company issued to Cornell Capital Partners
            the  December   Debentures.   The  December   Debentures   shall  be
            convertible  into  shares of the  Company's  common  stock,  and the
            Company received  proceeds from the sale of the December  Debentures
            equal to $4,500,000 on January 6, 2006. The selling shareholders may
            not  choose to sell all of the shares  covered by this  registration
            statement, or, under certain market conditions,  may not be entitled
            to  convert  and sell all of the  shares  provided  covered by their
            respective registration or conversion agreements.


                                       17



          The  December  Debentures  are  secured  by (i) a  Pledge  and  Escrow
          Agreement,  by and among the  Company,  Cornell  Capital  Partners and
          David Gonzalez, Esq., (ii) an Insider Pledge and Escrow Agreement (the
          "IPEA"),  by and among the Company,  Cornell Capital  Partners,  David
          Gonzalez,  Esq.  and Mr.  Benton  Wilcoxon  and (iii) an  Amended  and
          Restated  Security  Agreement,  by and between the Company and Cornell
          Capital Partners. The December Debentures are secured by substantially
          all of the  Company's  assets,  have a three (3) year term and  accrue
          interest at twelve  percent  (12%) per annum.  Beginning 60 days after
          the  Securities   and  Exchange   Commission   ("SEC")   declares  the
          accompanying   registration   statement  effective,   Cornell  Capital
          Partners  is  entitled,  at its  option,  to  convert  and  sell up to
          $250,000 of the  principal  amount of the  December  Debentures,  plus
          accrued  interest,  into shares of the Company's common stock,  within
          any 30 day period at the lesser of (i) a price  equal to $3.00 or (ii)
          eighty-eight percent (88%) of the average of the two (2) lowest volume
          weighted  average  prices  of the  common  stock  during  the ten (10)
          trading days  immediately  preceding the conversion date, as quoted by
          Bloomberg,  LP. The  conversion  limitation of $250,000 per month does
          not apply if the  market  price is greater  than $3.00 per share.  The
          holder  of the  December  Debentures  may  not  convert  the  December
          Debentures or receive shares of the Company's  common stock as payment
          of interest  thereunder  to the extent such  conversion  or receipt of
          such interest  payment  would result in the holder,  together with any
          affiliate  thereof,  beneficially  owning (as determined in accordance
          with  Section  13(d) of the Exchange  Act,  and the rules  promulgated
          thereunder)  in  excess  of 4.9% of the then  issued  and  outstanding
          shares of common stock,  including shares issuable upon conversion of,
          and payment of interest on, the December Debenture held by such holder
          after application of this 4.9% restriction.  This 4.9% restriction may
          be  waived by a holder  (but  only as to  itself  and not to any other
          holder)  upon not less than  sixty-five  (65) days prior notice to the
          Company.

          The Company may redeem,  with three (3) business days advance  written
          notice  to  Cornell  Capital  Partners,   a  portion  or  all  amounts
          outstanding  under the December  Debentures prior to the maturity date
          provided that the closing bid price of the Company's  common stock, as
          reported  by  Bloomberg,  LP,  is less  than  $3.00 at the time of the
          redemption  notice.  The  Company  shall  pay an  amount  equal to the
          principal amount being redeemed plus a redemption premium equal to ten
          percent  (10%) of the  principal  amount being  redeemed,  and accrued
          interest, to be delivered to the Cornell Capital Partners on the third
          (3rd) business day after the  redemption  notice,  provided,  however,
          this redemption premium does not apply until the outstanding principal
          balance of the December  Debentures have been reduced by $2.5 million.
          The amount  that  Cornell  may  convert  in any 30 day period  will be
          reduced by the amount that the Company redeems.

          Under the purchase  agreement,  Cornell has the right to convert up to
          $4.5 million, plus accrued interest,  into shares of EarthShell common
          stock over a period of time.  Assuming the market price for EarthShell
          common  stock is at or above $3 per  share at the time of  conversion,
          EarthShell will need to deliver  approximately 1.65 million shares. In
          the event that the market  price for  EarthShell  common stock is less
          than $3 per share at the time of the conversion,  the conversion price
          will be adjusted to 88% of the fair market value of EarthShell  common
          stock  at the  time  of the  conversion.  Because  of the  potentially
          variable  nature  of the  future  conversion  price,  pursuant  to the
          Purchase  Agreement,  EarthShell  has  agreed to  register a number of
          shares equal to 4 times the number of shares that would be required to
          convert the full $4.5 million, plus accrued interest, at $3 per share.


     o    May  Warrant.  On May 26,  2005,  the  Company  issued a common  stock
          purchase  warrant to Cornell  Capital  Partners  to  purchase  625,000
          shares of common  stock of the Company.  This May Warrant  expires the
          earlier of one (1) year or the date that  2,500,000 is repaid,  has an
          exercise price that was adjusted to $3.00 per share of common stock as
          of  December  30,  2005 and has "piggy  back" and demand  registration
          rights. These shares are being registered in this offering.

     o    August  Warrant.  In August  2005,  the Company  issued a common stock
          purchase warrant to Cornell Capital Partners to purchase 50,000 shares
          of common stock of the Company as consideration  for consolidating two
          (2)  promissory  notes (the "CCP Notes") and  extending  the date upon
          which  amortization  and repayment of the CCP Notes is to begin.  This
          August Warrant expires two (2) years from the date of issuance, has an
          exercise price of $3.00 per share of common stock and has "piggy back"
          registration  and demand rights.  These shares are being registered in
          this offering.

     o    December Warrant.  On December 30, 2005, the Company issued to Cornell
          Capital  Partners a common  stock  purchase  warrant to purchase up to
          350,000 shares of common stock of the Company.  This December  Warrant
          has an exercise  price of $4.00 per share,  expires two (2) years from
          the date it was issued and has  "piggy  back" and demand  registration
          rights.  Under  certain  circumstances,  the $4.00  exercise  price is
          subject  to  adjustment  downward  to a price not less than  $3.00 per
          share. These shares are being registered in this offering.


                                       18



     There are  certain  risks  related  to sales by Cornell  Capital  Partners,
including:

     o    The outstanding  shares will be issued upon conversion of the December
          Debentures  based on a twelve  percent  (12%)  discount  to the market
          price. As a result,  the lower the stock price around the time Cornell
          Capital  Partners is issued  shares,  the greater  chance that Cornell
          Capital  Partners  will  receive  more  shares.  This could  result in
          substantial  dilution  to the  interests  of other  holders  of common
          stock.

     o    To the extent Cornell  Capital  Partners  sells its common stock,  the
          common stock price may decrease  due to the  additional  shares in the
          market.  This could allow  Cornell  Capital  Partners to sell  greater
          amounts of common stock,  the sales of which would further depress the
          stock price.

     o    The significant  downward pressure on the price of the common stock as
          Cornell Capital Partners sells material amounts of common stocks could
          encourage  short  sales by third  parties.  This could  place  further
          downward pressure on the price of the common stock.

      Highgate House Funds,  Ltd. All of the investment  decisions for Hightgate
House Funds are made by its portfolio manager, Mark Angelo.  Control of Highgate
House  Funds is held by its  general  partner,  Yorkville  Advisors,  LLC.  Mark
Angelo,  the  managing  member  of  Yorkville  Advisors,  makes  the  investment
decisions on behalf of and controls Yorkville Advisors. Highgate House Funds has
acquired  all of the shares  being  registered  in this  offering  in  financing
transactions with EarthShell.

SHARES  ACQUIRED  IN  DEBT   RESTRUCTURING  AND  SETTLEMENT   TRANSACTIONS  WITH
EARTHSHELL

     Islandia,  L.P.  Pursuant to an amended  and  restated  debenture  purchase
agreement dated September 29, 2004, in connection with the  restructuring of its
debt and  settlement of $400,000 in convertible  debentures  issued to Islandia,
L.P. in July, 2004, the Company issued 100,000 shares of its unregistered common
stock to  Islandia,  L.P.  in  settlement  of the  Company's  default  under the
debentures.  These shares are being registered in this offering.  All investment
decisions of, and control of, Islandia,  L.P. are held by its parent, John Lang,
Inc. Richard O. Berner makes the investment  decisions on behalf of and controls
John Lang, Inc.

     Midsummer  Investment,  Ltd. Pursuant to an amended and restated  debenture
purchase   agreement,   dated   September  29,  2004,  in  connection  with  the
restructuring  of the Company's  debt and  settlement of $600,000 in convertible
debentures issued to Midsummer Investment, Ltd. in July 2004, the Company issued
150,000 shares of its unregistered common stock to Midsummer Investment, Ltd. in
settlement of the Company's default under the debentures.  In February 2006, the
Company  issued to Midsummer an  additional  25,000  shares of its  unregistered
common stock in settlement of certain claims relating to the  settlement.  These
shares  are being  registered  in this  offering.  Michel A.  Amsalem  and Scott
Kaufman  make the  investment  decisions  on  behalf  of and  control  Midsummer
Investment, Ltd.

     Omicron  Master  Trust.  Pursuant  to an  amended  and  restated  debenture
purchase   agreement,   dated   September  29,  2004,  in  connection  with  the
restructuring  of the Company's  debt and  settlement of $750,000 in convertible
debentures  issued to Omicron  Master Trust in July,  2004,  the Company  issued
187,500  shares of its  unregistered  common  stock to Omicron  Master  Trust in
settlement of the Company's default under the debentures. These shares are being
registered in this offering.  Bruce Bernstein makes the investment  decisions on
behalf of Omicron Master Trust.

     Roth Capital  Partners,  LLC.  Pursuant to a  convertible  and common stock
warrant and an additional  common stock  warrant,  both dated March 3, 2003, the
Company issued 246,310 warrants  (post-split) to Roth Capital  Partners,  LLC to
purchase the Company's  common stock.  217,500 of these warrants expire on March
5, 2006 and have an exercise price of $7.20, and 28,810 of these warrants expire
on March 5, 2006 and have an  exercise  price of $10.08.  The shares  underlying
these warrants are being registered in this offering. Gordon Roth and Byron Roth
make the  investment  decisions on behalf of and control Roth Capital  Partners,
LLC.

     SF Capital  Partners  Ltd.  Pursuant to an amended and  restated  debenture
purchase   agreement,   dated   September  30,  2004,  in  connection  with  the
restructuring  of the Company's  debt and settlement of $4,500,000 in debentures
issued to SF Capital  Partners Ltd. ("SF Capital  Partners") in July,  2004, the
Company agreed to a settlement resulting in a $2,375,000  debenture  outstanding
to be converted, at SF Capital Partners' option, into 791,667 shares, subject to
a price protection clause, of the Company's  unregistered  common stock at $3.00
per share.  In January  2006,  SF Capital  Partners  converted  a portion of the
settlement  balance into  unregistered  shares of the Company's common stock. In
addition,  the Company  has agreed to register on behalf of SF Capital  partners
1,000,000  shares  of  the  Company's  common  stock  to be  available  for  the
conversion  of the  remaining  balance  owed to SF  Capital  and to pay  damages
stemming from the Company's non-performance under the reigistration right clause
of the settlement  agreement.  The shares  underlying this conversion  right and
settlement of claims are being registered in this offering.  Michael A. Roth and
Brian J. Stark make the investment decisions on behalf of SF Capital Partners.


                                       19



     Straus - GEPT L.P. Pursuant to an amended and restated  debenture  purchase
agreement, dated September 30, 2004, in connection with the restructuring of the
Company's debt and settlement of $105,000 in debentures  issued to Straus - GEPT
L.P. in July, 2004, the Company issued 26,250 shares of its unregistered  common
stock to Straus - GEPT L.P. in  settlement  of the  Company's  default under the
debentures.  These shares are being  registered in this offering.  Mickey Straus
makes the investment decisions on behalf of and controls Straus - GEPT L.P.

     Straus Partners L.P. Pursuant to an amended and restated debenture purchase
agreement, dated September 30, 2004, in connection with the restructuring of the
Company's  debt and  settlement  of  $195,000  in  debentures  issued  to Straus
Partners  L.P.  in  July,   2004,  the  Company  issued  48,750  shares  of  its
unregistered common stock to Straus Partners L.P. in settlement of the Company's
default  under  the  debentures.  These  shares  are  being  registered  in this
offering. Mickey Straus makes the investment decisions on behalf of and controls
Straus Partners L.P.

     Van Dam Machine Corp. In December  2005, in connection  with the settlement
of  litigation  between the Company and Van Dam Machine  Company ("Van Dam") the
Company agreed to issue 75,000 shares of its  unregistered  common stock.  These
shares are being  registered in this  offering.  John Sari makes the  investment
decisions on behalf of Van Dam..

     Alcalde & Fay. In November 2003 and December  2005,  the Company  agreed to
issue 2, 917 and 48,000 shares of its unregistered  common stock,  respectively,
in settlement of certain  accounts payable to Alcalde & Fay, a consultant to the
Company. These shares are being registered in this offering. Kevin Fay makes the
investment decisions on behalf of Alcalde & Fay.

EARTHSHELL ASIA TRANSACTION

     In December  2005,  in  connection  with a stock  purchase  agreement  with
EarthShell Asia dated August 22 which was subsequently amended and restated, the
Company  received  approximately  $800,000  and  issued  266,667  shares  of its
unregistered  common  stock.  All of these shares are to be  registered  in this
offering.  The  shares  were  issued to and are held by  various  principals  of
EarthShell Asia as follows:

     Ying  Wang.  Mr.  Ying  Wang  received   83,333  shares  of  the  Company's
unregistered common stock.

     Monty  Waltz.  Mr.  Monty Waltz  received  33,333  shares of the  Company's
unregistered common stock.

     Greg C.  Hoffman.  Mr.  Greg  C.  Hoffman  received  66,668  shares  of the
Company's unregistered common stock.

     Steven L. Galvanoni  Trust.  The Steven L. Galvanoni  Trust received 83,333
shares of the Company's  unregistered  common stock.  Mr. Steven Galvanoni makes
the investment decisions with respect to these shares.

CONSULTANTS AND OTHER SHAREHOLDERS

     Crown Investment  Banking,  Inc.  Pursuant to an engagement  letter entered
into with Crown  Investment  Banking,  Inc.  ("Crown")  on March 31,  2005,  the
Company  issued  6,450  shares of the  Company's  unregistered  common  stock in
consideration  for the services rendered by Crown in connection with the Company
obtaining financing. These shares are being registered in this offering. Todd K.
West and William Breece make the  investment  decisions on behalf of and control
Crown.

     Sloan  Securities   Corporation.   Sloan   Securities   Corporation  is  an
unaffiliated registered broker-dealer that has been retained by us in connection
with services provided pursuant to a financing  transaction with Cornell Capital
Partners. James C. Ackerman, Sloan Securities Corporation's President, makes the
investment  decisions on behalf of and controls  Sloan  Securities  Corporation.
Sloan  Securities  Corporation  received a fee of 6,450  shares of  unregistered
common  stock on or about  March  23,  2005.  These  shares  have  "piggy  back"
registration and demand rights and are being registered in this offering.


                                       20



     Mr. Benton Wilcoxon.  In consideration for Mr. Benton Wilcoxon pledging his
personal shares in Composite Technology Corporation as a guaranty for a security
agreement  entered  into  by  the  Company  with  Cornell  Capital  Partners  in
connection  with a financing  transaction,  the Company  issued a warrant to Mr.
Wilcoxon to purchase 65,000 shares of common stock of the Company at an exercise
price of $3.00 per share.  This warrant  expires on March 23, 2008. In addition,
in connection with the Company's  issuance and sale to Cornell Capital  Partners
of the December Debentures, the Company issued to Mr. Wilcoxon, in consideration
of his  pledge of shares of common  stock of  Composite  Technology  Corporation
pursuant to the terms of the IPEA, a warrant to purchase up to 125,000 shares of
common stock.  This warrant has an exercise price of $4.00 per share and expires
three  (3)  years  from the date it was  issued.  The  shares  underlying  these
warrants are being registered in this offering.  The Company also granted to Mr.
Wilcoxon a right of refusal to enter into a license agreement for certain of the
Company's technology in certain Asian territories.

     Mr. Douglas Metz. In consideration for consulting  services rendered by Mr.
Douglas Metz in connection  with the Company  obtaining  financing,  the Company
issued a warrant to Mr. Metz to purchase  80,000  shares of common  stock of the
Company at an exercise price of $3.00 per share.  This warrant  expires on March
23,  2008.  The shares  underlying  this  warrant are being  registered  in this
offering.

     With respect to the sale of unregistered  securities  referenced above, all
transactions  were exempt  from  registration  pursuant  to Section  4(2) of the
Securities  Act  of  1933,  as  amended  (the  "1933  Act"),  and  Regulation  D
promulgated  under the 1933 Act. In each  instance,  the purchaser had access to
sufficient  information  regarding  the  Company  so  as  to  make  an  informed
investment  decision.  More  specifically,  we had a reasonable basis to believe
that each purchaser was an  "accredited  investor" as defined in Regulation D of
the  1933  Act  and  otherwise  had  the  requisite  sophistication  to  make an
investment in our securities.


                                       21



                                 USE OF PROCEEDS

      This Prospectus relates to shares of our common stock that may be offered
and sold from time to time by certain selling stockholders. There will be no
proceeds to us from the sale of shares of common stock in this offering.
However, we did receive proceeds from the sale and issuance to Cornell Capital
Partners of the December Debentures pursuant to the Purchase Agreement equal to
$4,500,000 which the Company received on January 6, 2006, of which approximately
$2.6 million was used to payoff the existing $2.5 million promissory note to
Cornell and Highgate. We received $800,000 from the sale of common stock to
EarthShell Asia. We will also receive proceeds upon the exercise of warrants
held by our several selling stockholders in this offering.


                                       22



                                    DILUTION

      The net tangible book value of EarthShell as of September 30, 2005 was
$(12,562,225) or $(0.6753) per share of common stock. Net tangible book value
per share is determined by dividing the tangible book value of the Company
(total tangible assets less total liabilities) by the number of outstanding
shares of our common stock. Since this offering is being made solely by the
selling stockholders and none of the proceeds will be paid to EarthShell, our
net tangible book value will be unaffected by this offering. Our net tangible
book value and our net tangible book value per share, however, will be impacted
by the common stock to be issued from time to time to Cornell Capital Partners
upon conversion of the December Debentures pursuant to the Purchase Agreement.
The amount of dilution will depend on the conversion price (eighty-eight percent
(88%) of the average of the two (2) lowest volume weighted average prices of the
common stock during the ten (10) trading days immediately preceding the date of
conversion) and number of shares to be issued pursuant to the Purchase
Agreement. The following example shows the dilution to new investors at an
assumed conversion price of $1.6456 per share.

     If we assume that  EarthShell  issued  6,700,000  shares of common stock to
Cornell Capital Partners (i.e., the number of shares registered in this offering
pursuant to the Purchase  Agreement) upon conversion of the December  Debentures
pursuant to the Purchase Agreement at an assumed conversion price of $1.6456 per
share  (eighty-eight  percent  (88%) of the average of the two (2) lowest volume
weighted  average  market prices of the common stock during the ten (10) trading
days  immediately  preceding a recent  trading date) less  offering  expenses of
$85,000,  our net tangible  book value as of September  30, 2005 would have been
($8,147,225)  or  ($.3818)  per  share.  Such an  offering  would  represent  an
immediate  increase  in net  tangible  book value to  existing  stockholders  of
$0.6112 per share and an immediate  dilution to new  stockholders of $1.7097 per
share. The following table illustrates the per share dilution:

Assumed conversion price per share                                      $1.6456
Net tangible book value per share before this offering      ($0.6753)
Increase attributable to new investors                       $0.2935
                                                          ----------
Net tangible book value per share after this offering                  ($0.3818)
                                                                    -----------
Dilution per share to new stockholders                                  $2.0274
                                                                    ===========

     The  conversion  price of our  common  stock is based on the  then-existing
market price. In order to give prospective investors an idea of the dilution per
share they may  experience,  we have  prepared the  following  table showing the
dilution per share at various assumed conversion prices:

                                                              DILUTION
        ASSUMED CONVERSION      NO. OF SHARES TO BE           PER SHARE
               PRICE                   ISSUED             TO NEW INVESTORS
        -------------------- ------------------------ ---------------------
             $1.6456                  2,734,565(1)             $2.0274
             $1.2342                  3,646,087                $1.6004
             $0.8228                  5,469,130                $1.1613
             $0.4114                  6,700,000                $0.8023

(1)  This represents the maximum number of shares of common stock that are being
     registered pursuant to the Purchase Agreement.


                                       23



                              PLAN OF DISTRIBUTION

     The selling  stockholders  have advised us that the sale or distribution of
our common stock owned by the selling  stockholders may be effected  directly to
purchasers by the selling  stockholders as principals or through one (1) or more
underwriters,  brokers,  dealers  or  agents  from  time  to time in one or more
transactions (which may involve crosses or block transactions) (i) on the on the
Over-the-Counter Bulletin Board or in any other market on which the price of our
shares of common stock are quoted or (ii) in transactions  otherwise than on the
Over-the-Counter Bulletin Board or in any other market on which the price of our
shares of common stock are quoted.  Any of such  transactions may be effected at
market  prices  prevailing  at the  time of  sale,  at  prices  related  to such
prevailing market prices, at varying prices determined at the time of sale or at
negotiated  or  fixed  prices,  in  each  case  as  determined  by  the  selling
stockholders or by agreement between the selling  stockholders and underwriters,
brokers,  dealers or agents, or purchasers.  If the selling  stockholders effect
such  transactions  by  selling  their  shares  of  common  stock to or  through
underwriters, brokers, dealers or agents, such underwriters, brokers, dealers or
agents  may  receive  compensation  in the  form of  discounts,  concessions  or
commissions  from the selling  stockholders  or commissions  from  purchasers of
common stock for whom they may act as agent  (which  discounts,  concessions  or
commissions as to particular underwriters,  brokers, dealers or agents may be in
excess of those customary in the types of transactions involved).

     On December 30, 2005,  EarthShell  entered into a Purchase  Agreement  with
Cornell  Capital  Partners  pursuant  to which the  Company  issued  and sold to
Cornell  Capital  Partners  the  secured  December   Debentures.   The  December
Debentures  shall be convertible  into shares of the Company's common stock, and
the Company is  registering  6,700,000  shares in  connection  with the Purchase
Agreement.  The Company  received  proceeds equal to $4,500,000 from the sale of
the December  Debentures on January 6, 2006, of which approximately $2.6 million
was used to payoff the  existing  $2.5  million  promissory  note to Cornell and
Highgate.

     The December  Debentures are secured by (i) a Pledge and Escrow  Agreement,
by and among the Company,  Cornell Capital Partners,  and David Gonzalez,  Esq.,
(ii) an Insider Pledge Agreement and Escrow Agreement (the "IPEA"), by and among
the Company,  Cornell  Capital  Partners,  David  Gonzalez,  Esq. and Mr. Benton
Wilcoxon and (iii) an Amended and Restated  Security  Agreement,  by and between
the Company and Cornell Capital Partners. The December Debentures are secured by
substantially all of the Company's assets, have a three (3) year term and accrue
interest  at  twelve  percent  (12%)  per  annum.  Beginning  60 days  after the
Securities   and  Exchange   Commission   ("SEC")   declares  the   accompanying
registration  statement effective,  Cornell Capital Partners is entitled, at its
option,  to  convert  and sell up to  $250,000  of the  principal  amount of the
December Debentures,  plus accrued interest, into shares of the Company's common
stock,  within any 30 day period at the lesser of (i) a price  equal to $3.00 or
(ii)  eighty-eight  percent  (88%) of the  average of the two (2) lowest  volume
weighted  average  prices of the common  stock  during the ten (10) trading days
immediately  preceding the  conversion  date,  as quoted by  Bloomberg,  LP. The
conversion  limitation  of $250,000 per month does not apply if the market price
is greater than $3.00 per share.




     The  holder  of the  December  Debentures  may  not  convert  the  December
Debentures  or  receive  shares of the  Company's  common  stock as  payment  of
interest  thereunder  to the extent such  conversion or receipt of such interest
payment  would  result  in the  holder,  together  with any  affiliate  thereof,
beneficially  owning (as  determined  in  accordance  with Section  13(d) of the
Securities  Exchange  Act  of  1934,  as  amended,  and  the  rules  promulgated
thereunder)  in  excess of 4.9% of the then  issued  and  outstanding  shares of
common  stock,  including  shares  issuable upon  conversion  of, and payment of
interest on, the December  Debentures  held by such holder after  application of
this 4.9%  restriction.  This 4.9%  restriction may be waived by the holder (but
only as to itself  and not to any other  holder)  upon not less than  sixty-five
(65) days prior notice to the Company.

     The Company may redeem, with three (3) business days advance written notice
to Cornell  Capital  Partners,  a portion or all amounts  outstanding  under the
December  Debentures  prior to the maturity  date  provided that the closing bid
price of the of the  Company's  common stock,  as reported by Bloomberg,  LP, is
less than $3.00 at the time of the redemption  notice.  The Company shall pay an
amount equal to the principal  amount being  redeemed plus a redemption  premium
equal to ten percent (10%) of the principal  amount being redeemed,  and accrued
interest,  to be  delivered to the Cornell  Capital  Partners on the third (3rd)
business day after the redemption  notice,  provided,  however,  this redemption
premium does not apply until the outstanding  principal  balance of the December
Debentures has been reduced by $2.5 million. The amount that Cornell may convert
in any 30 day period will be reduced by the amount that the Company redeems.

     In  connection  with the Purchase  Agreement,  on December  30,  2005,  the
Company issued to Cornell Capital  Partners the December  Warrant to purchase up
to 350,000 shares of common stock.  This December  Warrant has an exercise price
of $4.00 per share,  which may be adjusted under certain conditions to as low as
$3 per share and expires two (2) years from the date it was issued. Furthermore,
in connection with the Company's sale of December Debentures, the Company issued
to Mr. Benton Wilcoxon, in consideration of his pledge of shares of common stock
of Composite Technology Corporation pursuant to the terms of the IPEA, a warrant
to purchase up to 125,000  shares of common stock.  This warrant has an exercise
price of $4.00  per  share and  expires  three  (3)  years  from the date it was
issued.


                                       24



     Cornell Capital  Partners was formed in February 2000 as a Delaware limited
partnership.  Cornell Capital  Partners is a domestic hedge fund in the business
of investing in and financing  public  companies.  Cornell Capital Partners does
not intend to make a market in our stock or to otherwise  engage in  stabilizing
or other  transactions  intended to help  support the stock  price.  Prospective
investors  should take these factors into  consideration  before  purchasing our
common stock.

     Under the securities laws of certain states, the shares of common stock may
be sold in such states only through  registered or licensed  brokers or dealers.
The selling  stockholders are advised to ensure that any underwriters,  brokers,
dealers or agents effecting  transactions on behalf of the selling  stockholders
are  registered  to sell  securities in all fifty (50) states.  In addition,  in
certain states the shares of common stock may not be sold unless the shares have
been  registered  or  qualified  for  sale in such  state or an  exemption  from
registration or qualification is available and is complied with.

     We will pay all the  expenses  incident to the  registration,  offering and
sale  of  the  shares  of  common  stock  to the  public  hereunder  other  than
commissions, fees and discounts of underwriters, brokers, dealers and agents. If
any of these other expenses exists,  EarthShell expects the selling stockholders
to pay these  expenses.  Pursuant to the Purchase  Agreement,  we have agreed to
indemnify  Cornell Capital Partners and its controlling  persons against certain
liabilities,  including  liabilities  under the 1933 Act. We  estimate  that the
expenses of the offering to be borne by us will be  approximately  $85,000.  For
services rendered in connection with the Purchase Agreement, the Company paid to
Yorkville  Advisors,  LLC  ("Yorkville")  $200,000.  The  Company  also  paid to
Yorkville $10,000 as a structuring and due diligence fee. Both amounts were paid
directly from the gross proceeds of the closing. The estimated offering expenses
consist  of: an SEC  registration  fee of $1,945  printing  expenses  of $2,500,
accounting fees of $15,000,  legal fees of $50,000 and miscellaneous expenses of
$15,555.  We will not receive any proceeds from the sale of any of the shares of
common stock by the selling stockholders.  However, we did receive proceeds from
the issuance  and sale to Cornell  Capital  Partners of the December  Debentures
pursuant  to the  Purchase  Agreement  equal to  $4,500,000,  which the  Company
received on January 6, 2006. We will also receive  proceeds upon the exercise of
warrants held by our several selling  stockholders in this offering.

     The  selling  stockholders  are  subject to  applicable  provisions  of the
Exchange Act, and its regulations,  including, Regulation M. Under Regulation M,
the selling  stockholders or their agents may not bid for, purchase,  or attempt
to induce any person to bid for or  purchase,  shares of our common  stock while
such selling  stockholders are  distributing  shares covered by this Prospectus.
Pursuant to the requirements of Item 512 of Regulation S-K and as stated in Part
II of this  Registration  Statement,  the  Company  must  file a  post-effective
amendment to the accompanying Registration Statement once informed of a material
change from the information set forth with respect to the Plan of Distribution.


                                       25



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     Management's discussion and analysis of results of operations and financial
condition  are based on our financial  statements.  These  statements  have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America.  These principles  require  management to make certain
estimates, judgments and assumptions that affect the reported amounts of assets,
liabilities,  revenues and expenses, and related disclosure of contingent assets
and  liabilities.  On an on-going  basis,  we evaluate  our  estimates  based on
historical  experience  and various  other  assumptions  that are believed to be
reasonable  under the  circumstances,  the  results  of which form the basis for
making  judgments about the carrying  values of assets and liabilities  that are
not readily  apparent from other  sources.  Actual results may differ from these
estimates under different  assumptions or conditions.  The following  discussion
should be read in conjunction with the Company's financial  statements and notes
thereto, which are included elsewhere within this Registration Statement.

OVERVIEW

     Organized in November 1992 as a Delaware corporation, EarthShell is engaged
in the commercialization of composite material technology for the manufacture of
foodservice   disposable  packaging  designed  with  the  environment  in  mind.
EarthShell  Packaging(R)  is based  primarily  on  patented  composite  material
technology  (collectively,   the  "EarthShell   Technology"),   licensed  on  an
exclusive,  worldwide  basis from EKI, the largest  stockholder  of the Company,
and, to a lesser extent, on a limited exclusive  worldwide basis from the Biotec
Group.

     The   EarthShell   Technology   has  been  developed  over  many  years  in
consultation  with leading  material  scientists  and  environmental  experts to
reduce the environmental burdens of foodservice disposable packaging through the
careful  selection  of  raw  materials,  processes,  and  suppliers.  EarthShell
Packaging(R),   including   hinged-lid  sandwich  containers,   plates,   bowls,
foodservice  wraps and cups, is primarily made from commonly  available  natural
raw materials  such as natural ground  limestone and potato  starch.  EarthShell
believes that  EarthShell  Packaging(R)  has comparable or superior  performance
characteristics  and can be  commercially  produced  and sold at prices that are
competitive with comparable paper and plastic foodservice disposables.

     EarthShell was a development stage enterprise  through the first quarter of
2004. With the  recognition of the Company's  first revenues  resulting from the
receipt of  $500,000  in  technology  fees in  connection  with the  granting of
license to a  strategic  partner in the second  quarter of 2004,  management  no
longer considered the Company a development stage enterprise.

CRITICAL ACCOUNTING POLICIES

     GOING CONCERN BASIS. The condensed  consolidated  financial statements have
been prepared on a going concern basis,  which  contemplates  the realization of
assets and the satisfaction of liabilities in the normal course of business. The
Company has incurred  significant  losses since inception,  has minimal revenues
and has a working  capital  deficit of $11,576,360 at September 30, 2005.  These
factors,  along with  others,  may  indicate  that the Company will be unable to
continue as a going  concern  for a period of twelve  (12)  months or less.  The
Company will have to raise additional funds to meet its current  obligations and
to cover  operating  expenses  through the year ending December 31, 2006. If the
Company is not  successful in raising  additional  capital it may not be able to
continue as a going concern for a reasonable period of time. Management plans to
address this need by raising cash through  either the issuance of debt or equity
securities.

     ESTIMATED  NET  REALIZABLE  VALUE OF PROPERTY  AND  EQUIPMENT.  The Company
evaluates  the  recoverability  of property  and  equipment  whenever  events or
changes in circumstances indicate that the carrying value of an asset may not be
recoverable.  If there is an indication  that the carrying value of an asset may
not be recoverable and the estimated future cash flows (undiscounted and without
interest  charges) from the use of the asset are less than the carrying value, a
write-down is recorded to reduce the related asset to its estimated  fair value.
At one time, the Company had been engaged in the  development  of  manufacturing
equipment to validate  acceptance of EarthShell  products and their pricing.  To
this end, the Company previously developed  manufacturing lines in Owings Mills,
Maryland,  Goleta,  California and in Goettingen,  Germany.  These plants are no
longer operating.  The Company  recognized  impairment  charges on its equipment
amounting to $4.0 million and $9.8 million in 2003 and 2002, respectively.

     REVENUE  RECOGNITION.   The  Company  recognizes  revenue  when  persuasive
evidence of an arrangement  exists,  the price is fixed or readily  determinable
and  collectibility is probable.  The Company  recognizes  revenue in accordance
with Staff  Accounting  Bulletin  No. 104,  "Revenue  Recognition  in  Financial
Statements" (SAB 104). EarthShell's revenues consist of technology fees that are
recognized  ratably over the life of the related  agreements and royalties based
on product  sales by  licensees  that are  recognized  in the  quarter  that the
licensee reports the sales.


                                       26



RESULTS OF OPERATIONS

     RESULTS OF  OPERATIONS  FOR THE THREE (3) MONTHS ENDED  SEPTEMBER  30, 2005
     COMPARED TO THE THREE (3) MONTHS ENDED SEPTEMBER 30, 2004

     The  Company's  net loss  increased  $0.2 million to $1.9 million from $1.7
million for the three (3) months ended September 30, 2005, compared to the three
(3) months ended September 30, 2004, respectively.

     REVENUES.  The Company's  revenues decreased $0.02 million to $0.03 million
from $0.05 million for the three (3) months ended  September 30, 2005,  compared
to the three (3) months ended September 30, 2004. These revenues are a result of
the  amortization of technology fees received during 2004 in connection with the
granting of certain  license  agreements.  In the third  (3rd)  quarter of 2004,
$500,000 of a total of $2 million  technology payable was received in connection
with a  sublicense  agreement  granted  to  Meridian  Business  Solutions,  Ltd.
("MBS"). In the fourth (4th) quarter of 2004, a technology fee of $1 million was
received in connection with a sublicense agreement granted to EarthShell Hidalgo
S.A. de C.V.  ("ESH").  These  technology  fees have been amortized over the ten
(10) year term of the sublicense agreements.  The decrease in revenues is due to
the  termination  of the  sublicense  to MBS. The MBS  sublicense  agreement was
terminated on June 8, 2005,  and the  unamortized  portion of the technology fee
was returned to MBS. The  amortization  of the remaining ESH technology fee will
result in the  recognition  of $0.1 million in revenues per year during the life
of the agreement.

     RESEARCH AND DEVELOPMENT EXPENSES.  Total research and development expenses
are comprised of related party license fee and research and development expenses
and other research and  development  expenses.  Total  research and  development
expenses for the development of EarthShell  Packaging(R) decreased $0.15 million
to $0.11 million from $0.26 million for the three (3) months ended September 30,
2005, compared to the three (3) months ended September 30, 2004.

     o    Related party license fee and research and  development  expenses were
          comprised,  through  September 1, 2004, of a $100,000  minimum monthly
          payment to retain  exclusive  use of the Biotec Group  technology  for
          food service  disposable  packaging  as well as payment for  technical
          services,  both of which are  payable  to EKI,  a  stockholder  of the
          Company,  or  affiliates  of EKI.  The accrual of the minimum  monthly
          payment  was  halted for two (2) years  beginning  in  September  2004
          pursuant to an amendment to the Company's  Biotec  License  Agreement.
          Subsequently,  the minimum monthly  payment to retain  exclusivity was
          completely  eliminated  pursuant  to an Amended and  Restated  License
          Agreement  with the Biotec  Group,  dated August 31, 2005.  the Biotec
          Group is no longer an affiliate of EKI.  Related party license fee and
          research  and  development  expenses  decreased  $0.2  million to zero
          dollars  ($0) for the  three  (3)  months  ended  September  30,  2005
          compared to $0.2 million for the three (3) months ended  September 30,
          2004, respectively.

     o    Other  research and  development  expenses are  comprised of personnel
          costs, contract research with the USDA, travel and direct overhead for
          development  and/or  demonstration  production.   Other  research  and
          development  expenses  increased  $0.05  million to $0.11 million from
          $0.06  million  for the three (3) months  ended  September  30,  2005,
          compared  to  the  three  (3)  months   ended   September   30,  2004,
          respectively. The increase was due to an increase in the contract with
          the USDA for research and development activities.

     GENERAL AND ADMINISTRATIVE  EXPENSES.  General and administrative  expenses
are  comprised of related party  general and  administrative  expenses and other
general and administrative  expenses.  Total general and administrative expenses
increased  $1.5  million to $1.6  million  from $0.1  million  for the three (3)
months ended September 30, 2005 compared to the three (3) months ended September
30, 2004, respectively.

     o    Related  party  general  and  administrative  expenses  are  comprised
          primarily  of  the  sublease  of  office  facilities  payable  to  the
          Company's  largest  stockholder,  EKI.  During  2005  to  date,  these
          expenses  have been offset by  reimbursement  by EKI for fifty percent
          (50%) of the cost of one of EarthShell's  administrative  staff shared
          by  EKI.  Related  party  general  and  administrative  expenses  were
          negligible  for the three (3)  months  ended  September  30,  2005 and
          September 30, 2004, respectively.


                                       27



     o    Other general and  administrative  expenses are comprised of personnel
          costs and directors'  fees,  travel and direct overhead for marketing,
          finance and administration.  Total general and administrative expenses
          increased approximately $1.5 million to $1.6 million from $0.1 million
          for the three (3) months ended  September  30,  2005,  compared to the
          three (3) months ended September 30, 2004, respectively.  The increase
          was due  primarily  to the  non-recurrence  of a one time $0.5 million
          credit  in 2004  resulting  from  the  settlement  of a  property  tax
          dispute. In addition,  professional fees increased $0.6 million due to
          the  accrual of  investor  relations  fees of $0.3  million and a $0.3
          million  increase in legal costs  primarily  associated with financing
          transactions.  In  addition,  the  Company  accrued a  penalty  in the
          quarter of  approximately  $0.2  million as a result of the  Company's
          failure to timely file a registration statement related to settlements
          reached with respect to the Company's then  outstanding  debentures in
          late  2004.  Also,  salaries  and wages  increased  $0.2  million  due
          primarily  to  the  accrual  of  deferred  compensation  in  2005  for
          executive salaries that were voluntarily reduced in 2004.

     INTEREST  EXPENSE.  Interest expense is comprised of related party interest
expense and other interest expense.

     o    Related party interest expense decreased  approximately  $0.13 million
          to zero dollars ($0) from $0.13 million for the three (3) months ended
          September  30, 2005 to the three (3) months ended  September 30, 2004.
          In  2004,  related  party  interest  expense  consisted  primarily  of
          interest  accruing on $2.7 million in notes advanced to the Company by
          EKI. In the fourth (4th) quarter of 2004,  these loans were  converted
          to EarthShell common stock at $3.00 per share and the accrued interest
          was  converted  to common  stock at $4.00 per share.  As a result,  in
          2005, there has been no further accrual of related party interest. The
          Company has begun to accrue related party interest in connection  with
          the EKI  Loan  which,  as of the  second  week of  January  2006,  EKI
          advanced $1,000,000 to the Company.

     o    Other interest expense remained constant at $0.2 million for the three
          (3)  months  ended   September   30,  2005  and  September  30,  2004,
          respectively.  In 2004, other interest expense was comprised primarily
          of interest accrued on the then outstanding debentures.  In the fourth
          (4th) quarter of 2004,  these  debentures were settled and retired and
          interest ceased to accrue. Beginning in late 2004, the Company entered
          into  payment  plans  to  settle a number  of aged  payable  accounts.
          Interest is accruing  on these  accounts at the rate of about  $10,000
          per  quarter.  On December  30,  2005,  the Company  issued to Cornell
          Capital Partners $4,500,000 in convertible  December  Debentures.  The
          December  Debentures have a three (3) year term and accrue interest at
          twelve percent (12%) per annum.

     GAIN ON SALES OF PROPERTY  AND  EQUIPMENT.  The Company had a minor gain of
approximately  $1,000 from the sales of property and  equipment in the three (3)
months ended September 30, 2005 compared to a gain of  approximately  $15,000 in
the three (3) months  ended  September  30, 2004 upon the sale of  non-essential
machine shop equipment and excess office  furniture and equipment over their net
book value, all of which was fully depreciated.

     RESULTS OF  OPERATIONS  FOR THE NINE (9) MONTHS  ENDED  SEPTEMBER  30, 2005
     COMPARED TO THE NINE (9) MONTHS ENDED SEPTEMBER 30, 2004

     The Company's net loss decreased approximately $1.2 million to $4.8 million
from $6.0 million for the nine (9) months ended  September  30, 2005 compared to
the nine (9) months ended September 30, 2005, respectively.

     REVENUES.  The Company  recorded  an increase of revenues of  approximately
$0.08  million to $0.16 million from $0.08 million for the nine (9) months ended
September  30, 2005  compared to the nine (9) months ended  September  30, 2004,
respectively. These revenues are a result of the amortization of technology fees
received  during  2004 in  connection  with  the  granting  of  certain  license
agreements.  In the  second  (2nd)  quarter of 2004,  $500,000  of a total of $2
million  technology  fees payable were received in connection  with a sublicense
agreement  granted to MBS. In the fourth (4th) quarter of 2004, a technology fee
of $1 million was received in connection with a sublicense  agreement granted to
EHS.  These  technology  fees have been amortized over the ten (10) year term of
the agreements. The MBS sublicense agreement was terminated on June 8, 2005, and
the  unamortized  portion  of the  technology  fee  was  returned  to  MBS.  The
amortization  of the remaining EHS technology fee will result in the recognition
of $0.1 million in revenues per year during the life of the agreement.

     RESEARCH AND DEVELOPMENT EXPENSES.  Total research and development expenses
are comprised of related party license fee and research and development expenses
and other research and  development  expenses.  Total  research and  development
expenses for the development of EarthShell  Packaging(R) decreased approximately
$0.8  million to $0.3  million  from $1.1  million for the nine (9) months ended
September  30, 2005  compared to the nine (9) months ended  September  30, 2004,
respectively,  primarily  due to the  termination  of the related  party minimum
monthly payment in September 2005.


                                       28



     o    Related party license fee and research and  development  expenses were
          primarily  comprised,  through  September 1, 2004, of the payment of a
          $100,000 minimum monthly payment to retain exclusive use of the Biotec
          Group  technology  for food  service  disposable  packaging as well as
          payment for technical services,  both of which are payable to EKI, the
          largest  stockholder of the Company, or affiliates of EKI. The accrual
          of the minimum  monthly payment was halted for two (2) years beginning
          in September  2004  pursuant to an  amendment  to the Biotech  License
          Agreement.   Subsequently,  the  minimum  monthly  payment  to  retain
          exclusivity  was  completely  eliminated  pursuant  to the Amended and
          Restated  Biotec License  Agreement  dated August 31, 2005. the Biotec
          Group is no longer an affiliate of EKI.

     o    Related  party  license  fee and  research  and  development  expenses
          decreased  $0.8 million to $0 for the nine (9) months ended  September
          30,  2005,  compared  to $0.8  million  for the nine (9) months  ended
          September 30, 2004, respectively.

     o    Other  research and  development  expenses are  comprised of personnel
          costs, contract research with the USDA, travel and direct overhead for
          development and/or demonstration  production,  and consulting services
          for development work. Other research and development expenses remained
          constant at approximately $0.3 million for each of the nine (9) months
          ended September 30, 2005 and September 30, 2004, respectively.

     GENERAL AND ADMINISTRATIVE  EXPENSES.  General and administrative  expenses
are  comprised of related party  general and  administrative  expenses and other
general and administrative  expenses.  Total general and administrative expenses
increased  approximately  $1.9 million to $4.2 million from $2.3 million for the
nine (9) months ended  September  30, 2005 compared to the nine (9) months ended
September 30, 2004, respectively.

     o    Related  party  general  and  administrative  expenses  are  comprised
          primarily  of the  sublease of office  facilities  from the  Company's
          largest  shareholder,  EKI.  During 2005 to date,  these expenses have
          been offset by  reimbursement  by EKI for fifty  percent  (50%) of the
          cost  of one of  EarthShell's  administrative  staff  shared  by  EKI.
          Related party general and administrative expenses have been negligible
          for  each of nine (9)  months  ended  September  30,  2005  and  2004,
          respectively.

     o    Other general and  administrative  expenses are comprised of personnel
          costs and directors'  fees,  travel and direct overhead for marketing,
          finance and administration.  Total general and administrative expenses
          increased  $1.9 million to $4.2 million from $2.3 million for the nine
          (9) months ended  September  30, 2005  compared to the nine (9) months
          ended September 30, 2004, respectively. The increase was due primarily
          to the  engagement  of an  investor  relations  firm  in  March  2005,
          resulting  in the accrual of investor  relations  fees of $0.6 million
          through  September  30,  2005.  In  addition,   legal  fees  increased
          approximately  $0.3 million due primarily to the increase in licensing
          and financing  activities.  Also, the Company has accrued a penalty of
          approximately  $0.35 million as a result of the  Company's  failure to
          timely  file  a  registration   statement  related  to  the  debenture
          settlements  reached  in late  2004 and the  Company  has  incurred  a
          currency  translation  loss  of $0.2  million  related  to its  German
          subsidiary.  Furthermore,  in June of 2005,  the  Company  awarded the
          Directors  of  the  Company  each  10,000  restricted  shares  of  the
          Company's  common stock in recognition of the fact that the Directors'
          cash compensation  during the prior year had been deferred.  The value
          of these awards was determined to be  approximately  $0.15 million and
          was  deemed  a  non-cash   expense.   Salaries  and  wages   increased
          approximately  $0.1  million due to accrual of  deferred  compensation
          which was  granted in March 2005 in  consideration  of  reductions  in
          executive salaries in 2004.

     INTEREST  EXPENSE.  Interest expense is comprised of related party interest
expense and other interest expense.

     o    Related party interest expense  decreased $0.3 million to $0.1 million
          from $0.4  million for the nine (9) months  ended  September  30, 2005
          compared  to  the  nine  (9)  months   ended   September   30,   2004,
          respectively.  In  2004,  related  party  interest  expense  consisted
          primarily of interest  accruing on $2.7  million in notes  advanced to
          the Company by EKI. In the fourth (4th)  quarter of 2004,  these loans
          were  converted to EarthShell  common stock at $3.00 per share and the
          accrued  interest was converted  into common stock at $4.00 per share.
          As a result,  in 2005,  there has been no  further  accrual of related
          party interest.  However, during the second (2nd) quarter, the Company
          issued to EKI 44,387  additional  shares of  EarthShell  common  stock
          pursuant to a  conversion  agreement  entered into in the fourth (4th)
          quarter 2004 wherein  accrued but unpaid interest on loans advanced to
          the  Company  were  converted  into  stock at  $4.00  per  share.  The
          additional  shares were issued to reduce the conversion price to $3.00
          per share. The $0.1 million related party interest expense recorded in
          second (2nd) quarter 2004 is the value of the additional  shares which
          was a non-cash  item.  The Company has begun to accrue  related  party
          interest in connection  with the EKI Loan which, as of the second week
          of January 2006, EKI advanced the full $1,000,000 to the Company under
          the EKI Loan.


                                       29



     o    Other  interest  expense  decreased  $0.2 million to $0.4 million from
          $0.6 million for the nine (9) months ended September 30, 2005 compared
          to the nine (9) months ended September 30, 2004,  respectively.  Other
          interest  expense for the nine (9) months ended September 30, 2004 was
          primarily composed of accretion of the discount on the 2006 Debentures
          and interest accrued on the 2006  Debentures.  During the fourth (4th)
          quarter 2004, the Company  entered into agreements with the holders of
          all $6.8 million  outstanding  principal amount of its 2006 Debentures
          to  settle  its   obligations  and  converted  and  retired  the  2006
          Debentures  and  all  accrued  but  unpaid  interest,  satisfying  its
          obligations  in full.  Subsequent  to December 31,  2004,  there is no
          other interest expense for the 2006 Debentures. Other interest expense
          for the  nine (9)  months  ended  September  30,  2005  was  primarily
          composed of interest and accretion of the discount on promissory notes
          held by Cornell Capital Partners (the "CCP Notes"). As of December 30,
          2005, the CCP Notes have been paid off in full. In addition, beginning
          in late 2004,  the  Company  entered  into  payment  plans to settle a
          number of aged payable  accounts with interest  accruing on these aged
          payable accounts.

     GAIN ON SALES OF PROPERTY  AND  EQUIPMENT.  The Company  realized a gain of
approximately $0.02 million in the nine (9) months ended September 30, 2005 upon
the sale of non-essential machine shop equipment and excess office furniture and
equipment over their net book value, most of which was fully  depreciated.  This
reflects a decrease of $0.15 million to $0.02 million from $0.17 million for the
nine (9) months ended  September  30, 2005 compared to the nine (9) months ended
September  30,  2004,  respectively.  The  decrease  is due to the fact that the
Company was  downsizing  through 2004 and disposed of surplus  equipment  during
that period.

     PREMIUM DUE TO 2006 DEBENTURE DEFAULT. At June 30, 2004, the Company was in
non-compliance  with  certain  covenants  under  the  terms  of the  convertible
debentures  issued in March  2003 (the "2006  Debentures").  Two (2) of the 2006
Debenture  holders,  including  the  2006  Debenture  holder  with  the  largest
ownership  position,  notified  the  Company in writing  that the Company was in
default and requested that the Company repurchase the entire principal amount of
the 2006 Debentures held at the price  specified in the 2006  Debentures,  along
with any accrued and unpaid interest.  The 2006 Debentures contained a provision
for repurchase of the 2006  Debentures at a premium if the repurchase was due to
an event of  default.  Therefore,  through  the third (3rd)  quarter  2004,  the
Company accrued  approximately  $1.7 million of the repurchase premium specified
in the 2006 Debentures. This amount was also included in the current liabilities
account  "Convertible  Debentures" of the September 30, 2004 balance sheet.  The
2006  Debentures were retired in the fourth (4th) quarter of 2004 and no expense
was recorded in 2005.

     RESULTS OF OPERATIONS  FOR THE YEAR ENDED DECEMBER 31, 2004 COMPARED TO THE
     YEAR ENDED DECEMBER 31, 2003

     The Company's net loss  decreased  $11.2 million to $7.3 million from $18.5
million for the year ended December 31, 2004 compared to the year ended December
31, 2003, respectively.

     REVENUES.  The Company recorded revenues of $0.1 million for the year ended
December 31, 2004.  These revenues  reflect  amortization of the $3.0 million of
technology  fees payable under the sublicense  agreements that were entered into
with MBS and with ESH in the second (2nd) and fourth (4th) quarters of 2004 over
the ten (10) years of the  agreements.  The  amortization of the technology fees
will result in the  recognition  of $0.3 million in revenues per year during the
lives of the agreements. Prior to this, the Company had no recognized revenue as
it was a development stage company.

     RESEARCH AND DEVELOPMENT EXPENSES.  Total research and development expenses
are comprised of related party license fee and research and development expenses
and other research and  development  expenses.  Total  research and  development
expenditures  for the  development  of EarthShell  Packaging(R)  decreased  $8.3
million to $1.2 million  from $9.5 million for the year ended  December 31, 2004
compared to the year ended December 31, 2003, respectively.


                                       30



     o    Related  party license fee and research and  development  expenses are
          comprised of the $0.1 million  minimum  monthly  licensing fee for the
          use of the EarthShell  Technology and for technical services,  both of
          which were payable to EKI, the largest  stockholder of the Company, or
          the  Biotec  Group.   Related  party  license  fee  and  research  and
          development  expenses decreased $0.5 million to $0.8 million from $1.3
          million  for the year ended  December  31,  2004  compared to the year
          ended December 31, 2003, respectively.  The decrease was primarily due
          to a decrease in the license fee as a result of an agreement  with the
          Biotec Group to eliminate the $0.1 million per month minimum licensing
          fee from September 2004 through August 2006.

     o    Other  research and  development  expenses are  comprised of personnel
          costs,  travel and direct overhead for  development and  demonstration
          production,  as well as impairment  charges on manufacturing  property
          and equipment constructed for demonstration production purposes. Other
          research  and  development  expenses  decreased  $7.8  million to $0.4
          million  from  $8.2  million  for the year  ended  December  31,  2004
          compared  to the year  ended  December  31,  2003,  respectively.  The
          reduction  was  due  to  the  non-recurrence  of  the  following  2003
          activities:  the winding down of on-going demonstration  manufacturing
          in Goleta, California in the first (1st) quarter of 2003, the start-up
          in mid-May of a new manufacturing  line for plates and bowls built and
          financed by DTE at their Lebanon, Missouri facility, expenses incurred
          to  vacate  the  Company's  demonstration  manufacturing  facility  in
          Goleta,  California  at the  expiration  of the lease on May 31, 2003,
          costs incurred in connection with testing of the  Goettingen,  Germany
          manufacturing equipment during the third (3rd) quarter, the write down
          of the Goettingen  manufacturing equipment to $1.00 as of December 31,
          2003 due to the  uncertainty  of the proceeds to be realized upon sale
          of the equipment,  and the losses of the Company's  joint venture.  In
          early August 2003, the Company  discontinued its day-to-day support of
          manufacturing  activities at DTE. In keeping with its business  model,
          in 2004 the Company  primarily  focused on the  licensing  of its foam
          analog  material and other  technologies  to new licensees,  and these
          licensees  and future  licensees  will  install and run  equipment  to
          produce EarthShell Packaging(R) in their own facilities.

     OTHER GENERAL AND ADMINISTRATIVE EXPENSES. Other general and administrative
expenses  are  comprised  of  personnel  costs,  travel and direct  overhead for
marketing, finance and administration. Total general and administrative expenses
decreased  $2.0  million to $3.8  million  from $5.8  million for the year ended
December 31, 2004  compared to the year ended  December 31, 2003,  respectively.
This was primarily  the result of efforts to  significantly  reduce  general and
administrative  expenses  throughout 2003 and 2004, which resulted in reductions
in the following  expenses:  personnel costs by $0.7 million (due to a reduction
in  headcount  from  fourteen  (14)  employees  at December 31, 2003 to nine (9)
employees at December 31, 2004), professional fees and services by $0.8 million,
facility and support costs by $0.3  million,  business  insurance  costs by $0.2
million,  travel and entertainment  expenses by $0.1 million and franchise taxes
by $0.1 million. In addition, the Company was able to reduce previously provided
expense accruals by approximately $0.6 million due to their favorable resolution
in the  third  (3rd)  quarter  of  2004.  Most  of the  credit  to  general  and
administrative  expenses  related to the  favorable  resolution  of property tax
disputes  within the states of California and Maryland.  The expense  reductions
were  partially  offset  by  approximately  $0.8  million  of  accounts  payable
settlement  gains in 2003.  The  settlement  gains  were the result of a program
began by the Company in the second (2nd) quarter of 2003 to satisfy  vendors for
outstanding aged invoices.

     DEPRECIATION  AND  AMORTIZATION  EXPENSE.   Depreciation  and  amortization
expense decreased $0.34 million to $0.04 million from $0.38 million for the year
ended  December  31,  2004  compared  to  the  year  ended  December  31,  2003,
respectively.  The decrease in depreciation expense is primarily attributable to
taking the remainder of EarthShell's manufacturing and development assets out of
service as of the end of 2003.

     Interest  Expense.  Interest expense is comprised of related party interest
expense and other interest expense.

     o    Related  party  interest  expense  was $0.4  million for both the year
          ended December 31, 2004 and the year ended December 31, 2003.  Related
          party interest expense includes  interest accrued on outstanding loans
          made to the Company by EKI under a loan  agreement,  accretion  of the
          discount related to the warrants issued to EKI in conjunction with the
          March 2003 financing  transactions,  plus accrued  interest payable on
          amounts  owed to EKI for  monthly  licensing  fees that  were  accrued
          rather  than  being  paid  in   accordance   with  the  terms  of  the
          subordination  agreements entered into in connection with the issuance
          of the secured  2006  Debentures.  During the third  (3rd)  quarter of
          2004,  agreements  were negotiated with EKI to convert all outstanding
          loans and accrued but unpaid interest into common stock of the Company
          and to restructure the unpaid  licensing fees under the Biotec License
          Agreement.  Therefore, there will be no related party interest expense
          for these items subsequent to December 31, 2004.


                                       31



     o    Other  interest  expense  decreased  $0.7 million to $0.7 million from
          $1.4 million for the year ended December 31, 2004 compared to the year
          ended December 31, 2003, respectively. Other interest expense for 2004
          is  primarily  comprised  of  accretion  of the  discount and interest
          accrued on the 2006  Debentures.  Other interest  expense for 2003 was
          primarily  comprised of  accretion of discount on the 2006  Debentures
          and a beneficial  conversion  charge in the amount of $0.4 million due
          to a change  in the  conversion  price of the  convertible  debentures
          issued on August 12, 2002 (the "2007 Debentures").  In addition, other
          interest  expense for 2003 also included  accretion of the discount on
          the  2007  Debentures  and  accrued   interest  payable  on  the  2006
          Debentures and 2007 Debentures.

     GAIN ON SALE OF PROPERTY  AND  EQUIPMENT.  Gain on the sale of property and
equipment  decreased $0.3 million to $0.2 million from $0.5 million for the year
ended  December  31,  2004  compared  to  the  year  ended  December  31,  2003,
respectively.  The gains in both 2004 and 2003 were  realized due to the sale of
non-essential  machine shop equipment and excess office  furniture and equipment
over their net book value,  most of which was fully  depreciated.  In  addition,
2003 also included  proceeds received from the sale of production line equipment
that was previously  impaired and therefore had a net book value of zero dollars
($0).

     PREMIUM DUE TO 2006  DEBENTURE  DEFAULT.  At December 31, 2004, the Company
was in non-compliance with certain covenants under the 2006 Debentures.  Two (2)
of the  holders,  including  the holder  with the  largest  ownership  position,
notified  the Company in writing  that the Company was in default and  requested
that the Company  repurchase the entire  principal amount of the 2006 Debentures
held at the price specified in the 2006  Debentures,  along with any accrued and
unpaid interest.  The 2006 Debentures  contain a provision for repurchase of the
2006  Debentures  at a premium if the  repurchase is due to an event of default,
and the  Company  accrued  the  amount  of the  premium  specified  in the  2006
Debentures.

     Other  Income.  Other income for the year ended  December 31, 2004 was zero
dollars ($0) compared to $0.4 million for the year ended  December 31, 2003. The
2003 other income represents the net gain realized in the third (3rd) quarter of
2003 from reducing the balance of the warrant  obligation to its estimated  fair
value of zero dollars ($0).  The warrant  obligation  was initially  recorded in
connection with the March 2003 financing transactions.

     (Gain)  Loss  on  Extinguishment  of  Debentures.   There  was  a  gain  on
extinguishment  of  debentures  of $0.1 million for the year ended  December 31,
2004 compared to a loss on extinguishment of debentures was $1.7 million for the
year ended  December 31, 2003. The $0.1 million gain for the year ended December
31, 2004 relates to interest payable on the 2006 Debentures that was not paid by
the Company upon conversion of the 2006 Debentures. In connection with the March
2003  financing  transactions,   the  Company  prepaid  $5.2  million  aggregate
principal  amount of the 2007 Debentures,  resulting in a prepayment  penalty of
approximately  $0.2  million.  The  Company  also  issued to the  holders of the
prepaid 2007 Debentures  52,083 shares of common stock,  valued at approximately
$0.2 million based upon the closing price of the Company's common stock of $4.56
per  share  on  March 5,  2003.  In  addition,  one of the  holders  of the 2007
Debentures  exchanged $2.0 million aggregate principal amount of 2007 Debentures
for  $2.0  million  aggregate  principal  amount  of  the  2006  Debentures.  In
connection with the prepayment and exchange  transactions,  the Company incurred
cash transaction costs of approximately  $0.3 million,  excluding the prepayment
penalty.  In  addition,  the  Company  incurred a charge of  approximately  $0.9
million for the prorated portion of the original discount attributed to the $7.2
million of the 2007  Debentures  repaid and  exchanged.  Therefore,  the Company
recognized  a $1.7  million  loss  upon  extinguishment  of the 2007  debentures
through the prepayment and exchange.

     Debenture  Conversion Cost. The debenture  conversion cost was $0.2 million
for the year ended  December  31,  2003.  The expense  represents  the  prorated
portion  of the  original  discount  attributed  to the  2007  Debentures  whose
conversion was forced by the Company in the respective periods.

     RESULTS OF OPERATIONS  FOR THE YEAR ENDED DECEMBER 31, 2003 COMPARED TO THE
     YEAR ENDED DECEMBER 31, 2002

     The Company's net loss decreased  $21.1 million to $18.5 million from $39.6
million for the year ended December 31, 2003 compared to the year ended December
31, 2002, respectively.

     Research and Development Expenses.  Total research and development expenses
are comprised of related party license fee and research and development expenses
and other research and  development  expenses.  Total  research and  development
expenditures  for the  development of EarthShell  Packaging(R)  decreased  $17.4
million to $9.5 million from $26.9 million for the year ended  December 31, 2003
compared to the year ended December 31, 2002, respectively.


                                       32



     o    Related  party license fee and research and  development  expenses are
          comprised of the $100,000 minimum monthly licensing fee for the use of
          the EarthShell  Technology and for technical  services,  both of which
          were payable to EKI, the largest  stockholder  of the Company,  or the
          Biotec  Group.  It should be noted that payment of these related party
          expenses  has  been  deferred  pursuant  to  subordination  agreements
          entered into by the EKI entities in  connection  with the  convertible
          debenture  financing concluded in March of 2003. Related party license
          fee and research and  development  expenses  decreased $0.2 million to
          $1.3 million  from $1.5  million for the year ended  December 31, 2003
          compared  to the year  ended  December  31,  2002,  respectively.  The
          decrease was entirely due to a decrease in technical services provided
          to the Company by the Biotec Group.

     o    Other  research and  development  expenses are  comprised of personnel
          costs,  travel and direct overhead for  development and  demonstration
          production,  as well as impairment  charges on manufacturing  property
          and equipment constructed for demonstration production purposes. Other
          research and  development  expenses  decreased  $17.2  million to $8.2
          million  from $25.4  million  for the year  ended  December  31,  2003
          compared  to the year  ended  December  31,  2002,  respectively.  The
          decrease in other research and development  expenses was primarily due
          to concluding the demonstration manufacturing of hinged-lid containers
          in Owings  Mills,  Maryland at the end of the second (2nd)  quarter of
          2002.  While the majority of the expenses  incurred in 2002 related to
          the  Owings  Mills  demonstration  manufacturing,   it  also  included
          expenses related to the commencement of demonstration manufacturing of
          bowls and plates in Goleta, California. Other research and development
          expenses   incurred   in  2003   primarily   related  to  the  ongoing
          demonstration  manufacturing in Goleta,  California  through mid-April
          and to the start-up in mid-May of a new manufacturing  line for plates
          and  bowls  built  and  financed  by DTE at  their  Lebanon,  Missouri
          facility.   In  early  August  2003,  the  company   discontinued  its
          day-to-day support of manufacturing activities at DTE. In keeping with
          its business model,  the Company will hereafter focus primarily on the
          licensing of its foam analog material and other technologies,  and all
          future  manufacturing  and production  will be the  responsibility  of
          current or new  licensees as they install and run equipment to produce
          EarthShell Packaging(R) in their own facilities. The decrease in other
          research  and  development  expenses  was also  due to a $5.8  million
          reduction  in  property  and  equipment  impairment  charges,  to $4.0
          million in 2003 from $9.8 million in 2002.

     OTHER GENERAL AND ADMINISTRATIVE EXPENSES. Other general and administrative
expenses  are  comprised  of  personnel  costs,  travel and direct  overhead for
marketing, finance and administration. Total general and administrative expenses
decreased  $3.8  million to $5.8  million  from $9.6  million for the year ended
December 31, 2003  compared to the year ended  December 31, 2002,  respectively.
This was primarily  the result of efforts to  significantly  reduce  general and
administrative  expenses in 2003,  which resulted in reductions in the following
expense  categories:  legal fees,  including patent  prosecution and maintenance
fees, by $0.9 million,  personnel costs by $0.7 million,  professional  fees and
services by $0.4 million,  travel costs by $0.3 million,  facility costs by $0.3
million and business insurance costs by $0.2 million. In addition, in the second
(2nd)quarter  of 2003  the  Company  began a  program  to  satisfy  vendors  for
outstanding  invoices  and  recognized  gains from  settling  various  old trade
accounts payable at a discount. As a result of negotiations, in 2003 the Company
settled and paid outstanding accounts payable of approximately $1.5 million at a
discount of approximately $0.8 million.

     DEPRECIATION  AND  AMORTIZATION  EXPENSE.   Depreciation  and  amortization
expense  decreased  $2.7  million to $0.4 million from $3.1 million for the year
ended  December  31,  2003  compared  to  the  year  ended  December  31,  2002,
respectively.  The decrease in depreciation expense is primarily attributable to
the  decrease  in  property  and  equipment  as a result  of the  impairment  of
demonstration manufacturing property and equipment in 2002.

     INTEREST INCOME. Interest income totaled $0.1 million for each of the years
ended December 31, 2003 and December 31, 2002.

     INTEREST  EXPENSE.  Interest expense is comprised of related party interest
expense and other interest expense.

     o    Related party interest expense  increased $0.3 million to $0.4 million
          from $0.1 million for the year ended December 31, 2003 compared to the
          year ended December 31, 2002, respectively. The increase was due to an
          increase in accrued interest payable on outstanding  loans made to the
          Company by EKI from  September  2002  through  January  2003 that were
          outstanding  throughout all of 2003, accretion in 2003 of the discount
          related  to the  warrants  issued in  conjunction  with the March 2003
          financing transactions,  plus accrued interest payable on amounts owed
          to EKI for  monthly  licensing  fees that were not paid in  accordance
          with  the  terms  of the  subordination  agreements  entered  into  in
          connection with the 2006 Debentures.


                                       33



     o    Although the outstanding  loans and monthly licensing fees will accrue
          approximately $0.4 million in annual interest expense,  payment of the
          interest  is  subordinated  to the  2006  Debentures.  Therefore,  the
          related party interest expense will continue to accrue but will not be
          paid in cash  until the 2006  Debentures  have been  converted  or the
          obligation satisfied in full.

     o    Other  interest  expense  increased  $1.2 million to $1.4 million from
          $0.2 million for the year ended December 31, 2003 compared to the year
          ended December 31, 2002, respectively. Other interest expense for 2003
          is  primarily  comprised  of  accretion  of the  discount  on the 2006
          Debentures  and a beneficial  conversion  charge in the amount of $0.4
          million due to a change in the 2007  Debentures  conversion  price. In
          addition,  other interest expense for 2003 also included  accretion of
          the discount on the 2007  Debentures and accrued  interest  payable on
          the 2006 Debentures and 2007  Debentures.  Other interest  expense for
          2002 was  comprised of accretion of the discount and accrued  interest
          payable on the 2007 Debentures. Interest expense from accretion of the
          discount and accrued  interest payable for the 2006 Debentures will be
          approximately  $0.8  million  per year  until  they are  repaid or are
          converted into common stock.

     OTHER INCOME. Other income was $0.4 million for the year ended December 31,
2003.  This  represents the net gain realized in the third (3rd) quarter of 2003
from reducing the balance of the warrant  obligation to its estimated fair value
of zero  dollars  ($0).  Management  believes  the  estimated  fair value of the
warrant at December 31, 2003 was zero dollars ($0).  The warrant  obligation was
initially recorded in connection with the March 2003 financing transactions.

     LOSS ON EXTINGUISHMENT OF DEBENTURES.  Loss on extinguishment of debentures
was $1.7 million for the year ended  December 31, 2003. In  connection  with the
March 2003 financing  transactions,  the Company prepaid $5.2 million  aggregate
principal  amount of the 2007 Debentures,  resulting in a prepayment  penalty of
approximately  $0.2  million.  The  Company  also  issued to the  holders of the
prepaid 2007 Debentures  52,083 shares of common stock,  valued at approximately
$0.2 million based upon the closing price of the Company's common stock of $4.56
per  share  on  March 5,  2003.  In  addition,  one of the  holders  of the 2007
Debentures  exchanged $2.0 million aggregate principal amount of 2007 Debentures
for $2.0 million  aggregate  principal amount of 2006 Debentures.  In connection
with the  prepayment  and  exchange  transactions,  the  Company  incurred  cash
transaction  costs of  approximately  $0.3  million,  excluding  the  prepayment
penalty.  In  addition,  the  Company  incurred a charge of  approximately  $0.9
million for the prorated portion of the original discount attributed to the $7.2
million of the 2007  Debentures  repaid and  exchanged.  Therefore,  the Company
recognized  a $1.7  million  loss  upon  extinguishment  of the 2007  debentures
through the prepayment and exchange.

     GAIN ON SALE OF PROPERTY  AND  EQUIPMENT.  Gain on the sale of property and
equipment  increased $0.1 million to $0.5 million from $0.4 million for the year
ended  December  31,  2003  compared  to  the  year  ended  December  31,  2002,
respectively.  The gain in both 2003 and 2002  represents the excess of proceeds
received from the sale of non-essential machine shop equipment and excess office
furniture  and  equipment  over their net book  value.  In  addition,  2003 also
includes  proceeds  received from the sale of production line equipment that was
previously impaired and therefore had a net book value of zero dollars ($0).

     DEBENTURE  CONVERSION  COST. The debenture  conversion  cost decreased $0.1
million to $0.2 million  from $0.3 million for the year ended  December 31, 2003
compared  to the  year  ended  December  31,  2002,  respectively.  The  expense
represents the prorated portion of the original discount  attributed to the 2007
Debentures whose conversion was forced by the Company in the respective periods.

LIQUIDITY AND CAPITAL RESOURCES

     CASH  FLOW.  The  Company's  principal  use of cash for the nine (9) months
ended September 30, 2005 was to fund operations. Net cash used in operations was
approximately  $2.7  million for the nine (9) months ended  September  30, 2005,
compared to $2.3 million for the nine (9) months ended September 30, 2004. As of
September  30,  2005,  the  Company  had  cash  and  cash  equivalents  totaling
approximately $0.04 million and a working capital deficit of $11,576,360.  These
factors, along with others,  indicate that the Company may be unable to continue
as a going concern for a reasonable period of time.


                                       34



     The Company's  principal  uses of cash for the year ended December 31, 2004
were to fund operations,  repay convertible debentures, and pay accounts payable
and accrued expenses. Net cash used in operating activities was $2.7 million and
$15.7 million for the years ended December 31, 2004 and 2003, respectively. This
significant  reduction in cash  required to fund  operating  activities  was due
primarily to a reduction in net loss of approximately $11 million as the Company
scaled  back its  development  activities.  Further  reductions  were due to the
receipt of approximately $1.4 million in deferred revenues,  the accrual of $1.6
million for a premium due to the default of the 2006 Debentures,  and accrual of
approximately  $1 million  payable to a related  party.  These  reductions  were
partially offset by the non-recurrence of a one-time  adjustment in 2003 of $3.5
million for the loss on the disposal of equipment and a $1.7 million loss on the
extinguishment  in 2003 of the 2007  Debentures.  Net cash provided by investing
activities  was $0.2 million and $4.0  million for the years ended  December 31,
2004 and 2003,  respectively.  The change was due  primarily to a one time event
which was the  release  in 2003 of a $3.5  million  time  deposit  being used as
collateral for a purchase  commitment.  About one-half (1/2) of the $3.5 million
time deposit was paid out to settle the purchase  commitment.  Net cash provided
by financing  activities  was $0.9 million and $13.5 million for the years ended
December 31, 2004 and 2003,  respectively.  As of December 31, 2004, the Company
had cash and related cash equivalents totaling $0.3 million.

     CAPITAL  REQUIREMENTS.  Due to the fact that  construction  of the  initial
commercial  production  lines  was  largely  completed  in 2002 and the  Company
decided to discontinue all demonstration  manufacturing  activities in 2003, the
Company  only made one (1)  minor  capital  expenditure  during  the year  ended
December 31, 2004. The Company made no capital  expenditures during the nine (9)
months ended  September 30, 2005.  The Company  expects to expend  approximately
$10,000 in the first (1st) quarter of 2006 for computer equipment.

     CONTRACTUAL OBLIGATIONS. The following table summarizes the Company's known
obligations  to  make  future  payments  pursuant  to  certain  contracts  as of
September  30,  2005,  as well as an  estimate  of the  timing  in  which  these
obligations are expected to be satisfied:



                                                                     
                                                  Payments Due By Period (In Thousands)
                                               -----------------------------------------------
                                                                Less Than
Contractual Obligations                          Total            1 Year          1-3 Years
---------------------------------------------- --------------- -------------- -----------------
Long-term debt - principal payments only
  Capital leases                                  $     --        $      --        $     --
  Operating leases                                      --               --              --
  Payable to related party                             875              875              --
  Other long-term liability                            530              380             150
                                                  --------        ---------        --------
    Totals                                        $  1,405        $   1,255        $    150
                                                  ========        =========        ========


     Sources of Capital.  As part of the Company's  initial  public  offering on
March 27, 1998, the Company issued 877,193 shares of common stock,  for which it
received  net proceeds of $206  million.  On April 18, 2000 and January 4, 2001,
the  Company  filed shelf  registration  statements  for  416,667 and  1,250,000
shares,  respectively,  of the Company's  common  stock.  During the years ended
December 31, 2002,  2001 and 2000, the Company sold  approximately  0.1 million,
1.1 million and 0.4 million  shares of common  stock,  respectively,  in private
transactions under such shelf registration  statements and received net proceeds
from such sales of approximately $2.3 million,  $30.6 million and $10.5 million,
respectively.  All shares available under such shelf registration statements had
been sold as of December 2002.

     In December of 2001,  the Company  filed an additional  shelf  registration
statement  providing for the sale of up to $50 million of securities,  including
secured  or  unsecured  debt  securities,  preferred  stock,  common  stock  and
warrants. These securities could be offered, separately or together, in distinct
series,  and amounts,  at prices and on terms to be set forth in the  prospectus
contained in the registration  statement,  and in subsequent  supplements to the
prospectus.  On August 12,  2002,  the Company  issued $10 million in  aggregate
principal  amount  of  convertible  debentures,   due  August  2007  (the  "2007
Debentures"),  and  warrants to purchase  0.2 million  shares of common stock to
institutional  investors  for proceeds of $10.0  million.  During the year ended
December  31, 2002,  the Company  sold 1.9 million  shares of common stock under
such  registration  statement and received net proceeds from such sales of $19.6
million.  During the year ended  December 31, 2003,  the Company  issued 432,974
shares for the conversion of $1.8 million of 2007  Debentures.  The remainder of
the 2007 Debentures were prepaid or exchanged for 2006 Debentures during 2003.


                                       35



     On March 5, 2003, the Company issued to a group of institutional  investors
416,667 shares of common stock and $10.55 million in aggregate  principal amount
of secured convertible  debentures due on March 5, 2006 (the "2006 Debentures"),
for which the Company received  proceeds of approximately  $9.0 million,  net of
financing costs of approximately $1.5 million. In connection with the March 2003
financing transactions,  the Company issued 54,167 shares of common stock to the
lead  purchaser  of these 2006  Debentures  and two (2)  warrants to a placement
agent,  both of whom received the instruments as compensation for their services
rendered in connection with the transaction.  In 2003,  $5.75 million  principal
amount of the 2006 Debentures was converted into 958,334 shares of common stock.
At December 31, 2003, the outstanding  principal  balance of 2006 Debentures was
$6.8 million.  The remaining  shares under the December 2001 shelf  registration
statement  described above were used to secure shares potentially  issuable upon
conversion of the 2006  Debentures.  Although the Company was in compliance with
all covenants of the 2006  Debentures at December 31, 2003, on March 8, 2004 the
Company's  common stock was delisted from the Nasdaq SmallCap Market because the
Company's market capitalization failed to meet the minimum required standard for
continued  listing.  In  addition,  the Company did not make  interest  payments
related to the 2006  Debentures  as required on January 31, 2004.  These actions
put the Company in non-compliance  with its covenants under the 2006 Debentures.
During  2004,  the Company  sold $2.7  million of its common  stock in a private
equity transaction,  received $1.5 million in prepaid technology fees related to
the granting of new licenses,  and worked to negotiate  settlements with each of
the remaining  holders of its 2006 Debentures to retire the 2006 Debentures,  to
resolve the defaults,  and to restructure its long-term debt as follows.  On May
13, 2004,  the Company  entered into a ten (10) year license  agreement with MBS
and granted to MBS a priority  license to supply  certain  retail and government
market  segments  in the  United  States  (the "MBS  Sublicense").  MBS has paid
EarthShell  $500,000 in technology  fees to date.  On June 8, 2005,  the Company
terminated the MBS Sublicense as set forth herein below.

     On  August  5,  2004,  EarthShell  and MBS  entered  into a stock  purchase
agreement  (the "MBS  SPA")  pursuant  to which MBS agreed to fund $5 million to
EarthShell in exchange for  EarthShell's  issuance of 1,666,666 shares of common
stock at $3.00 per share. On August 20, 2004,  EarthShell received $500,000 from
MBS, for which the Company issued to MBS 166,666 shares of its common stock.  On
October  1, 2004,  EarthShell  received  an  additional  $1.2  million of the $5
million  commitment,  and the Company issued to MBS 400,000 shares of its common
stock. On October 11, 2004, MBS purchased an additional  333,333 shares for $1.0
million,  of which it had paid $0.5  million as of  December  31,  2004 and $0.5
million was still due.  Subsequent to December 31, 2004, MBS paid to the Company
an additional $25,000, leaving the balance due at March 31, 2005 equal to $0.475
million. The shares of common stock issued to MBS were not registered for resale
under the 1933 Act. The cash  received  from MBS was used,  in part, to fund the
repurchase of the 2006  Debentures  and to restructure  the Company's  long-term
debt.

     On March 23, 2005, the Company  entered into a financing  arrangement  with
Cornell Capital  Partners  whereby the Company issued  promissory  notes to, and
entered into a security  agreement with,  Cornell Capital Partners.  Pursuant to
the financing, the Company issued one (1) promissory note equal to $1,150,000 on
March  28,  2005  and a  second  note  equal  to  $1,350,000  on  May  27,  2005
(collectively,  the  "CCP  Notes")  to  Cornell  Capital  Partners  for a  total
principal amount of $2.5 million. Upon entering into the Purchase Agreement with
Cornell  Capital  Partners on December 30,  2005,  the CCP Notes and all accrued
interest thereon have been paid in full.

     On March 23, 2005, the Company  entered into a Standby Equity  Distribution
Agreement  (the "SEDA") with Cornell  Capital  Partners  whereby the Company was
entitled  to,  at its sole  discretion,  periodically  sell to  Cornell  Capital
Partners shares of its common stock for a total  aggregate  purchase price of up
to $10.0 million. On June 9, 2005, the Company filed a registration statement on
Form S-1 with the SEC to  register  shares of its common  stock  underlying  the
SEDA. On September 27, 2005,  the  registration  statement was withdrawn and, on
December 30, 2005, the parties terminated the SEDA.

     On May 26,  2005,  the Company  issued a common stock  purchase  warrant to
Cornell  Capital  Partners to  purchase  625,000  shares of common  stock of the
Company.  This May Warrant  expires on May 26,  2006,  has an exercise  price of
$4.00 per share of common  stock and has "piggy  back" and  demand  registration
rights.  In August 2005 Cornell  Capital  Partners agreed to consolidate the CCP
Notes and to defer the commencement of repayment  installments  until October 1,
2005. In consideration  of this  modification to CCP Notes, the Company issued a
warrant to Cornell Capital Partners to purchase 50,000 shares of common stock of
the Company.  This August Warrant expires on May 26, 2006, has an exercise price
which was adjusted to $3.00 per share of common  stock,  as of December 30, 2005
and has "piggy back" and demand registration rights.

     On June 8, 2005,  the  Company  entered  into a letter  agreement  with MBS
terminating its sublicense agreement (the "MBS Sublicense"), dated as of May 13,
2004. At the time the letter agreement was executed, MBS had not yet implemented
the sublicense  granted to it under the MBS Sublicense.  The parties  separately
agreed that the  effectiveness of the termination  would be conditioned upon the
effectiveness  of the agreements with RPI as described herein below. The Company
entered into additional  sublicense  agreements with MBS covering  non-competing
technologies  in other  markets and  territories  than those  covered by the MBS
Sublicense and the present RPI Sublicense.  The effectiveness of such sublicense
agreements was expressly conditioned upon the satisfaction of certain conditions
before July 31,  2005,  including  the receipt by the Company of $2.6 million in
technology fees and other  payments.  These  agreements  expired under their own
terms.


                                       36



     On June 17, 2005,  EarthShell entered into a sublicense  agreement with RPI
(the "RPI  Sublicense"),  a newly formed  subsidiary of Thompson  Street Capital
Partners  ("Thompson  Street"),  pursuant to which the Company granted to RPI an
exclusive  license  to produce  plates,  bowls,  and  certain  other  EarthShell
products  incorporating  the Company's  technology and to sell these products in
the retail and  governmental  market segments in the United States.  The Company
has been  advised  that RPI has already  received  the full $12 million  funding
commitment  from  Thompson  Street in order to begin  production  of  EarthShell
Packaging(R)  products.  The RPI Sublicense requires RPI to pay to the Company a
royalty  fee equal to twenty  percent  (20%) of RPI's net  sales,  not to exceed
fifty percent (50%) of RPI's gross margin.  The parties  separately  agreed that
the   effectiveness  of  the  RPI  Sublicense  would  be  conditioned  upon  the
effectiveness of the agreements with MBS as set forth herein above.

     On June 17, 2005, the Company,  RPI and RPI's sole  stockholder,  Renewable
Products,  LLC ("RPI LLC"),  entered  into an agreement  and plan of merger (the
"RPI Merger") which  contemplates the Company's  eventual  acquisition of RPI in
exchange for 8 million  shares of the Company's  Series C Convertible  Preferred
stock (the "Series C Preferred") at such time as the following conditions, among
others,  are  achieved:  (i) RPI's  procurement,  installation  and  start-up of
sixteen (16) manufacturing  modules for producing the Company's  product,  which
equipment is to be designed to produce an aggregate of approximately $16 million
of EarthShell products per year, (ii) RPI's establishment of plant facilities to
support the full commercial operations of such machines,  (iii) RPI's receipt of
funding to support  additional  working capital needs of $1 million,  (iv) RPI's
receipt of at least $12 million of capital to purchase  the  machines  described
above,  and (v) the twenty percent (20%) royalty  described  above having become
payable  and  either  accrued  or  paid  to the  Company  pursuant  to  the  RPI
Sublicense.  At such time as the conditions to the transactions  contemplated by
the RPI Merger are met, RPI has the right,  through  March 31, 2006, to call for
the merger to occur.  The parties have mutually agreed to extend RPI's call date
to December 31, 2006. At the time the merger is triggered,

a valuation of RPI will be obtained and the Company will
acquire RPI  pursuant  to the terms of the RPI Merger in exchange  for 8 million
shares of Series C Preferred, as described above. The Series C Preferred will be
convertible  on a share for share basis into 8 million  shares of the  Company's
common stock which will be subject to registration rights.

     On August 22, 2005, the Company entered into a letter  agreement with EA to
grant  sub-licenses  to use EarthShell  Technology for various  applications  in
certain Asian territories  (the"EA  License").  Shortly after executing a letter
agreement,  both the Company and EA entered into negotiations to restructure the
transaction and ultimately entered into an amended and restated letter agreement
dated December 9, 2005. By its terms,  the amended and restated letter agreement
was not to become effective until all conditions to the  transactions  described
therein were  satisfied.  Per the transaction as restructured in accordance with
the amended and restated letter agreement, the Company may receive a total of up
to $2.6 million from a combination  of (i) prepaid  technology  fees (up to $1.7
million),  (ii) the sale of up to 266,667  shares of its common  stock and (iii)
the issuance of warrants to purchase one million  thirty  three  thousand  three
hundred thirty three  (1,033,333)  shares of the Company's common stock at $3.90
per share (which,  if the Company does not file with the Securities and Exchange
Commission a registration statement for the resale of such shares by January 31,
2006,  may be  adjusted  to an  excercise  price of not less than $3 per share).
Subsequent to the  execution of the amended and restated  letter  agreement,  EA
agreed to change the  deadline for filing the resale  registration  statement to
February 15, 2006.   Realization  of  the full  potential of the  transaction is
dependent on the Company successfully  demonstrating the commercial viability of
its technology in certain new applications.

     The Company received  $500,000 from EA in August 2005 as an initial partial
payment and issued  166,667  shares of its common stock in connection  with this
payment.  The Company  received an additional  $300,000 in December 2005 and the
final payment, of approximately  $61,000 on February 10, 2006. The remainder was
retained by EA as  compensation  for various costs and fees. Upon receipt of the
final payment,  the Company issued a total of 266,667 shares and the warrants to
purchase the 1,033,333 shares.

     On  October  11,  2005,  the  Company  entered  into the EKI Loan  with EKI
pursuant to which the Company  issued to EKI a promissory  note in the principal
amount of  $1,000,000.  As of the second week of January 2006,  EKI has advanced
$1,000,000 to the Company.  Interest accrues on the principal balance of the EKI
Loan at a variable  per annum  rate,  as of any date of  determination,  that is
equal to the rate  published  in the "Money  Rates"  section of The Wall  Street
Journal as being the "Prime Rate",  compounded  monthly.  All accrued but unpaid
interest and  outstanding  principal is due and payable on the earliest to occur
of the following:  (i) the second (2nd) anniversary of the date of the EKI Loan;
(ii) five (5) days  following  the date the Company  has  received $3 million or
more in aggregate  net cash proceeds  from all  financing  transactions,  equity
contributions, and transactions relating to the sale, licensing, sublicensing or
disposition of assets or the provision of services  (including  advance  royalty
payments,  proceeds  from the sale of the  Company's  common  stock and fees for
technological services rendered to third parties), measured from the date of the
EKI Loan and not taking into account the proceeds  advanced  under the EKI Loan;
or (iii) the occurrence of an Event of Default (as defined in the EKI Loan).

     On October 11, 2005, the Company  entered into a debt conversion and mutual
release  agreement (the "Debt Conversion  Agreement") with EKI.  Pursuant to the
Debt  Conversion  Agreement,  the Company and EKI agreed that a receivable in an
amount   equal  to   $837,145.69   (previously   owed  to  bio-Tec   Biologische
Naturverpackunger  GmbH & Co.KG, but which receivable was subsequently  assigned
to EKI) be  converted  into 279,048  shares of common stock of the Company.  The
conversion  price  equals  $3.00  per  share.  Pursuant  to the Debt  Conversion
Agreement,  the Company and EKI  released  each other from any and all claims in
connection with the receivable.

     On December 30, 2005,  EarthShell  entered into a Purchase  Agreement  with
Cornell  Capital  Partners  pursuant  to which the  Company  issued  and sold to
Cornell  Capital  Partners  the  secured  December   Debentures.   The  December
Debentures  shall be convertible  into shares of the Company's common stock, and
the Company is  registering  6,700,000  shares in  connection  with the Purchase
Agreement.  The Company  received  proceeds equal to $4,500,000 from the sale of
the December  Debentures on January 6, 2006, of which approximately $2.6 million
was used to payoff the  existing  $2.5  million  promissory  note to Cornell and
Highgate.


                                       37



     The December  Debentures are secured by (i) a Pledge and Escrow  Agreement,
by and among the Company,  Cornell Capital Partners,  and David Gonzalez,  Esq.,
(ii) an Insider Pledge Agreement and Escrow Agreement (the "IPEA"), by and among
the Company,  Cornell  Capital  Partners,  David  Gonzalez,  Esq. and Mr. Benton
Wilcoxon and (iii) an Amended and Restated  Security  Agreement,  by and between
the Company and Cornell Capital Partners. The December Debentures are secured by
substantially all of the Company's assets, have a three (3) year term and accrue
interest  at  twelve  percent  (12%)  per  annum.  Beginning  60 days  after the
Securities   and  Exchange   Commission   ("SEC")   declares  the   accompanying
registration  statement effective,  Cornell Capital Partners is entitled, at its
option,  to  convert  and sell up to  $250,000  of the  principal  amount of the
December Debentures,  plus accrued interest, into shares of the Company's common
stock,  within any 30 day period at the lesser of (i) a price  equal to $3.00 or
(ii)  eighty-eight  percent  (88%) of the  average of the two (2) lowest  volume
weighted  average  prices of the common  stock  during the ten (10) trading days
immediately  preceding the  conversion  date,  as quoted by  Bloomberg,  LP. The
conversion  limitation  of $250,000 per month does not apply if the market price
is greater than $3.00 per share.


     The  holder  of the  December  Debentures  may  not  convert  the  December
Debentures  or  receive  shares of the  Company's  common  stock as  payment  of
interest  thereunder  to the extent such  conversion or receipt of such interest
payment  would  result  in the  holder,  together  with any  affiliate  thereof,
beneficially  owning (as  determined  in  accordance  with Section  13(d) of the
Securities  Exchange  Act  of  1934,  as  amended,  and  the  rules  promulgated
thereunder)  in  excess of 4.9% of the then  issued  and  outstanding  shares of
common  stock,  including  shares  issuable upon  conversion  of, and payment of
interest on, the December  Debentures  held by such holder after  application of
this 4.9%  restriction.  This 4.9%  restriction may be waived by the holder (but
only as to itself  and not to any other  holder)  upon not less than  sixty-five
(65) days prior notice to the Company.

     The Company may redeem, with three (3) business days advance written notice
to Cornell  Capital  Partners,  a portion or all amounts  outstanding  under the
December  Debentures  prior to the maturity  date  provided that the closing bid
price of the of the  Company's  common stock,  as reported by Bloomberg,  LP, is
less than $3.00 at the time of the redemption  notice.  The Company shall pay an
amount equal to the principal  amount being  redeemed plus a redemption  premium
equal to ten percent (10%) of the principal  amount being redeemed,  and accrued
interest,  to be  delivered to the Cornell  Capital  Partners on the third (3rd)
business day after the redemption  notice,  provided,  however,  this redemption
premium does not apply until the outstanding  principal  balance of the December
Debentures has been reduced by $2.5 million. The amount that Cornell may convert
in any 30 day period will be reduced by the amount that the Company redeems.

     In  connection  with the Purchase  Agreement,  on December  30,  2005,  the
Company issued to Cornell Capital  Partners the December  Warrant to purchase up
to 350,000 shares of common stock.  This December  Warrant has an exercise price
of $4.00 per share,  which may be adjusted under certain conditions to as low as
$3 per share and expires two (2) years from the date it was issued. Furthermore,
in connection with the Company's sale of December Debentures, the Company issued
to Mr. Benton Wilcoxon, in consideration of his pledge of shares of common stock
of Composite Technology Corporation pursuant to the terms of the IPEA, a warrant
to purchase up to 125,000  shares of common stock.  This warrant has an exercise
price of $4.00  per  share and  expires  three  (3)  years  from the date it was
issued.

     The Company believes that as a result of (a) the $900,000 received pursuant
to the EA agreements  (b) the $1,000,000  received  pursuant to the EKI Loan and
(c) the $4,500,000 in proceeds received in connection with the issuance and sale
to  Cornell  Capital  Partners  of the  December  Debentures,  the  Company  has
sufficient  capital to fund its  operations  through the first several months of
2006. The Company  expects to receive  additional  technology fees in connection
with the granting of  additional  new licenses  during  2006.  In addition,  the
Company  expects to begin  generating  royalty  revenues  later in 2006.  If the
Company is not successful at generating royalty payments  technology fees during
2006,  the  Company  may have to  raise  additional  funds  to meet its  current
obligations and to cover operating  expenses  through  December 31, 2006. If the
Company is not  successful in raising  additional  capital it may not be able to
continue as a going concern for a reasonable amount of time.  Management expects
to address this potential  need in 2006 by generating  cash through the issuance
of  debt or  equity  securities.  The  Company  expects  to  receive  additional
technology  fees in  connection  with the  granting of  additional  new licenses
during  2006.  In  addition,  the Company  expects to begin  generating  royalty
revenues  later in 2006.  However,  the Company  cannot  assure that  additional
financing  will be  available  to it, or, if  available,  that the terms will be
satisfactory  to it.  Management  will also  continue  in its  efforts to reduce
expenses,  but  cannot  assure  that it will be able to  reduce  expenses  below
current levels. If the Company is not successful in raising  additional  capital
it may not be able to continue as a going concern.


                                       38



     OFF-BALANCE SHEET  ARRANGEMENTS.  The Company does not have any off-balance
sheet  arrangements  as of  September  30,  2005,  and has not entered  into any
transactions involving unconsolidated, limited purpose entities.

     SUMMARY OF THE DEBENTURE PURCHASE AGREEMENTS. As of September 30, 2004, the
Company  entered into  agreements  with each of the holders  (collectively,  the
"Holders")  of the 2006  Debentures  to amend and restate the secured  debenture
purchase  agreements  entered into in July 2004 by and among  EarthShell and the
Holders (as amended and restated,  the "Debenture Purchase  Agreements") and the
transactions contemplated therein (collectively,  the "Debenture Transactions").
The 2006  Debentures  were in default and their  outstanding  principal  balance
totaled $6.5 million  prior to their  repurchase.  Collectively,  the  Debenture
Purchase  Agreements  required  (i) EKI to pay $1 million cash  (EarthShell  was
obligated to reimburse EKI for this cash payment as discussed  below),  (ii) the
Holders to convert the 2006 Debentures in accordance with their terms, resulting
in the issuance by  EarthShell of 1,091,666  shares of its common  stock,  which
shares were  previously  registered for resale by the Company in connection with
the issuance of the 2006 Debentures, (iii) EarthShell to issue to the Holders an
aggregate  of 512,500  additional  shares of  EarthShell  common  stock and (iv)
EarthShell to pay $2.3 million to SF Capital Partners from thirty-three  percent
(33%) of any equity  funding  received by the Company  (excluding the first $2.7
million  funded by MBS) or fifty  percent  (50%) of the  royalties  received  by
EarthShell in excess of $250,000 per month (as determined on a cumulative  basis
commencing July 1, 2004). EarthShell has the right to convert the unpaid portion
of the $2.3 million into shares of the  Company's  common stock at a price equal
to the lesser of $3.00 per share, or the price per share that  EarthShell  shall
subsequently receive upon the issuance of its common stock (or other convertible
security)  during the three (3) year period  commencing  September 30, 2004. The
512,500 shares of common stock issued to the Holders on October 6, 2004 were not
registered  for resale under the 1933 Act, but are being  registered  as part of
this  Registration  Statement.  The consideration for the repurchase of the 2006
Debentures has been paid or issued, and the 2006 Debentures have been retired by
EarthShell.

     In connection  with the  settlement of the 2006  Debentures and the related
restructuring  of the Company's debt, the Company provided  registration  rights
with  respect to newly  issued  unregistered  shares of its common  stock.  Such
registration  rights  required  the  Company  to,  among  other  things,  file a
registration  statement with the SEC and in December 2004 registering the resale
of such shares of common stock. Under certain agreements, the Company not filing
such a registration  statement (or the registration statement not being declared
effective) within a required  timeframe  provided the holders of the registrable
securities  with a right to liquidated  damages  which,  in the  aggregate,  may
amount to  approximately  $50,000 per month until a  registration  statement  is
filed.  If the Company fails to pay such  liquidated  damages,  the Company must
also pay  interest on such  amount at a rate of ten  percent  (10%) per year (or
such lesser amount as is permitted by law). Because this Registration  Statement
was not filed as planned,  in December 2004 the Company became  obligated on the
direct financial  obligation  described above. In light of the Company's current
liquidity and financial  position any such claim could have a negative effect on
the Company.  While none of the holders of  registrable  securities  have made a
formal claim for liquidated damages to date, there can be no assurance that such
holders will not do so in the future.

     SUMMARY  OF THE EKI  AGREEMENTS.  During  2002 and 2003,  EKI made  various
simple  interest  working  capital  loans to the Company (the  "Simple  Interest
Loans").  These Simple  Interest Loans were interest  bearing at a rate of seven
percent (7%) or ten percent (10%) per annum,  and were payable on demand.  As of
December 31, 2003,  the  outstanding  principal  balance of the Simple  Interest
Loans was $2,755,000.  In connection with the sale of the 2006  Debentures,  EKI
subordinated   the  payments  and  advances   that  were  owed  to  it,  and  as
consideration,  the Company issued to EKI a warrant in March 2003,  expiring ten
(10) years thereafter, to acquire 83,333 shares of the Company's common stock at
$6.00 per share.  As part of the settlement of the 2006 Debentures in October of
2004,  EKI agreed to convert all of the  outstanding  Simple  Interest  Loans to
EarthShell  ($2,755,000) into  unregistered  common stock at $3.00 per share and
$532,644 of  accumulated  interest into  unregistered  common stock at $4.00 per
share, for a total of 1,051,494 shares received by EKI. As of December 31, 2004,
the Simple  Interest Loans were paid in full. In May 2005, an additional  44,387
shares were issued to EKI pursuant to a ninety (90) day price protection clause,
which  provided  for an  adjustment  in the  effective  conversion  price of the
interest portions of the Simple Interest Loans from $4.00 per share to $3.00 per
share. The 1,051,494 shares of common stock issued to EKI as a result of the EKI
Conversion Agreement will not be registered for resale under the 1933 Act.

     On September  30, 2004,  EKI entered into an agreement  with  EarthShell to
sell back to the Company the 2006  Debentures it had purchased for $1 million in
cash,  the cash price paid by EKI for the purchased  2006  Debentures  (the "EKI
DPA"). In connection therewith,  immediately after the acquisition, EKI sold the
2006 Debentures to the Company and, as discussed  above, the Company retired the
2006 Debentures shortly thereafter.

     In 2005,  the  Company  also  granted  a ten  (10)  year  warrant  to Essam
Khashoggi to purchase one million  (1,000,000)  shares of the  Company's  common
stock at $3.00  per  share in  consideration  of his  continued  support  of the
Company since its inception,  including  providing  bridge loans at below market
terms from time to time.


                                       39



     On  October  11,  2005,  the  Company  entered  into the EKI Loan  with EKI
pursuant  to which the  Company  issued to EKI a  promissory  note to EKI in the
principal  amount of $1,000,000.  As of the second week of January 2006, EKI has
advanced the full $1,000,000 to the Company.  Interest  accrues on the principal
balance  of the  EKI  Loan at a  variable  per  annum  rate,  as of any  date of
determination,  that is equal to the rate published in the "Money Rates" section
of The Wall Street Journal as being the "Prime Rate",  compounded  monthly.  All
accrued but unpaid interest and outstanding  principal is due and payable on the
earliest to occur of the following: (i) the second (2nd) anniversary of the date
of the EKI Loan;  (ii) five (5) days following the date the Company has received
$3  million  or  more  in  aggregate   net  cash  proceeds  from  all  financing
transactions,  equity  contributions,  and  transactions  relating  to the sale,
licensing,  sublicensing  or  disposition of assets or the provision of services
(including  advance  royalty  payments,  proceeds from the sale of the Company's
common stock and fees for  technological  services  rendered to third  parties),
measured  from the date of the EKI Loan and not taking into account the proceeds
advanced  under the EKI Loan; or (iii) the occurrence of an Event of Default (as
defined in the EKI Loan).

     On October 11, 2005, the Company entered into the Debt Conversion Agreement
with EKI,  pursuant to which the Company and EKI agreed that a receivable  in an
amount   equal  to   $837,145.69   (previously   owed  to  bio-Tec   Biologische
Naturverpackunger  GmbH & Co.KG), but which receivable was subsequently assigned
to EKI) be  converted  into 279,048  shares of common stock of the Company.  The
conversion  price  equals  $3.00  per  share.  Pursuant  to the Debt  Conversion
Agreement,  the Company and EKI  released  each other from any and all claims in
connection with the receivable.

     Biotec  License  Agreement.  On July 29,  2002 the Company  entered  into a
license and information  transfer  agreement (the "Biotech  License  Agreement")
with bio-tec Biologische Naturverpackungen GmbH & Co. KG and bio-tec Biologische
Naturverpackungen  Forschungs  und  Entwicklungs  GmbH (the  "Biotec  Group") to
utilize  the  Biotec  Group  technology  for  foodservice  disposable  packaging
applications.  EKI had  previously  granted to the  Company  priority  rights to
license certain product applications on an exclusive basis from the Biotec Group
in consideration for the Company's payment of a $100,000 minimum monthly payment
to Biotec.  In addition,  in consideration  for the monthly payment,  the Biotec
Group agreed to render  technical  services to the Company at the Biotec Group's
cost plus five percent (5%).  The licensing fee and services  arrangements  were
continued in the Biotec License Agreement. Under the terms of the Biotec License
Agreement, the Biotec Group was entitled to receive twenty-five percent (25%) of
any  royalties or other  consideration  that the Company  receives in connection
with the sale of products utilizing the Biotec Group technology,  after applying
a credit for all minimum  monthly  payments  received.  In  connection  with the
issuance of the 2006  Debentures,  the Biotec  Group agreed to  subordinate  the
licensee fee payments due from  EarthShell  until the  debentures  were retired.
During this period, the license fees due to the Biotec Group were accrued.

     In  September  of 2004,  as part of an overall  restructuring  of its debt,
EarthShell and Biotec entered into an agreement to convert $1.475 million of the
$2.475  million of accrued  license fees as of  September 1, 2004,  plus accrued
interest into 491,778  shares of EarthShell  common stock and to eliminate,  for
two (2) years,  the $100,000 per month minimum license fee. In December of 2004,
the amended Biotec License  Agreement was further amended and EarthShell paid to
Biotech $125,000,  leaving a balance owing of approximately $875,000,  which was
subsequently  reduced  to  approximately   $837,000.  On  August  31,  2005,  in
connection  with the sale of Biotec by EKI,  Biotec License  Agreement was again
amended and restated (the "Amended and Restated Biotec License") and the minimum
monthly payment to retain exclusivity was completely  eliminated and the balance
of  approximately  $837,000 owing to EarthShell was assigned by the Biotec Group
to EKI. Under the Amended and Restated Biotec  License,  the Company has a fully
paid up license to use the Biotec  technology in the  EarthShell  fields of use,
with certain limited exclusions,  exclusively through June 2008. The Company can
maintain its exclusivity  provided it has been successful in commercializing the
Biotec  technology  and is making  certain  minimum  royalty  payments under the
license by June 2008. As of the date of this Prospectus, the Company has paid to
the Biotec Group  $125,000 in cash, has converted  approximately  $1.475 million
into 491,778 shares of unregistered stock, and had assigned the balance owing to
the Biotec  Group of  $837,000  to EKI.  The  $837,000  balance  was  ultimately
converted  by EKI in October 2005 into shares of  EarthShell  common stock at $3
per share.

     SUMMARY OF LICENSE  AGREEMENTS.  On May 13, 2004, the Company  entered into
the MBS Sublease,  which called for a total of $2.0 million in  technology  fees
payable  in $0.5  million  increments  based on  certain  milestones  during the
startup  of  manufacturing  operations  and prior to the  beginning  of  royalty
generation.  On June 8, 2005, the Company  entered into a letter  agreement with
MBS  terminating  the MBS  Sublicense.  At the time  the  letter  agreement  was
executed, MBS had not yet implemented the sublicense granted to it under the MBS
Sublicense.  The  parties  separately  agreed  that  the  effectiveness  of  the
termination  would be conditioned upon the  effectiveness of certain  agreements
with RPI. The Company  entered into  additional  sublicense  agreements with MBS
covering non-competing  technologies in other markets and territories than those
covered by the past MBS Sublicense and the present RPI Sublicense.  However, the
effectiveness of such sublicense  agreements was expressly  conditioned upon the
satisfaction of certain  conditions before July 31, 2005,  including the receipt
by the Company of $2.6  million in  technology  fees and other  payments.  These
agreements expired under their own terms on July 31, 2005.


                                       40



     In  November  of 2004,  the Company  entered  into a ten (10) year  license
agreement with ESH (the "ESH License") as the Company's  exclusive  licensee for
the  country  of  Mexico.  To date,  ESH has paid to the  Company  a  $1,000,000
technology fee that will be credited against future royalty  obligations.  Under
the terms of the ESH  License,  in order to retain  its  priority  in its market
segments,  ESH must acquire manufacturing capacity to supply its market segments
and meet other minimum performance criteria. At present,  since EarthShell has a
limited number of initial licensees,  ESH could potentially  represent more than
ten percent (10%) of  EarthShell's  revenue base.  Once ESH is in production and
paying royalties to EarthShell,  loss of ESH as a licensee could have a material
adverse  consequence.  This risk  factor  is more  applicable  to the  following
paragraph since RPI actually has equipment operating and is selling product. RPI
actually  represents up to 100% of EC's revenue base until additional  licensees
commit capital and build more machines.

     On June 17, 2005,  EarthShell entered into the RPI Sublicense,  pursuant to
which the  Company  granted to RPI the  exclusive  rights in the U.S. to produce
EarthShell  plates,   bowls,  and  other   shallow-draw   products  for  certain
distribution channel including the retail and government sectors. In return, RPI
agreed to invest in excess of $14  million to  purchase  and install the initial
eight  (8)  commercial  modules  that  had  been  built  by DTE and to  order an
additional  eight (8) modules.  Since RPI is controlled by the same  shareholder
that owns DTE,  RPI is  uniquely  positioned  to obtain the full  support of the
machine  builder to make sure the EarthShell  manufacturing  equipment meets its
performance  targets. The merger agreement gives RPI the right,  ultimately,  to
merge with  EarthShell  at such time as it has invested  substantial  capital in
building new  EarthShell  manufacturing  capacity and the equipment is operating
profitably.  Based on the success of this initiative,  the Company believes that
it will be able to successfully  resume its licensing strategy.  Currently,  RPI
has  installed  and placed into service  eight (8)  modules.  The next eight (8)
modules are nearing  completion.  At this time,  RPI is busy  working to sell it
newly available  manufacturing  capacity. The RPI Sublicense requires RPI to pay
to the Company a royalty fee equal to twenty  percent  (20%) of RPI's net sales,
not to exceed fifty percent (50%) of RPI's gross margin.

     On August 22, 2005, the Company  entered into an agreement with  EarthShell
Asia  granting  certain  licenses  to use a new  embodiment  of  the  EarthShell
Technology  for  various  applications  in certain  Asian  territories  (the "EA
License").  Under the license agreements,  the Company may receive a total of up
to $1.7 million from prepaid technology fees, plus an ongoing royalty.  Prior to
receiving the prepaid technology fees, the Company must successfully demonstrate
the commercial viability of this new technology for certain applications.

MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

     General

     The  Management  of  EarthShell  is  responsible   for   establishing   and
maintaining  adequate  internal  control over  financial  reporting  and for the
assessment of the effectiveness of internal control over financial reporting. As
defined by the SEC,  internal  control  over  financial  reporting  is a process
designed by, or supervised by, the Company's  principal  executive and principal
financial officers, to provide reasonable assurance regarding the reliability of
financial  reporting and the  preparation of financial  statements in accordance
with generally accepted accounting principles.

     The Company's  internal  control over  financial  reporting is supported by
written 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 Company's  assets;  (2) provide  reasonable  assurance that
transactions  are  recorded as  necessary  to permit  preparation  of  financial
statements in accordance with generally accepted accounting principles, and that
receipts and  expenditures of the Company are being made only in accordance with
authorizations  of the  Company's  management  and  directors;  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  significant  deficiency  (within the meaning of
PCAOB Auditing  Standard No. 2), or a combination  of significant  deficiencies,
that  results  in there  being  more than a remote  likelihood  that a  material
misstatement of the annual or interim financial statements will not be prevented
or  detected  on a timely  basis by  employees  in the  normal  course  of their
assigned functions.


                                       41



     In making its  assessment  of internal  control over  financial  reporting,
management  used the  framework  set  forth  in the  report  entitled  "Internal
Control--Integrated   Framework"   published  by  the  Committee  of  Sponsoring
Organizations  ("COSO") of the Treadway Commission to evaluate the effectiveness
of the  Company's  internal  control over  financial  reporting.  Because of the
material  weaknesses  described below,  management believes that, as of December
31, 2004, the Company did not maintain effective internal control over financial
reporting based on those criteria.

     The Company's  independent  auditors have issued an  attestation  report on
management's  assessment  of  the  Company's  internal  control  over  financial
reporting.  Although  the  Company  operated  during  2004 with a  significantly
reduced number of personnel  compared to prior years,  the Company's  management
has implemented and documented  internal control over financial  reporting which
it believed would be considered sufficient, given the resources available to it.
However,  during the fourth  (4th)  quarter of 2004,  the  Company's  Controller
resigned,  leaving the Company's Chief Financial  Officer as the only accounting
professional  employed by the Company.  This resulted in the loss of segregation
of  responsibilities  that are typical to effective  financial reporting control
methodology. The Company employed certain mitigating controls designed to offset
the inherent  control  weaknesses  that resulted from a lack of  segregation  of
responsibilities.

     We engaged an accounting  firm in December 2004 to assist us in documenting
and testing our controls and  procedures in compliance  with the  Sarbanes-Oxley
Act. This process was not completed  until late in the first (1st) quarter 2005.
The testing and  evaluation of our internal  controls as of that time  indicated
that our controls were considered effective.

     Based on the  timing of this work and the  filing  deadline  for our Annual
Report on Form 10-K as an accelerated  filer, our independent  registered public
accounting firm was not able to perform its audit of management's  assessment of
the  effectiveness  of its  internal  control  over  financial  reporting  as of
December 31, 2004,  until  subsequent to the filing of our Annual Report on Form
10-K. Their audit disclosed the material weaknesses.  We reviewed the results of
their audit of our assessment and concurred with their conclusion.  Accordingly,
we modified our assessment in Amendment No. 1 to the Company's  Quarterly Report
on Form 10-Q for the quarter  ended March 31, 2005 and in Amendment No. 1 to the
Company's Annual Report on Form 10-K.


     MATERIAL WEAKNESSES IDENTIFIED

     The Company's  assessment of its internal control over financial  reporting
identified the following material weaknesses:

     o    The Company has inadequate  segregation of critical duties within each
          of its  accounting  processes  and a  lack  of  sufficient  monitoring
          controls   over  these   processes   to   mitigate   this  risk.   The
          responsibilities  assigned to one  employee  include  maintaining  the
          vendor master file, processing payables,  creating and voiding checks,
          reconciling  bank  accounts,   making  bank  deposits  and  processing
          payroll.

     o    The departure of the Company's Controller in November 2004 resulted in
          the accounting and reporting  functions  being  centralized  under the
          Chief Financial Officer,  with no additional  personnel in the Company
          having an adequate  knowledge of accounting  principles and practices.
          As a result,  certain  transactions  had not been recorded in a timely
          manner and several  adjustments to the financial  statements that were
          considered material to the financial position at December 31, 2004 and
          results of operations for the year then ended were recorded.

     o    There are weaknesses in the Company's  information  technology  ("IT")
          controls which makes the Company's  financial data vulnerable to error
          or fraud. Specifically, there is a lack of documentation regarding the
          roles  and  responsibilities  of the IT  function,  lack  of  security
          management  and  monitoring  and  inadequate   segregation  of  duties
          involving IT functions.

     Additionally, at the conclusion of our independent auditor's examination of
the Company's internal control over financial reporting, our independent auditor
noted several other areas of  operations  which could be improved.  Our auditors
did not believe these items constituted material weaknesses.


                                       42



     REMEDIATION STEPS TO ADDRESS THE MATERIAL WEAKNESSES

     In consultation  with its independent  auditors,  as of September 30, 2005,
the Company has begun taking the following  remediation  steps, among others, to
enhance  its  internal  control  over  financial  reporting  and reduce  control
deficiencies in general, including the material weaknesses enumerated above:

     o    Management has interviewed  multiple  qualified  candidates to perform
          the  Controller  responsibilities,  and as of October 31, 2005 hired a
          new controller.

     o    Management has engaged an outside  accounting firm, to perform certain
          Internal  Audit  functions.  This  outside  firm  reports to the Audit
          Committee of the Board of Directors on a quarterly basis.

     o    Management  employs  an outside  firm,  to monitor  and  maintain  the
          Company's information systems. This group was been directed to develop
          and implement  Company-wide  information management control procedures
          in response to the control  weaknesses noted by the Company's auditors
          and in  consultation  with the Company's  internal  auditors.  A first
          draft was completed in July 2005.  In connection  with the recent move
          of its  corporate  offices to  Maryland,  a new group was  retained to
          perform a similar  function.  It is expected that a final  information
          technology  controls policy and procedures  document will be finalized
          and implemented 2006.

     To date, the Company has expended approximately $60,000 towards remediation
of these material weaknesses.


                                       43



                          CHANGES IN AND DISAGREEMENTS
             WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

     None.


                                       44



           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company's  treasury  function  controls all  decisions and  commitments
regarding cash management and financing  arrangements.  Treasury  operations are
conducted within a framework that has been authorized by the Board of Directors.

     The Company is exposed to interest rate risk on its obligations pursuant to
the December  Debentures and the EKI Loan.  Currently,  the principal amounts of
the December  Debentures  and the EKI Loan  combined  total  approximately  $5.5
million.  The December Debentures bear interest on the principal balance of $4.5
million  at a fixed  rate of  twelve  percent  (12%)  per annum and the EKI Loan
accrues on the principal  balance of $1,000,000 at a variable rate per annum, as
of any date of determination,  that is equal to the rate published in the "Money
Rates" section of The Wall Street Journal as being the "Prime Rate",  compounded
monthly.  In  addition,  there  remain a few  settlements  of  accounts  payable
obligations  that  will be paid out over  terms  from  eighteen  (18)  months to
thirty-six  (36)  months,  the long  term  portion  of which may be  exposed  to
interest rate risk.

     While  generally  an increase in market  interest  rates will  decrease the
value of this debt, and decreases in rates will have the opposite effect, we are
unable to estimate the impact that  interest rate changes will have on the value
of the substantial majority of this debt as there is no active public market for
this debt.


                                       45



                             DESCRIPTION OF BUSINESS

THE COMPANY

     EarthShell   was   organized   in   November   1992   to   engage   in  the
commercialization of proprietary  composite material  technology,  designed with
the environment in mind, for the manufacture of disposable  packaging to be used
in the  foodservice  industry.  Current and future products  include  hinged-lid
containers,  plates, bowls,  foodservice wraps, cups, and cutlery (collectively,
"EarthShell Packaging(R)").

     EarthShell  composite material is primarily made from abundantly  available
and low cost natural raw  materials  such as limestone  and starch from annually
renewable crops such as corn and potatoes. The Company believes that foodservice
disposables made of this material will offer certain  significant  environmental
benefits, will have comparable or superior performance characteristics,  such as
greater  strength and  rigidity,  and can be  commercially  produced and sold at
prices  that are  competitive  with  comparable  conventional  paper and plastic
foodservice disposables.

     The  Company's  objective is to establish  EarthShell  Packaging(R)  as the
preferred  disposable packaging material for the foodservice industry throughout
the  world  based  on  comparable  performance,  environmental  superiority  and
competitive pricing. EarthShell's approach for achieving this objective has been
to:  (i)  license  the   EarthShell   Technology   to   strategically   selected
manufacturing or operating partners to manufacture,  market, distribute and sell
EarthShell  Packaging(R);  (ii) demonstrate  customer  acceptance and demand for
EarthShell Packaging(R) through key market leaders and environmental groups; and
(iii)  demonstrate  the  manufacturability  and improved  economics with initial
strategic partners.

INDUSTRY OVERVIEW

     Based on industry studies, the Company believes that the annual spending on
foodservice  disposable  packaging  is  approximately  $12 billion in the United
States and over $28  billion  globally.  According  to  industry  studies of the
market,   approximately  fifty-four  percent  (54%)  of  the  total  foodservice
disposable  packaging is purchased by  quick-service  restaurants  and forty-six
percent  (46%) by other  institutions  such as  hospitals,  stadiums,  airlines,
schools, restaurants (other than quick-service restaurants),  and retail stores.
The Company believes that of the foodservice disposables purchased in the United
States  by  quick-service  restaurants  and  other  institutions,  approximately
forty-five  percent  (45%)  are made of coated or  plastic  laminated  paper and
fifty-five  percent  (55%)  are made of  non-paper  materials  such as  plastic,
polystyrene or foil. A breakdown of the various  components of the global market
for foodservice disposables is as follows:

                                                        Market Size
                                                -----------------------------
                                                    $                 %
                                                ------------ ----------------
                                                      ($ in millions)
                                                -----------------------------
Commercial Products
Plates, Bowls                                  $    4,500               16
Hinged-Lid Containers                               1,750                6

Commercial Prototypes
Wraps                                               2,000                7
Hot Cups                                            3,000               11

Concept Prototypes
Cold Cups                                           5,500               20
Containers, Trays                                   4,000               14
Straws, Cup Lids                                    3,000               11
Pizza Boxes                                         2,250                8
Cutlery                                             2,000                7
                                               ----------              ---
Total                                          $   28,000              100
                                               ==========              ===


                                       46



     In  addition  to  the  United  States,  the  Company  believes  the  market
opportunity for EarthShell  Packaging(R)  is  particularly  strong in Europe and
parts  of  Asia  due  to  heightened   environmental   concerns  and  government
regulations. In Europe, environmental legislation,  such as the so-called "Green
Dot" laws have created an opportunity for environmentally  preferable  products.
Meanwhile,  new regulations in many Asian countries have mandated a reduction in
polystyrene production stimulating an increased demand for foodservice packaging
manufactured from acceptable alternative materials. Furthermore, improvements in
the Asian and European  composting and recycling  infrastructure are expected to
facilitate the use of environmentally preferable products.

PRODUCTS

     EarthShell   Packaging(R)  is  based  on  a  patented   composite  material
technology  licensed  on an  exclusive  worldwide  basis from EKI,  the  largest
stockholder of the Company,  and, on a limited exclusive,  worldwide basis, from
its  wholly-owned  subsidiaries.  The  Company's  licensed  field  of use of the
technology is for the development,  manufacture and sale of disposable packaging
for use in the  foodservice  industry and for certain  specific  food  packaging
applications.

     Traditional  foodservice  disposables,  wraps, and paperboard are currently
manufactured  from a variety of  materials,  including  paper and  plastic.  The
Company  believes  that none of these  materials  fully  addresses  three of the
principal challenges facing the foodservice industry; namely performance, price,
and  environmental  impact.  The Company  believes that EarthShell  Packaging(R)
addresses  the  combination  of  these   challenges   better  than   traditional
alternatives  and therefore  will be able to achieve a significant  share of the
foodservice disposable packaging market.

     EarthShell  Packaging(R)  can be  categorized  into  four  (4)  types:  (i)
laminated foamed products, (ii) flexible wraps, (iii) injection-molded  products
and (iv)  paperboard  substitutes.  To date, the EarthShell  technology has been
used to produce limited commercial  quantities of plates,  bowls, and hinged-lid
containers  intended  for  use by all  segments  of the  foodservice  disposable
packaging  market,  including  quick-service  restaurants,  food and  facilities
management companies, the United States government,  universities/colleges,  and
retail  operations.  These products were developed using detailed  environmental
assessments  and carefully  selected raw materials and processes to minimize the
harmful  impact on the  environment  without  sacrificing  competitive  price or
performance.

ENVIRONMENT

     EarthShell's foodservice disposable products were developed over many years
based  on  environmental   models  to  reduce  the  environmental   concerns  of
foodservice disposable packaging through the careful selection of raw materials,
manufacturing  processes and  suppliers.  For example,  EarthShell  Packaging(R)
reduces  risk to wildlife  compared to  polystyrene  foam  packaging  because it
biodegrades  when  exposed  to  moisture  in nature  and can be  composted  in a
commercial   facility  (where  available)  or  even  in  consumers'   backyards.
EarthShell  Packaging(R)  and  the  designs  approach  for its  manufacture  and
disposal  has  received  support  from many  governmental  and  non-governmental
organizations.

PERFORMANCE

     The Company  believes  that it has  demonstrated  that its  laminated  foam
products,  including hinged-lid  containers,  plates and bowls meet the critical
performance  requirements  of  the  marketplace,   including  strength,  graphic
capabilities, insulation, shipping, handling and packaging. The Company believes
its  foodservice  wraps  also  meet  critical  performance  requirements  of the
marketplace,    including   flexibility,   folding   characteristics,    graphic
capabilities, insulation, shipping, handling and packaging. Finally, the Company
believes  that its  paperboard  substitute  product,  which is  currently  under
development,  may be manufactured using the same basic raw materials as the foam
laminate  disposables and wraps and will be readily  accepted by the market when
available.


                                       47



     Some  examples  of  where  EarthShell   Packaging(R)  plates,   bowls,  and
hinged-lid containers have been used include:

          QUICK-SERVICE RESTAURANTS
          McDonald's Corporation ("McDonald's")
          Wendy's

          FACILITIES MANAGEMENT
          Sodexho
          Bon Appetit
          Aramark

          GOVERNMENT
          U.S. Department of the Interior
          U.S. Department of Defense
          Environmental Protection Agency

          UNIVERSITIES
          University of California, Davis
          Hampshire College
          Allegheny College

          RETAIL
          Wal-Mart Stores
          Green Earth Office Supply

     In 1997, the Company initially entered into a supply agreement with Perseco
to  supply  EarthShell  sandwich  containers  for  the  entire  U.S.  McDonald's
restaurant  chain.  Although  the Company was able to finally  deliver a product
that  was  acceptable  to  Perseco  and  McDonald's  from an  environmental  and
performance perspective,  ultimately,  the Company and its licensee,  Sweetheart
Cup Company, were not able to ramp up commercial  manufacturing  capacity at the
throughput  rates to sustain a continuous  and  economically  viable  commercial
supply of its  containers to meet that  contract.  The  manufacturing  equipment
needed to be refined.

     Until full commercial  production  capability is firmly established,  it is
critical to the  Company's  success  that all other  aspects of the products are
demonstrated  in a commercial  setting.  While the development and refinement of
commercial  manufacturing  capability and capacity is taking place,  the Company
has  successfully  implemented a strategy that we call  "controlled  creation of
demand". The purpose has been to demonstrate the breadth and depth of the market
demand for EarthShell products.  Some of the objectives have been to demonstrate
that:

     o    EarthShell  Packaging(R)  can be made in a variety of product families
          (sandwich containers, plates, bowls);

     o    EarthShell has  application in all of the major market  segments (fast
          food, institutional feeders, governmental, retail, etc);

     o    Key market segment leaders are willing to purchase EarthShell products
          on a repeat basis;

     o    EarthShell product performance characteristics and product quality are
          commercially acceptable to actual customers that act as market opinion
          leaders; and

     o    EarthShell  product  positioning is  competitive  and price points are
          realistic and sustainable.

     From time to time,  the  Company has  manufactured  limited  quantities  of
commercial  product  using  its  pilot  scale  equipment,  and  in  some  cases,
commercial scale equipment  operating at low throughput  rates.  Concurrent with
the further development of the manufacturing  processes,  this supply of product
has been  sold to  carefully  selected  customers.  Except  for  McDonald's  and
Wal-Mart, who are large customers that require nationwide supply capability, all
of the other customers were selected  because they are  representative  of their
market  segments and will take small  quantities.  Their volume demands could be
kept low  (within  EarthShell's  capacity  to supply  without a licensee in full
commercial  production.)  At the same  time,  repeat  purchases  from  these key
customers gives clear indications that there is a strong and sustainable  demand
for  EarthShell  products  as soon  as  they  are  commercially  available  on a
sustained basis.


                                       48



     None of the customers  that have used  EarthShell  products have been large
contributors to our revenue yet.

COST

     Since   EarthShell   Packaging(R)  is  uniquely   engineered  from  readily
available,  low-cost  natural raw materials  such as limestone  and starch,  the
Company believes  EarthShell  products can be manufactured  cost-effectively  at
commercial production levels.

BUSINESS STRATEGY

     The  Company'  objective  is to establish  EarthShell  Packaging(R)  as the
preferred  foodservice  disposable  packaging in the foodservice  industry.  The
Company's strategies to achieve this objective are to:

     o    Develop products which deliver comparable or greater performance,  are
          competitively priced and offer environmental advantages as compared to
          traditional packaging alternatives;

     o    Demonstrate  customer  demand  as  well  as  product  performance  and
          positioning;

     o    Educate the market and build awareness for the EarthShell brand;

     o    Prove manufacturability and economics of EarthShell Packaging(R);

     o    License the EarthShell Technology to strategic  manufacturing partners
          to manufacture,  market,  distribute and sell EarthShell Packaging(R);
          and

     o    Expand  the  business  by  replicating  the  EarthShell  model  across
          multiple operating partners to increase capacity.

     The  Company  believes  that  the  use of  EarthShell  Packaging(R)  by key
foodservice  operators  will  accelerate the acceptance of the products by other
users. To this end, the Company has worked with major  purchasers of foodservice
disposables in the  development  and testing of products in order to demonstrate
superior  product  performance,  highlight  cost-benefit  and build  demand  for
EarthShell   Packaging(R).   The  Company  also  expects  that  the   EarthShell
Packaging(R) brand name will appear on EarthShell products.

     The Company's strategy includes licensing the EarthShell  Technology to, or
joint venturing with, strategically selected manufacturing or operating partners
for  the   manufacture,   marketing,   distribution   and  sale  of   EarthShell
Packaging(R).  During 2004, the Company  terminated its license  agreements with
Sweetheart/Solo  and with Huhtamaki as those relationships had not progressed as
planned. The Company has entered into new license agreements with (a) RPI in the
U.S.  market and (b) ESH for a segment of the Mexican market.  In addition,  the
Company entered into an agreement with a new licensee, EarthShell Asia, granting
certain  licenses  to use a new  embodiment  of the  EarthShell  Technology  for
various applications in certain Asian territories (the "EA License").  Under the
license  agreements,  the Company may receive a total of up to $1.7 million from
prepaid technology fees, plus an ongoing royalty. Prior to receiving the prepaid
technology  fees,  the Company  must  successfully  demonstrate  the  commercial
viability of this new technology for certain applications.

     The Company is seeking additional qualified licensees and will provide each
of  its  licensees  with  technical  and  ongoing   support  to  facilitate  the
application  of the  EarthShell  Technology,  further  refine the  manufacturing
processes and reduce  production costs. The Company will monitor product quality
at licensee operations.

     Over the past several years,  the Company has garnered support and achieved
commercial validation for EarthShell  Packaging(R) from key environmental groups
and  foodservice  purchasers.  The Company  has also  devoted  resources  to the
optimization   of  product  design  and  the   development   of   cost-effective
manufacturing  processes. In cooperation with former manufacturing partners, the
Company financed and built initial commercial  demonstration production capacity
and sold limited quantities of plates, bowls, and hinged-lid containers.  Having
demonstrated the manufacturability of EarthShell foam products,  the Company has
now ceased commercial  demonstration production activities and is relying on its
equipment  manufacturing  partners to  demonstrate  and  guarantee the long-term
manufacturability of EarthShell Packaging(R).


                                       49



     Through the course of developing the manufacturing  processes,  the Company
worked with a machinery manufacturer,  Detroit Tool and Engineering (DTE), which
has developed turn-key  manufacturing lines for EarthShell plates and bowls. One
of the Company's more recent  licensees,  Renewable  Products,  Inc. (RPI),  has
acquired 16 manufacturing  modules and is in the process of obtaining orders and
ramping up its manufacturing and distribution operations.  The Company's primary
focus is now on supporting  its first  licensees,  both in the United States and
abroad.

     EarthShell believes it has a high quality and cost-effective  product and a
profitable  business model  necessary to take advantage of a significant  market
opportunity.  With the  introduction  of commercial  production  capacity by its
licensees and commercial sales of its products in 2005,  EarthShell  expects its
products to continue to gain  acceptance in the  marketplace  and believes it is
well-poised  to  support  capacity  expansion  and  market  penetration  by  its
licensees leading to growth of the Company's royalty revenue.

LICENSING BUSINESS MODEL

     The  licensing  business  model enables the Company to  concentrate  on the
continuing  development of quality food service packaging  products with reduced
impact  on the  environment.  This  approach  contemplates  that  manufacturing,
marketing,  distribution  and  sale  of  EarthShell  Packaging(R)  will  be  the
responsibility of the Company's  manufacturing  licensees.  EarthShell  believes
that its  licensing  business  model will  enable it to  generate a  sustainable
royalty revenue stream. Beyond the revenue  opportunities,  the Company believes
the licensing  business model has positive  implications  for the Company's cost
structure.  As the Company has moved from product and process development toward
product  commercialization phase and has reduced its investment in demonstration
manufacturing  operations,  it has been  able to  significantly  reduce  monthly
operating  costs  and  reposition  itself  to take  advantage  of the  operating
leverage provided by the licensing model.

     EarthShell  Packaging(R)  will  be  exclusively  manufactured  by  licensed
manufacturing partners.  Given the low cost of the raw materials required, these
strategic  manufacturing  partners should have a financial  incentive to produce
EarthShell      Packaging(R)     rather     than     comparable      traditional
paperboard/polystyrene  products even after making the required royalty payments
to  EarthShell.  As the first  turnkey  commercial  manufacturing  equipment  is
successfully  placed in service by its first licensee,  the Company expects that
other  licensees  will then move  quickly  to  invest  to build  additional  new
manufacturing capacity.

     While  the  Company  believes  it will be  successful  in  developing  cost
competitive products with its partners, delays in developing such products could
adversely  impact  the   introduction   and  market   acceptance  of  EarthShell
Packaging(R)  and  could  have an  adverse  effect  on the  Company's  business,
financial condition and results of operations.

STRATEGIC MANUFACTURING AND DISTRIBUTION RELATIONSHIPS

     The Company  believes  that it has  demonstrated  that the  performance  of
EarthShell plates, bowls and hinged-lid  containers is commercially  competitive
and that there is a customer base that is willing to buy them. The critical task
for 2006 is the installation and start-up of commercial  manufacturing  capacity
by the Company's licensees to supply EarthShell products to the marketplace. The
Company's  current  licensees are  committing  capital to purchase  equipment to
provide  EarthShell  Packaging(R)  products or otherwise  develop the EarthShell
products or production  capacity.  The Company intends to proliferate the use of
EarthShell Packaging(R) in the U.S. and international markets through agreements
with additional licensed partners.

     RENEWABLE  PRODUCTS,  INC. (RPI) One of the Company's  main  objectives has
been to  demonstrate in a commercial  setting that the EarthShell  Technology is
commercially  viable.  After  working  with several  licensees  that were either
unsuccessful or otherwise did not ultimately  commit the resources  necessary to
commercialize  the EarthShell  Technology,  the Company  decided to take further
steps to make sure the  technology  was  adequately  demonstrated  to launch its
licensing  business model.  The Company entered into the RPI Sublicense  coupled
with the RPI Merger  Agreement on June 17,  2005.  Essentially,  EarthShell  has
granted to RPI the exclusive  rights in the U.S. to produce  EarthShell  plates,
bowls,  and  other  shallow-draw   products  for  certain  distribution  channel
including the retail and government  sectors. In return, RPI agreed to invest in
excess of $12 million and purchase and install the initial eight (8)  commercial
modules that had been built by DTE and to order an additional eight (8) modules.
Since RPI is controlled by the same  shareholder  that owns DTE, RPI is uniquely
positioned  to obtain the full  support of the machine  builder to make sure the
EarthShell  manufacturing  equipment meets its performance  targets.  The merger
agreement gives RPI the right, ultimately, to merge with EarthShell at such time
as it has invested substantial capital in building new EarthShell  manufacturing
capacity and the equipment is operating profitably. Based on the success of this
initiative, the Company believes that it will be able to successfully resume its
licensing strategy.  Currently,  RPI has installed and placed into service eight
(8) modules.  The next eight (8) modules are nearing  completion.  At this time,
RPI is busy working to sell it newly available manufacturing capacity.


                                       50



     MERIDIAN  BUSINESS  SOLUTIONS,  LTD.  (MBS) On May 13,  2004,  the  Company
entered  into a ten (10) year  license  agreement  with MBS and granted to MBS a
priority license to supply certain retail and government  market segments in the
United States (the "MBS  Sublicense") and initially paid EarthShell $0.5 million
in  technology  fees as of the date of this  Prospectus.  On June 8,  2005,  the
Company entered into a letter agreement with MBS terminating the MBS Sublicense.
At the time the letter  agreement was executed,  MBS had not yet implemented the
sublicense granted to it under the MBS Sublicense. The parties separately agreed
that  the  effectiveness  of the  termination  would  be  conditioned  upon  the
effectiveness  of  certain   agreements  with  RPI.  The  Company  entered  into
additional sublicense agreements with MBS covering non-competing technologies in
other markets and territories  than those covered by the past MBS Sublicense and
the  present RPI  Sublicense.  However,  the  effectiveness  of such  sublicense
agreements was expressly conditioned upon the satisfaction of certain conditions
before July 31,  2005,  including  the receipt by the Company of $2.6 million in
technology fees and other  payments.  These  agreements  expired under their own
terms on July 31, 2005.

     EARTHSHELL  HIDALGO  S.A. DE C.V.  (EHS) In  November of 2004,  the Company
entered  into a ten  (10)  year  license  agreement  with  ESH as the  Company's
exclusive  licensee  for the  country  of Mexico.  To date,  EHS has paid to the
Company a $1,000,000 technology fee that will be credited against future royalty
obligations. Under the terms of the EHS License, in order to retain its priority
in its market segments,  ESH must acquire  manufacturing  capacity to supply its
market segments and meet other minimum performance criteria.

     EARTHSHELL ASIA, LIMITED (EA). On August 22, 2005, the Company entered into
an agreement with EA in connection with the granting of certain  licenses to use
a new  embodiment  of the  EarthShell  Technology  for various  applications  in
certain Asian  territories (the "EA License").  Shortly after executing a letter
agreement,  both the Company and EA decided to restructure the  transaction.  As
part of such  restructuring,  the  Company  may  receive  a total  of up to $2.6
million from a combination of (i) prepaid  technology fees (up to $1.7 million),
(ii)  $800,000  from the sale of 266,667  shares of its  common  stock and (iii)
$100,000  from the  issuance  of one  million  (1,033,333)  warrants to purchase
shares of the Company's  common stock at $4.00 per share. The realization of the
full  potential of the  transaction  is  dependent  on the Company  successfully
demonstrating  the  commercial  viability  of  its  technology  in  certain  new
applications.

MANUFACTURING

     The current EarthShell  manufacturing process for laminated foamed products
consists  of blending  the  component  ingredients  of a  proprietary  composite
material in a mixer,  depositing  the mixture into heated cavity molds,  heating
the molded mixture for approximately one minute, removing the product,  trimming
excess  material,  and  applying  functional  coatings  with  desired  graphics.
EarthShell  Packaging(R) uses readily  available natural raw materials,  such as
limestone,  potato or corn  starch,  as well as  natural  fiber  and  functional
coatings.  The Company believes that these raw materials are currently available
from multiple existing  suppliers in quantities  sufficient to satisfy projected
demand.

     Over the past several years,  the Company has devoted  resources to develop
manufacturing  machinery  and to  demonstrate  the  commercial  viability of its
manufacturing  processes to enable its operating partners to compete effectively
with  conventional   disposable   foodservice  packaging  and  to  transfer  the
operational  and  financial  responsibility  of  its  production  lines  to  its
operating  partners.  In cooperation  with former  manufacturing  partners,  the
Company financed and built initial commercial  production capacity. To date, the
Company has produced limited amounts of EarthShell  Packaging(R)  bowls,  plates
and  hinged-lid  containers at  production  volumes that are low relative to the
intended and necessary  capacities of the manufacturing  lines that are required
to achieve  efficiencies  and cost  effectiveness.  Although  the  manufacturing
processes currently being used to manufacture EarthShell  Packaging(R) are based
on generally  available methods and equipment,  it has taken much longer and has
cost much more than  anticipated  to  integrate  the  machinery  in an automated
fashion and to refine the  manufacturing  processes  and equipment to operate at
commercially  viable  levels.   Having  demonstrated  the  manufacturability  of
EarthShell foam products,  the Company has now ceased  commercial  demonstration
production activities and is relying on its equipment  manufacturing partners to
demonstrate  and  guarantee  the  long-term   manufacturability   of  EarthShell
Packaging(R).

     DETROIT  TOOL &  Engineering  (DTE).  DTE was one of the initial  equipment
manufacturers  to work with EarthShell in developing its first (1st)  generation
commercial manufacturing equipment. In 2002, EarthShell granted a license to DTE
to become an approved EarthShell equipment supplier.  In early 2005, the Company
extended the license through 2007 with exclusivity to manufacture  equipment for
production  of shallow  draw  products.  Building  on previous  experience  with
EarthShell  manufacturing,  DTE  designed  and built a modular  and  integrated,
turn-key  manufacturing  line for the production of EarthShell plates and bowls,
comprising four plate and four bowl  manufacturing  modules and has demonstrated
to EarthShell's  satisfaction that this equipment is fully capable of continuous
commercial  service.  This equipment was planned for delivery,  installation and
start-up in early 2004 with one of  EarthShell's  licensees.  However,  due to a
change in  EarthShell  licensees,  as well as a  reorganization  of DTE that was
completed in late 2004, the placement of this equipment was delayed. As of early
2005,  these first eight (8) commercial  modules were sold to RPI and were moved
from DTE's fabrication  floor and installed in an adjacent  manufacturing and is
in close  proximity to the fabrication  facility.  The Company granted a license
agreement to RPI as described above.


                                       51



PATENTS, PROPRIETARY RIGHTS AND TRADEMARKS

     The  technology  that  the  Company  licenses  from EKI is the  subject  of
numerous  issued and pending  patents in the United States and  internationally.
The Company believes the patents and pending patent  applications  provide broad
protection covering foam laminate EarthShell Packaging(R),  material composition
and  the  manufacturing  processes.   Currently,  EKI  has  over  130  U.S.  and
international  patents  and has  pending  patent  applications  relating  to the
compositions,  products and manufacturing  processes used to produce  EarthShell
Packaging(R) food and beverage containers. Patents currently issued do not begin
to expire until 2012 and provide some protection until 2020. Pending patents, if
granted,  would extend protection  through 2022. Sixteen (16) of the issued U.S.
patents and five of the pending U.S. patents relate  specifically to molded food
and  beverage  containers  manufactured  from the new  composite  material,  the
formulation  of  the  new  composite  material  used  in  virtually  all  of the
EarthShell  Packaging(R)  are currently under  development.  The Company and EKI
will continue to seek domestic and  international  patent protection for further
developments  in the technology and will  vigorously  enforce rights against any
person infringing on the technology.

     The Company owns the  EarthShell  Packaging(R)  trademark and certain other
associated trademarks, and has been licensed by EKI to use the trademark ALI-ITE
for the composite material.

RELATIONSHIP WITH AND RELIANCE ON EKI

     The Company has an exclusive, worldwide, royalty-free license in perpetuity
to use and license EKI technology to manufacture and sell disposable, single-use
containers for packaging or serving food or beverages  intended for  consumption
within a short  period of time (less than  twenty-four  (24)  hours).  Mr. Essam
Khashoggi,  Chief Executive Officer of EKI, served as our Company's  Chairman of
the Board of Directors since its organization in November 1992 through July 2005
when he retired and resigned  from the Board of  Directors.  Mr.  Khashoggi  has
confirmed  to the  Company  that  his  resignation  does not  reflect  a lack of
confidence in the Company or its  prospects.  Current  management of the Company
does not believe  that Mr.  Khashoggi's  resignation  will impact the  Company's
licensing or other relationships with EKI.

     On July 29, 2002,  the Company  entered into an amendment to its previously
Amended and Restate  License  Agreement  with EKI expanding the field of use for
the  EarthShell  Technology to include  noodle bowls used for packaging  instant
noodles,  a worldwide  market that the Company  estimates to be approximately $1
billion.  Because  the  noodle  bowl  development  was made at  nominal  cost to
EarthShell and is an incremental field of use,  EarthShell will pay to EKI fifty
percent  (50%) of any royalty or other  consideration  it receives in connection
with the sale of products within this particular field of use.

     During 2002 and January  2003,  EKI made a series of loans (the "EKI Simple
Loans") to the Company totaling  approximately $5.8 million.  In connection with
the  issuance  and  sale in  March  2003 of the  Company's  secured  convertible
debentures  due in 2006  (the  "2006  Debentures")  to a group of  institutional
investors, EKI agreed to subordinate the repayment of these loans to the payment
in full of the Company's obligations under the 2006 Debentures. In addition, EKI
and the Biotec Group agreed to subordinate  certain payments referenced above to
which they were otherwise  entitled  under the License  Agreement and the Biotec
License Agreement to the satisfaction in full of the Company's obligations under
the 2006  Debentures.  They further  agreed not to assert any claims against the
Company for breaches of the License  Agreement or the Biotec  License  Agreement
until such time as the  Company's  obligations  under the 2006  Debentures  were
satisfied in full.  EKI and the Biotec Group also agreed to allow the Company to
pledge its interest in the EKI License Agreement to secure its obligations under
the 2006 Debentures, and certain additional concessions were made by EKI and the
Biotec  Group to permit the Company  greater  flexibility  in selling its rights
under the EKI  License  Agreement  and the  Biotec  License  Agreement  to third
parties in an insolvency context.  These rights terminated upon the satisfaction
in full of the  obligations  under the 2006  Debentures  in October of 2004.  In
consideration  for its willingness to subordinate the payments and advances that
were owed to it,  the  Company  issued to EKI in March 2003 a warrant to acquire
83,333 shares of the Company's common stock at a price of $6.00 per share with a
ten (10) year term.

     On September  30, 2004,  EKI entered into an agreement  with  EarthShell to
sell back to the Company the 2006  Debentures it had purchased for $1 million in
cash,  the cash price paid by EKI for the purchased  2006  Debentures  (the "EKI
DPA"). In connection therewith,  immediately after the acquisition, EKI sold the
2006 Debentures to the Company and, as discussed  above, the Company retired the
2006 Debentures shortly thereafter.


                                       52



     In October 2004, in connection with the settlement of the 2006  Debentures,
EKI  converted all of its  outstanding  loans to  EarthShell  ($2,755,000)  into
unregistered  common  stock at $3.00  per  share  and  $532,644  of  accumulated
interest at $4.00 per share for a total of 1,051,494  shares received by EKI. As
of December 31, 2004, the loans from EKI to EarthShell had all been retired.

     In May of 2005, an additional  44,387 shares were issued to EKI pursuant to
a ninety  (90)  day  price  protection  in the  clause,  which  provided  for an
adjustment in the effective conversion price of the interest portions of the EKI
loans from $4.00 per share to $3.00 per share.  The Company  also  granted a ten
(10) year  warrant to EKI to  purchase  one  million  (1,000,000)  shares of the
Company's  common stock at $3.00 per share in  consideration  of EKI's continued
support of the Company since its inception,  including providing bridge loans at
below  market  terms  from  time  to  time.   This  warrant  was  cancelled  and
subsequently  a new warrant  with  similar  terms was reissued in August 2005 to
Essam Khashoggi, beneficial owner of EKI.

     On  October  11,  2005,  the  Company  entered  into the EKI Loan  with EKI
pursuant  to which the  Company  issued to EKI a  promissory  note to EKI in the
principal  amount of $1,000,000.  As of the second week of January 2006, EKI has
advanced the full $1,000,000 to the Company.  Interest  accrues on the principal
balance  of the  EKI  Loan at a  variable  per  annum  rate,  as of any  date of
determination,  that is equal to the rate published in the "Money Rates" section
of The Wall Street Journal as being the "Prime Rate",  compounded  monthly.  All
accrued but unpaid interest and outstanding  principal is due and payable on the
earliest to occur of the following: (i) the second (2nd) anniversary of the date
of the EKI Loan;  (ii) five (5) days following the date the Company has received
$3  million  or  more  in  aggregate   net  cash  proceeds  from  all  financing
transactions,  equity  contributions,  and  transactions  relating  to the sale,
licensing,  sublicensing  or  disposition of assets or the provision of services
(including  advance  royalty  payments,  proceeds from the sale of the Company's
common stock and fees for  technological  services  rendered to third  parties),
measured  from the date of the EKI Loan and not taking into account the proceeds
advanced  under the EKI Loan; or (iii) the occurrence of an Event of Default (as
defined in the EKI Loan).

     On October 11, 2005, the Company entered into the Debt Conversion Agreement
with EKI,  pursuant to which the Company and EKI agreed that a receivable  in an
amount   equal  to   $837,145.69   (previously   owed  to  bio-Tec   Biologische
Naturverpackunger  GmbH & Co.KG), but which receivable was subsequently assigned
to EKI) be  converted  into 279,048  shares of common stock of the Company.  The
conversion  price  equals  $3.00  per  share.  Pursuant  to the Debt  Conversion
Agreement,  the Company and EKI  released  each other from any and all claims in
connection with the receivable.

     Under the terms of the EKI License  Agreement  and an amended and  restated
Patent  Agreement for the  Allocation of Patent Costs by and between the Company
and  EKI,  EarthShell  has the  obligation  to pay the  patent  prosecution  and
maintenance  costs for those patents which i) "directly relate to" it's field of
use,  and which ii)  "primarily  benefit"  EarthShell.  Any  patents  granted in
connection  with the EarthShell  Technology are the property of EKI, and EKI may
obtain a benefit  therefrom,  including the utilization  and/or licensing of the
patents and related  technology in a manner or for uses unrelated to the license
granted to the Company in the foodservice  disposables  field of use.  Effective
January 1, 2001, EarthShell assumed direct responsibility to manage and maintain
the patent portfolio underlying the EKI License Agreement with EKI and continues
to pay directly all relevant costs.

COMPETITION

     Competition  among  food  and  beverage  container   manufacturers  in  the
foodservice industry is intense. Virtually all of these competitors have greater
financial and marketing  resources at their disposal than does the Company,  and
many have  established  supply,  production and distribution  relationships  and
channels.  Companies producing  competitive  products may reduce their prices or
engage  in  advertising  or  marketing   campaigns  designed  to  protect  their
respective   market   shares  and  impede   market   acceptance   of  EarthShell
Packaging(R).  In addition,  some of the  Company's  licensees and joint venture
partners  manufacture  paper,  plastic or foil  packaging  that may compete with
EarthShell Packaging(R).

     Several paper and plastic disposable packaging manufacturers and converters
and others  have made  efforts to  increase  the  recycling  of these  products.
Increased  recycling of paper and plastic  products  could lessen their  harmful
environmental impact, one major basis upon which the Company intends to compete.
A number of companies have introduced or are attempting to develop biodegradable
starch-based  materials,  plastics, or other materials that may be positioned as
potential  environmentally superior packaging alternatives.  It is expected that
many existing packaging  manufacturers may actively seek to develop  competitive
alternatives to the Company's products and processes. While the Company believes
its  patents  uniquely  position it to  incorporate  a  proportion  of low cost,
inorganic fillers with its material,  which,  relative to other  starch-based or
specialty  polymers,  will result in lower material  costs,  the  development of
competitive,  environmentally attractive, disposable foodservice packaging could
render the Company's technology obsolete and could have an adverse effect on the
business, financial condition and results of operations of the Company.


                                       53



GOVERNMENT REGULATION

     The  manufacture,  sale and use of EarthShell  Packaging(R)  are subject to
regulation  by the U.S.  Food and Drug  Administration  (the  "FDA").  The FDA's
regulations are concerned with substances used in food packaging materials,  not
with  specific  finished  food  packaging  products.  Thus,  food  and  beverage
containers are in compliance  with FDA regulations if the components used in the
food and  beverage  containers:  (i) are  approved by the FDA as  indirect  food
additives for their  intended uses and comply with the  applicable  FDA indirect
food additive  regulations;  or (ii) are generally  recognized as safe for their
intended uses and are of suitable purity for those intended uses.

     The  Company  believes  that  EarthShell  Packaging(R)  plates,  bowls  and
hinged-lid   containers   and  all  other  current  and   prototype   EarthShell
Packaging(R)  products of the Company are in compliance with all requirements of
the FDA and do not  require  additional  FDA  approval.  The  Company  cannot be
certain, however, that the FDA will agree with these conclusions.

MANAGEMENT AND EMPLOYEES

     Currently,  the Company has six (6) employees.  The Company's employees are
not  represented  by a labor  union,  and  the  Company  believes  it has a good
relationship with its employees.

     The Company established a qualified 401(k) plan for all of its employees in
1998. The 401(k) plan allows employees to contribute,  on a tax-deferred  basis,
up to  fifteen  percent of their  annual  base  compensation  subject to certain
regulatory  and plan  limitations.  The Company  uses a  discretionary  matching
formula that matches one half of the employee's  401(k) deferral up to a maximum
of six  percent  of annual  base  compensation.  The 401(k)  employer  match was
$24,311 in 2004, $44,057 in 2003, and $74,853 in 2002.

DESCRIPTION OF PROPERTY

     In  November  2005,  the  Company  closed  its  California  operations  and
relocated its corporate  headquarters to its current location at 1301 York Road,
Suite 200, Lutherville,  Maryland 21393. The Company leases 3,353 square feet of
this office space on a month to month basis. The Company's monthly lease payment
with respect to this space is approximately $5,500.

     The  Company  believes  it  will be able to  lease  comparable  space  at a
comparable price when this lease expires.

LEGAL PROCEEDINGS

     The Company has been engaged in litigation with two (2) equipment suppliers
seeking to collect a total of approximately $600,000 for manufacturing equipment
in connection with the Company's former Goettingen,  Germany  manufacturing line
that is no longer in service.  The entire amount  claimed in the  litigation has
already been accrued as part of the Company's  accounts payable.  The Company is
negotiating settlements with both of the suppliers, which it expects to finalize
in early 2006.


                                       54



                                   MANAGEMENT

EXECUTIVE OFFICERS

     The following table sets forth the names, ages and positions of each of the
Company's executive officers. Subject to rights under any employment agreements,
officers of the Company  serve at the  pleasure of the Board of  Directors  (the
"Board").



                                                                                   
Name                Age   Position                                                       Officer Since
------------------ ------ ------------------------------------------------------------- ---------------
Vincent J. Truant   57    Chief Executive Officer, President and Chairman of the Board         1998
D. Scott Houston    51    Chief Financial Officer, Secretary and Director                      1993


     The following is a  biographical  summary of the  experience of each of the
executive officers:

     VINCENT J. TRUANT has served as the Company's Chief Executive Officer since
August 26,  2005,  as  President  since 2002 and as a Director  since  2005.  In
February 2005, Mr. Truant was also elected  Chairman of the Board of EarthShell.
From May 15,  2002 to August  26,  2005,  Mr.  Truant  served  as the  Company's
President and Chief Operating  Officer.  From March 2001 to May 2002, Mr. Truant
served as Senior Vice President and Chief Marketing Officer of the Company. From
October 1999 to March 2001,  and from March 1999 to October 1999,  respectively,
he  served  as  Senior  Vice  President  and as  Vice  President  of  Marketing,
Environmental Affairs and Public Relations, and from April 1998 to March 1999 as
Vice  President of Marketing and Sales.  During a prior fifteen (15) year tenure
at Sweetheart  Cup Company  ("Sweetheart"),  Mr. Truant served as Vice President
and  General  Manager  for  the  National  Accounts  Group  and  the  McDonald's
Corporation Strategic Business Units. Before joining Sweetheart,  Mr. Truant was
engaged in both  domestic and  international  marketing  assignments  for Philip
Morris Inc. and its subsidiary,  Miller Brewing Company,  as well as Eli Lilly &
Company.

     D. SCOTT HOUSTON has served as the Company's Chief Financial  Officer since
October 1999, as the Company's  Secretary  since December 1999 and as a Director
since 2005.  From January to October  1999,  Mr.  Houston  served as Senior Vice
President of Corporate  Planning and Assistant  Secretary.  From July 1993 until
January 1999, Mr. Houston served as Chief  Financial  Officer.  From August 1986
until  joining  the  Company,  he  held  various  positions  with  EKI  and  its
affiliates,  including  Chief  Financial  Officer and Vice President of CTC from
1986 to 1990. From 1984 to 1986, Mr. Houston  operated  Houston & Associates,  a
consulting  firm.  From July 1980 until September 1983, Mr. Houston held various
positions with the Management Information Consulting Division of Arthur Andersen
& Co., an international accounting and consulting firm.

DIRECTORS

     The Board of the Company is currently  comprised  of five (5) members.  All
Directors  are  elected  each year at the annual  meeting of  stockholders.  The
following  table  sets  forth  the name and age of each  director,  the year the
Director was first elected and his position with the Company:



                                                                       
Name                  Age   Position                                            Director Since
------------------- ------ -------------------------------------------------- ----------------
Vincent J. Truant     57    Director, Chief Executive Officer and President     2005
D. Scott Houston      51    Director, Chief Financial Officer and Secretary     2005
Hamlin M. Jennings    57    Director                                            2003
Walker Rast           69    Director                                            2003
Michael C. Gordon     69    Director                                            2005


     The following is a  biographical  summary of the  experience of each of the
Company's  Directors.  For  biographical  summaries of the experience of Messrs.
Truant  and  Houston,  kindly  refer to the  summaries  of  Executive  Officers'
experience provided above:


                                       55



     Hamlin M. Jennings has served as a Director of the Company since January 1,
2003.  Since  1987,  Dr.  Jennings  has  been  a  Professor  in  the  Civil  and
Environmental  Engineering Department and the Materials Sciences and Engineering
Department at Northwestern  University.  In 2002, he assumed the Chairmanship of
the Civil and Environmental Engineering Department.  Prior to his appointment at
Northwestern,  Dr.  Jennings  worked at the National  Institute of Standards and
Technology,  Imperial  College London,  and the University of Cape Town. He is a
fellow of the  Institute of  Materials  in the United  Kingdom and Fellow of the
American Ceramic  Society.  Dr. Jennings  received a Ph.D. in materials  science
from Brown  University in 1975,  and a Bachelor of Science in Physics from Tufts
University  in 1969.  Additionally,  Dr.  Jennings  is owner  and  President  of
Evanston Materials Consulting Corporation, founded in 1997, which specializes in
cement-based  materials and coatings. Dr. Jennings holds twelve (12) patents, is
the associate  editor of two (2) journals and has published  over 120 scientific
papers.

     WALKER RAST has served as a Director of the Company since  September  2003,
when he was appointed to fill the vacancy created by the resignation of Mr. Bert
Moyer from the Board in August 2003. Mr. Rast is currently a business consultant
and a member of the  Educational  Foundation  Board of the  University  of South
Carolina and a member of the Advisory  Board of the College of  Engineering  and
Information  Technology.  From  1987 to  1994,  Mr.  Rast  was a  member  of the
Executive Board of Directors of Royal Packaging Industries Van Leer, a worldwide
packaging  company  based in the  Netherlands.  From 1979 to 1987,  Mr. Rast was
President of Keyes Fibre Company (now know as The Chinet  Company),  first (1st)
an operating group of Arcata Corporation and then of Royal Packaging  Industries
Van Leer. Mr. Rast held various executive  positions with Arcata Corporation for
over ten years,  and was previously  with U.S.  Gypsum  Corporation for over ten
(10) years.

     MICHAEL C. GORDON was appointed to the Board of Directors in June 2005. Mr.
Gordon is currently  the  Director of SEC  Services  for  Gumbiner  Savett Inc.,
Certified Public Accountants and Business Advisors.  From 1990 through 2001, Mr.
Gordon  was an audit  partner  with BDO  Seidman,  where he was in charge of the
audit  department of the Los Angeles office.  From 1977 to 1990, he was an audit
partner  with  Laventhol  and  Horwath  where he was also in charge of the audit
department  of the Los Angeles  office.  Prior to 1977,  he was an audit partner
with  Arthur  Young &  Company.  Mr.  Gordon  has over  forty  years  of  public
accounting,  SEC, and financial reporting experience. The Board of Directors has
determined that Mr. Gordon qualifies as an "audit committee financial expert" as
that term is defined  in Item  401(h)(2)  of  Regulation  S-K in the  Securities
Exchange Act of 1934. Mr. Gordon is serving as Chairman of the Audit Committee.

COMMITTEES OF THE BOARD OF DIRECTORS

     At the annual  meeting of the Board in July 2005,  the Company  reorganized
the Committees of the Board,  Currently,  the Board maintains three (3) standing
committees:  the Audit  Committee,  the  Compensation  Committee,  the Corporate
Goveranance and Nominating Committee. The Board has written charters for each of
its committees.

     Director  nominees  are  recommended  to the full  Board  by the  Corporate
Governance and Nominating  Committee with input from Management.  The committees
are presently comprised of the following Directors:

                                               Corporate Goverance & Nominating
Audit Committee       Compensation Committee   Committee
------------------- -------------------------  ---------------------------------

Mr. Gordon (Chair)    Dr. Jennings (Chair)     Mr. Rast (Chair)
Mr. Rast              Mr. Gordon               Dr. Jennings
Dr. Jennings          Mr. Rast                 Mr. Gordon


     EXECUTIVE COMMITTEE

     The Executive  Committee  was dissolved at the July 2005 annual  meeting of
the  Board  in  connection  with  the  reorganization  of  Board  and the  Board
committees.  Prior to being  dissolved,  the Executive  Committee  held frequent
meetings  in 2004 and in 2005,  and at times took  action by  unanimous  written
consent in lieu of meetings. The primary function of the Executive Committee was
to perform all of the duties otherwise vested in the Board when the Board is not
in session,  except for the following  matters which have not been  delegated to
the Executive Committee:  (a) declaring cash or stock dividends or distributions
to  stockholders  of  the  Company;  (b)  taking  action  on  matters  otherwise
specifically  delegated  to other  committees  of the  Board of  Directors;  (c)
amending or repealing the Certificate of Incorporation or Bylaws of the Company,
or adopting new ones; (d) approving a plan of merger, acquisition or divestiture
or sale, lease or exchange of substantially  all of the business,  properties or
assets of the Company;  (e)  authorizing  or  approving  the issuance or sale of
shares of stock of the Company; (f) authorizing the Company to perform or make a
contract  or  commitment  that  requires a financial  commitment  by the Company
exceeding the applicable  amount budgeted under the operating  budget or capital
budget approved by the Board, if such contract or commitment,  together with any
other such  contract  or  commitment,  involves a payment by the Company of more
than $1  million  in the  aggregate;  and (g)  electing  or  removing  officers,
directors or members of any  committee  of the Board.  The  Executive  Committee
functioned according to a written charter.


                                       56



     COMPENSATION COMMITTEE

     The  Compensation  Committee  held  two (2)  meetings  in 2004  and two (2)
meetings  in 2005.  At the annual  meeting of the Board in July 2005,  the Stock
Options Committee was dissolved and the functions of that committee were assumed
by the Compensation Committee.

     Prior to August 2005, the functions of the Compensation Committee included:
(a) reviewing and recommending to the Board of Directors the annual base salary,
bonus  and other  benefits  for each of the  senior  executive  officers  of the
Company;  (b) reviewing and  commenting on new executive  compensation  programs
that the Company proposes to adopt;  (c)  periodically  reviewing the results of
the Company's executive compensation and perquisite programs to ensure that they
are properly  coordinated  to yield  payments and benefits  that are  reasonably
related to  executive  performance;  (d)  helping to ensure  that a  significant
portion  of  executive  compensation  is  reasonably  related  to the  long-term
interests of the  stockholders;  (e) participating in the preparation of certain
portions of the  Company's  annual proxy  statement;  (f) hiring a  compensation
expert to provide independent advice on compensation  levels, if necessary;  and
(g) helping to ensure  that the  Company  undertakes  appropriate  planning  for
management succession and advancement.

     On  August  11,  2005,  a new  charter  was  adopted  for the  Compensation
Committee.  As outlined in the new charter,  the  functions of the  Compensation
Committee  include:  (a) oversee the Company's overall  compensation  structure,
policies and programs,  and assess whether the Company's  compensation structure
establishes appropriate incentives for management and employees;  (b) review and
approve corporate goals and objectives relevant to the compensation of the Chief
Executive Officer (the "CEO"),  evaluate the CEO's performance in light of those
goals and  objectives,  and either as a  committee  or  together  with the other
independent  directors  (as  directed by the Board),  determine  and approve the
CEO's  compensation  level based on this  evaluation;  (c)  administer  and make
recommendations  to the Board  with  respect  to  non-CEO  compensation  and the
Company's incentive-compensation and equity-based compensation plans; (d) review
and recommend to the Board the annual base salary, bonus, and other benefits for
the  executive  officers  of the  Company  with  the  goal  of  ensuring  that a
significant  portion of  executive  compensation  is  reasonably  related to the
long-term  interests  of the  stockholders;  (e) approve  stock option and other
stock incentive awards for executive officers; (f) review and approve the design
of other  benefit  plans  pertaining  to  executive  officers;  (g)  review  and
recommend  employment  agreements  and  severance   arrangements  for  executive
officers,  including  change-in-control  provisions,  plans or  agreements;  (h)
approve, amend or modify the terms of any compensation or benefit plan that does
not require  shareholder  approval;  (i) review  periodically  succession  plans
relating to positions held by executive  officers,  and make  recommendations to
the Board  regarding the selection of individuals to fill these  positions;  (j)
annually  evaluate  the  performance  of the  Committee  and the adequacy of the
committee's   charter;   and  (k)  produce  a  Committee   report  on  executive
compensation  as required by the Securities and Exchange  Commission (the "SEC")
to be included in the company's annual proxy statement filed with the SEC.

     AUDIT COMMITTEE

     The Audit Committee held four (4) meetings in 2004 and four (4) meetings in
2005. Previous to August 11, 2005 the functions of the Audit Committee included:
(a) engaging an  accounting  firm to act as the Company's  independent  external
auditor  (the  "Auditor");  (b)  determining  the  Auditor's  compensation,  the
proposed  terms of its  engagement,  its  independence  from the Company and its
performance  during each year of its  engagement;  (c)  reviewing  the Company's
annual financial statements and significant disputes, if any, between management
of the Company and the Auditor that arise in connection  with the preparation of
those  financial  statements;  (d) reviewing the results of each external audit;
(e)  reviewing  the  procedures  employed by the Company in preparing  published
quarterly  financial  statements  and  related  management   commentaries;   (f)
reviewing  any major  changes  proposed  to be made in auditing  and  accounting
principles and practices in connection with the Company's financial  statements;
(g) reviewing the adequacy of the Company's internal financial controls; and (h)
if the Company appoints a Director of Internal Audit,  meeting periodically with
that person to evaluate compliance with the foregoing duties.

     On August 11, 2005, a new charter was adopted for the Audit  Committee.  As
outlined  in the  new  charter,  the  functions  of the  Compensation  Committee
include:  a) oversee the Company's  accounting and financial reporting processes
and the audits of the Company's financial  statements;  b) oversee the Company's
compliance  with  legal and  regulatory  requirements;  c) oversee  the  outside
auditor's  qualifications  and  independence;  d) oversee the performance of the
company's internal audit function and outside auditor;  e) oversee the Company's
system of disclosure  controls and system of internal  controls;  and f) prepare
the report  required  by the rules of the SEC to be  included  in the  Company's
annual proxy statement.


                                       57



     The  Company's  Audit  Committee  is to be  comprised of at least three (3)
independent Directors. Mr. Gordon serves as Chairman of the Audit Committee. The
Board has determined that Mr. Gordon is an "audit committee financial expert" as
that term is defined  in Item  401(h)(2)  of  Regulation  S-K in the  Securities
Exchange  Act of 1934,  as amended.  The  Committee  is  currently  comprised of
Messrs. Gordon, Jennings and Rast, each of whom are independent Directors within
the  meaning  of  the  National   Association  of  Securities  Dealers'  listing
standards.

     STOCK OPTION COMMITTEE

     The  Stock  Option   Committee  was   dissolved  in  connection   with  the
reorganization  of the  Board  and the  committees  of the  Board at the  annual
meeting of the Board in July 2005.  The functions of the Stock Option  Committee
are now carried out by the Compensation  Committee,  as outlined above. Previous
to being dissolved, the Stock Option Committee held two (2) meetings in 2004 and
one (1)  meeting  in 2005.  The  Stock  Option  Committee  was  responsible  for
administering the Company's 1994 Stock Option Plan and 1995 Stock Incentive Plan
(collectively,  the "Plans") including,  without limitation,  the following: (a)
adopting,  amending and rescinding  rules relating to the Plans; (b) determining
who may  participate  in the  Plans  and  what  awards  may be  granted  to such
participants;  (c) granting awards to participants and determining the terms and
conditions  thereof,  including  the number of shares of common  stock  issuable
pursuant to the awards;  (d)  determining  the terms and  conditions  of options
automatically  granted  to  directors  pursuant  to the Plans;  (e)  determining
whether  and the  extent  to which  adjustments  are  required  pursuant  to the
anti-dilution  provisions of the Plans;  and (f) interpreting and construing the
Plans and the terms and conditions of any awards granted thereunder.

     CONFLICTS COMMITTEE / CORPORATE GOVERNANCE & Nominating Committee

     At the annual  meeting of the Board in July 2005,  the Conflicts  Committee
was  dissolved  and a new  Corporate  Governance  and  Nominating  Committee was
organized.  The Conflicts Committee held two (2) meetings in 2004. The functions
of the  Conflicts  Committee  included  reviewing  potential  related  party  or
conflict  of  interest   transactions  to:  (a)  determine   whether  each  such
transaction  is on at  least  as  favorable  terms  to the  Company  as might be
available from other third parties,  (b) determine whether such transactions are
reasonably  likely to further the Company's  business  activities and interests,
(c)  determine  whether  the  process by which the  decision  to enter into such
transactions was approved or ratified and is fair, (d) help ensure that all such
transactions  are disclosed in the  Company's  filings with the SEC as necessary
and (e) if necessary, retain an independent expert to determine the advisability
of the Company's  entering into such  transactions,  and to determine fair terms
for such transactions.

     A charter for the Corporate Governance and Nominating Committee was adopted
on August 11, 2005.  The functions of the Corporate  Governance  and  Nominating
Committee include: a) identifying qualified individuals to become Board members;
b) determining the  composition of the Board and its committees;  c) considering
questions of possible conflicts of interest;  d) developing and implementing the
Company's corporate governance guidelines; and e) monitoring a process to assess
Board effectiveness.

     BOARD AND COMMITTEE ATTENDANCE

     The Board of Directors  held fourteen (14) meetings in 2004 and 12 meetings
in 2005. All Directors attended at least seventy-five percent (75%) of the Board
meetings and the meetings of the  Committees on which they served in 2004 and at
least 75% in 2005.

     INDEPENDENT AUDITORS

      The Company initially engaged Farber Hass Hurley & McEwen, LLP (formerly
Farber & Hass, LLP) as its auditors in 2003, and has selected them to continue
as its auditors for the fiscal years 2004 and 2005.

      The Audit Committee pre-approved the engagement of Farber Hass Hurley &
McEwen, LLP (formerly Farber & Hass, LLP) to perform the annual audit and tax
services for the fiscal year ended December 31, 2005 and the quarterly reviews
for the three (3) quarters of 2005 . Farber & Hass LLP provided no other audit
services, audit-related services, or permitted non-audit services for and during
the fiscal year ended December 31, 2004 except for the statutory audit of the
Company's benefit plan for the year ended December 31, 2003 and the analysis of
the Company's net operating loss carry forward. The Audit Committee adopted a
pre-approval policy relating to audit services for all audit-related services,
tax services and non-audit services to be performed by its auditors from 2004
onward.


                                       58



     During the fiscal  years ended  December 31, 2004 and 2003,  the  following
audit, audit-related, tax and other fees were incurred by the Company:

      AUDIT FEES. For the year ended December 31, 2004, Farber Hass Hurley &
McEwen, LLP (formerly Farber & Hass, LLP) charged the Company an aggregate of
approximately $ 78,600 for professional services rendered for the 2004 audit of
the Company's financial statements and the review of the financial statements
included in the Company's quarterly reports on Form 10-Q for the three quarters
of 2004. For the year ended December 31, 2003, Farber & Hass LLP charged the
Company an aggregate of $59,710 for professional services rendered for the 2003
audit of the Company's financial statements and the review of the financial
statements included in the Company's quarterly reports on Form 10-Q for the
quarters ended June 30, 2003 and September 30, 2003. In addition, the Company
paid to Deloitte & Touche, LLP, the Company's prior independent public
accountants, an aggregate of approximately $16,800 for professional services
rendered in connection with the inclusion of their audit opinions related to the
2002 and 2001 audits in the Company's December 31, 2003 Form 10-K and the review
of the financial statements included in the Company's Quarterly Report on Form
10-Q for the quarter ended March 31, 2003.

     AUDIT-RELATED FEES. During the year ended December 31, 2004, the Company
incurred no fees for services related to Farber Hass Hurley & McEwen, LLP
(formerly Farber & Hass, LLP.) review of the Company's financial statements
included in various SEC documents that are not included in "Audit Fees", and
Farber Hass Hurley & McEwen, LLP (formerly Farber & Hass, LLP) charged the
Company $4,500 for benefit plan statutory audits. During the year ended December
31, 2003, the Company incurred fees of $28,750 for assurance and related
services related to Deloitte & Touche, LLP's review of the Company's financial
statements included in various SEC documents that are not included in "Audit
Fees", and Farber & Hass LLP charged the Company $6,500 for benefit plan
statutory audits.

      TAX FEES. During the year ended December 31, 2004, the Company incurred
fees of $6,400 for Farber Hass Hurley & McEwen, LLP (formerly Farber & Hass,
LLP) preparation of its tax returns. During the year ended December 31, 2003,
the Company incurred fees of $16,243 to Deloitte & Touche, LLP for tax return
preparation.

     ALL OTHER  FEES.  During the year ended  December  31,  2003,  the  Company
engaged   Deloitte  &  Touche,   LLP  to  analyze  the  performance  of  certain
manufacturing  equipment  the  Company  had  installed  in Germany  for a fee of
$16,487.

     AUDIT COMMITTEE REPORT

     The Audit Committee  reviews the Company's  financial  reporting process on
behalf of the Board. Management has the primary responsibility for the financial
statements and the reporting process including the internal control system.  The
Company's  independent auditors are responsible for expressing an opinion on the
conformity of our audited financial  statements to generally accepted accounting
principles.

     In this context, the Audit Committee has reviewed and discussed the audited
financial statements with management and the independent auditors,  and has also
discussed with the independent  auditors the matters required to be discussed by
Statement on Auditing  Standards No. 61 (Communication  with Audit  Committees).
The Audit  Committee  also  received from the  independent  auditors the written
disclosures   required  by   Independence   Standards   Board   Standard  No.  1
(Independence Discussions with Audit Committees),  and discussed with them their
independence  from the  Company  and its  management.  The Audit  Committee  has
further  considered  whether,  and determined  that, the  independent  auditors'
provision of  non-audit  services to the Company is  compatible  with the firm's
independence.

     In reliance on the reviews  and  discussions  referred to above,  the Audit
Committee  recommended  to the Board that the audited  financial  statements  be
included in the Company's Annual Report on Form 10-K for the year ended December
31, 2004 for filing with the SEC.

COMPENSATION OF DIRECTORS

     The Board pays to each  non-employee  Director  an annual  retainer  fee of
$20,000,  payable  quarterly,  plus a fee of  $1,000  for each  regular  meeting
attended in person.  Committee  chairpersons  receive an  additional  $1,000 per
quarter  except  for the  chairman  of the  audit  committee,  who  receives  an
additional  $3,000  per  quarter.  Three  (3) of  our  Directors  are  currently
considered to be non-employee Directors of the Company.


                                       59



     The 1995 Stock  Incentive  Plan  provides that each  non-employee  Director
automatically  be granted  options to purchase  25,000  shares of the  Company's
common stock, effective at the conclusion of each annual meeting. All such stock
options  have  an  exercise  price  equal  to the  "fair  market  value"  of the
underlying  shares,  which is defined in the 1995  Stock  Incentive  Plan as the
closing trading price on the day before such annual meeting.

     In April 2004, based on the financial  condition of the Company,  the Board
unanimously  agreed to defer the payment of the Director  fees  discussed  above
until such time as the financial  condition of the Company improves.  Certain of
the deferred  Directors' fees have been paid subsequent to December 31, 2004. As
of December 31, 2005, the Company had outstanding  accrued and unpaid Directors'
fees of approximately  $136,417.  In June 2005, the Board granted to each of the
Company's  non-employee  Directors  who have served  during the past year 10,000
restricted  shares of the Company's  common stock.

      In June, 2005, Mr. Gordon was appointed to the Board to fill the vacancy
created by the resignation of Dr. Roland. Mr. Gordon received an initial grant
of 10,000 restricted shares of the Company's common stock.

CODE OF ETHICS

     The Company has  adopted a Code of Ethics  that  applies to all  Directors,
officers and employees,  including the Chief Executive Officer,  Chief Financial
Officer and accounting officer of the Company.

EXECUTIVE COMPENSATION

     The  following  table sets forth  certain  information  with respect to the
compensation of the Named Executive  Officers.  The "Named  Executive  Officers"
include, (i) the Company's Chief Executive Officer, (ii) the Company's executive
officers as of December 31, 2004; and (iii) two (2) additional  individuals  who
were not executive  officers as of the year ended December 31, 2004. The Company
did not grant any restricted stock awards or stock  appreciation  rights or make
any long-term incentive plan payouts during the periods set forth below.




                           Summary Compensation Table

                                                                                                            Long-Term
                                                                                                          Compensation
                                                                         Annual Compensation                 Awards
                                                        ----------------------------------------------- ---------------
                                                                                                            Securities
                                         Fiscal year                                      Other Annual      Underlying
Name and                                    Ended            Salary        Bonus          Compensation        Options
Principal Position                       December 31           ($)          ($)              ($)(1)             (#)
------------------------------------- --------------- ---------------  ------------  ----------------- ----------------
                                                                                          
Simon K. Hodson                                2004        $ 500,000 (2)  $     --        $    2,750          400,000
  Former Vice Chairman of the Board            2003          500,000            --             2,250           41,667 (4)
  and Former Chief Executive Officer           2002          500,000            --             2,500           41,667 (5)

Vincent J. Truant                              2004          350,000            --             2,625           50,000
  Former President and                         2003          350,000            --             3,063           20,833 (4)
  Current Chief Executive Officer              2002          321,875 (3)        --             2,844           29,167 (5)

D. Scott Houston (6)                           2004          327,200            --             3,590           50,000
  Chief Financial Officer                      2003          327,200            --             2,454           20,833 (4)
  and Secretary                                2002          327,200            --             2,419           26,667 (5)

John B. Nevling (7)                            2004          116,363            --             2,677           50,000
  Former V.P. Product Management               2003          104,565            --             3,135               --
  and Environmental Affairs                    2002          101,000            --             3,030               --

Michael P. Hawks (8)                           2004          110,000            --                --           35,000
  Principal Accounting Officer                 2003           60,849            --                --            4,167
                                               2002               --            --                --               --



------------------------
(1)   Reflects  payments under the Company's  401(k) plan. The Company  provides
      various  perquisites  to its  executives  which,  in  accordance  with SEC
      regulations, are not itemized because their value is less than ten percent
      (10% ) of an executive's salary.
(2)   Includes $141,667 deferred salary.
(3)   Reflects a mid-year salary  adjustment  effective May 16, 2002 as a result
      of Mr. Truant's becoming President of the Company on that date.
(4)   This option grant is only exercisable upon the successful  completion of a
      sale of the Company.


                                       60



(5)   This option grant is only  exercisable  at such time as the share price of
      the volume weighted average price of the common stock of the Company shall
      be at or above $36 per share for at least ninety (90) days.
(6)   Includes $142,222 deferred salary in 2004 and $7,200 in car allowance made
      to Mr. Houston in 2002, 2003, and 2004.
(7)   Mr. Nevling was not considered to be an executive  officer of the Company.
      He  resigned  from his  position  with the  Company  in March 2005 and his
      options expired thirty (30) days following his resignation.
(8)   Mr. Hawks  resigned from his position with the Company in October 2004 and
      his options expired thirty (30) days following his  resignation.  He was a
      temporary employee through an agency through June 30, 2003. In addition to
      his salary for the remainder of 2003,  the Company paid the agency $68,547
      in fees for his services from January 1 through June 30, 2003.

STOCK OPTION GRANTS IN 2004

     The  following  table sets  forth  information  with  respect to options to
purchase  shares of the  Company's  common  stock  granted  in 2004 to the Named
Executive Officers:



                                                                                             Potential Realizable Value at
                                                                                                Assumed Rates of Stock
                                                  Individual Grants                          Appreciation for Option Term(1)
                          -----------------------------------------------------------------------------------------------------
                              Number of      % of Total
                               Shares          Options
                             Underlying      Granted to
Name and Principal             Options      Employees in    Exercise Price     Expiration
Position                     Granted(2)         2004         (per share)         Date             5%              10%
-------------------------------------------------------------------------------------------------------------------------------
                                                                                                

Simon K. Hodson                 400,000           52.5%        $0.75         6/25/2014        $488,668        $778,123
  Vice Chairman of the
  Board And Chief Executive
  Officer

Vincent J. Truant                50,000            6.6%        $0.75         6/25/2014         $61,084         $97.265
  President and Chief
  Executive Officer

D. Scott Houston                 50,000 (3)        6.6%        $0.75         6/25/2014         $61,084         $97.265
  Chief Financial Officer
  and Secretary

John Nevling                     50,000 (4)        6.6%        $0.75 (4)                              --              --
  Vice President of
  Product
  Management and
  Environmental Affairs

Michael Hawks                    35,000 (4)        4.6%        $0.75 (4)                              --              --
  Principal Accounting
  Officer


--------------------
(1)  The five percent (5%) and ten percent (10%)  assumed rates of  appreciation
     are  mandated by the rules of the SEC and do not  represent  the  Company's
     estimate or projection of the future Common Stock price.  In each case, the
     Company would use the market price of the Common Stock on the date of grant
     to compute the potential  realizable  values.  All options  granted in 2004
     were granted at the then existing market price of $0.75 per share.
(2)  Except for Mr.  Houston,  the options  granted to executives in 2004 become
     vested and  exercisable  upon the  completion by the Company of certain key
     milestones,  including (i) that the Company's plates and bowls are supplied
     by a licensee to a customer at a level  equivalent  to the level that would
     be required by 1,500 Wal Mart  stores for a  consecutive  period of no less
     than  three (3)  months,  and (ii) the  product  supply  economics  must be
     consistent  with a license  agreement  between  EarthShell and the licensee
     including royalty structure.
(3)  The options granted to Mr. Houston become vested and  exercisable  upon (i)
     resolution of all past due payables for not more than $800,000,  and (ii) a
     resolution of all pending litigation related to payables.
(4)  When initially  granted,  these options had an expiration  date of June 25,
     2014, but expired early thirty (30) days following the date of resignation.

AGGREGATED OPTION EXERCISES IN 2004 AND 2004 YEAR END OPTION VALUES

     The following table sets forth for the Named Executive Officers information
with  respect to options  exercised,  unexercised  options and  year-end  option
values, in each case with respect to options to purchase shares of the Company's
common stock.


                                       61




                                                                    Number of Securities           Value of Unexercised
                                                                   Underlying Unexercised        In-The-Money Options at
                                                                 Options at Fiscal Year End               Fiscal
                                                                            2004                    Year End 2004 (1)
                                    Shares                      ---------------------------- -----------------------------------
                                  Acquired on
Name and Principal Position        Exercise     Value Realized  Unexercisable   Exercisable    Unexercisable   Exercisable
------------------------------ --------------- --------------- --------------- ------------- ---------------- ------------
                                                                                              
Simon K. Hodson                         --               --        483,334              --       $680,000              --
  Vice Chairman of the Board
  and Chief Executive Officer

Vincent J. Truant                       --               --        100,000          32,917         85,000              --
  President and Chief
  Executive Officer

D. Scott Houston                        --               --         97,500          42,037         85,000              --
  Chief Financial Officer
  and Secretary

John Nevling                            --               --         50,000           2,916         85,000              --
  Vice President of Product
  Management and
  Environmental Affairs

Michael Hawks                           --               --              --            --              --              --
  Principal Accounting Officer


------------------------
(1)  The market  price of the  Company's  common  stock at December 31, 2004 was
     $2.45.

EMPLOYMENT AGREEMENTS AND ARRANGEMENTS

     Mr.  Simon  Hodson  resigned as Chief  Executive  Officer of the Company on
August 31,  2005.  Mr.  Hodson  received an annual  salary of  $500,000  and was
entitled  to receive  (i) an annual  bonus and (ii)  options or other  rights to
acquire common stock prior to his resignation on August 31, 2005. Mr. Hodson had
previously  agreed to a forty percent (40%)  reduction of base salary (which was
later  approved by the Board to be accrued as deferred  compensation)  effective
April 16,  2004.  resulting  in the  deferral  of  $141,667  for the year  ended
December 31, 2004, which was paid in full in June 2005. As of December 31, 2005,
the Company owed Mr. Hodson  $216,569 in deferred  compensation  accrued  during
2005, including interest at 8% and accrued vacation pay.

     Mr. Vincent J. Truant was elected Chief Executive Officer of the Company as
of September 1, 2005. Mr. Truant has been employed by the Company pursuant to an
employment  agreement  since May 1,  1998.  From time to time,  Mr.  Truant  has
received  salary  increases  and  incentive  stock  options as determined by the
Compensation and Options Committees of the Board of Directors or the full Board,
as appropriate.  Effective May 15, 2002, the Board increased Mr. Truant's salary
to $350,000 in connection with his added responsibilities as President and Chief
Operating  Officer.  In connection with his election as CEO, the Company entered
into a new  employment  agreement with Mr. Truant  effective  September 1, 2005,
Under this  employment  agreement,  Mr. Truant receives a salary of $400,000 per
year and a car  allowance  of $1,000 per month and the other  standard  benefits
offered to  employees of the Company.  Mr.  Truant  received an option grant for
350,000  shares in connection  with his election as CEO. He may also be entitled
to receive (i) an annual  bonus in an amount  equal to one year's  base  salary,
provided certain financial and other milestones determined by Mr. Truant and the
Compensation  Committee  are met by Mr. Truant and the Company and, in the event
such milestones are not met, or are significantly exceeded, such other lesser or
greater bonus as the Compensation Committee shall determine, and (ii) options or
other rights to acquire Common Stock,  under terms and conditions  determined by
the Stock Option  Committee or the full Board, as  appropriate.  Pursuant to the
terms of his  employment  agreement,  Mr.  Truant may be terminated at any time,
with or without cause,  upon thirty (30) days written notice,  provided that, if
the Company terminates Mr. Truant's  employment for other than cause, he will be
entitled to receive a one-time  severance  payment equal to one hundred  percent
(100%) of his then-current annual base salary.

     Mr. D. Scott Houston entered into a written  employment  agreement with the
Company on October 19, 1993. Mr. Houston  receives an annual salary of $320,000,
subject to annual  review and increase at the  discretion  of the Board.  He may
also be  entitled  to  receive  (i) an  annual  bonus,  the  amount  of which is
determined  by the  Compensation  Committee  and (ii) options or other rights to
acquire common stock, under terms and conditions  determined by the Stock Option
Committee or the full Board,  as  appropriate.  Mr. Houston may be terminated at
any time,  with or without  cause,  upon  thirty (30) days  notice.  In order to
conserve cash until the Company is able to establish its royalty revenue stream,
Mr. Houston voluntarily agreed to a seventy-five percent (75%) reduction of base
salary  (which  was  later  approved  by the  Board to be  accrued  as  deferred
compensation) resulting in cash compensation of $80,000 per year effective April
16, 2004. As of October 16, 2004, the cash portion of Mr.  Houston's  salary was
adjusted to $213,333 per year.  Total deferred  compensation  for the year ended
December  31,  2004 was  $142,222  and as of  December  31,  2005 was  $268,704,
including interest at 8%.


                                       62



SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

     Section  16(a) of the  Exchange Act  requires  the  Company's  officers and
Directors  and persons who  beneficially  own more than ten percent (10%) of the
Company's  Common Stock to file reports of ownership and changes in ownership on
Forms 3, 4 and 5 with the SEC. Officers,  directors and greater than ten percent
(10%)  beneficial  owners are  required by the SEC to furnish  the Company  with
copies of all Forms 3, 4 and 5 that they file.  Based solely upon the  Company's
review  of  the  copies  of  such  forms  it has  received,  and  certain  other
information available to it, to the best of the Company's knowledge:

     EKI, a ten percent (10%)  beneficial  owner, did not timely file one report
reporting  three  conversions of debt. The  conversions of debt were reported on
November 15, 2004.

     Mr.  Khashoggi  did not timely  file one (1) report  reporting  the gift of
shares of common  stock to each of his three  (3)  children  and one (1)  report
reporting  three  conversions  of debt by EKI, an  affiliate  of Mr.  Khashoggi,
described  above.  The gift was reported on May 20, 2005 and the  conversions of
debt by EKI were reported on November 10, 2004.

     Mrs.  Khashoggi did not timely file one (1) report  reporting her husband's
gift of shares of common stock reported above and one (1) report reporting three
(3) conversions of debt by EKI, an affiliate of Ms. Khashoggi,  described above.
The gift was  reported on May 20, 2005 and the  conversions  of debt by EKI were
reported on November 10, 2004.

     Various stock  options were granted to officers and  directors  during 2005
which have not yet been reported. The Company is working with these officers and
directors to file the requisite forms.


COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     As of July 21, 2005 when the Compensation  Committee was  reorganized,  all
decision  relating to  executive  compensation  have been made by the  Company's
Compensation Committee, which is comprised of Hamlin Jennings,  chairman, Walker
Rast, and Michael Gordon. All members of the current Compensation  Committee are
independent  directors.  All decisions relating to executive compensation during
2004  through  July 21,  2005 were  made by the  Company's  former  Compensation
Committee,  which was comprised of Mr.  Khashoggi,  Mrs.  Khashoggi  and,  until
February 2, 2005 when he resigned, Dr. Roland or the Board, as appropriate. None
of the members of the  Compensation  Committee  were  officers of the Company in
2004. Mr. Khashoggi is the controlling stockholder of EKI, the Company's largest
stockholder  with  whom  the  Company  has  certain  relationships  and  related
transactions  described below. Mr. Khashoggi is the beneficial owner of 33.29 of
the common stock of the Company.

     The Company has an exclusive, worldwide, royalty-free license in perpetuity
to use and  license  the EKI  technology  to  manufacture  and sell  disposable,
single-use  containers  for packaging or serving food or beverages  intended for
consumption within a short period of time (less than twenty-four (24) hours).

     On July 29, 2002,  the Company agreed with EKI to further amend the amended
and  restated  license  agreement  with EKI  described  above (the "EKI  License
Agreement")  expanding the field of use for the EarthShell technology to include
noodle bowls used for packaging  instant  noodles,  a worldwide  market that the
Company  estimates  to be  approximately  $1  billion.  Because  the noodle bowl
development was made at a nominal cost to EarthShell and is an incremental field
of use,  EarthShell  agreed to pay to EKI fifty  percent (50%) of any royalty or
other  consideration  it receives in connection with the sale of products within
this particular field of use.

     In  addition,  on July 29,  2002 the  Company  entered  into a license  and
information  transfer  agreement (the "Biotech License  Agreement") with bio-tec
Biologische   Naturverpackungen   GmbH  &  Co.   KG  and   bio-tec   Biologische
Naturverpackungen  Forschungs  und  Entwicklungs  GmbH (the  "Biotec  Group") to
utilize  the  Biotec  Group  technology  for  foodservice  disposable  packaging
applications.  EKI had  previously  granted to the  Company  priority  rights to
license certain product applications on an exclusive basis from the Biotec Group
in consideration for the Company's payment of a $100,000 minimum monthly payment
to Biotec.  In addition,  in consideration  for the monthly payment,  the Biotec
Group agreed to render  technical  services to the Company at the Biotec Group's
cost plus five percent (5%).  The licensing fee and services  arrangements  were
continued in the Biotec License Agreement. Under the terms of the Biotec License
Agreement, the Biotec Group was entitled to receive twenty-five percent (25%) of
any  royalties or other  consideration  that the Company  receives in connection
with the sale of products utilizing the Biotec Group technology,  after applying
a credit for all minimum  monthly  payments  received.  In  connection  with the
issuance of the 2006  Debentures,  the Biotec  Group agreed to  subordinate  the
licensee fee payments due from  EarthShell  until the  debentures  were retired.
During this period, the license fees due to the Biotec Group were accrued.


                                       63



     In  September  of 2004,  as part of an overall  restructuring  of its debt,
EarthShell and Biotec entered into an agreement to convert $1.475 million of the
$2.475  million of accrued  license fees as of  September 1, 2004,  plus accrued
interest into 491,778  shares of EarthShell  common stock and to eliminate,  for
two (2) years,  the $100,000 per month minimum license fee. In December of 2004,
the amended Biotec License  Agreement was further amended and EarthShell paid to
Biotech $125,000,  leaving a balance owing of approximately $875,000,  which was
subsequently  reduced  to  approximately   $837,000.  On  August  31,  2005,  in
connection  with the sale of Biotec by EKI,  Biotec License  Agreement was again
amended and restated (the "Amended and Restated Biotec License") and the minimum
monthly payment to retain exclusivity was completely  eliminated and the balance
of  approximately  $837,000 owing to EarthShell was assigned by the Biotec Group
to EKI. Under the Amended and Restated Biotec  License,  the Company has a fully
paid up license to use the Biotec  technology in the  EarthShell  fields of use,
with certain limited exclusions,  exclusively through June 2008. The Company can
maintain its exclusivity  provided it has been successful in commercializing the
Biotec  technology  and is making  certain  minimum  royalty  payments under the
license by June 2008. As of the date of this Prospectus, the Company has paid to
the Biotec Group  $125,000 in cash, has converted  approximately  $1.475 million
into 491,778 shares of unregistered stock, and had assigned the balance owing to
the Biotec Group of $837,145.69 to EKI. On October 11, 2005, the Company entered
into the Debt Conversion  Agreement with EKI,  pursuant to which the Company and
EKI agreed that a receivable in an amount equal to $837,145.69  (previously owed
to bio-Tec Biologische Naturverpackunger GmbH & Co.KG), but which receivable was
subsequently  assigned to EKI) be converted  into 279,048 shares of common stock
of the Company.  The  conversion  price equals $3.00 per share.  Pursuant to the
Debt Conversion Agreement,  the Company and EKI released each other from any and
all claims in connection with the receivable.

     During 2002 and 2003,  EKI made various  simple  interest  working  capital
loans to the Company (the "Simple Interest Loans").  These Simple Interest Loans
were  interest  bearing at a rate of seven percent (7%) or ten percent (10%) per
annum,  and were payable on demand.  As of December 31,  2003,  the  outstanding
principal  balance of the Simple  Interest Loans was  $2,755,000.  In connection
with the sale of the 2006 Debentures, EKI subordinated the payments and advances
that were owed to it, and as consideration,  the Company issued to EKI a warrant
in March 2003,  expiring ten (10) years thereafter,  to acquire 83,333 shares of
the Company's  common stock at $6.00 per share. As part of the settlement of the
2006 Debentures in October of 2004, EKI agreed to convert all of the outstanding
Simple Interest Loans to EarthShell  ($2,755,000) into unregistered common stock
at $3.00 per share and $532,644 of accumulated interest into unregistered common
stock at $4.00 per share, for a total of 1,051,494 shares received by EKI. As of
December 31, 2004, the Simple  Interest Loans were paid in full. In May 2005, an
additional  44,387 shares were issued to EKI pursuant to a ninety (90) day price
protection clause,  which provided for an adjustment in the effective conversion
price of the interest portions of the Simple Interest Loans from $4.00 per share
to $3.00 per share.  The  1,051,494  shares of common  stock  issued to EKI as a
result of the EKI  Conversion  Agreement will not be registered for resale under
the 1933 Act.

     On September  30, 2004,  EKI entered into an agreement  with  EarthShell to
sell back to the Company the 2006  Debentures it had purchased for $1 million in
cash,  the cash price paid by EKI for the purchased  2006  Debentures  (the "EKI
DPA"). In connection therewith,  immediately after the acquisition, EKI sold the
2006 Debentures to the Company and, as discussed  above, the Company retired the
2006 Debentures shortly thereafter.

     In 2005,  the  Company  also  granted  a ten  (10)  year  warrant  to Essam
Khashoggi to purchase one million  (1,000,000)  shares of the  Company's  common
stock at $3.00  per  share in  consideration  of his  continued  support  of the
Company since its inception,  including  providing  bridge loans at below market
terms from time to time.


                                       64



     On  October  11,  2005,  the  Company  entered  into the EKI Loan  with EKI
pursuant  to which the  Company  issued to EKI a  promissory  note to EKI in the
principal  amount of $1,000,000.  As of the second week of January 2006, EKI has
advanced the full $1,000,000 to the Company.  Interest  accrues on the principal
balance  of the  EKI  Loan at a  variable  per  annum  rate,  as of any  date of
determination,  that is equal to the rate published in the "Money Rates" section
of The Wall Street Journal as being the "Prime Rate",  compounded  monthly.  All
accrued but unpaid interest and outstanding  principal is due and payable on the
earliest to occur of the following: (i) the second (2nd) anniversary of the date
of the EKI Loan;  (ii) five (5) days following the date the Company has received
$3  million  or  more  in  aggregate   net  cash  proceeds  from  all  financing
transactions,  equity  contributions,  and  transactions  relating  to the sale,
licensing,  sublicensing  or  disposition of assets or the provision of services
(including  advance  royalty  payments,  proceeds from the sale of the Company's
common stock and fees for  technological  services  rendered to third  parties),
measured  from the date of the EKI Loan and not taking into account the proceeds
advanced  under the EKI Loan; or (iii) the occurrence of an Event of Default (as
defined in the EKI Loan).

     Under the terms of the EKI License  Agreement  and an amended and  restated
Agreement for the Allocation of Patent Costs by and between the Company and EKI,
EarthShell  has the  obligation to pay the patent  prosecution  and  maintenance
costs for those  patents  which i)  "directly  relate to" it's field of use, and
which ii) "primarily benefit" EarthShell. Any patents granted in connection with
the  EarthShell  Technology  are the property of EKI, and EKI may utilize and/or
license the patents and related  technology in a manner or for uses unrelated to
the license granted to the Company in the foodservice  disposables field of use.
Effective  January 1,  2001,  rather  than  reimbursing  EKI for  patent  costs,
EarthShell  assumed  direct  responsibility  to manage and  maintain  the patent
portfolio  underlying  the EKI License  Agreement  with EKI and continues to pay
directly all relevant costs.

     In July 2002,  the Company  extended a loan in the amount of $55,000 to Mr.
Vincent Truant,  Chief Executive Officer. The loan, which bore interest at seven
percent  (7%) per annum,  was due upon demand by the Company.  In May 2005,  the
Compensation  Committee of the Board approved a bonus to Mr. Truant equal to the
total principal amount and accrued interest, and the note was cancelled.

COMPENSATION COMMITTEE CHARTER

      To fulfill its responsibilities and duties the Committee shall have direct
      responsibility to:

o     oversee  the  Company's  overall  compensation  structure,   policies  and
      programs,   and  assess  whether  the  Company's   compensation  structure
      establishes appropriate incentives for management and employees;

o     review  and  approve  corporate  goals  and  objectives  relevant  to  the
      compensation  of the Chief  Executive  Officer (the  "CEO"),  evaluate the
      CEO's performance in light of those goals and objectives,  and either as a
      committee or together with the other independent directors (as directed by
      the Board),  determine and approve the CEO's  compensation  level based on
      this evaluation;

o     administer and make  recommendations  to the Board with respect to non-CEO
      compensation  and the Company's  incentive-compensation  and  equity-based
      compensation plans;

o     review and recommend to the Board the annual base salary, bonus, and other
      benefits  for the  executive  officers  of the  Company  with  the goal of
      ensuring  that  a  significant   portion  of  executive   compensation  is
      reasonably related to the long-term interests of the stockholders;

o     approve  stock  option and other  stock  incentive  awards  for  executive
      officers;

o     review  and  approve  the  design of other  benefit  plans  pertaining  to
      executive officers;

o     review and recommend employment agreements and severance  arrangements for
      executive  officers,  including  change-in-control  provisions,  plans  or
      agreements;

o     approve,  amend or modify the terms of any  compensation  or benefit  plan
      that does not require shareholder approval;

o     review  periodically  succession  plans  relating  to  positions  held  by
      executive  officers,  and make  recommendations to the Board regarding the
      selection of individuals to fill these positions;

o     annually evaluate the performance of the Committee and the adequacy of the
      committee's charter; and

o     produce a Committee  report on executive  compensation  as required by the
      Securities  and  Exchange  Commission  (the  "SEC") to be  included in the
      company's annual proxy statement filed with the SEC.


                                       65



COMPENSATION COMPONENTS

     The Company's executive  compensation program consists of a mixture of base
salary,  cash bonuses and stock options. In determining the mix and total amount
of  compensation  for  each  executive  officer,   the  Compensation   Committee
subjectively  considers each executive's  overall value to the Company including
past and expected  contributions  by the  executive to the Company's  goals.  In
addition, the Compensation Committee strives to balance short-term and long-term
incentive  compensation to achieve desired results.

     The  Compensation   Committee   periodically  reviews  each  of  the  three
components of its executive compensation program to ensure that its compensation
practices   are   competitive   and  that  the  overall   compensation   package
appropriately  attracts,  motivates,  rewards,  and retains key  employees  with
outstanding abilities.

     Base Salary.  The Company has  historically  determined base salary for its
executives based on  qualifications,  job  requirements  and competitive  market
salaries that such  qualifications and job requirements  command. As the Company
grows, it will continue to rely on peer group competitive compensation practices
to remain consistent and competitive in its compensation practices.

     Salaries for  executives are reviewed by the  Compensation  Committee on an
annual basis and may be adjusted based upon their assessment of the individual's
contribution  to and financial  growth of the Company as well as competitive pay
levels.

     In order to  conserve  cash  until the  Company  is able to  establish  its
royalty  revenue  stream,  effective  April 16, 2004, Mr. Hodson and Mr. Houston
agreed to a forty percent (40%) and seventy-five percent (75%) reduction of base
salary  (which  was  later  approved  by the  Board to be  accrued  as  deferred
compensation),  respectively.  In October 2004, Mr.  Houston's  deferred  salary
percentage was changed to  thirty-three  percent (33%). In March 2005, the Board
approved the accrual of deferred  compensation  for Mr. Hodson and Mr.  Houston,
respectively,  equal  to the  amount  of their  salary  reductions.  Mr.  Hodson
resigned as CEO effective August 31, 2005.

     As of  December  31,  2005,  the  Company  had paid  Mr.  Hodson a total of
$275,000 in cash compensation, and has accrued $145,417 in deferred compensation
accrued  during  2005,  including  interest at 8%. The Company has also  accrued
vacation pay for Mr. Hodson in the amount of $71,152.

     The Company paid base  compensation to Mr. Vincent Truant,  Chief Executive
Officer,  in the amount of $350,000 per year for his  services as President  and
Chief Operating  Officer to the Company during 2004 and through August 31, 2005.
Beginning  September 1, 2005, in connection with his election as Chief Executive
Officer,  Mr. Truant's base compensation was established at the rate of $400,000
per year.  Additionally,  Mr. Truant  receives a $1,000 per month car allowance.
Mr. D. Scott  Houston,  Chief  Financial  Officer and  Secretary,  received base
compensation during 2005 of $327,200, of which, Mr. Houston received $220,533 in
cash and $106,667 was accrued as deferred compensation,  as described above. The
base salary figures for Mr. Houston includes a $7,200 car allowance.

     Bonus. Bonuses may be granted for a fiscal year after the financial results
for that fiscal year  become  available.  The  Compensation  Committee  meets to
consider  annual bonuses for each executive  based on individual  performance as
well as overall  financial results of the Company for the year. There is no plan
requiring  that  bonuses  be  paid.   However,   pursuant  to  their  employment
agreements,  certain  executive  officers  may be  entitled to receive an annual
bonus,  the actual amount of which is  determined in the sole  discretion of the
Compensation Committee.

     The Compensation Committee also may consider bonus compensation in light of
the accomplishment of specific milestones  developed by management in support of
the annual strategic plan.

     In  determining   whether  to  grant  management   bonuses  for  2004,  the
Compensation  Committee  considered both  individual  performance as well as the
Company's overall performance. Although the Compensation Committee noted several
significant individual and Company achievements during the year, in light of the
delays the Company has experienced in commercializing  the Company's  technology
as well as the financial  condition of the Company,  the Compensation  Committee
determined that no bonuses for 2004 would be granted. The Compensation Committee
has not met yet to consider bonuses for 2005.

     Stock Options.  The Stock Option Committee believes that significant equity
interests  in the  Company in the form of stock  options  held by the  Company's
management  serve to align the interests of the executive  management  team with
those of  stockholders.  The Stock Option  Committee may grant stock options and
restricted  stock to executives and other key employees of the Company  pursuant
to the 1995 Stock  Incentive  Plan,  or may  recommend  that the Board do so, as
appropriate.  In March  2005,  the  Stock  Option  Committee  granted  the Named
Executive  Officers  fully  vested  stock  options  issued  under the 1995 Stock
Incentive Plan at the then-current market price exercisable only upon successful
completion of certain  milestones that are critical to the long-term  success of
the Company.


                                       66



     The option  grants to the named  officers  of the Company for 2004 and 2005
were as follows:

                                   Stock Option Grants     Stock Option Grants
                                          2004                     2005
                                  --------------------- -----------------------
         Simon K. Hodson                    400,000               500,000
         Vincent Truant                      50,000               350,000
         D. Scott Houston                    50,000               375,000
         Michael Hawks                       35,000
         John Nevling                        35,000
         Paul Susie                                                40,000

     The stock options  granted in 2004 are reflected in the Stock Options Grant
table.

     The Stock Option  Committee  will continue to consider  various  methods to
provide  additional  incentives  to  management  and  employees  of the Company,
including   granting   additional  stock  options  and/or  restricted  stock  or
recommending that the Board do so, as appropriate.  In determining the grants of
stock options and restricted  stock,  the Stock Option  Committee will take into
account,  among other things,  the respective  scope of  responsibility  and the
anticipated  performance  requirements and  contributions to the Company of each
proposed award recipient as well as the amounts of prior grants.

COMPENSATION TO CHIEF EXECUTIVE OFFICER

     The  Compensation  Committee meets annually to evaluate the Chief Executive
Officer's performance and to review the Chief Executive Officer's  compensation.
Simon K.  Hodson,  who  served as the CEO of the  Company  since its  inception,
resigned August 31, 2005. Mr. Vincent J. Truant was elected effective  September
1, 2005.

     In reviewing the CEO's compensation,  the Compensation  Committee considers
his principal  responsibilities,  which  include  providing  overall  vision and
strategic  direction for EarthShell,  attracting and retaining  highly qualified
employees and developing and maintaining key customer and capital relationships.

     Mr. Hodson received a base  compensation of $500,000 during 2004, a portion
of which was  deferred.  This amount was based on the  Compensation  Committee's
assessment that Mr. Hodson is uniquely qualified to lead the Company through its
early development stages to initial commercialization. The Board determined that
his  vision for the  Company,  both from a  technical  and  business  viewpoint,
continues to be pivotal in bringing the Company to the point of  commercializing
its  first  product  lines.  Based in part on the  foregoing,  the  Compensation
Committee  concluded that the $500,000 base salary  compensation was appropriate
for 2004.

     In order to  conserve  cash  until the  Company  is able to  establish  its
royalty revenue  stream,  Mr. Hodson agreed to a forty percent (40%) deferral of
his base  salary,  effective  April 16, 2004.  In June 2005,  the portion of Mr.
Hodson's  2004 salary which had been deferred was paid. As of December 31, 2005,
the amount of deferred compensation,  with accrued interest and accrued vacation
pay was $216,569.

     In determining Mr. Hodson's 2004 annual bonus, the  Compensation  Committee
considered  both  Mr.  Hodson's  individual  performance  as well as that of the
Company overall.  Although the Compensation  Committee noted several significant
achievements during the year, in light of the delays the Company has experienced
in commercializing  the Company's  technology as well as the financial condition
of the Company,  the  Compensation  Committee  determined that no bonus for 2004
would be granted.

     Mr. Hodson owns a minority profits  interest in EKI, the Company's  largest
stockholder.

     Effective  September 1, 2005 the Board of Directors  elected Mr. Vincent J.
Truant as Chief Executive  Officer of EarthShell  Corporation.  He receives base
compensation at the rate of $400,000 per year and has a bonus opportunity at the
discretion of the  Compensation  Committee of the Board.  If connection with his
election as CEO, Mr. Truant received  options to purchase  350,000 shares of the
Company's common stock at the fair market value on September 1, 2005.


                                       67



DEDUCTIBILITY OF EXECUTIVE COMPENSATION

     Section  162(m) of the  Internal  Revenue  Code of 1986,  as  amended  (the
"Code"),  limits the  deductibility  of compensation  over $1 million to certain
executive  officers unless,  in general,  the compensation is paid pursuant to a
plan which is performance  related,  non-discretionary  and has been approved by
the Company's  stockholders.  The Company did not pay any  compensation  in 2003
that would be subject to Code Section 162(m). The Compensation Committee intends
to establish  policies  regarding  qualification  of compensation  under Section
162(m) of the Code to the extent it considers such policies appropriate.


                                       68



                             STOCK PERFORMANCE GRAPH

     The graph below  compares  the  cumulative  total  return on the  Company's
common stock for the last six (6) fiscal years to the total cumulative return on
the S&P 500 Index and the Dow Jones Containers & Packaging  Industry Group Index
(USA).  The comparison  assumes $100 was invested in the Company's  common stock
and the indexes on  December  31, 1999 and  assumes  reinvestment  of  dividends
before consideration of income taxes.

     The  stock  performance  depicted  in the  graph  below is not  necessarily
indicative  of future  performance.  The Stock  Performance  Graph  shall not be
deemed to be  "soliciting  material" or to be "filed" with the SEC or subject to
Regulations  14A or 14C or to the liabilities of Section 18 of the Exchange Act,
except  to  the  extent  that  the  Company  specifically   requests  that  such
information be treated as soliciting material or specifically incorporates it by
reference into a filing under the 1933 Act or Exchange Act.

           [COMPARISON OF CUMULATIVE TOTAL SHAREHOLDER RETURN GRAPH]


                                       69



                             PRINCIPAL STOCKHOLDERS

     The  following  table sets forth  certain  information  with respect to the
beneficial  ownership of each class of the  Company's  voting  securities  as of
January 20, 2006,  by (i) each person or company  known by the Company to be the
beneficial  owner of more than five  percent (5%) of the  Company's  outstanding
shares,  (ii) each Director of the  Company,(iii) the Chief Executive Officer of
the  Company  and  each of the  other  named  executive  officers  and  (iv) all
Directors and named executive officers of the Company as a group.



                                                                                  Percentage of
                                                                  Number of        Shares of
                                                                  Shares of       Common Stock
Name and address (1)                                             Common Stock    Outstanding(1)(2)
--------------------------------------------------------------  ---------------- -----------------
                                                                               
Mr. Hamlin Jennings (3)                                                  30,034            *
Mr. Walker Rast (4)                                                      28,603            *
Mr. Vincent J. Truant (5)                                                37,083            *
Mr. D. Scott Houston (6)                                                419,120        1.68%
Mr. Michael C. Gordon                                                    25,000            *
Mr. Paul Susie                                                           10,000            *
Directors and Named Executive Officers as a Group (5 Persons)           539,840        2.16%
Mr. Essam Khashoggi (7)                                               7,933,603       31.79%
E. Khashoggi Industries, LLC(8)                                       5,999,939       24.04%


---------------
*    Indicates ownership of less than one percent (1%).
(1)  The address of all individuals,  entities and stockholder  groups listed in
     the  table is c/o  EarthShell  Corporation,  1301  York  Road,  Suite  200,
     Lutherville, Maryland 21093.
(2)  Applicable  percentage of ownership is based on 19,315,188 shares of common
     stock outstanding at January 20, 2006, together with securities exercisable
     or  convertible  into  shares of common  stock  within  sixty  (60) days of
     January 20, 2006, for each stockholder.  Beneficial ownership is determined
     in accordance  with the rules of the SEC and generally  includes  voting or
     investment power with respect to securities. Shares of common stock subject
     to securities  exercisable or convertible  into shares of common stock that
     are currently  exercisable or exercisable within sixty (60) days of January
     20, 2006 are deemed to be  beneficially  owned by the person  holding  such
     securities for the purpose of computing the percentage of ownership of such
     person, but are not treated as outstanding for the purpose of computing the
     percentage  ownership of any other person. Note that affiliates are subject
     to Rule 144 and Insider trading regulations - percentage computation is for
     form purposes only.
(3)  Includes options to purchase 30,034 shares of common stock issued under the
     1995 Stock Incentive Plan, which shares are fully vested and exercisable.
(4)  Includes options to purchase 28,603 shares of common stock issued under the
     1995 Stock Incentive Plan, which shares are fully vested and exercisable.
(5)  Includes options to purchase 32,917 shares of common stock issued under the
     1995 Stock Incentive Plan, which shares are fully vested and exercisable.
(6)  Includes  options to purchase  417,037  shares of common stock issued under
     the  1995  Stock   Incentive   Plan  which  are  shares  fully  vested  and
     exercisable.
(7)  Includes  5,916,606  shares  held  by  EKI,  and  715,436  shares  held  by
     EKINVESCO,  the  controlling  owner of each being Mr.  Khashoggi.  Includes
     218,228  shares  held by other  entities,  including  Composite  Technology
     Corporation,  in  which  Mr.  Khashoggi  also has a  controlling  ownership
     interest.  Also includes  warrants to purchase  1,000,000  shares of common
     stock issued by the Company to Mr.  Khashoggi  and warrants  held by EKI to
     purchase  83,333 shares of common stock of the Company.  Mr.  Khashoggi has
     sole voting and dispositive power with respect to all shares referred to in
     this  note,  and is  therefore  deemed to be the  beneficial  owner of such
     shares.
(8)  Includes  warrants  to  purchase  1,083,833  shares of common  stock of the
     Company.

SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLANS

     The following table provides information with respect to compensation plans
(including individual  compensation  arrangements) under which equity securities
of the Company are authorized for issuance to employees or  non-employees  (such
as directors, consultants,  advisors, vendors, customers, suppliers or lenders),
as of December 31, 2004.


                                       70



Equity Compensation Plan Information



                                                                                                       Number
                                                                                                    Of Securities
                                                                                                      Remaining
                                                                                                      Available
                                                                   Number                            For Future
                                                               Of Securities                          Issuance
                                                                To Be Issued    Weighted-Average    Under Equity
                                                               Upon Exercise    Exercise Price   Compensation Plans
                                                               Of Outstanding   Of Outstanding       (Excluding
                                                                  Options,         Options,          Securities
                                                                Warrants And     Warrants And         Reflected
                                                                   Rights           Rights         In Column (a))
                                                              ---------------- ----------------- ---------------------
                                                                    (a)               (b)                (c)
                                                              ---------------- ----------------- --------------------
                                                                                        
Equity compensation plans approved by security holders               1,629,425             7.29              (1)  --
Equity compensation plans not approved by security holders                  --               --                   --
                                                              ---------------- ---------------- ---------------------
TOTAL                                                                1,629,425             7.29                   --
                                                              ---------------- ---------------- ---------------------

(1)  A portion of the  options  to be issued  were  granted  in 2005  subject to
     approval by the  shareholders  of an increase in the option pool reserve at
     the next annual meeting of the shareholders.


                                       71



                MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S
                   COMMON EQUITY AND OTHER STOCKHOLDER MATTERS

     The  Company's  common  stock is  currently  listed on the  Bulletin  Board
published by the National  Quotation  Bureau,  Inc.,  and prior to March 8, 2004
traded on the Nasdaq SmallCap  Market.  The Company's  common stock trades under
the symbol  "ERTH.OB." For the periods  indicated,  the following table presents
the range of high and low closing sale prices for the Company's common stock.

                                                  High           Low
                                                  ($)            ($)
--------------------------------------------------------------------------
     YEAR ENDED DECEMBER 31, 2005:
     First (1st) Quarter                              2.45          1.48
     Second (2nd) Quarter                             3.20          1.65
     Third (3rd) Quarter                              2.95          1.77
     Fourth (4th) Quarter                             2.50          1.74

     YEAR ENDED DECEMBER 31, 2004:
     First (1st) Quarter                              2.52          1.49
     Second (2nd) Quarter                             2.03          0.45
     Third (3rd) Quarter                              3.75          1.75
     Fourth (4th) Quarter                             2.97          1.95

     YEAR ENDED DECEMBER 31, 2003:
     First (1st) Quarter                              7.80          4.20
     Second (2nd) Quarter                             7.08          4.32
     Third (3rd) Quarter                              5.64          3.72
     Fourth (4th) Quarter                             4.56          1.33

     The  Company's  common  stock  sales  prices  have  been  restated,   where
applicable,  to reflect the one-for-twelve reverse split of the Company's common
stock  effective as of October 31, 2003.  Quotations  since the Company's  stock
began trading on the  Over-the-Counter  Bulletin Board may reflect  inter-dealer
prices, without retail mark-up,  mark-down or commission and may not necessarily
represent actual transactions.

     The  number of  stockholders  of record of the  Company's  common  stock at
February 9, 2006 was 1,195.

DIVIDENDS

     The Company does not intend to declare or pay cash  dividends on its common
stock in the  foreseeable  future nor has it paid  dividends in the past two (2)
years.


                                       72



                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     As of July 21, 2005 when the Compensation  Committee was  reorganized,  all
decision  relating to  executive  compensation  have been made by the  Company's
Compensation Committee, which is comprised of Hamlin Jennings,  chairman, Walker
Rast, and Michael Gordon. All members of the current Compensation  Committee are
independent  directors.  All decisions relating to executive compensation during
2004  through  July 21,  2005 were  made by the  Company's  former  Compensation
Committee,  which was comprised of Mr.  Khashoggi,  Mrs.  Khashoggi  and,  until
February 2, 2005 when he resigned, Dr. Roland or the Board, as appropriate. None
of the members of the  Compensation  Committee  were  officers of the Company in
2004. Mr. Khashoggi is the controlling stockholder of EKI, the Company's largest
stockholder  with  whom  the  Company  has  certain  relationships  and  related
transactions  described below. Mr. Khashoggi is the beneficial owner of 33.29 of
the common stock of the Company.

     The Company has an exclusive, worldwide, royalty-free license in perpetuity
to use and  license  the EKI  technology  to  manufacture  and sell  disposable,
single-use  containers  for packaging or serving food or beverages  intended for
consumption within a short period of time (less than twenty-four (24) hours).

     On July 29,  2002,  the Company EKI for the  amended and  restated  license
agreement with EKI for the license described above (the "EKI License Agreement")
expanding the field of use for the EarthShell technology to include noodle bowls
used for  packaging  instant  noodles,  a  worldwide  market  that  the  Company
estimates to be  approximately  $1 billion.  Because the noodle bowl development
was made at no cost to EarthShell and is an incremental field of use, EarthShell
agreed to pay to EKI fifty percent  (50%) of any royalty or other  consideration
it receives in connection with the sale of products within this particular field
of use.

     In  addition,  on July 29,  2002 the  Company  entered  into a license  and
information  transfer  agreement (the "Biotech License  Agreement") with bio-tec
Biologische   Naturverpackungen   GmbH  &  Co.   KG  and   bio-tec   Biologische
Naturverpackungen  Forschungs  und  Entwicklungs  GmbH (the  "Biotec  Group") to
utilize  the  Biotec  Group  technology  for  foodservice  disposable  packaging
applications.  EKI had  previously  granted to the  Company  priority  rights to
license certain product applications on an exclusive basis from the Biotec Group
in consideration for the Company's payment of a $100,000 minimum monthly payment
to Biotec.  In addition,  in consideration  for the monthly payment,  the Biotec
Group agreed to render  technical  services to the Company at the Biotec Group's
cost plus five percent (5%).  The licensing fee and services  arrangements  were
continued in the Biotec License Agreement. Under the terms of the Biotec License
Agreement, the Biotec Group was entitled to receive twenty-five percent (25%) of
any  royalties or other  consideration  that the Company  receives in connection
with the sale of products utilizing the Biotec Group technology,  after applying
a credit for all minimum  monthly  payments  received.  In  connection  with the
issuance of the 2006  Debentures,  the Biotec  Group agreed to  subordinate  the
licensee fee payments due from  EarthShell  until the  debentures  were retired.
During this period, the license fees due to the Biotec Group were accrued.

     In  September  of 2004,  as part of an overall  restructuring  of its debt,
EarthShell and Biotec entered into an agreement to convert $1.475 million of the
$2.475  million of accrued  license fees as of  September 1, 2004,  plus accrued
interest into 491,778  shares of EarthShell  common stock and to eliminate,  for
two (2) years,  the $100,000 per month minimum license fee. In December of 2004,
the amended Biotec License  Agreement was further amended and EarthShell paid to
Biotech $125,000,  leaving a balance owing of approximately $875,000,  which was
subsequently  reduced  to  approximately   $837,000.  On  August  31,  2005,  in
connection  with the sale of Biotec by EKI,  Biotec License  Agreement was again
amended and restated (the "Amended and Restated Biotec License") and the minimum
monthly payment to retain exclusivity was completely  eliminated and the balance
of  approximately  $837,000 owing to EarthShell was assigned by the Biotec Group
to EKI. Under the Amended and Restated Biotec  License,  the Company has a fully
paid up license to use the Biotec  technology in the  EarthShell  fields of use,
with certain limited exclusions,  exclusively through June 2008. The Company can
maintain its exclusivity  provided it has been successful in commercializing the
Biotec  technology  and is making  certain  minimum  royalty  payments under the
license by June 2008. As of the date of this Prospectus, the Company has paid to
the Biotec Group  $125,000 in cash, has converted  approximately  $1.475 million
into 491,778 shares of unregistered stock, and had assigned the balance owing to
the Biotec Group of $837,145.69 to EKI. On October 11, 2005, the Company entered
into the Debt Conversion  Agreement with EKI,  pursuant to which the Company and
EKI agreed that a receivable in an amount equal to $837,145.69  (previously owed
to bio-Tec Biologische Naturverpackunger GmbH & Co.KG), but which receivable was
subsequently  assigned to EKI) be converted  into 279,048 shares of common stock
of the Company.  The  conversion  price equals $3.00 per share.  Pursuant to the
Debt Conversion Agreement,  the Company and EKI released each other from any and
all claims in connection with the receivable.


                                       73



     During 2002 and 2003,  EKI made various  simple  interest  working  capital
loans to the Company (the "Simple Interest Loans").  These Simple Interest Loans
were  interest  bearing at a rate of seven percent (7%) or ten percent (10%) per
annum,  and were payable on demand.  As of December 31,  2003,  the  outstanding
principal  balance of the Simple  Interest Loans was  $2,755,000.  In connection
with the sale of the 2006 Debentures, EKI subordinated the payments and advances
that were owed to it, and as consideration,  the Company issued to EKI a warrant
in March 2003,  expiring ten (10) years thereafter,  to acquire 83,333 shares of
the Company's  common stock at $6.00 per share. As part of the settlement of the
2006 Debentures in October of 2004, EKI agreed to convert all of the outstanding
Simple Interest Loans to EarthShell  ($2,755,000) into unregistered common stock
at $3.00 per share and $532,644 of accumulated interest into unregistered common
stock at $4.00 per share, for a total of 1,051,494 shares received by EKI. As of
December 31, 2004, the Simple  Interest Loans were paid in full. In May 2005, an
additional  44,387 shares were issued to EKI pursuant to a ninety (90) day price
protection clause,  which provided for an adjustment in the effective conversion
price of the interest portions of the Simple Interest Loans from $4.00 per share
to $3.00 per share.  The  1,051,494  shares of common  stock  issued to EKI as a
result of the EKI  Conversion  Agreement will not be registered for resale under
the 1933 Act.

     On September  30, 2004,  EKI entered into an agreement  with  EarthShell to
sell back to the Company the 2006  Debentures it had purchased for $1 million in
cash,  the cash price paid by EKI for the purchased  2006  Debentures  (the "EKI
DPA"). In connection therewith,  immediately after the acquisition, EKI sold the
2006 Debentures to the Company and, as discussed  above, the Company retired the
2006 Debentures shortly thereafter.

     In 2005,  the  Company  also  granted  a ten  (10)  year  warrant  to Essam
Khashoggi to purchase one million  (1,000,000)  shares of the  Company's  common
stock at $3.00  per  share in  consideration  of his  continued  support  of the
Company since its inception,  including  providing  bridge loans at below market
terms from time to time.

     On  October  11,  2005,  the  Company  entered  into the EKI Loan  with EKI
pursuant  to which the  Company  issued to EKI a  promissory  note to EKI in the
principal  amount of $1,000,000.  As of the second week of January 2006, EKI has
advanced the full $1,000,000 to the Company.  Interest  accrues on the principal
balance  of the  EKI  Loan at a  variable  per  annum  rate,  as of any  date of
determination,  that is equal to the rate published in the "Money Rates" section
of The Wall Street Journal as being the "Prime Rate",  compounded  monthly.  All
accrued but unpaid interest and outstanding  principal is due and payable on the
earliest to occur of the following: (i) the second (2nd) anniversary of the date
of the EKI Loan;  (ii) five (5) days following the date the Company has received
$3  million  or  more  in  aggregate   net  cash  proceeds  from  all  financing
transactions,  equity  contributions,  and  transactions  relating  to the sale,
licensing,  sublicensing  or  disposition of assets or the provision of services
(including  advance  royalty  payments,  proceeds from the sale of the Company's
common stock and fees for  technological  services  rendered to third  parties),
measured  from the date of the EKI Loan and not taking into account the proceeds
advanced  under the EKI Loan; or (iii) the occurrence of an Event of Default (as
defined in the EKI Loan).

     Under the terms of the EKI License  Agreement  and an amended and  restated
Agreement for the Allocation of Patent Costs by and between the Company and EKI,
EarthShell  has the  obligation to pay the patent  prosecution  and  maintenance
costs for those  patents  which i)  "directly  relate to" it's field of use, and
which ii) "primarily benefit" EarthShell.


any  patents  granted  in  connection  with the  EarthShell  Technology  are the
property  of EKI,  and EKI may  utilize  and/or  license the patents and related
technology  in a manner or for uses  unrelated  to the  license  granted  to the
Company in the foodservice  disposables field of use. Effective January 1, 2001,
rather  than  reimbursing  EKI  for  patent  costs,  EarthShell  assumed  direct
responsibility  to manage and maintain the patent  portfolio  underlying the EKI
License Agreement with EKI and continues to pay directly all relevant costs.

     In July 2002,  the Company  extended a loan in the amount of $55,000 to Mr.
Vincent Truant,  Chief Executive Officer. The loan, which bore interest at seven
percent  (7%) per annum,  was due upon demand by the Company.  In May 2005,  the
Compensation  Committee of the Board approved a bonus to Mr. Truant equal to the
total principal amount and accrued interest, and the note was cancelled.


                                       74



                          DESCRIPTION OF CAPITAL STOCK

COMMON STOCK

     EarthShell is authorized to issue  40,000,000  shares of Common Stock $0.01
par value, of which  19,315,188 were issued and outstanding at January 20, 2006.
The securities being offered hereby are common stock, with one vote per share on
all  matters to be voted on by  shareholders,  without  any right to  accumulate
their votes.  Shareholders  have no preemptive  rights and have no liability for
further calls or assessments on their shares. The shares of common stock are not
subject to repurchase by the Company or conversion into any other security.  All
outstanding  shares of  common  stock  are,  and those  issued  pursuant  to the
Purchase Agreement and the warrants will be fully paid and non assessable.

     Shareholders  are entitled to receive such  dividends as may be declared by
the Board of the EarthShell out of funds legally  available  therefore and, upon
the liquidation, dissolution or winding up of the Company, are entitled to share
ratably in all net assets  available  for  distribution  to such  holders  after
satisfaction of all of our obligations,  including stock preferences.  It is not
anticipated  that we will pay any dividends in the  foreseeable  future since we
intend to follow the policy of  retaining  its earnings to finance the growth of
its business.  Future dividend policies will depend upon the Company's earnings,
financial needs and other pertinent factors.

PREFERRED STOCK

     The Board has the authority,  without  further action by  stockholders,  to
issue up to 10,000,000 shares of preferred stock ("Preferred  Stock") in one (1)
or  more  series  and to fix  the  powers,  designations,  rights,  preferences,
privileges,  qualifications and restrictions thereof, including dividend rights,
conversion rights,  voting rights,  rights and terms of redemption,  liquidation
preferences and sinking fund terms,  any or all of which may be greater than the
rights of the common stock. The Board, without stockholder  approval,  can issue
Preferred Stock with voting,  conversion, and other rights which could adversely
affect the voting  power and other  rights of the holders of common  stock.  The
issuance  of  Preferred  Stock in certain  circumstances  may have the effect of
delaying,  deferring or  preventing  a change of control of the Company  without
further action by the stockholders, may discourage bids for the Company's common
stock at a premium over the market price of the common stock,  and may adversely
affect the market price of the common stock.

     SERIES A PREFERRED STOCK

     In 1993, the Company issued Series A Preferred Stock in connection with the
funding  of the early  development  stage of the  Company.  In 1998,  the entire
Series A Preferred  Stock was converted to common stock in  connection  with the
Company's  Initial  Public  Offering.  As of September  16, 2005,  there were no
shares of Series A Preferred Stock issued and outstanding.

     SERIES B CONVERTIBLE PREFERRED STOCK

     As of January  20,  2006,  there  were 100  shares of Series B  Convertible
Preferred  Stock, par value $0.01 per share,  designated.  The one hundred (100)
shares of Series B Convertible  Preferred  Stock have been pledged to secure the
CCP Notes issued to Cornell  Capital  Partners and have been placed in escrow to
be issued to Cornell Capital  Partners in the event of default.  The shares will
be released to the Company  from escrow  upon (i)  repayment  of  $1,350,000  of
principal  under the  promissory  notes;  (ii) in the event the  shares  pledged
pursuant to that certain Amended and Restated Pledge and Escrow Agreement by and
among Mr. Benton Wilcoxon,  Cornell Capital Partners and David Gonzalez, Esq. is
equal to or exceeds 3 times the amount of principal then  outstanding  under the
promissory notes; (iii) a registration  statement has been declared effective by
the SEC  relating  to the shares to be issued  pursuant  to the  Standby  Equity
Distribution  Agreement;  and  (iv)  the 100  shares  of  Series  B  Convertible
Preferred  Stock have been redeemed  pursuant the  Certificate  of  Designation.
Pursuant to the Certificate of Designation,  the Series B Convertible  Preferred
Stock is senior to the Company's  common stock with respect to the  distribution
of the assets of the Company upon  liquidation and junior to all other series of
Preferred Stock. The holders of the Series B Convertible Preferred Stock are not
entitled  to  dividends  or  distributions.  Each share of Series B  Convertible
Preferred Stock is convertible, at the option of the holder, at any time upon an
event of default under the  promissory  notes,  into 33,333 shares of fully paid
and  non-assessable  common  stock of the  Company.  The  Series  B  Convertible
Preferred  Stock has no voting  rights,  except as required  under the  Delaware
General  Corporation Law. After full repayment of the notes, the Company has the
absolute right to redeem  (unless  otherwise  prevented by law) any  outstanding
shares of Series B Convertible  Preferred  Stock at an amount equal to $0.01 per
share.


                                       75



WARRANTS

     In connection with the issuance of the convertible debentures on August 12,
2002,  the Company issued to the debenture  holders,  Cranshire  Capital,  L.P.,
Cleveland Overseas Ltd., and Beacon Equities,  Inc, warrants to purchase 208,333
shares of the Company's common stock at $14.40 per share. The exercise price and
number of common  shares  issuable  upon exercise of the warrants are subject to
adjustment  under  certain  circumstances,  such  as  the  occurrence  of  stock
dividends and splits,  distributions of property or securities other than common
stock, equity issuances for less than the warrant exercise price and a change in
control of the Company.  In March 2003, in  connection  with the issuance of the
2006  Debentures,  the  exercise  price of the warrants was reduced to $6.00 per
share, but the number of shares of common stock issuable upon exercise  remained
fixed at 357,143.  At the same time, the warrant agreement was amended such that
any  subsequent  reduction in the exercise price of the warrants will not result
in any  increase  in the  number of shares of common  stock  issuable  under the
warrants. The warrants expire on August 12, 2007.

     In  connection  with the issuance of the  convertible  debentures  in March
2003,  the Company  issued to the placement  agent  warrants to purchase  $1.055
million  in  aggregate  principal  amount of the 2006  Debentures  at $1,200 per
$1,000 of  principal  amount,  28,810  shares of the  Company's  common stock at
$10.08 per share,  and 41,667 shares of the Company's  common stock at $7.20 per
share.  When the 2006  Debentures  were retired in 2004, the warrant to purchase
$1,055  million  in  the  aggregate  principal  amount  of the  2006  Debentures
converted to a warrant to purchase  175,833  shares of common stock.  Therefore,
the total number of warrants held by Roth Capital Partners,  LLC is 246,310. The
exercise  price and  number of  common  shares  issuable  upon  exercise  of the
warrants are subject to  adjustment  under  certain  circumstances,  such as the
occurrence  of  stock  dividends  and  splits,   distributions  of  property  or
securities  other than common stock and a change in control of the Company.  The
warrants expire in March 2006.

     On March 5, 2003,  the Company  issued to EKI a warrant to purchase  83,333
shares at $6.00  per  share in  connection  with the  subordination  of loans of
$2.755  million  made to the  Company  and  the  elimination  of the  conversion
feature. The warrants expire on March 5, 2013.

     In February of 2005,  the  independent  members of the Board  approved  the
grant of a ten (10) year option to Mr. Essam  Khashoggi,  the former Chairman of
the Board,  under the  Company's  1995 Stock  Option  plan to purchase 1 million
shares of EarthShell  common stock at $2.30 per share in  consideration  for his
long term  support of the  Company in  providing  timely and low cost  financial
support of the Company during  difficult  times in the Company's  history.  Upon
review of the  transaction,  the  option  was  rescinded  in May of 2005,  and a
warrant was issued to EKI,  which is the largest  shareholder of the Company and
is beneficially owned by Mr. Khashoggi. This warrant was cancelled as well and a
new warrant with the same terms was issued in August 2005 to Mr. Khashoggi.

     In March 2005,  in  consideration  for Mr.  Benton  Wilcoxon  pledging  his
personal  shares in  Composite  Technology  Corporation  as a  guaranty  for the
security  agreement  entered into by the Company with Cornell Capital  Partners,
the Company issued a warrant to Mr. Wilcoxon to purchase 65,000 shares of common
stock of the  Company  at an  exercise  price of $3.00 per  share.  The  warrant
expires on March 23, 2008. There is a business  relationship  between  Composite
Technology Corporation and EKI.

     In consideration  for consulting  services  rendered by Mr. Douglas Metz in
connection with the Company obtaining financing, the Company issued a warrant to
Mr. Metz to purchase 80,000 shares of common stock of the Company at an exercise
price of $3.00 per share. The warrant expires on March 23, 2008.

     On May 26,  2005,  the Company  issued a common stock  purchase  warrant to
Cornell  Capital  Partners to  purchase  625,000  shares of common  stock of the
Company.  This May Warrant  expires on May 26,  2005,  has an adjusted  exercise
price of $3.00 per share as of December 30, 2005 for common stock and has "piggy
back" and demand registration  rights. These shares are being registered in this
offering.

     In August  2005,  the Company  issued a common  stock  purchase  warrant to
Cornell  Capital  Partners  to  purchase  50,000  shares of common  stock of the
Company as consideration  for  consolidating  two (2) promissory notes (the "CCP
Notes") and extending the date upon which  amortization and repayment of the CCP
Notes is to begin.  This August Warrant expires on May 26, 2006, has an adjusted
exercise  price  of $3.00  per  shear  of  common  stock  and has  "piggy  back"
registration  and  demand  rights.  These  shares are being  registered  in this
offering.

     On December 30, 2005, the Company issued to Mr.  Wilcoxon in  consideration
of his  pledge of shares of common  stock of  Composite  Technology  Corporation
pursuant to the terms of the IPEA a warrant to purchase up to 125,000  shares of
common stock.  This warrant has an exercise price of $4.00 per share and expires
three  (3)  years  from the date it was  issued.  The  shares  underlying  these
warrants are being registered in this offering.


                                       76



     On December  30, 2005,  the Company  issued to Cornell  Capital  Partners a
common stock  purchase  warrant to purchase up to 350,000 shares of common stock
of the Company.  This December Warrant has an exercise price of $4.00 per share,
expires  two (2) years  from the date it was  issued  and has  "piggy  back" and
demand registration rights. These shares are being registered in this offering.

OPTIONS

     In 1995,  the Company  established  the EarthShell  Corporation  1995 Stock
Incentive  Plan (the "1995  Plan").  The 1995 Plan provides that the Company may
grant an aggregate  number of options for up to 1,250,000 shares of common stock
to employees,  directors and other eligible persons as defined by the 1995 Plan.
Options issued to date under the 1995 Plan  generally vest over varying  periods
from zero (0) to five (5) years and generally  expire five (5) to ten (10) years
from the date of grant.

     The Company  currently has 947,767  options  outstanding to purchase common
stock of EarthShell. The exercise prices range from $0.75-$252.00 per share.

TRANSFER AGENT

     The  transfer  agent for  EarthShell  common stock is U.S.  Stock  Transfer
Corporation. Its address is 1745 Gardena Avenue, Suite 200, Glendale, California
91204 and its telephone number is (800) 835-8778.

REPORTS TO SHAREHOLDERS

     We intend to  furnish  our  stockholders  with  annual  reports  which will
describe the nature and scope of our business and  operations for the prior year
and will contain a copy of the Company's  audited  financial  statements for its
most recent fiscal year.

LIMITATION OF LIABILITY:  INDEMNIFICATION

     The Company's Amended and Restated  Certificate of Incorporation limits the
liability of directors to the maximum extent permitted by Delaware law. Delaware
law  provides  that  Directors of a company  will not be  personally  liable for
monetary damages for breach of their fiduciary  duties as directors,  except for
liability  for (i) any breach of their  duty of  loyalty  to the  company or its
stockholders,  (ii) acts or omissions not in good faith or involving intentional
misconduct or a knowing violation of law, (iii) unlawful payment of dividends or
unlawful  stock  repurchases  or  redemptions  as provided in Section 174 of the
Delaware  General  Corporation  Law,  or (iv) any  transaction  from  which  the
director derived an improper personal benefit.

     The Company's Bylaws provide that the Company shall indemnify its officers,
Directors,  employees  and  other  agents to the  maximum  extent  permitted  by
Delaware law. The Company's  Bylaws also permit it to secure insurance on behalf
of any officer, director,  employee or other agent for any liability arising out
of his or her actions in such  capacity,  regardless of whether the Bylaws would
permit indemnification.

     The  Company   believes  that  the   provisions  in  its   Certificate   of
Incorporation  and its Bylaws are  necessary  to  attract  and retain  qualified
persons as officers and Directors.

     Insofar as indemnification  for liabilities  arising under the 1933 Act may
be  permitted  to  Directors,  officers and  controlling  persons of  EarthShell
pursuant to the  foregoing,  or otherwise,  the Company has been advised that in
the  opinion  of the SEC  such  indemnification  is  against  public  policy  as
expressed in the 1933 Act and is, therefore, unenforceable.

ANTI-TAKEOVER EFFECTS OF PROVISIONS OF THE ARTICLES OF INCORPORATION

     The Company is subject to Section 203 of the Delaware  General  Corporation
Law  ("Section  203"),   which  restricts  certain   transactions  and  business
combinations  between  a  corporation  and an  "Interested  Stockholder"  owning
fifteen percent (15%) or more of the corporation's outstanding voting stock, for
a period of three (3) years from the date the stockholder  becomes an Interested
Stockholder.  Subject to certain exceptions,  unless the transaction is approved
by the board of directors and the holders of at least 66 2/3% of the outstanding
voting  stock  of the  corporation  (excluding  shares  held  by the  Interested
Stockholder),  Section 203 prohibits significant business transactions such as a
merger with, disposition of assets to, or receipt of disproportionate  financial
benefits by the  Interested  Stockholder,  or any other  transaction  that would
increase the Interested  Stockholder's  proportionate  ownership of any class or
series of the  corporation's  stock.  The  statutory ban does not apply if, upon
consummation  of the  transaction  in which any  person  becomes  an  Interested
Stockholder,  the Interested Stockholder owns at least eighty-five percent (85%)
of the  outstanding  voting stock of the corporation  (excluding  shares held by
persons who are both Directors and officers or by certain employee stock plans).


                                       77



     The Company's Amended and Restated  Certificate of Incorporation and Bylaws
include a number of provisions which may have the effect of discouraging persons
from  pursuing  non-negotiated  takeover  attempts.   These  provisions  include
limitations  on  stockholder  action  initiated by  Interested  Stockholders,  a
prohibition  on the call of special  meetings of  stockholders  by persons other
than the Board,  and a  requirement  of advance  notice  for the  submission  of
stockholder proposals or Director nominees.


                                       78



                                     EXPERTS

      The audited financial statements included in this prospectus and elsewhere
in the  registration  statement  for the fiscal  years ended  December 31, 2004,
December  31, 2003 and December 31, 2002 have been audited by Farber Hass Hurley
& McEwen, LLP (formerly Farber & Hass, LLP). The reports of Farber Hass Hurley &
McEwen,  LLP (formerly  Farber & Hass,  LLP.) are included in this prospectus in
reliance upon the authority of this firm as experts in accounting  and auditing.
The report of Farber & Hass LLP contained  elsewhere in this prospectus  contain
an explanatory paragraph regarding its ability to continue as a going concern.


                             VALIDITY OF SECURITIES

     The  validity  of the  shares  offered  herein  will be opined on for us by
Kirkpatrick  & Lockhart  Nicholson  Graham  LLP,  which has acted as our outside
legal counsel in relation to certain, restricted tasks.

                      INTERESTS OF NAMED EXPERT AND COUNSEL
                                  LEGAL MATTERS

     The validity of the shares of common stock offered hereby as to their being
fully  paid,  legally  issued and  non-assessable  will be passed upon for us by
Kirkpatrick  & Lockhart  Nicholson  Graham LLP,  Miami,  Florida.  Kirkpatrick &
Lockhart  Nicholson Graham LLP does not have any interests in EarthShell and has
never been employed by EarthShell on a contingent basis.

     The audited consolidated  financial statements of the Company for the years
ended  December  31,  2004,  December  31, 2003 and  December 31, 2002 have been
audited by Farber & Hass LLP.  Farber & Hass LLP does not have any  interests in
EarthShell and have never been employed by EarthShell on a contingent basis.

                           HOW TO GET MORE INFORMATION

     We have filed with the SEC a  Registration  Statement on Form S-1 under the
1933 Act  with  respect  to the  securities  offered  by this  Prospectus.  This
prospectus,  which forms a part of the Registration Statement,  does not contain
all the information set forth in the Registration Statement, as permitted by the
rules and regulations of the SEC. For further information with respect to us and
the securities offered by this Prospectus, reference is made to the Registration
Statement.  Statements  contained in this  Prospectus  as to the contents of any
contract or other document that we have filed as an exhibit to the  registration
statement  are  qualified in their  entirety by reference to the to the exhibits
for a  complete  statement  of their  terms  and  conditions.  The  Registration
Statement  and other  information  may be read and  copied  at the SEC's  Public
Reference Room at 100 F Street,  N.E.,  Washington,  D.C. 20549.  The public may
obtain  information on the operation of the Public Reference Room by calling the
SEC at 1-800-SEC-0330.  The SEC maintains a web site at http://www.sec.gov  that
contains  reports,  proxy and  information  statements,  and  other  information
regarding issuers that file electronically with the SEC.


                                       79





                                                                                                         
                             EARTHSHELL CORPORATION

                  INDEX TO FINANCIAL STATEMENTS AND SCHEDULES*
                                                                                                             PAGE
                                                                                                             ----
EARTHSHELL CORPORATION CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS FOR THE QUARTER ENDED SEPTEMBER 30, 2005
-------------------------------------------------------------------------------------------------------
Condensed Consolidated Balance Sheets as September 30, 2005 (unaudited) and
December 31, 2004                                                                                                   F-1
Condensed Consolidated Statements of Operations for the three (3) and nine (9) months ended September
  30, 2005 and September 30, 2004 (unaudited)                                                                       F-2
Condensed Consolidated Statements of Cash Flows for the three (3) and nine (9) months ended June 30,
  2005 and September 30, 2004 (unaudited)                                                                       F-3 - 4
Supplemental Disclosure of Non-Cash Investing and Financial Activities                                              F-5
Notes to Consolidated Financial Statements (unaudited)                                                          F-6 - 9

EARTHSHELL CORPORATION FINANCIAL STATEMENTS FOR THE YEARS ENDED
DECEMBER 31, 2004, 2003 AND 2002
-------------------------------------------------------------------------------------------------------
Reports of Independent Registered Public Accounting Firm                                                      F-10 - 11
Consolidated Balance Sheets as of December 31, 2004 and 2003                                                       F-12
Consolidated Statements of Operations for the years ended December 31, 2004, 2003 and 2002                         F-13
Consolidated Statements of Stockholders' Equity (Deficit) for the years ended December 31, 2004, 2003
  and 2002                                                                                                         F-14
Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003 and 2002                    F-15 - 16
Supplemental Disclosure of Non-Cash Investing and Financing Activities                                             F-17
Notes to Consolidated Financial Statements                                                                    F-18 - 30
Quarterly Financial Information for 2004 and 2003 (Unaudited)                                                      F-31

-------------------------------------------------------------------------------------------------------


*Consolidated Financial Statement Schedules have been omitted because they are
  not required, not applicable, or the information required to be set forth
  therein is included in the Company's Consolidated Financial Statements or the
  Notes therein.


                                       F-i


                             EARTHSHELL CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS



                                                                                      SEPTEMBER 30,      DECEMBER 31,
                                                                                          2005               2004
                                                                                      -------------      -------------
                                                                                       (UNAUDITED)
                                                                                                 
ASSETS
  CURRENT ASSETS
    Cash and cash equivalents ...................................................     $      40,503      $     272,371
    Prepaid expenses and other current assets ...................................           102,607            201,467
                                                                                      -------------      -------------
      Total current assets ......................................................           143,110            473,838

  PROPERTY AND EQUIPMENT, NET ...................................................                --              9,037
  EQUIPMENT HELD FOR SALE .......................................................                 1                  1
                                                                                      -------------      -------------
      TOTALS ....................................................................     $     143,111      $     482,876
                                                                                      -------------      -------------
LIABILITIES AND STOCKHOLDERS' DEFICIT
  CURRENT LIABILITIES
    Accounts payable and accrued expenses .......................................     $   5,865,929      $   3,899,526
    Current portion of settlements ..............................................           344,845            313,743
    Current portion of deferred revenues ........................................           100,000            300,000
    Contingent settlement .......................................................         2,375,000          2,375,000
    Note payable ................................................................         2,196,550                 --
    Payable to a related party ..................................................           837,146            875,000
                                                                                      -------------      -------------
      Total current liabilities .................................................        11,719,470          7,763,269

  LONG-TERM PORTION OF DEFERRED REVENUES ........................................           812,500          1,062,500
  OTHER LONG-TERM LIABILITIES ...................................................           173,366            412,192
                                                                                      -------------      -------------
      Total liabilities .........................................................        12,705,336          9,237,961

  STOCKHOLDERS' DEFICIT
    Preferred Stock, $.01 par value, 10,000,000 shares authorized; 9,170,000
      Series A shares designated:  no shares issued and outstanding as September
      30, 2005 and December 31 2004; 100 Series B shares designated and issued as
      of September 30, 2005 as collateral for Note payable.......................
    Common Stock, $.01 par value, 40,000,000 shares authorized:  18,602,119 and
      18,234,615 shares issued and outstanding as of September 30, 2005 and
      December 31 2004, respectively ............................................           186,021            182,346
    Additional paid-in common capital ...........................................       313,933,470        313,196,905
    Accumulated deficit .........................................................      (326,440,627)      (321,607,782)
    Less note receivable for stock ..............................................          (183,333)          (500,000)
    Accumulated other comprehensive loss ........................................           (57,756)           (26,554)
                                                                                      -------------      -------------
      Total stockholders' deficit ...............................................       (12,562,225)        (8,755,085)
                                                                                      -------------      -------------
      TOTALS ....................................................................     $     143,111      $     482,876
                                                                                      =============      =============



            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                       F-1



                             EARTHSHELL CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                                    FOR THE                            FOR THE
                                                              THREE MONTHS ENDED                  NINE MONTHS ENDED
                                                                 SEPTEMBER 30,                      SEPTEMBER 30,
                                                        -------------------------------     --------------------------------
                                                             2005             2004              2005             2004
                                                        ---------------- --------------     ---------------- ---------------
                                                                                                     
Revenues                                                $     25,000     $     50,000     $    158,333     $     75,000

Operating Expenses
  Related party license fee and research and
    development expenses                                          --          200,000               --          800,000
  Other research and development expenses                    110,628           64,121          333,406          329,572
  Related party general and administrative expenses
    (reimbursements), net                                     (2,227)              --           (5,867)              --
  Other general and administrative expenses                1,603,577           99,162        4,213,578        2,344,133
  Depreciation and amortization                                  558            3,164            2,233           41,735
  (Gain)/Loss on sales of property and equipment                 803          (14,785)         (22,902)        (168,320)
                                                        ------------     ------------     ------------     ------------
    Total operating expenses                               1,713,339          351,662        4,520,448        3,347,120

Operating Loss                                             1,688,339          301,662        4,362,115        3,272,120

Other (Income) Expenses
Interest income                                               (1,112)            (705)          (3,864)          (3,476)
Related party interest expense                                    --          131,030          101,314          406,895
Other interest expense                                       206,655          205,121          372,480          628,406
Premium due to debenture default                                  --        1,008,823               --        1,672,426
                                                        ------------     ------------     ------------     ------------
Loss Before Income Taxes                                   1,893,882        1,645,931        4,832,045        5,976,371

Income taxes                                                      --               --              800              800
                                                        ------------     ------------     ------------     ------------
Net Loss                                                $  1,893,882     $  1,645,931     $  4,832,845     $  5,977,171
                                                        ============     ============     ============     ============
Basic and Diluted Loss Per Common Share                 $       0.10     $       0.12     $       0.26     $       0.42

Weighted Average Number of Common Shares Outstanding      18,507,916       14,223,402       18,385,325       14,160,674


            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                       F-2



                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                                                  NINE MONTHS ENDED
                                                                                                    SEPTEMBER 30,
                                                                                             ------------------------------
                                                                                                2005             2004
                                                                                             --------------  --------------
                                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss ...........................................................................         $ (4,832,845)    $ (5,977,171)
Adjustments to reconcile net loss to net cash used in operating activities
  Depreciation and amortization ....................................................                 2,233           41,736
  Compensation related to issuance of stock, stock options, warrants, and restricted
    stock to directors, consultants, and officers ..................................               251,692               --
  Amortization and accretion of note issue costs ...................................               234,744          592,316
  Premium due to debenture default..................................................                    --        1,672,426
  (Gain) Loss on sales of property and equipment ...................................              (22,902)        (168,320)
  Deferred revenues ................................................................             (158,333)          425,000
  Other non-cash expense items .....................................................             (198,110)           19,865
  Changes in operating assets and liabilities
    Prepaid expenses and other current assets ......................................                98,860           70,157
    Accounts payable and accrued expenses ..........................................             1,990,416        (266,883)
    Payables to related party ......................................................              (37,854)        1,131,014
    Other long-term liabilities ....................................................                    --          145,793
                                                                                             --------------  --------------
      Net cash used in operating activities ........................................           (2,672,099)      (2,314,067)
                                                                                             --------------  --------------
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from sales of property and equipment ......................................                29,706          187,570
Purchases of property and equipment ................................................                                (8,729)
                                                                                             --------------  --------------
    Net cash provided by investing activities ......................................                29,706          178,841
                                                                                             --------------  --------------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of common stock .............................................               528,788          504,097
Common stock issuance costs ........................................................                              (117,342)
Repayment of convertible debentures ................................................                              (110,294)
Proceeds from issuance of notes payable to related party ...........................               322,000          136,000
Repayment of notes payable to related party ........................................             (322,000)               --
Principal payments on settlements ..................................................             (207,724)               --
Proceeds from issuance of note payable .............................................             2,500,000               --
Note payable issuance costs ........................................................             (402,500)               --
                                                                                             --------------  --------------
    Net cash provided by financing activities ......................................             2,418,564          412,461
                                                                                             --------------  --------------
Effect of exchange rate changes on cash and cash equivalents .......................               (8,039)               64

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS .........................                       (231,868)      (1,722,701)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD .....................................               272,371        1,901,639
                                                                                             --------------  --------------
CASH AND CASH EQUIVALENTS, END OF PERIOD ...........................................         $      40,503       $  178,938
                                                                                             ==============  ==============



                                      F-3




                                                                                                  NINE MONTHS ENDED
                                                                                                    SEPTEMBER 30,
                                                                                             ------------------------------
                                                                                                   2005           2004
                                                                                             --------------  --------------
                                                                                                            
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid for
  Income taxes .....................................................................             $     800        $     800
  Interest .........................................................................                12,619            9,220
Transfer of property to EKI ........................................................                    --           78,409
Conversion of convertible debentures into common stock..............................                    --          174,632
Interest paid in common stock ......................................................                    --            4,097


            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                      F-4



     SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

In March of 2005, in consideration for a loan guarantee, the Company issued
warrants to Benton Wilcoxon to purchase 65,000 shares of common stock of the
Company at an exercise price of $3.00 per share. The warrants expire on March
23, 2008. Using the Black-Scholes pricing model, the warrants are valued at
$34,980. In addition, the Company granted to Mr. Wilcoxon a right of first
refusal to enter into a license agreement for certain of its technology in
certain Asian territories.

Also in March of 2005, in consideration for consulting services rendered in
connection with the Company obtaining financing, the Company issued a warrant to
Mr. Douglas Metz for 80,000 shares of common stock of the Company at an exercise
price of $3.00 per share. The warrant expires on March 23, 2008. Using the
Black-Scholes pricing model, the warrant is valued at $43,048.

In May 2005, the Company issued a warrant to Cornell Capital Partners (CCP) to
purchase 625,000 shares of common stock of the Company. The warrant expires on
the later of: (a) May 26, 2006 or (b) the date sixty days after the date the
$2,500,000 in promissory notes issued to Cornell Capital are fully repaid. The
warrant has an exercise price of $4.00 per share of common stock. Using the
Black-Scholes pricing model, the warrant is valued at $47,345.

In August 2005, the Company issued a warrant to Cornell Capital Partners to
purchase 50,000 shares of common stock of the Company in consideration for
consolidating the two CCP promissory notes and extending the date upon which
amortization and repayment of the notes is to begin. The warrant expires on the
later of: (a) May 26, 2006 or (b) the date sixty days after the date the
$2,500,000 in promissory notes issued to Cornell Capital are fully repaid. The
warrant has an exercise price of $4.00 per share of common stock. Using the
Black-Scholes pricing model, the warrant is valued at $3,788.

            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


                                      F-5



                             EARTHSHELL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                               SEPTEMBER 30, 2005

OVERVIEW OF OPERATIONS

Organized in November 1992 as a Delaware corporation, EarthShell Corporation
(the "Company") is engaged in the commercialization of composite material
technology for the manufacture of foodservice disposable packaging designed with
the environment in mind. EarthShell Packaging(R) is based on patented composite
material technology (collectively, the "EarthShell Technology"), licensed on an
exclusive, worldwide basis from E. Khashoggi Industries LLC and its wholly owned
subsidiaries ("EKI").

The EarthShell Technology has been developed over many years in consultation
with leading material scientists and environmental experts to reduce the
environmental burdens of foodservice disposable packaging through the careful
selection of raw materials, processes, and suppliers. EarthShell Packaging(R),
including hinged-lid sandwich containers, plates, bowls, foodservice wraps, and
cups, is primarily made from commonly available natural raw materials such as
natural ground limestone and potato starch. EarthShell believes that EarthShell
Packaging(R) has comparable or superior performance characteristics and can be
commercially produced and sold at prices that are competitive with comparable
paper and plastic foodservice disposables.

EarthShell was a development stage enterprise through the first (1st) quarter of
2004. With the recognition of the Company's first (1st) revenues in the second
quarter of 2004, the Company was no longer a development stage enterprise.

BASIS OF PRESENTATION OF FINANCIAL INFORMATION

The foregoing interim financial information is unaudited and has been prepared
from the books and records of EarthShell Corporation. EarthShell Corporation's
consolidated financial statements include the accounts of its wholly-owned
subsidiary, PolarCup EarthShell GmbH. All significant inter-company balances and
transactions have been eliminated in consolidation. In the opinion of
management, the financial information reflects all adjustments necessary for a
fair presentation of the financial condition, results of operations and cash
flows of the Company in conformity with accounting principles generally accepted
in the United States. All such adjustments were of a normal recurring nature for
interim financial reporting. Results of operations for the three and nine month
periods ended September 30, 2005 are not necessarily indicative of results that
will occur for the year ending December 31, 2005.

The accompanying unaudited financial statements and these notes do not include
certain information and footnote disclosures required by accounting principles
generally accepted in the United States, which were included in the Company's
consolidated financial statements for the year ended December 31, 2004. The
information included in this Form 10-Q should be read in conjunction with
Management's Discussion and Analysis of Financial Condition and Results of
Operations and the Company's consolidated financial statements and notes thereto
for the year ended December 31, 2004 included in the Company's Annual Report on
Form 10-K/A - Amendment No. 3.

The accompanying unaudited financial statements have been prepared on a going
concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business. The Company has incurred
significant losses since inception, has minimal revenues and has a working
capital deficit of $ 11,576,360 at September 30, 2005. These factors, along with
others, indicate substantial doubt that the Company may be unable to continue as
a going concern for a reasonable period of time (see "Critical Accounting
Policies - Going Concern Basis").

The consolidated financial statements do not include any adjustments relating to
the recoverability and classification of recorded asset amounts or the amounts
and classification of liabilities that might be necessary should the Company be
unable to continue as a going concern. The Company's continuation as a going
concern is dependent upon its ability to generate sufficient cash flow to meet
its obligations on a timely basis, to obtain additional financing or refinancing
as may be required, and ultimately to attain successful operations.

Basic loss per common share is computed by dividing net loss available to common
stockholders by the weighted-average number of common shares outstanding during
the period (including common stock to be issued). Diluted loss per common share
is computed by dividing net loss available to common stockholders by the
weighted-average number of common shares outstanding (including common stock to
be issued) plus an assumed increase in common shares outstanding for potentially
dilutive securities, which consist of options and warrants to acquire common
stock and convertible debentures. Potentially dilutive shares are excluded from
the computation in loss periods, as their effect would be anti-dilutive. The
dilutive effect of options and warrants to acquire common stock is measured
using the treasury stock method. The dilutive effect of convertible debentures
is measured using the if-converted method. Basic and diluted loss per common
share is the same for all periods presented because the impact of potentially
dilutive securities is anti-dilutive.


                                      F-6



Since June 21, 2004, the Company's common stock has been listed through the OTC
Bulletin Board. The Company's common stock trades under the symbol "ERTH.OB."

PROPERTY AND EQUIPMENT AND EQUIPMENT HELD FOR SALE

The cost and accumulated depreciation of property and equipment and equipment
held for sale at September 30, 2005 and December 31, 2004 were as follows:



                                                         SEPTEMBER 30,     DECEMBER 31,
                                                             2005              2004
                                                         ----------------- ---------------
                                                                         
Total office furniture and equipment                        146,157             245,274
Less:  Accumulated depreciation and amortization           (146,157)           (236,237)
                                                          ---------           ---------
Property and equipment - net                              $      --           $   9,037
                                                          ---------           ---------
Equipment held for sale                                   $       1           $       1
                                                          ---------           ---------



STOCK OPTIONS

The Company accounts for stock options in accordance with the provisions of
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to Employees," and complies with the disclosure provisions of Statement of
Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based
Compensation." Under APB Opinion No. 25, compensation expense is based on the
difference, if any, on the date of grant, between the fair value of the
Company's common stock and the exercise price of the option. For disclosure
purposes, to measure stock-based compensation in accordance with SFAS No. 123,
the fair value of each option grant is estimated on the date of grant using the
Black-Scholes option-pricing model. The fair value of each option grant is then
amortized as pro forma compensation expense over the vesting period of the
options. The following table sets forth the pro forma net loss and loss per
share resulting from applying SFAS No. 123.



                                                                                           NINE MONTHS ENDED
                                                                                             SEPTEMBER 30,
                                                                                   ------------------------------------
                                                                                       2005                 2004
                                                                                   ----------------- ------------------
                                                                                                      
Net Loss as reported .....................................................              $ 4,832,845         $ 5,977,171
Deduct:  Stock-based employee compensation expense included in reported net loss,
  net of tax .............................................................                       --                  --
Add:  Total stock-based employee compensation determined under fair value based
  method for all awards, net of tax
  Relates primarily to warrants issued to executive officers
  ........................................................................              $ 2,327,367         $   488,899
                                                                                   ----------------- ------------------
Pro forma net loss .......................................................              $ 7,160,212         $ 6,466,070
Basic and diluted loss per common share
  As reported ............................................................              $      0.26         $      0.42
  Pro forma ..............................................................              $      0.39         $      0.46


                                      F-7





FINANCING

On March 23, 2005, the Company entered into a promissory note and Security
Agreement with Cornell Capital Partners, LP ("Cornell Capital Partners"). The
Company issued promissory notes to Cornell Capital Partners in the original
principal amount of $2,500,000. The $2,500,000 was disbursed as follows:
$1,150,000 on March 28, 2005 and the remaining $1,350,000 was disbursed on May
27, 2005. The promissory notes are secured by the assets of the Company and
shares of stock of another entity pledged by an affiliate of that entity. The
Company also issued and placed in escrow for the benefit of the lender 100
shares of a newly designated Series B convertible preferred stock. In the event
the Company defaults on its obligation to repay the promissory notes to Cornell
Capital Partners, Cornell would have the right to receive the shares and to
convert each share into 33,333 shares of the Company's common stock. The
promissory notes have a one-year term and accrue interest at 12% per year. In
connection with the financing with Cornell Capital Partners, the Company issued
a warrant to Cornell Capital Partners to purchase 625,000 shares of common stock
of the Company. The warrant expires on the later of: (a) May 26, 2006 or (b) the
date sixty days after the date the $2,500,000 in promissory notes issued to
Cornell Capital Partners are fully repaid. The warrant has an exercise price of
$4.00 per share of common stock. The first (1st) installment payment on the
promissory notes was due on July 25, 2005. In August 2005 Cornell Capital
Partners agreed to consolidate the two notes and to defer the commencement of
repayment installments until October 1, 2005. In consideration of this
modification to the promissory notes, the Company issued a warrant to Cornell
Capital Partners to purchase 50,000 shares of common stock of the Company. The
warrant expires on the later of: (a) May 26, 2006 or (b) the date sixty days
after the date the $2,500,000 in promissory notes issued to Cornell Capital
Partners are fully repaid. The warrant has an exercise price of $4.00 per share
of common stock.

In connection with the Cornell Capital Partners promissory notes, the Company
recorded an original issue discount of $312,693. The discount includes cash fees
and expenses related to the origination of the loan, issuance of 6,450 shares of
the Company's common stock to a broker valued at the market value on the closing
date of the transaction, issuance of warrants to purchase 145,000 shares of the
Company's stock at $3 per share valued at $78,028 using the Black-Scholes
valuation model, and the issuance of warrants to the lender to purchase 625,000
shares of the Company's stock at $4 per share valued at $47,345 using the
Black-Scholes valuation model, all of which will be amortized over the 12 month
life of the note at a rate of $39,389 per month.

On March 23, 2005, EarthShell entered into a Standby Equity Distribution
Agreement with Cornell Capital Partners. Pursuant to the Standby Equity
Distribution Agreement, the Company may, at its discretion, periodically sell to
Cornell Capital Partners shares of common stock for a total aggregate purchase
price of up to $10.0 million. For each share of common stock purchased under the
Standby Equity Distribution Agreement, Cornell Capital Partners will pay the
Company 98% of the lowest volume weighted average price of the Company's common
stock as quoted by Bloomberg, LP on the Over-the-Counter Bulletin Board or other
principal market on which the Company's common stock is traded for the 5 days
immediately following the notice date. The price to be paid by Cornell Capital
Partners for the Company's stock shall be determined as of the date of each
individual request for an advance under the Standby Equity Distribution
Agreement. Cornell Capital Partners will also retain 5% of each advance under
the Standby Equity Distribution Agreement. Cornell Capital Partners' obligation
to purchase shares of the Company's common stock under the Standby Equity
Distribution Agreement is subject to certain conditions, including the Company's
registration statement for the offer and sale by Cornell Capital Partners of the
shares of common stock sold under the Standby Equity Distribution Agreement
becoming effective, and is limited to $500,000 per weekly advance. In connection
with the Standby Equity Distribution Agreement, Cornell Capital Partners
received a one-time commitment fee in the form of 143,550 shares of common
stock. On June 9, 2005 the Company filed a registration statement on Form S-1
with the Securities and Exchange Commission to register the shares of EarthShell
common stock underlying this transaction, including the shares of common stock
received as a commitment fee. On September 27, 2005, the registration statement
was withdrawn. The Company continues to work with Cornell Capital Partners to
restructure the transactions.

In August 2005, the Company entered into an agreement with EarthShell Asia,
Limited, ("EA") in connection with the granting of certain licenses to use
EarthShell technology for various applications in certain ASEAN territories.
Shortly after executing this letter agreement, both the Company and EA decided
to restructure the transaction. As part of this transaction, the Company may
receive a total of up to $2.6 million from a combination of prepaid technology
fees (up to $1.7 million) and the sale of up to 300,000 shares of its common
stock and one million warrants to purchase shares of the Company's common stock
at $4 per share. The realization of the full potential of the transaction is
dependent on the Company successfully demonstrating the commercial viability of
its technology in certain new applications. The Company received $500,000 from
EA as an initial partial payment and has agreed to issue 166,667 shares of its
common stock in connection with this payment. Additional definitive agreements
have not yet been entered into.

                                       F-8




Subsequent to September 30, 2005, EarthShell Corporation, a Delaware corporation
(the "Company") issued a Promissory Note (the "Note") to E. Khashoggi
Industries, Inc, LLC, a Delaware limited liability company ("EKI"), in the
principal amount of $1,000,000. Under the terms of the Note dated October 11,
2005, EKI will advance the Company the following sums on the following dates, or
a lesser amount as the Company requests in writing:

                Amount  Date of Funding
           -----------  -----------------------------------
              $350,000  October 12, 2005
              $250,000  October 31, 2005
              $250,000  November 30, 2005
              $150,000  December 31, 2005

Notwithstanding the funding schedule described above, if, on or before any of
the above funding dates, the Company receives a total of $3 million in aggregate
net cash proceeds from any combination of financing transaction, equity
contribution, sale, licensing or sublicensing of assets or the provision of
services (including, without limitation, advanced royalty payments, proceeds
from the sale of the Company's common stock and fees for technical services
rendered to third parties, but excluding any proceeds advanced under the Note),
EKI is not obligated to advance any additional funds to the Company, including
the funds that were to be advanced at the next funding date.

Interest accrues on the principal balance of the Note at a variable per annum
rate, as of any date of determination, that is equal to the rate published in
the "Money Rates" section of The Wall Street Journal as being the "Prime Rate",
compounded monthly. All accrued but unpaid interest and outstanding principal is
due and payable on the earliest to occur of the following: (i) the second (2nd)
anniversary of the date of the Note; (ii) five (5) days following the date the
Company has received $3 million or more in aggregate net cash proceeds from all
financing transactions, equity contributions, and transactions relating to the
sale, licensing, sublicensing or disposition of assets or the provision of
services (including advance royalty payments, proceeds from the sale of the
Company's common stock and fees for technological services rendered to third
parties), measured from the date of the Note and not taking into account the
proceeds advanced under the Note; or (iii) the occurrence of an Event of Default
(as defined in the Note).

On October 11, 2005, the Company entered into a Debt Conversion and Mutual
Release Agreement (the "Agreement") with EKI. Pursuant to the Agreement, the
Company and EKI agreed that a receivable in an amount equal to $837,145.69
(previously owed to bio-Tec Biologische Naturverpackunger GmbH & Co.KG, a
former, wholly-owned subsidiary of EKI ("Biotec"), which receivable amount was
subsequently assigned to EKI) will be converted into 279,048 shares of common
stock of the Company. The conversion price equals $3.00 per share. Pursuant to
this Agreement, the Company and EKI released each other from any and all claims
in connection with the receivable.


                                      F-9



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of EarthShell Corporation:

We have audited the accompanying consolidated balance sheets of EarthShell
Corporation (the "Company") as of December 31, 2004 and 2003, and the related
consolidated statements of operations, stockholders' (deficit) equity, and cash
flows for the years ended December 31, 2004, 2003 and 2002. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits 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 the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, based on our audits, such consolidated financial statements
present fairly, in all material respects, the financial position of the Company
as of December 31, 2004 and 2003, and the results of its operations and its cash
flows for the years ended December 31, 2004, 2003 and 2002, in conformity with
accounting principles generally accepted in the United States of America.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in the notes to
the consolidated financial statements, the Company has incurred significant
losses, has minimal revenues and has a working capital deficit of approximately
$7,289,000 at December 31, 2004. These matters raise substantial doubt about the
Company's ability to continue as a going concern. Management's plans concerning
these matters are also described in the notes to the consolidated financial
statements. The consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty.

/s/ Farber & Hass LLP

Camarillo, California
March 4, 2005


                                      F-10



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of EarthShell Corporation:

We have audited management's assessment, included in the accompanying
"Management's Annual Report on Internal Controls over Financial Reporting," that
EarthShell Corporation (the "Company") did not maintain effective internal
control over financial reporting as of December 31, 2004, because of the effect
of pervasive material weaknesses in the design and operation of the Company's
system of internal controls, based on criteria established in Internal
Control--Integrated Framework issued by the Committee of Sponsoring Organization
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 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 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 Company has pervasive material weaknesses in the design and
operation of its system of internal controls over financial reporting. The
following material weaknesses have been identified and included in management's
assessment:

(1) Inadequate segregation of duties involving the authorization, recording,
custody, and periodic reconciliation of accounting transactions.

(2) Insufficient staffing of accounting personnel with adequate knowledge of
accounting principles generally accepted in the United States. This inadequate
staffing in the accounting department resulted in transactions not being
recorded in a timely manner. In addition, there was inadequate application of
accounting principles generally accepted in the United States in relation to the
valuation of the gain on settlements of debt obligations in 2004, the
classification of certain debts in the financial statements and the proper
recording of liabilities as of December 31, 2004. This weakness resulted in the
recording of several adjustments to the financial statements that were
considered material to the financial position at December 31, 2004 and results
of operations for the year then ended.

(3) A pervasive lack of general controls over the information technology system
which could have a material effect on the financial statements.

These material weaknesses were considered in determining the nature, timing, and
extent of audit tests applied in our audit of the 2004 financial statements, and
this report does not affect our report dated March 4, 2005 on those financial
statements.

In our opinion, management's assessment that EarthShell Corporation 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 weakness described above on the achievement of the
objectives of the control criteria, EarthShell Corporation 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 referring to the corrective actions taken by the Company after the
date of management's assessment.


/s/ Farber & Hass LLP
April 26, 2005
Camarillo, California


                                      F-11





                                                  EARTHSHELL CORPORATION
                                                CONSOLIDATED BALANCE SHEETS

                                                                                                         December 31,
                                                                                                -----------------------------
                                                                                                  2004              2003
                                                                                                --------------- -------------
                                                                                                          
Assets
Current Assets
  Cash and cash equivalents                                                                        $ 272,371       $ 1,901,639
  Prepaid expenses and other current assets                                                          201,467           323,680
                                                                                                --------------- -------------
      Total current assets                                                                           473,838         2,225,319

Property And Equipment, Net                                                                            9,037            61,794
Equipment Held For Sale                                                                                    1                 1
                                                                                                --------------- -------------
Totals                                                                                             $ 482,876       $ 2,287,114
                                                                                                =============== =============
Liabilities And Stockholders' Deficit
Current Liabilities
  Accounts payable and accrued expenses                                                          $ 3,899,526       $ 4,853,413
  Current portion of settlements                                                                     313,743                --
  Current portion of deferred revenues                                                               300,000                --
  Payable to related party, current                                                                  875,000                --
  Debenture settlement                                                                             2,375,000                --
  Convertible debentures, net of discount of $1,505,755                                                   --         5,294,245
                                                                                                --------------- -------------
      Total current liabilities                                                                    7,763,269        10,147,658

Deferred Revenues, Less Current Portion                                                            1,062,500                --
Payable To Related Party, Long Term                                                                                  1,839,108
Notes Payable To Related Party Net Of Discount                                                                       2,535,790
Other Long-Term Liabilities                                                                          412,192            33,333
                                                                                                --------------- -------------
      Total liabilities                                                                            9,237,961        14,555,889
                                                                                                --------------- -------------
Commitments And Contingencies
Stockholders' Deficit
   Preferred Stock, $.01 par value, 10,000,000 shares authorized; 9,170,000 Series A
    shares designated; no shares issued and outstanding as of December 31, 2004 and 2003                  --                --
   Common stock, $.01 par value, 40,000,000 shares authorized; 18,234,615 and 14,128,966
    shares issued and outstanding as of December 31, 2004 and 2003, respectively                     182,346           141,290
   Additional paid-in common capital                                                             313,196,905       302,033,746
   Accumulated deficit                                                                         (321,607,782)     (314,350,681)
   Less note receivable for stock                                                                  (500,000)                --
   Accumulated other comprehensive loss                                                             (26,554)          (93,130)
                                                                                                --------------- -------------
      Total stockholders' deficit                                                                (8,755,085)      (12,268,775)
                                                                                                --------------- -------------
Totals                                                                                             $ 482,876       $ 2,287,114
                                                                                                =============== =============
                                                See Notes to Consolidated Financial Statements.



                                      F-12





                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                      Year Ended December 31,
                                                                            -----------------------------------------------
                                                                              2004              2003             2002
                                                                            --------------- ----------------- -------------
                                                                                                          
Revenues                                                                     $   137,500      $        --      $       --
Operating Expenses
  Related party license fee and research and development
    expenses                                                                     800,000         1,312,374        1,488,070
  Other research and development expenses                                        370,163         8,234,416       25,401,869
  Related party general and
    administrative (reimbursements)                                              (4,875)           (4,074)         (24,444)
  Other general and administrative expenses                                    3,753,902         5,790,473        9,614,037
  Depreciation and amortization                                                   42,236           379,949        3,099,367
                                                                            --------------- ----------------- -------------
    Total operating expenses                                                   4,961,426        15,713,138       39,578,899

Operating Loss                                                                 4,823,926        15,713,138       39,578,899

Other (Income) Expenses
  Interest income                                                                (4,606)          (95,176)        (134,391)
  Related party interest expense                                                 410,965           445,628           66,599
  Other interest expense                                                         661,721         1,440,118          199,880
  Gain on sales of property and equipment                                      (168,458)         (451,940)        (441,413)
  Premium due to debenture default                                             1,672,426                --               --
  Other income                                                                        --         (399,701)               --
  (Gain) Loss on extinguishment of
    debentures                                                                 (139,673)         1,697,380               --
  Debenture conversion costs                                                          --           166,494          320,970
                                                                            --------------- ----------------- -------------
Loss Before Income Taxes                                                       7,256,301        18,515,941       39,590,544
Income Taxes                                                                         800               800              800
                                                                            --------------- ----------------- -------------
  Net Loss                                                                  $  7,257,101      $ 18,516,741     $ 39,591,344
                                                                            --------------- ----------------- -------------
Basic and Diluted Loss Per Common Share                                     $       0.48      $       1.40     $       3.51
Weighted Average Number of Common
  Shares Outstanding                                                          15,046,726        13,266,668       11,277,170

                                      See Notes to Consolidated Financial Statements.



                                      F-13


                             EARTHSHELL CORPORATION
            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY



                                        Common Stock
                                    --------------------
                                                                      Additional
                                                                        Paid-In
                                                                        Common          Accumulated
                                      Shares            Amount          Capital            Deficit
                                   -------------    -------------    -------------     -------------
                                                                           
BALANCE, DECEMBER 31, 2001 ....        9,860,255    $      98,602    $ 267,680,051     $(256,242,596)
Issuance of common
  stock .......................        2,025,686           20,257       21,881,459                --
Common stock warrants issued in
  connection with convertible
  debentures ..................               --               --        1,521,046                --
Conversion of convertible
  debentures to
  common stock ................          168,696            1,687          998,313                --
Debenture conversion costs ....               --               --          176,471                --
Net loss ......................               --               --               --       (39,591,344)
Foreign currency translation
  adjustment ..................               --               --               --                --
Comprehensive loss ............               --               --               --                --
                                   -------------    -------------    -------------     -------------

BALANCE, DECEMBER 31, 2002 ....       12,054,637          120,546      292,257,340      (295,833,940)

Issuance of common
  stock .......................          137,264            1,373          811,267                --
Common stock and common stock
  warrants issued in connection
  with issuance of convertible
  debentures ..................          624,747            6,248        2,921,594                --
Conversion of convertible
  debentures to common stock ..        1,312,318           13,123        7,536,877                --
Debenture conversion
  costs .......................               --               --       (1,493,332)               --
Net loss ......................               --               --               --       (18,516,741)
Foreign currency translation
  adjustment ..................               --               --               --                --
Comprehensive loss ............               --               --               --                --
                                   -------------    -------------    -------------     -------------

BALANCE, DECEMBER 31, 2003 ....       14,128,966          141,290      302,033,746      (314,350,681)

Issuance of common
  stock .......................        2,443,272           24,432        7,181,970                --
Conversion of convertible
  debentures to common stock...
                                       1,662,377           16,624        4,970,508                --
Debenture conversion
  costs .......................               --               --         (989,319)               --
Net loss.......................               --               --               --        (7,257,101)
Foreign currency translation
  adjustment ..................               --               --               --                --
Comprehensive loss ............               --               --               --                --
                                   -------------    -------------    -------------     -------------
BALANCE, DECEMBER 31, 2004 ....       18,234,615    $     182,346    $ 313,196,905     $(321,607,782)
                                   =============    =============    =============     =============




                                                         Accumulated
                                          Stock            Other
                                         Purchase       Comprehensive
                                        Receivable           Loss              Totals
                                       -------------     -------------     -------------
                                                                  
BALANCE, DECEMBER 31, 2001 ....        $          --     $          --     $  11,536,057
Issuance of common
  stock .......................                   --                --        21,901,716
Common stock warrants issued in
  connection with convertible
  debentures ..................                   --                --         1,521,046
Conversion of convertible
  debentures to
  common stock ................                   --                --         1,000,000
Debenture conversion costs ....                   --                --           176,471
Net loss ......................                   --                --       (39,591,344)
Foreign currency translation
  adjustment ..................                   --           (16,632)          (16,632)
Comprehensive loss ............                   --                --       (39,607,976)
                                       -------------     -------------     -------------

BALANCE, DECEMBER 31, 2002 ....                   --           (16,632)       (3,472,686)

Issuance of common
  stock .......................                   --                --           812,640
Common stock and common stock
  warrants issued in connection
  with issuance of convertible
  debentures ..................                   --                --         2,927,842
Conversion of convertible
  debentures to common stock ..                   --                --         7,550,000
Debenture conversion
  costs .......................                   --                --        (1,493,332)
Net loss ......................                   --                --       (18,516,741)
Foreign currency translation
  adjustment ..................                   --           (76,498)          (76,498)
Comprehensive loss ............                   --                --       (18,593,239)
                                       -------------     -------------     -------------

BALANCE, DECEMBER 31, 2003 ....                   --           (93,130)      (12,268,775)

Issuance of common
  stock .......................             (500,000)               --         6,706,402
Conversion of convertible
  debentures to common stock...
                                                  --                --         4,987,132
Debenture conversion
  costs .......................                   --                --          (989,319)
Net loss.......................                   --                --        (7,257,101)
Foreign currency translation
  adjustment ..................                   --            66,576            66,576
Comprehensive loss ............                   --                --        (7,190,525)
                                       -------------     -------------     -------------
BALANCE, DECEMBER 31, 2004 ....        $    (500,000)    $     (26,554)    $  (8,755,085)
                                       =============     =============     =============


                 See Notes to Consolidated Financial Statements.

                                      F-14



                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                      Year Ended December 31,
                                                                          -------------------------------------------------
                                                                              2004              2003             2002
                                                                          --------------- ----------------- ---------------
                                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss                                                                $ (7,257,101)    $(18,516,741)    $(39,591,344)
  Adjustments to reconcile net loss to net cash used in operating
    activities
    Depreciation and amortization                                               42,236          379,949        3,099,367
    Amortization and accretion of debenture issue costs                        592,316          955,574          144,500
    Premium due to debenture default                                         1,672,426               --               --
    Debenture issuance and conversion costs                                         --          166,494          320,970
    Gain on change in fair value of warrant obligation                              --         (399,701)              --
    (Gain) Loss on extinguishment of debentures                               (139,673)       1,697,380               --
    Beneficial conversion value due to change in debentures conversion
      price                                                                         --          360,000               --
    (Gain) Loss on sale, disposal or impairment of property and
      equipment                                                               (168,458)       3,548,059        9,340,375
    Equity in the losses of joint venture                                           --          392,116           20,263
    Accrued purchase commitment                                                     --       (1,855,000)       3,500,000
    Other non-cash expense items                                               180,171           50,198               --
  Changes in operating assets and liabilities
    Prepaid expenses and other current assets                                  120,549          264,153            9,670
    Accounts payable and accrued expenses
                                                                              (553,710)      (2,339,720)        (444,851)
    Payable to related party
                                                                             1,043,869        1,214,683          578,779
    Deferred revenues                                                        1,362,500               --               --
    Accrued purchase commitment                                                     --       (1,645,000)              --
    Other long-term liabilities                                                378,859           33,333               --
                                                                          ------------     ------------     ------------
      Net cash used in operating activities                                 (2,726,016)     (15,694,223)     (23,022,271)
                                                                          ============     ============     ============
CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from release of restricted time deposit upon settlement of
    purchase commitment                                                             --        3,500,000               --
  Proceeds from sales of property and equipment                                187,708          487,691          477,566
  Investment in joint venture                                                       --          (26,104)              --
  Purchases of property and equipment                                           (8,729)          (1,320)      (2,802,371)
                                                                          ------------     ------------     ------------
 Net cash provided by (used in) investing activities                           178,979        3,960,267       (2,324,805)
                                                                          ============     ============     ============


                 See Notes to Consolidated Financial Statements.

                                      F-15

                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS -CONTINUED



                                                                                      Year Ended December 31,
                                                                          -------------------------------------------------
                                                                              2004              2003             2002
                                                                          --------------- ----------------- ---------------

                                                                                                           
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of common stock                                    2,086,755               --       21,901,716
  Proceeds from issuance of common stock and convertible debentures,
    net of issuance costs and discounts amounting to approximately
    $3.4 million                                                                   --        8,711,844               --
  Proceeds from issuance of convertible debentures                                 --               --       10,000,000
  Purchase of restricted time deposit in connection with issuance of
    convertible debentures                                                         --               --      (10,000,000)
  Proceeds from release of restricted time deposit upon conversion of
    convertible debentures into common stock                                       --        1,800,000        1,000,000
  Proceeds from release of restricted time deposit upon exchange of
    convertible debentures                                                         --        2,000,000               --
  Proceeds from release of restricted time deposit for repayment of
    convertible debentures                                                         --        5,200,000               --
  Repayment of convertible debentures                                      (1,110,294)      (5,200,000)              --
  Principal payments on settlements                                           (66,387)              --               --
  Proceeds from issuance of notes payable to related party                         --        1,010,000        4,825,000
  Repayment of notes payable to related party                                      --               --       (3,080,000)
                                                                         ------------     ------------     ------------
    Net cash provided by financing activities                                 910,074       13,521,844       24,646,716

    Effect of exchange rate changes on cash and cash equivalents                7,695            2,736          (16,632)
                                                                         ------------     ------------     ------------
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                           (1,629,268)       1,790,624         (716,992)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                              1,901,639          111,015          828,007
                                                                         ------------     ------------     ------------
CASH AND CASH EQUIVALENTS, END OF PERIOD                                 $    272,371     $  1,901,639     $    111,015
                                                                         ============     ============     ============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
  Cash paid for
    Income taxes                                                         $        800     $        800     $        800
    Interest                                                                  111,353           21,058
    Common stock warrants issued in connection with convertible
      debentures                                                                   --          745,562        1,521,046
    Conversion of convertible debentures into common stock                  6,800,000        7,550,000        1,000,000
    Transfer of property from EKI                                                  --               --               --
    Conversion of preferred stock into common stock                                --               --               --
    Interest paid in common stock                                             532,644           95,339               --
    Commission paid in common stock                                                --           29,500               --
    Common stock issued to service providers in connection with the
      March 2003 financing                                                         --          484,500               --



                 See Notes to Consolidated Financial Statements .....

                                      F-16



     SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

In 2004, no warrants were issued.

In 2003, warrants for the purchase of $1.055 million in aggregate principal
amount of convertible debentures and 70,477 shares of common stock were issued
in connection with the issuance of convertible debentures. The estimated fair
value of the warrants of $442,040, based upon the Black-Scholes method of
valuation, was recorded as an original issue discount thereby reducing the
carrying value of the convertible debentures and as an increase in additional
paid-in common capital.

In 2003, warrants for the purchase of 83,333 shares of common stock were issued
to EKI, in connection with the issuance of convertible debentures, in
consideration for its willingness to subordinate amounts owed to it. The
estimated fair value of the warrants of $303,522, based upon the Black-Scholes
method of valuation, was recorded as an original issue discount thereby reducing
the carrying value of the notes payable to EKI and as an increase in additional
paid-in common capital.

In 2003, 137,264 shares of common stock were issued to satisfy accounts payable
and accrued interest payable of $812,640.

In 2002, warrants for the purchase of 208,333 shares of common stock were issued
in connection with the issuance of convertible debentures. The estimated fair
value of the warrants of $1,521,046, based upon the Black-Scholes method of
valuation, was recorded as an original issue discount thereby reducing the
carrying value of the convertible debentures and as an increase in additional
paid-in common capital.

                 See Notes to Consolidated Financial Statements.


                                      F-17



                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

OVERVIEW OF OPERATIONS

Organized in November 1992 as a Delaware corporation, EarthShell Corporation
(the "Company") is engaged in the commercialization of composite material
technology for the manufacture of foodservice disposable packaging designed with
the environment in mind. EarthShell Packaging(R) is based on patented composite
material technology (collectively, the "EarthShell Technology"), licensed on an
exclusive, worldwide basis from E. Khashoggi Industries LLC and its wholly owned
subsidiaries.

The EarthShell Technology has been developed over many years in consultation
with leading material scientists and environmental experts to reduce the
environmental burdens of foodservice disposable packaging through the careful
selection of raw materials, processes, and suppliers. EarthShell Packaging(R),
including hinged-lid sandwich containers, plates, bowls, foodservice wraps, and
cups, is primarily made from commonly available natural raw materials such as
natural ground limestone and potato starch. EarthShell believes that EarthShell
Packaging(R) has comparable or superior performance characteristics and can be
commercially produced and sold at prices that are competitive with comparable
paper and plastic foodservice disposables.

EarthShell was a development stage enterprise through the first (1st) quarter of
2004. With the recognition of the Company's first (1st) revenues in the second
quarter of 2004, the Company was no longer a development stage enterprise.

BASIS OF PRESENTATION OF FINANCIAL INFORMATION

The foregoing financial information has been prepared from the books and records
of EarthShell Corporation. EarthShell Corporation's consolidated financial
statements include the accounts of its wholly-owned subsidiary, PolarCup
EarthShell GmbH. All significant intercompany balances and transactions have
been eliminated in consolidation. In the opinion of management, the financial
information reflects all adjustments necessary for a fair presentation of the
financial condition, results of operations and cash flows of the Company in
conformity with generally accepted accounting principles. All such adjustments
were of a normal recurring nature for interim financial reporting.

The accompanying consolidated financial statements have been prepared on a going
concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business. The Company has incurred
significant losses since inception, has minimal revenues and has a working
capital deficit of $7,289,431 at December 31, 2004. These factors, along with
others, may indicate substantial doubt that the Company will be unable to
continue as a going concern for a reasonable period of time.

Subsequent to December 31, 2004 the Company entered into a financing transaction
to borrow $2.5 million (See Subsequent Events). On March 28, 2005, the Company
received $1.15 million of this funding. The Company expects to receive the
remaining $1.35 million prior to April 30, 2005. The Company expects to generate
additional cash in 2005 through royalty payments from licensees. The Company
believes that the cash from this borrowing, combined with projected revenues,
will be sufficient to fund its operations through the year ending December 31,
2005. If the Company is not successful at generating license revenues during the
year, the Company will have to raise additional funds to meet its current
obligations and to cover operating expenses. If the Company is not successful in
raising additional capital it may not be able to continue as a going concern for
a reasonable period of time. Management plans to address this need by raising
cash through either the issuance of debt or equity securities. However, the
Company cannot assure that it will receive any royalty payments in 2005, that
additional financing will be available to it, or, if available, that the terms
will be satisfactory. Management will also continue in its efforts to reduce
expenses, but cannot assure that it will be able to reduce expenses below
current levels.

The consolidated financial statements do not include any adjustments relating to
the recoverability and classification of recorded asset amounts or the amounts
and classification of liabilities that might be necessary should the Company be
unable to continue as a going concern. The Company's continuation as a going
concern is dependent upon its ability to generate sufficient cash flow to meet
its obligations on a timely basis, to obtain additional financing or refinancing
as may be required, and ultimately to attain successful operations.

In January 2004, the Company announced that it was not in compliance with a
Nasdaq SmallCap Market minimum requirement. On March 8, 2004 the Company's
common stock was de-listed by the Nasdaq SmallCap Market and trading was moved
to the over-the-counter (OTC) . Since June 21, 2004, the Company's common stock
has been listed through the OTC Bulletin Board. The Company's common stock
trades under the symbol "ERTH.OB."


                                      F-18



OPERATIONS AND FINANCING

The Company was engaged in initial concept development from 1993 to 1998. During
this period, the Company focused on enhancing the material science technology
licensed from EKI, initial development of the Company's foam packaging products
(primarily, its hinged-lid sandwich containers, which are referred to as
"hinged-lid containers"), and the development of relationships with key
licensees and end-users.

Since 1998, the Company has been primarily engaged in commercial validation of
EarthShell Packaging for plates, bowls, hinged-lid containers, and sandwich
wraps, and other market development activities. During this stage, the Company
has worked to demonstrate the commercial viability of its business model by
optimizing product design, garnering support from key members of the
environmental community, expanding validation of the environmental profile
through third party evaluations, developing commercially viable manufacturing
processes, establishing and refining licensing arrangements with the Company's
licensees, and validating product performance and price acceptance through
commercial contracts with influential purchasers in key segments of the
foodservice market. In cooperation with its operating partners, the Company
financed and built initial commercial demonstration production capacity and has
sold limited quantities of plates, bowls, and hinged-lid containers. In 2003,
the Company ceased commercial demonstration production activity and is relying
on its equipment and manufacturing partners to demonstrate and to guarantee the
long-term manufacturability of EarthShell Packaging(R).

As demonstration of the business fundamentals to licensees is accomplished, the
Company expects that its operating partners will build production capacity. The
Company intends to expand the use of EarthShell Packaging in the U.S. and in
international markets through agreements with additional licensees. By
leveraging the infrastructure of its licensees, the Company believes the
go-to-market strategy will accelerate the market penetration of EarthShell
Packaging.

Currently, the Company's strategic relationships include Detroit Tool and
Equipment ("DTE"), Hood Packaging Corporation ("Hood"), and Meridian Business
Solutions, Ltd. ("MBS") all in the U.S., as well as EarthShell Hidalgo S.A. de
C.V. ("ESH") in Mexico. During 2004, the Company received technology fees from
MBS and ESH, and recorded it first (1st) revenues since its inception. During
prior years, proceeds from initial sales of plates, bowls and hinged-lid
containers were not significant and were recorded as an offset to the costs of
its demonstration manufacturing operations.

As part of the Company's initial public offering on March 27, 1998, the Company
issued 877,193 shares of common stock, for which it received net proceeds of
$206 million. On April 18, 2000 and January 4, 2001, the Company filed S-3 shelf
registration statements for 416,667 and 1,250,000 shares, respectively, of the
Company's common stock. During the years ended December 31, 2002, 2001, and 2000
the Company sold approximately 0.1 million, 1.1 million and 0.4 million shares
of common stock under such registration statements and received net proceeds
from such sales of approximately $2.3 million, $30.6 million and $10.5 million,
respectively. All shares available under such registration statements had been
sold as of December 2002.

In December of 2001, the Company filed an additional shelf registration
statement providing for the sale of up to $50 million of securities, including
secured or unsecured debt securities, preferred stock, common stock, and
warrants. These securities could be offered, separately or together, in distinct
series, and amounts, at prices and terms to be set forth in the prospectus
contained in the registration statement, and in subsequent supplements to the
prospectus. During the year ended December 31, 2002, the Company sold 1.9
million shares of common stock under such registration statement and received
net proceeds from such sales of $19.6 million.

On August 12, 2002, the Company issued $10.0 million in aggregate principal
amount of convertible debentures, due August 2007, (the "2007 Debentures") and
warrants to purchase 0.2 million shares of common stock to institutional
investors for proceeds of $10.0 million (see Convertible Debenture). The terms
of the debentures required the proceeds be held in restricted cash accounts
linked to irrevocable letters of credit in favor of each debenture holder such
that unrestricted access to the proceeds from the sale of the debentures
generally occurred only upon conversion of the debentures into shares of the
Company's common stock (see Restricted Cash). In 2002 and 2003, $2.8 million of
the debentures were converted to common stock. In March 2003, the Company issued
$10.55 million in aggregate principal amount of convertible debentures, due
March 2006 (the "2006 Debentures"), and 0.5 million shares of common stock to a
group of institutional investors for net proceeds of approximately $9.0 million.
In connection with this transaction, the Company repaid $5.2 million of the
remaining balance of the 2007 Debentures, and exchanged $2.0 million of the 2007
Debentures for the 2006 Debentures.


                                      F-19



This transaction provided the Company with net proceeds of approximately $11.0
million. The Company's use of these proceeds was subject to a number of
restrictions. In 2003, $5.75 million of the 2006 Debentures were converted to
common stock. The remaining shares under the December 2001 shelf registration
described above have been used to secure shares potentially issuable upon
conversion of the remainder of the 2006 Debentures.

During 2004, as a result of its stock price dropping below $3 per share for an
extended period of time, the Company was de-listed from NASDAQ. Consequently, it
became in default on its 2006 Debentures. In the 4th quarter of 2004, the
Company sold $2.7 million of unregistered stock, negotiated a settlement with
each of its debenture holders, and retired all of the outstanding debentures.

During 2002 and 2003, the Company's largest shareholder, EKI, made various
simple interest working capital loans to the Company. These loans bear interest
at a rate of 7% or 10% per annum, and are payable on demand. As of December 31,
2003, the outstanding principal balance of these loans was $2,755,000. In
connection with the March 2003 convertible debenture financing the remaining
outstanding balance of these loans was subordinated to the 2006 Debentures, with
strict covenants governing their repayment. In October 2004, these related party
loans, including accrued interest were converted to unregistered shares of
EarthShell common stock. (See Related Party Transactions).

RECENT ACCOUNTING PRONOUNCEMENTS

The FASB recently issued the following statements:

In November 2004, the FASB issued SFAS No. 151, "Inventory Costs-an amendment of
ARB. No. 43, Chapter 4". This Statement amends the guidance in ARB No. 43,
Chapter 4, "Inventory Pricing," to clarify the accounting for abnormal amounts
of idle facility expense, freight, handling costs, and wasted material
(spoilage). Paragraph 5 of ARB 43, Chapter 4, previously stated that "... under
some circumstances, items such as idle facility expense, excessive spoilage,
double freight, and rehandling costs may be so abnormal as to require treatment
as current period charges...." This Statement requires that those items be
recognized as current-period charges regardless of whether they meet the
criterion of "so abnormal." In addition, this Statement requires that allocation
of fixed production overheads to the costs of conversion be based on the normal
capacity of the production facilities. The Company does not believe that this
recent accounting pronouncement has had or will have a material impact on their
financial position or results of operations.

In December 2004, the FASB issued SFAS No. 152, "Accounting for Real Estate
Time-Sharing Transactions - an amendment of FASB statements no. 66 and 67". This
Statement amends FASB Statement No. 66, Accounting for Sales of Real Estate, to
reference the financial accounting and reporting guidance for real estate
time-sharing transactions that is provided in AICPA Statement of Position (SOP)
04-2, Accounting for Real Estate Time-Sharing Transactions. This Statement also
amends FASB Statement No. 67, Accounting for Costs and Initial Rental Operations
of Real Estate Projects, to state that the guidance for (a) incidental
operations and (b) costs incurred to sell real estate projects does not apply to
real estate time-sharing transactions. The accounting for those operations and
costs is subject to the guidance in SOP 04-2. The Company does not believe that
this recent accounting pronouncement has had or will have a material impact on
their financial position or results of operations.

In December 2004, the FASB issued SFAS No. 153, "Exchanges of Non-monetary
assets - an amendment of APB Opinion No. 29". This Statement amends APB Opinion
29 to eliminate the exception for non-monetary exchanges of similar productive
assets and replaces it with a general exception for exchanges of non-monetary
assets that do not have commercial substance. A non-monetary exchange has
commercial substance if the future cash flows of the entity are expected to
change significantly as a result of the exchange. The Company does not believe
that this recent accounting pronouncement has had or will have a material impact
on their financial position or results of operations.

In December 2004, the FASB issued SFAS No. 123R, "Share Based Payment". This
Statement is a revision of FASB Statement No. 123, Accounting for Stock-Based
Compensation. This Statement supersedes APB Opinion No. 25, Accounting for Stock
Issued to Employees, and its related implementation guidance. This Statement
establishes standards for the accounting for transactions in which an entity
exchanges its equity instruments for goods or services. It also addresses
transactions in which an entity incurs liabilities in exchange for goods or
services that are based on the fair value of the entity's equity instruments or
that may be settled by the issuance of those equity instruments. This Statement
focuses primarily on accounting for transactions in which an entity obtains
employee services in share-based payment transactions. This Statement does not
change the accounting guidance for share-based payment transactions with parties
other than employees provided in Statement 123 as originally issued and EITF
Issue No. 96-18, "Accounting for Equity Instruments That Are Issued to Other
Than Employees for Acquiring, or in Conjunction with Selling, Goods or
Services." This Statement does not address the accounting for employee share
ownership plans, which are subject to AICPA Statement of Position 93-6,
Employers' Accounting for Employee Stock Ownership Plans. This statement will
require the Company to recognize the fair value of employee services received in
exchange for awards of equity instruments in current earnings. The Company will
adopt this pronouncement July 1, 2005 as required.


                                      F-20



OTHER COMPREHENSIVE INCOME

The Company has reflected the provisions of SFAS No. 130, "Reporting
Comprehensive Income", in the accompanying consolidated financial statements for
all periods presented. The accumulated comprehensive loss and other
comprehensive loss as reflected in the accompanying consolidated financial
statements, respectively, consists of foreign currency translation adjustments,
which historically have been insignificant to the Company's operations.

FOREIGN CURRENCY TRANSLATION

Assets and liabilities of the Company's foreign subsidiary, PolarCup EarthShell
GmbH, are translated into United States dollars at the exchange rate in effect
at the close of the period, and revenues and expenses are translated at the
weighted average exchange rate during the period. The aggregate effect of
translating the financial statements of PolarCup EarthShell GmbH is included as
a separate component of stockholders' equity. Foreign exchange gains/losses have
been insignificant.

REVERSE STOCK SPLIT

Effective as of October 31, 2003, the Company's Board of Directors ("Board")
approved an amendment to the Company's Certificate of Incorporation to effect a
reverse split of the Company's common stock. This action by the Board followed
approval by 88% of the stockholders of a proposal at the 2003 Annual Meeting of
the Company that authorized the Board to take such action. The decision by the
Board was prompted by the need to maintain compliance with certain covenants of
the Company's 2006 Debentures that require the Company to retain its listing on
a national market.

After careful analysis, the Board approved the final ratio for the split at
one-for-twelve (1:12), whereby each twelve shares of the company's issued and
outstanding common stock was automatically converted into one share of new
common stock. The percentage of the Company's stock owned by each shareholder
remained the same. No fractional shares were issued, and instead, the Company's
transfer agent aggregated and sold any fractional shares on the open market and
distributed the pro rata share of the cash proceeds to the holders of fractional
share interests.

The reverse split has been retroactively reflected in these financial
statements.

In conjunction with the reverse split, the authorized shares of common stock
were reduced from 200 million to 25 million as of October 31, 2003. Increase in
authorized shares of common stock in conjunction with the annual meeting of the
shareholders held on June 26, 2004. The authorized shares of common stock were
increased from 25 million to 40 million.

DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company has financial instruments, none of which are held for trading
purposes. The Company estimates that the fair value of all financial instruments
at December 31, 2004 and 2003, as defined in FASB 107, does not differ
materially from the aggregate carrying values of its financial instruments
recorded in the accompanying balance sheet. The estimated fair value amounts
have been determined by the Company using available market information and
appropriate valuation methodologies. However, the fair value of payables to
related parties and notes payable to related party cannot be determined due to
their related party nature. In addition, it is impractical for the Company to
estimate the fair value of the convertible debentures because a market for such
debentures does not readily exist. Considerable judgment is required in
interpreting market data to develop the estimates of fair value, and
accordingly, the estimates are not necessarily indicative of the amounts that
the Company could realize in a current market exchange.

CONCENTRATION OF RISK - FINANCIAL INSTRUMENTS

Financial instruments which potentially subject the Company to concentrations of
credit risk consist principally of Cash and Cash Equivalents. The Company places
its excess cash in reputable federally insured financial institutions and in
high quality money market fund deposits. Money market fund deposits ($210,428 on
deposit with one bank at December 31, 2004) are subject to market fluctuations
and there is no guarantee as to their ultimate value.


                                      F-21



RECLASSIFICATIONS

Certain items in the 2002 and 2003 financial statements have been reclassified
to conform to the 2004 presentation.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents include cash, funds invested in money market funds and
cash invested temporarily in various instruments with maturities of three months
or less at the time of purchase. The money market fund deposits have an
investment objective to provide high current income to the extent consistent
with the preservation of capital and the maintenance of liquidity and,
therefore, are subject to minimal risk.

RESTRICTED CASH

As of December 31, 2004, the Company had no restrictions on its cash.

PREPAID EXPENSES AND OTHER CURRENT ASSETS

The following is a summary of prepaid expenses and other current assets at
December 31:

                                                            2004         2003
                                                        ------------ -----------
   Recoverable foreign taxes - VAT .....................  $    -0-    $ 158,491
   Prepaid expenses and other current assets............    83,583      165,189
   Receivable on sale of
    equipment..................................             78,009          -0-
   Related party
    receivable...........................................   12,875          -0-
   Retainer for
    financing............................................   27,000          -0-
                                                        ------------ -----------
   Total Prepaid Expenses and Other Current Assets ..... $ 201,467    $ 323,680
                                                        ============ ===========

EVALUATION OF LONG-LIVED ASSETS

The Company evaluates the recoverability of long-lived assets whenever events or
changes in circumstances indicate that the carrying value of an asset may not be
recoverable. If there is an indication that the carrying value of a long-lived
asset may not be recoverable and the estimated future cash flows (undiscounted
and without interest charges) from the use of the asset are less than the
carrying value, a write-down is recorded to reduce the related asset to its
estimated fair value (see Property and Equipment).

PROPERTY AND EQUIPMENT AND EQUIPMENT HELD FOR SALE

Property and equipment are carried at cost. Depreciation and amortization is
provided for using the straight-line method for financial reporting purposes
based upon the estimated useful lives of the assets, which range from three to
seven years. The cost of assets sold or retired and the related amounts of
accumulated depreciation are eliminated from the accounts and the resulting gain
or loss is included in income. As described further below, the Company wrote
down property and equipment related to commercialization of the EarthShell
Packaging products technology by $4.0 million in 2003 and $9.8 million in 2002.
The impairment charges were expensed to "Other research and development" in the
accompanying Statements of Operations.


                                      F-22



The cost and accumulated depreciation of property and equipment and equipment
held for sale at December 31, 2004 were as follows:

                                                        2004            2003
                                                    ------------- -------------
Property and Equipment

  Product Development Center ......................    $    -0-     $ 1,175,394
  Office Furniture and Equipment ..................     245,274         356,339
                                                    ------------- -------------
Total cost ........................................     245,274       1,531,733
Less:  accumulated depreciation and amortization ..    (236,237)     (1,469,939)
                                                    ------------- -------------
Property and equipment--net........................   $   9,037       $  61,794
                                                    ============= =============
Equipment held for sale ...........................    $       1       $       1
                                                    ============= =============

The Company has fully depreciated equipment (original cost of $893,657) and a
commercial production line which are being held for sale. The commercial
production line in Goettingen, Germany was financed and constructed by the
Company for the Company's joint venture (see Investment in Joint Venture) with
Huhtamaki. During 2001, $1.2 million of the Goettingen line was written off to
reflect equipment that had no further application in the product development
cycle. During the third quarter of 2002 the Company concluded, after obtaining
quotations from various machinery suppliers for an identical line, that $1.7
million of the cost of the line will not be recoverable and therefore the
carrying value of the line was written down by this amount, of which $1.6
million was recorded in the third quarter of 2002 and the remaining $0.1 million
was recorded in the fourth quarter of 2002. At December 31, 2003, the Company
was negotiating to sell the line to a party who would become a licensee with
rights to produce foodservice disposables. However, because the Company was
unable to determine with certainty the proceeds that will be realized upon sale
of the equipment, the Company wrote the line down to $1 as of December 31, 2003
and reclassified it to the long-term asset account "Equipment held for sale."
The $4.0 million impairment charge was expensed to "Other research and
development" in the accompanying Statements of Operations. If the equipment is
sold, the Company will record a gain equal to the proceeds received for the
equipment.

As the Company sold non-essential machine shop equipment and excess office
furniture and equipment in 2003 and 2004, the related cost and accumulated
depreciation were removed from the applicable asset account and accumulated
depreciation, respectively.

INVESTMENT IN JOINT VENTURE

On May 24, 1999, the Company entered into a joint venture agreement with
Huhtamaki to commercialize EarthShell Packaging throughout Europe, Australia,
New Zealand, and, on a country by country basis, Asia. The Company and Huhtamaki
formed PolarCup EarthShell ApS ("PolarCup"), a Danish holding company, for the
purpose of establishing operating companies to manufacture, market, sell and
distribute EarthShell Packaging.

The Company contributed approximately 10,000 Euros as nominal share capital and
500,000 Euros for start-up capital. The Company paid for the development of the
initial commercial production line to be located at the Huhtamaki facility at
Goettingen, Germany (see Property and Equipment). In January 2004, the Company
announced the conclusion of its joint venture structure with Huhtamaki. During
2003 and 2002 the Company recorded its equity in the losses of the joint venture
of $392,117 and $20,263 respectively, including the write off of its remaining
investment as of December 31, 2003.

RELATED PARTY TRANSACTIONS

In connection with the formation of the Company, the Company entered into a
License Agreement (the "License Agreement") with EKI, a stockholder of the
Company. Pursuant to the license agreement, as amended, the Company has an
exclusive, worldwide, royalty-free license to use and license the EKI technology
to manufacture and sell disposable, single-use containers for packaging or
serving food or beverages intended for consumption within a short period of time
(less than 24 hours) and to use certain trademarks owned by EKI in connection
with the products covered under the License Agreement. The license continues to
be in effect during the life of the patents licensed under the License Agreement
covering the technologies. Patents currently issued do not begin to expire until
2012 and provide some protection through 2020. Pending patents, if granted,
would extend protection through 2022. On July 29, 2002, the License Agreement
was amended to expand the field of use for the EarthShell technology to include
noodle bowls used for packaging instant noodles. The Company will pay to EKI 50%
of any royalty or other consideration it receives in connection with the sale of
products within this particular field of use. In addition, on July 29, 2002 the
Company entered into a License & Information Transfer Agreement with Biotec, a
wholly owned subsidiary of EKI, to utilize the Biotec technology for foodservice
applications, including the food wraps used in foodservice applications (the
"Biotec License Agreement"). Effective January 1, 2001, EKI had previously
granted to the Company priority rights to license certain product applications
on an exclusive basis from Biotec in consideration for the Company's payment of
a $100,000 monthly licensing fee to Biotec. In addition, in consideration of the
monthly payment, Biotec agreed to render technical services to the Company at
Biotec's cost plus 5%. The licensing fee and services arrangements were
continued in the Biotec License Agreement. Under the terms of the Biotec License
Agreement, Biotec is entitled to receive 25% of any royalties or other
consideration that the Company receives in connection with the sale of products
utilizing the Biotec technology. As part of the convertible debenture financing
completed in March 2003 (see Convertible Debentures), payment of amounts due to
EKI under the License Agreement or the Biotec License Agreement were
subordinated to the 2006 Debentures with strict covenants governing their
repayment. However, any amounts deferred pursuant to this subordination
requirement shall accrue interest at the rate of 10% per annum until paid. For
the years ended December 31, 2004, 2003, and 2002, the Company paid or accrued
to EKI $800,000, $1,312,374, and $1,488,070 , respectively, under the License
Agreement and Biotec License Agreement, consisting of the $100,000 per month
licensing fee, materials and services provided by EKI, which vary based on the
Company's given requirements, and interest payable on outstanding balances.


                                      F-23



In September of 2004, as part of an overall restructuring of its debt,
EarthShell entered into an agreement with Biotec to convert $1.475 million of
the $2.475 million of accrued license fees owing to Biotec as of September 1,
2004, plus accrued interest into 491,778 shares of EarthShell common stock and
to eliminate, for two years, the $100,000 per month minimum license fee. In
December of 2004, EarthShell paid to Biotec $125,000, leaving a balance of
$875,000 as of December 31, 2004.

In connection with the settlement of the March 2006 Debentures in October of
2004, EKI converted all of its outstanding loans to EarthShell ($2,755,000) into
unregistered common stock at $3 per share and converted $532,644 of accumulated
interest into unregistered common stock at $4 per share for a total of 1,051,494
shares received by EKI.

In September 2004, the Company hired an executive assistant who supports both
EKI and Company executives. The Company pays the salary and benefits of the
executive assistant and charges EKI for the portion of her time that was spent
supporting EKI executives. Through December 31, 2004, the Company invoiced EKI
$12,875 for such support services.

In May 2004, the Company sold non-essential machine shop equipment and excess
office furniture and equipment with a net book value of approximately $19,122 to
EKI for $78,409.

On September 22, 2004, Simon K. Hodson, Chief Executive Officer of the Company,
loaned $50,000 to the Company on a short-term basis at an annual interest rate
of 7%, and on September 29, 2004 Mr. Hodson loaned the Company an additional
$86,000. During the fourth quarter of 2004, the Company repaid both short-term
loans.

ACCOUNTS PAYABLE AND ACCRUED EXPENSES

The following is a summary of accounts payable and accrued expenses at December
31:

                                                     2004           2003
                                                   ------------- -------------
   Accounts payable and other accrued expenses ... $ 2,830,204    $ 3,516,736
   Deferred officer compensation .................     298,194            -0-
   Accrued property taxes ........................     112,159        655,000
   Accrued salaries, wages and benefits ..........     258,691        338,402
   Accrued legal fees ............................     400,278        343,275
                                                   ------------- -------------
   Total Accounts Payable and Accrued Expenses ... $ 3,899,526    $ 4,853,413
                                                   ------------- -------------


                                      F-24



CONVERTIBLE DEBENTURES

On August 12, 2002, the Company issued $10.0 million in aggregate principal
amount of the 2007 Debentures to institutional investors. These debentures bore
interest at a rate of 1.5% per annum, payable quarterly in arrears on each
January 31, April 30, July 31 and October 31. The holders of these debentures
had the right to convert the debentures into the Company's common stock at an
initial conversion price of $15.60 per share, which was reduced to $8.40 per
share in November 2002 and then to $6.00 per share in March 2003 as a result of
anti-dilution adjustments. Based on the conversion price relative to the fair
market value of the common stock at the date of issue, the debentures were
deemed to have no beneficial conversion feature. In March 2003, the conversion
price of the 2007 Debentures was adjusted downward, resulting in a beneficial
conversion charge of $360,000 that is included in Other interest expense in the
Statements of Operations. During the third quarter of 2002, the Company forced
conversion of $1.0 million principal amount of the debentures for 168,696 shares
of common stock, resulting in the release to the Company of $1.0 million of
restricted cash. During 2003, the Company forced conversion of an additional
$1.3 million principal amount of the debentures and debenture holders
voluntarily converted $0.5 million principal amount of the debentures, for a
total of 353,985 shares of common stock, resulting in the release to the Company
of $1.8 million of restricted cash.

In connection with the issuance of the 2007 Debentures, the Company issued to
the debenture holders warrants to purchase 208,333 shares of the Company's
common stock at $14.40 per share. A value of $1,521,046 was ascribed to the
warrants and recorded as an original issue discount based on the Black-Scholes
method of valuation. During 2002, non-cash interest expense of $144,500 and
debenture conversion costs of $320,970 were recognized in the Statements of
Operations to reflect amortization of the original issue discount associated
with the warrants and to reflect the 15% discount to the market price of the
Company's common stock resulting from the forced conversions of the 2007
Debentures. During 2003, non-cash interest expense of $74,927 was recognized in
the Statements of Operations to reflect amortization of the original issue
discount associated with the warrants. In addition, $59,747 of the original
issue discount associated with the debentures voluntarily converted was charged
to additional paid in common capital.

In March 2003, as part of a new convertible debenture financing, the Company
prepaid $5.2 million principal amount of the 2007 Debentures, resulting in a
prepayment penalty of $208,000. The Company also issued to the holders of the
2007 Debentures, 52,083 shares of common stock, valued at $237,500 based upon
the closing price of the Company's common stock on the Nasdaq SmallCap Market of
$4.56 per share on March 5, 2003. In addition, one of the holders of the 2007
Debentures exchanged $2.0 million aggregate principal amount of 2007 Debentures
for $2.0 million aggregate principal amount of 2006 Debentures and 78,989 shares
of common stock valued at approximately $360,000 based upon the closing price of
the Company's common stock of $4.56 per share on March 5, 2003. In connection
with the prepayment and exchange transactions, the Company incurred cash
transaction costs of approximately $296,000, excluding the prepayment penalty.
The Company recognized a $1.7 million loss upon extinguishment of the 2007
Debentures through the prepayment and exchange. The exchange of $2.0 million of
the 2007 Debentures for 2006 Debentures resulted in the release to the Company
of $2.0 million of restricted cash. There were no outstanding 2007 Debentures as
of December 31, 2003.

On March 5, 2003, the Company issued to a group of institutional investors
416,667 shares of common stock and $10.55 million in aggregate principal amount
of secured convertible debentures due in March 2006 (the "2006 Debentures"), for
which the Company received proceeds of approximately $9.0 million, net of
financing costs of approximately $1.5 million. The 2006 Debentures bore interest
at a rate of 2.0% per annum, payable quarterly in arrears on each January 31,
April 30, July 31 and October 31.

In accordance with Accounting Principles Board Opinion No. 14, "Accounting for
Convertible Debt and Debt Issued with Stock Purchase Warrants," the Company
allocated the net proceeds of $9.0 million to the 2006 Debentures and the common
stock based upon their relative fair values. A discount on the 2006 Debentures
of $3.4 million and a discount on the common stock of $604,000 resulted from the
fair value allocation. Based on the conversion price of the 2006 Debentures
relative to the fair market value for a share of the Company's common stock at
the date of issue, the 2006 Debentures were deemed to have no beneficial
conversion feature.

In addition to the $1.5 million of financing costs, the Company also incurred
approximately $646,000 of non-cash costs attributable to 54,167 shares of common
stock issued to the lead purchaser of the 2006 Debentures and two warrants
issued to a placement agent, both of whom received the instruments as
compensation for their services rendered in connection with the transaction. The
fair value of the 54,167 shares of common stock issued to the lead purchaser was
determined to be $247,000, based on the closing price of $4.56 per share of the
Company's common stock on the Nasdaq SmallCap Market on March 5, 2003. The fair
value of approximately $42,000 of the first (1st) of the two warrants issued to
the placement agent, which would expire in March 2006 and was immediately
exercisable by the placement agent to purchase 28,810 shares of the Company's
common stock for $10.08 per share, was estimated using the Black Scholes
option-pricing model and is reflected in the accompanying financial statements
as an increase in additional paid-in capital and as a component of the $4.0
million aggregate discount on the 2006 Debentures and common stock issued in the
March 2003 transaction. The second of the two warrants issued to the placement
agent, which would expire in March 2006, was immediately exercisable by the
placement agent to purchase $1.055 million in aggregate principal amount of the
2006 Debentures and 41,667 shares of the Company's common stock. At September
30, 2003, the Company evaluated the current value of this warrant, considering
the Company's current cash flow projections, continued operating losses, the
prospects of raising additional equity capital, the significant excess of the
conversion price to the current stock price and the volatility in the Company's
stock price. Based upon these factors, the Company determined that the warrant
had no value as of September 31, 2003 and December 31, 2003 and therefore
reduced the balance of the warrant obligation to zero as of September 30, 2003,
resulting in a $0.5 million gain that is reflected in "Other (income) expense"
in the Statements of Operations.


                                      F-25


In 2003, $5.75 million principal amount of the 2006 Debentures was converted
into 958,334 shares of common stock resulting in the approximately $4.4 million
carrying amount of the 2006 Debentures being transferred to common stock.

At December 31, 2003, the Company was in compliance with all covenants of the
2006 Debentures. However, on March 8, 2004, the Company's common stock was
delisted from the Nasdaq SmallCap Market because the Company's market
capitalization failed to meet the minimum required standard. In addition, the
Company did not make interest payments related to the 2006 Debentures as
required on January 31, 2004. These actions put the Company in non-compliance
with its covenants under the 2006 Debentures. The Company negotiated with the
various debenture holders to resolve the defaults. From July through October
2004, the Company reach settlements with each of the remaining debenture holders
to retire the entire $6.8 million outstanding at the end of 2003. Taken
together, the debenture holders converted their debenture holdings into
1,149,877 shares of registered stock, received a total of $1.11 million in cash
payments, and received an additional 512,500 shares of unregistered common
stock. One of the debenture holders also received a settlement payable of $2.375
million, which may be converted to common stock at the option of the holder at
$3 per share. This holder also has the right to elect be paid from up to 1/3 of
the proceeds of future equity capital transactions or from up to 1/3 of future
revenues until he has received a total of $2.375 million, less any portion that
has already been converted. As of December 31, 2004, 100% of the outstanding
debentures had been retired, the security interest held by the 2006 Debenture
Holders had been released, and any and all defaults under these debentures had
been waived. Because the $2.375 million settlement payable is payable only from
future proceeds, it is classified on the balance sheet under Current Liabilities
as a Debenture Settlement.

In connection with the March 2003 financing transactions, EKI agreed to
subordinate the repayment of its outstanding loans totaling $2.755 million to
the Company's payment obligations under the 2006 Debentures. In addition, EKI
and Biotec agreed to subordinate certain payments to which they were otherwise
entitled under the Biotec License Agreement (other than their respective
percentages of any royalties received by the Company) to the satisfaction of the
Company's payment obligations under the 2006 Debentures. In consideration for
its willingness to subordinate the payments and advances that are owed to it, in
March 2003 the Company issued to EKI a warrant, expiring in ten years, to
acquire 83,333 shares of the Company's common stock for $6.00 per share. The
fair value of the warrant was estimated to be approximately $303,522 using the
Black-Scholes option pricing model and was recorded as a discount on the
outstanding loans.

OTHER LONG TERM LIABILITIES

The Company has negotiated settlements with a number of its trade payable
vendors comprised of payment plans of up to 36 months. These settlements have
been reclassified on the balance sheet from trade payables to Current Portion of
Settlements for payments due within the current reporting year and Other Long
Term Liabilities for payments due after December 31, 2005. Payments on such
settlements due in 2006 and 2007 total $275,786 and 136,406, respectively.

COMMITMENTS

In September 2003, the Company leased 4,000 square feet of office and research
and development space in Santa Barbara, California, under a lease that expired
on December 31, 2003. In January 2004, the lease was extended through April
2004, and thereafter on a month-to-month basis. The Company's monthly lease
payment with respect to this space was $5,000. In November 2004, the Company
relocated to its current location that it sublets from and shares with EKI. The
Company pays to EKI approximately $4,000 per month for its share of the rent and
common area costs. In addition, the Company leases 3,353 square feet of office
space in Lutherville, Maryland, on a month-to-month basis. The Company's monthly
lease payment with respect to this space is $5,780. Future minimum lease
payments required under these leases as of December 31, 2004 are $0. Rental
expenses for the years ended December 31, 2004, 2003 and 2002 amounted to
165,382, $558,195, and $927,386 respectively.

The Company is periodically involved in litigation and administrative
proceedings primarily arising in the normal course of its business. In the
opinion of management, the Company's gross liability, if any, and without any
consideration given to the availability of indemnification or insurance
coverage, under any pending or existing litigation or administrative
proceedings, other than those separately addressed above, would not have a
material adverse impact upon the Company's financial statements.


                                      F-26



RETIREMENT BENEFITS

The Company established a qualified 401(k) plan for all of its employees in
1998. The 401(k) plan allows employees to contribute, on a tax-deferred basis,
up to fifteen percent of their annual base compensation subject to certain
regulatory and plan limitations. The Company uses a discretionary matching
formula that matches one half of the employee's 401(k) deferral up to a maximum
of six percent of annual base compensation. The 401(k) employer match was
$24,311 in 2004, $44,057 in 2003, and $74,853 in 2002.

STOCK OPTIONS

In 1994 the Company established the EarthShell Corporation 1994 Stock Option
Plan (the "1994 Plan"). In 1995 the Company subsequently established the
EarthShell Corporation 1995 Stock Incentive Plan (the "1995 Plan") which
effectively superseded the 1994 Plan for options issued on or after the date of
the 1995 Plan's adoption. The 1994 and 1995 Plans as amended (the "Plans")
provide that the Company may grant an aggregate number of options for up to
1,250,000 shares of common stock to employees, directors and other eligible
persons as defined by the Plans. Options issued to date under the Plans
generally vest over varying periods from 0 to 5 years and generally expire 10
years from the date of grant.

Stock option activity for 2004, 2003 and 2002 is as follows:



                                            2004                           2003                           2002
                                ----------------------------- ------------------------------- ---------------------------
                                                  Weighted-                       Weighted-                      Weighted-
                                                  Average                         Average                        Average
                                                  Exercise                        Exercise                       Exercise
                                    Shares         Price          Shares           Price         Shares          Price
                                ------------- --------------- -------------- --------------- ---------------- -------------
                                                                                             
Outstanding at beginning of
 year                                384,912         $ 38.24       320,924        $ 50.49        231,333        $ 73.44
  Granted ...................        762,498            0.78       121,699           4.87        168,811          34.44
  Cancelled ................         (92,499)          15.00       (43,748)         34.02        (73,105)         74.52
  Expired ...................        (11,666)          68.95       (13,963)         42.14         (6,115)        189.24
                                ------------- --------------- -------------- --------------- ---------------- -------------
Outstanding at end of year ......  1,043,245         $ 12.58       384,912        $ 38.24        320,924        $ 50.49
                                ============= =============== ============== =============== ================ =============
Options exercisable at year-end..    141,162         $ 61.35       155,228        $ 61.70        162,476        $ 63.72
                                ============= =============== ============== =============== ================ =============


The following table summarizes information about stock options outstanding at
December 31, 2004:



                                           Options Outstanding                                Options Exercisable
                        ---------------------------------------------------------- -----------------------------------------
                             Number        Weighted-Average
                         Outstanding at        Remaining        Weighted-Average   Number Exercisable    Weighted-Average
Exercise Prices             12/31/04       Contractual Life      Exercise price        At 12/31/04        Exercise Price
                       ---------------- ------------------- ------------------- --------------------- ------------------
                                                                                           
        $        0.75           715,000                9.46       $        0.75                   --       $          --
                 2.55            12,498                9.57                2.55                6,249                2.55
                 4.80            83,333                8.72                4.80                   --                  --
                 5.64            11,283                3.42                5.64               11,283                5.64
                15.00             8,334                1.19               15.00                8,334               15.00
                16.68             8,332                2.41               16.68                8,332               16.68
                36.00            97,501                7.53               36.00                   --                  --
                44.04            17,979                6.07               44.04               17,979               44.04
                45.36             6,249                0.36               45.36                6,249               45.36
                45.60             6,249                1.35               45.60                6,249               45.60
                60.00            43,750                4.79               60.00               43,750               60.00
                91.56            23,471                1.05               91.56               23,471               91.56
               182.40             2,183                2.90              182.40                2,183              182.40
               252.00             7,083                3.42              252.00                7,083              252.00
                       ---------------- ------------------- ------------------- --------------------- ------------------
                              1,043,245                8.43      $        12.58              141,162      $        61.35
                       ================ =================== =================== ===================== ==================



                                      F-27



The Company accounts for the Plans in accordance with the provisions of
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to Employees," and complies with the disclosure provisions of Statement of
Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock- Based
Compensation." Under APB Opinion No. 25, compensation expense is based on the
difference, if any, on the date of grant, between the fair value of the
Company's common stock and the exercise price of the option. For disclosure
purposes, to measure stock-based compensation in accordance with SFAS No. 123,
"Accounting for Stock-Based Compensation", the fair value of each option grant
is estimated on the date of grant using the Black-Scholes option-pricing model.
The fair value of each option grant will be amortized as pro forma compensation
expense over the vesting period of the options. The following table sets forth
the assumptions used and the pro forma net loss and loss per share resulting
from applying SFAS No. 123:



                                                                          Year Ended,        Year Ended,          Year Ended,
                                                                          December 31,       December 31,        December 31,
                                                                             2004                2003                2002
                                                                        --------------      --------------      --------------
                                                                                                       
Net Loss as reported ..............................................     $    7,257,101      $   18,516,741      $   39,591,344
Deduct:  Stock-based employee compensation expense included in
  reported net loss, net of tax ...................................                 --                  --                  --
Add:  Total stock-based employee compensation determined under fair
  value based method for all awards, net of tax ...................            472,267             776,018           2,136,323
                                                                        --------------      --------------      --------------
Pro forma net loss ................................................     $    7,729,368      $   19,292,759      $   41,727,667
Net loss per common share .........................................
  As reported .....................................................     $         0.48      $         1.40      $         3.51
  Pro forma .......................................................               0.51                1.45                3.70
Weighted average risk-free interest rate ..........................               4.05%               4.53%               4.54%
Weighted average expected life in years ...........................                9.5                 9.5                 9.6
Volatility ........................................................                 80%                102%                182%
Weighted average fair value of options granted during the year ....     $         0.64      $         3.99      $        11.91


STOCK WARRANTS

In connection with the issuance of the convertible debentures on August 12, 2002
(see Convertible Debentures), the Company issued to the debenture holders
warrants to purchase 208,333 shares of the Company's common stock at $14.40 per
share. A value of $1,521,046 was ascribed to the warrants and recorded as an
original issue discount based on the Black-Scholes method of valuation. The
exercise price and number of common shares issuable upon exercise of the
warrants are subject to adjustment under certain circumstances, such as the
occurrence of stock dividends and splits, distributions of property or
securities other than common stock, equity issuances for less than the warrant
exercise price and a change in control of the Company. In March 2003, in
connection with the issuance of the 2006 Debentures, the exercise price of the
warrants was reduced to $6.00 per share, but the number of shares of common
stock issuable upon exercise remained fixed at 357,143. At the same time, the
warrant agreement was amended such that any subsequent reduction in the exercise
price of the warrants will not result in any increase in the number of shares of
common stock issuable under the warrants. The warrants expire on August 12,
2007.

In connection with the issuance of the convertible debentures in March 2003 (see
Convertible Debentures), the Company issued to the placement agent warrants to
purchase $1.055 million in aggregate principal amount of the 2006 Debentures at
$1,200 per $1,000 of principal amount, 28,810 shares of the Company's common
stock at $10.08 per share, and 41,667 shares of the Company's common stock at
$7.20 per share. When the 2006 Debentures were retired in 2004, the warrant to
purchase $1,055 million in the aggregate principal amount of the 2006 Debentures
converted to a warrant to purchase 175,833 shares of common stock at $7.20 per
share. Therefore, the total number of warrants now held by Roth Capital
Partners, LLC is 246,310. The exercise price and number of common shares
issuable upon exercise of the warrants are subject to adjustment under certain
circumstances, such as the occurrence of stock dividends and splits,
distributions of property or securities other than common stock and a change in
control of the Company. The warrants expire in March 2006.

On March 5, 2003, the Company issued to EKI a warrant to purchase 83,333 shares
at $6.00 per share in connection with the subordination of loans of $2.755
million made to the Company and the elimination of the conversion feature. The
warrants expire on March 5, 2013.


                                      F-28



Revenue Recognition Policy

The Company recognizes revenue when persuasive evidence of an arrangement
exists, the price is fixed or readily determinable and collectibility is
probable. The Company recognizes revenue in accordance with Staff Accounting
Bulletin No. 101, "Revenue Recognition in Financial Statements," (SAB 101).
EarthShell's revenues consist of technology fees that are recognized ratably
over the life of the related agreements and royalties based on product sales by
licensees that are recognized in the quarter that the licensee reports the
sales.

INCOME TAXES

Deferred income tax assets and liabilities are computed annually for differences
between the financial statement and income tax bases of assets and liabilities.
Such deferred income tax asset and liability computations are based on enacted
tax laws and rates applicable to periods in which the differences are expected
to reverse. Valuation allowances are established, when necessary, to reduce
deferred income tax assets to the amounts expected to be realized. Income tax
expense is the tax payable or refundable for the period plus or minus the change
during the period in deferred income tax assets and liabilities.

Deferred income taxes result from temporary differences in the recognition of
revenues and expenses for financial and tax reporting purposes. At December 31,
2004 and 2003, deferred income tax assets, which are fully reserved, were
comprised primarily of the following:

                                               2004             2003
                                            ------------- ----------------
    Federal:
      Depreciation .......................  $   1,375,770      $ 6,510,014
      Deferred compensation ..............        101,386        1,091,917
      Deferred contributions .............        361,117          361,117
      Accrued management fees ............        272,000               --
      Accrued vacation ...................         87,955          110,415
      Other reserves .....................         22,258           20,945
      Capitalized operating expenses .....             --        3,198,684
      Net operating loss carryforward ....     99,808,790       92,580,034
                                            ------------- ----------------
                                            $ 102,029,276    $ 103,873,126
                                            ------------- ----------------

The valuation allowance (decreased) increased by $(1,843,850), $8,810,963 and
$20,523,501 during the years ended December 31, 2004, 2003, and 2002,
respectively, as a result of changes in the components of the deferred income
tax items.

For federal income tax purposes, the Company has net operating loss
carryforwards of $302,487,919 as of December 31, 2004 that expire through 2024.
For state income tax purposes, the Company has California net operating loss
carryforwards of $64,504,022 as of December 31, 2004 that expire through 2009,
and Maryland net operating loss carryforwards of $120,893,526 that follow the
federal treatment and expire through 2024. Additionally, the ultimate
realizability of net operating losses may be limited by change of control
provision under section 382 of the Internal Revenue Code.

Income tax expense for 2004, 2003, and 2002 consists of the minimum state
franchise tax.

LOSS PER COMMON SHARE

Basic loss per common share is computed by dividing net loss available to common
stockholders by the weighted-average number of common shares outstanding during
the period, including Common stock to be issued. Diluted loss per common share
is computed by dividing net loss available to common stockholders by the
weighted-average number of common shares outstanding (including Common stock to
be issued) plus an assumed increase in common shares outstanding for potentially
dilutive securities, which consist of options and warrants to acquire common
stock and convertible debentures. Potentially dilutive shares are excluded from
the computation in loss periods, as their effect would be anti-dilutive. The
dilutive effect of options and warrants to acquire common stock is measured
using the treasury stock method. The dilutive effect of convertible debentures
is measured using the if-converted method. Basic and diluted loss per common
share is the same for all periods presented because the impact of potentially
dilutive securities is anti-dilutive.

The dilutive effect of potentially dilutive securities was approximately 3.0
million shares, 900,000 shares, and 39,000 shares for the years ended at
December 31, 2004, 2003 and 2002, respectively.


                                      F-29



SUBSEQUENT EVENTS

On March 23, 2005, EarthShell Corporation (the "Company"), entered into a
Standby Equity Distribution Agreement with Cornell Capital Partners, LP.
Pursuant to the Standby Equity Distribution Agreement, the Company may, at its
discretion, periodically sell to Cornell Capital Partners, LP shares of common
stock for a total purchase price of up to $10.0 million. For each share of
common stock purchased under the Standby Equity Distribution Agreement, Cornell
Capital Partners LP will pay the Company 98% of the lowest volume weighted
average price of the Company's common stock as quoted by Bloomberg, LP on the
Over-the-Counter Bulletin Board or other principal market on which the Company's
common stock is traded for the 5 days immediately following the notice date. The
price paid by Cornell Capital Partners, LP for the Company's stock shall be
determined as of the date of each individual request for an advance under the
Standby Equity Distribution Agreement. Cornell Capital Partners, LP will also
retain 5% of each advance under the Standby Equity Distribution Agreement.
Cornell Capital Partner's obligation to purchase shares of the Company's common
stock under the Standby Equity Distribution Agreement is subject to certain
conditions, including the Company obtaining an effective registration statement
for shares of common stock sold under the Standby Equity Distribution Agreement
and is limited to $500,000 per weekly advance.

On March 23, 2005, the Company entered into a Security Agreement with Cornell
Capital Partners, LP. Pursuant to the Security Agreement, the Company shall
issue promissory notes to Cornell Capital Partners, LP in the original principal
amount of $2,500,000. The $2,500,000 will be disbursed as follows: $1,150,000,
within three days of the closing of all the transaction documents with Cornell
Capital Partners, LP and $1,350,000, two days prior to the filing of a
registration statement related to Standby Equity Distribution Agreement. The
promissory notes are secured by the assets of the Company and shares of stock of
another entity pledged by an affiliate of that entity. The promissory notes have
a one-year term and accrue interest at 12% per year beginning on the 3rd month
anniversary.

In connection with the ESH sub-license, ESH agreed to purchase shares of the
Company's stock, which is planned to occur in conjunction with their scale up of
manufacturing capacity.

In January 2005, the Company entered into an agreement with a non-US based
prospective licensee for a new product family. At such time as the Company
demonstrates the commercial manufacturability of this new product family, the
prospective licensee may take a license on terms substantially similar to its
other licenses.

In February of 2005, the Board of Directors of the Company granted to its
Chairman an option to purchase up to 1 million shares of common stock at $2.30
per share in consideration for his many contributions and support of the Company
since its inception.


                                      F-30





                                     QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

                                                   First         Second         Third         Fourth         Total Year
                                                   -----         ------         -----         ------         ----------
                                                                                               
2004
Revenues .................................       $        --     $   25,000    $   50,000     $   62,500      $     137,500
Related party research and development ...           300,000        300,000       200,000             --            800,000
Other research and development............           222,538         42,913        64,121         40,591            370,163
Other general and administrative .........         1,173,855      1,071,116        99,162      1,409,769          3,753,902
Net loss common shareholders .............       $ 2,066,857     $2,264,383    $1,645,931     $1,279,930      $   7,257,101
Basic and diluted loss per common share          $      0.15     $     0.16    $     0.12     $   0.07        $        0.48
Weighted average common shares
  outstanding...........................          14,128,966     14,128,966    14,223,402     17,659,043         15,046,726

2003
Related party research and development ....      $   353,800      $ 304,667    $  353,907     $  300,000      $   1,312,374
Other research and development .............       1,896,986      1,707,507     1,287,516      3,342,407          8,234,416
Other general and administrative ............      1,853,702      1,193,342     1,361,900      1,381,529          5,790,473
Net loss common shareholders ................    $ 6,770,727     $3,608,184    $2,920,797     $5,217,033     $   18,516,741
Basic and diluted loss per common share          $      0.55       $   0.28      $   0.21     $     0.37     $         1.40
Weighted average common shares
  outstanding................................     12,358,967     13,013,462    13,595,973     14,013,965         13,266,668



                                      F-31



We have not authorized any dealer, salesperson or
other person to provide any information or make
any representations about EarthShell Corporation
except the information or representations contained
in this prospectus. You should not rely on any
additional information or representations if made.

                 -----------------------


                                                                    
This prospectus does not constitute an offer to sell, or                  ----------------------
a solicitation of an offer to buy any securities:                                PROSPECTUS
                                                                          ----------------------
     o   except the common stock offered by this
         prospectus;

     o   in any jurisdiction in which the offer or
         solicitation is not authorized;

     o   in any jurisdiction where the dealer or other               10,327,844 Shares of Common Stock
         salesperson is not qualified to make the offer
         or solicitation;

     o   to any person to whom it is unlawful to make the                  EARTHSHELL CORPORATION
         offer or solicitation; or

     o   to any person who is not a United States
         resident or who is outside the jurisdiction of
         the United States.
                                                                            ______________, 2006
The delivery of this prospectus or any accompanying
sale does not imply that:

     o   there have been no changes in the affairs of
         EarthShell  Corporation  after  the  date of
         this prospectus; or

     o   the  information  contained in this  prospectus
         is correct after the date of this prospectus.



                 -----------------------

Until _________, 2006, all dealers effecting transactions
in the registered securities, whether or not participating
in this distribution, may be required to deliver a
prospectus. This is in addition to the obligation of
dealers to deliver a prospectus when acting as
underwriters.





                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     The Company's Amended and Restated  Certificate of Incorporation limits the
liability of Directors to the maximum extent permitted by Delaware law. Delaware
law  provides  that  Directors of a company  will not be  personally  liable for
monetary damages for breach of their fiduciary  duties as Directors,  except for
liability  for (i) any breach of their  duty of  loyalty  to the  Company or its
stockholders,  (ii) acts or omissions not in good faith or involving intentional
misconduct or a knowing violation of law, (iii) unlawful payment of dividends or
unlawful  stock  repurchases  or  redemptions  as provided in Section 174 of the
Delaware  General  Corporation  Law,  or (iv) any  transaction  from  which  the
director derived an improper personal benefit.

     The Company's Bylaws provide that the Company shall indemnify its officers,
Directors,  employees  and  other  agents to the  maximum  extent  permitted  by
Delaware law. The Company's  Bylaws also permit it to secure insurance on behalf
of any officer, Director,  employee or other agent for any liability arising out
of his or her actions in such  capacity,  regardless of whether the Bylaws would
permit indemnification.

     The Company  believes  that the  provisions  in it's  Amended and  Restated
Certificate of Incorporation  and its Bylaws are necessary to attract and retain
qualified persons as officers and Directors.

     Insofar as indemnification  for liabilities  arising under the 1933 Act may
be  permitted  to  Directors,  officers and  controlling  persons of  EarthShell
pursuant to the  foregoing,  or otherwise,  the Company has been advised that in
the  opinion  of the SEC  such  indemnification  is  against  public  policy  as
expressed in the 1933 Act and is, therefore, unenforceable.

ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     The following table sets forth estimated  expenses  expected to be incurred
in  connection  with the  issuance  and  distribution  of the  securities  being
registered. EarthShell will pay all expenses in connection with this offering.

    Securities and Exchange Commission Registration Fee      $      1,945.00
    Printing and Engraving Expenses                          $      2,500.00
    Accounting Fees and Expenses                             $     15,000.00
    Legal Fees and Expenses                                  $     50,000.00
    Miscellaneous                                            $     15,555.00
                                                             ---------------
    TOTAL                                                    $     85,000.00

ITEM 26.  SALES OF UNREGISTERED SECURITIES

     During the past  three (3) years the  registrant  has issued the  following
securities without registration under the 1933 Act:

     (1)      In  connection with the issuance of the convertible  debentures in
March  2003,  the Company  issued to the  placement  agent  warrants to purchase
$1.055 million in aggregate  principal  amount of the 2006  Debentures at $1,200
per $1,000 of principal  amount,  28,810 shares of the Company's common stock at
$10.08 per share,  and 41,667 shares of the Company's  common stock at $7.20 per
share.  When the 2006  Debentures  were retired in 2004, the warrant to purchase
$1,055  million  in  the  aggregate  principal  amount  of the  2006  Debentures
converted to a warrant to purchase  175,833  shares of common stock.  Therefore,
the total number of warrants held by Roth Capital Partners,  LLC is 246,310. The
exercise  price and  number of  common  shares  issuable  upon  exercise  of the
warrants are subject to  adjustment  under  certain  circumstances,  such as the
occurrence  of  stock  dividends  and  splits,   distributions  of  property  or
securities  other than common stock and a change in control of the Company.  The
warrants expire in March 2006.


                                      II-1



     (2)      On  March 5, 2003, the Company issued to EKI a warrant to purchase
83,333 shares at $6.00 per share in connection with the  subordination  of loans
of $2.755  million  made to the Company and the  elimination  of the  conversion
feature. The warrants expire on March 5, 2013.

     (3)      Pursuant to an agreement  entered into in September 2004, as part
of an overall  restructuring  of its debt,  EarthShell  issued an  aggregate  of
491,778 shares of its common stock in October 2004 to Biotec in exchange for the
cancellation  of $1.475 million of accrued  license fees  EarthShell owed to the
Biotec Group, which transaction computed to a $3.00 per share conversion price.

     (4)      Pursuant  to an  agreement  entered  into in  September  2004,  in
connection  with  the  restructuring  of its  debt  and  settlement  of the 2006
Debentures,  in October 2004, EarthShell issued an aggregate of 1,051,494 shares
of its  common  stock  to EKI  of  the  2006  Debentures  in  exchange  for  the
cancellation  of $3.288  million  of  principal  and  interest  due  under  then
outstanding loans.

     (5)      Pursuant  to various  agreements  dated September 29 and September
30, 2004 in connection with the  restructuring of its debt and settlement of the
2006 Debentures,  EarthShell issued an aggregate of 512,500 additional shares of
its common  stock to the holders of the 2006  Debentures  in  settlement  of the
Company's default under the 2006 Debentures.

     (6)      In October 2004, as part of an overall  restructuring of its debt,
EarthShell  issued an aggregate of 900,000  shares of its common stock to MBS at
$3.00 per share for an aggregate offering price of $2.7 million.

     (7)      On  March 23,  2005,  the Company  entered  into a Standby  Equity
Distribution  Agreement  (the  "SEDA")  with Cornell  Capital  Partners,  LP. In
connection  with  the  SEDA,   Cornell  Capital  Partners  received  a  one-time
commitment  fee in the form of 143,550 shares of common stock on March 23, 2005.
On December 30, 2005, the parties  terminated the SEDA;  however Cornell Capital
Partners retained the commitment shares.

     (8)      For  its services in connection  with the SEDA,  Sloan  Securities
Corporation  received  6,450  shares of common stock of the Company on March 23,
2005.

     (9)      On March 31, 2005, the Company issued 6,450 shares of common stock
to Crown Investment Banking,  Inc. in consideration for the services rendered by
Crown  Investment  Banking,  Inc.  in  connection  with  the  Company  obtaining
financing.

     (10)     In  consideration  for Mr. Benton  Wilcoxon  pledging his personal
shares in  Composite  Technology  Corporation  as a  guaranty  for the  security
agreement entered into by the Company with Cornell Capital Partners, the Company
issued a warrant to Mr.  Wilcoxon to purchase  65,000  shares of common stock of
the Company at an  exercise  price of $3.00 per share.  The  warrant  expires on
March 23, 2008.

     (11)     In  consideration for consulting  services rendered by Mr. Douglas
Metz in connection with the Company  obtaining  financing,  the Company issued a
warrant to Mr. Metz to purchase  80,000 shares of common stock of the Company at
an exercise price of $3.00 per share. The warrant expires on March 23, 2008.

     (12)     In May of 2005, the Company granted a ten (10) year warrant to EKI
to purchase one million shares of the Company's  common stock at $3.00 per share
in consideration of EKI's continued  support of the Company since its inception,
including providing bridge loans at below market terms from time to time.

     (13)     In  May of 2005, the Company issued 44,387 shares of  unregistered
common  stock to EKI  pursuant to a provision  of the EKI  conversion  agreement
which  provided for the issuance of these  additional  shares if the Company did
not  sell  equity  to a third  party  within  ninety  (90)  days of the  initial
conversion at a price of at least $4.00 per share.

     (14)     On  May 26,  2005,  one  hundred  (100)  shares  of our  Series  B
Convertible  Preferred Stock, par value $0.01 per share,  were pledged to secure
the CCP Notes issued to Cornell Capital  Partners and were been placed in escrow
to be issued to Cornell  Capital  Partners in the event of  default.  The shares
were  released  from escrow to the Company upon (i)  repayment of  $1,350,000 of
principal  under the  promissory  notes;  (ii) in the event the  shares  pledged
pursuant to that certain Amended and Restated Pledge and Escrow Agreement by and
among Mr. Benton Wilcoxon,  Cornell Capital Partners and David Gonzalez, Esq. is
equal to or exceeds 3 times the amount of principal then  outstanding  under the
promissory notes; (iii) a registration  statement has been declared effective by
the SEC  relating  to the shares to be issued  pursuant  to the  Standby  Equity
Distribution  Agreement;  and  (iv)  the 100  shares  of  Series  B  Convertible
Preferred  Stock have been redeemed  pursuant the  Certificate  of  Designation.
Pursuant to the Certificate of Designation,  the Series B Convertible  Preferred
Stock is senior to the Company's  common stock with respect to the  distribution
of the assets of the Company upon  liquidation and junior to all other series of
preferred stock. The holders of the Series B Convertible Preferred Stock are not
entitled  to  dividends  or  distributions.  Each share of Series B  Convertible
Preferred Stock is convertible, at the option of the holder, at any time upon an
event of default under the  promissory  notes,  into 33,333 shares of fully paid
and  non-assessable  common  stock of the  Company.  The  Series  B  Convertible
Preferred  Stock has no voting  rights,  except as required  under Delaware law.
After full repayment of the notes,  the Company has the absolute right to redeem
(unless  otherwise  prevented  by  law)  any  outstanding  shares  of  Series  B
Convertible Preferred Stock at an amount equal to $0.01 per share.


                                      II-2



     (15)     On  May 26,  2005,  the  Company  issued a common  stock  purchase
warrant to Cornell Capital  Partners to purchase  625,000 shares of common stock
of the Company.  This May Warrant expires on May 26, 2006, has an exercise price
of $4.00 per share of common stock and has "piggy back" and demand  registration
rights. These shares are being registered in this offering.

     (16)     In August 2005, the Company issued a common stock purchase warrant
to Cornell  Capital  Partners to purchase  50,000  shares of common stock of the
Company as consideration  for  consolidating  two (2) promissory notes (the "CCP
Notes") and extending the date upon which  amortization and repayment of the CCP
Notes is to begin.  This August Warrant expires on May 26, 2006, has an exercise
price of $4.00 per share of common stock and has "piggy back"  registration  and
demand rights. These shares are being registered in this offering.

     (17)     On  October 11, 2005, the Company  entered into a debt  conversion
and  mutual  release  agreement  (the  "Debt  Conversion  Agreement")  with EK1.
Pursuant  to the Debt  Conversion  Agreement,  the Company and EK1 agreed that a
receivable  in an  amount  equal  to  $837,145.69  (previously  owed to  bio-Tec
Biologische   Naturverpackunger   GmBH  &  Co.KG,   but  which   receivable  was
subsequently  assigned to EKI) be converted  into 279,048 shares of common stock
of the company.  The  conversion  price equals $3.00 per share.  Pursuant to the
Debt Conversion Agreement,  the Company and EKI released each other from any and
all claims in connection with the receivable.

     (18)     On  December  30,  2005,  EarthShell  entered  into  the  Purchase
Agreement with Cornell  Capital  Partners,  pursuant to which the Company issued
and sold to Cornell  Capital  Partners  the  December  Debentures.  The December
Debentures  shall be convertible  into shares of the Company's  common stock and
the Company received  proceeds equal to $4,500,000 from the sale of the December
Debentures  on January 6, 2006.  The  December  Debentures  are secured by (i) a
Insider Pledge and Escrow  Agreement by and among the Company,  Cornell  Capital
Partners, and David Gonzalez,  Esq., (ii) an Insider Pledge and Escrow Agreement
(the  "IPEA"),  by and  among  the  Company,  Cornell  Capital  Partners,  David
Gonzalez,  Esq.  and Mr.  Benton  Wilcoxon  and (iii) an  amended  and  restated
security agreement, by and between the Company and Cornell Capital Partners. The
December  Debentures are secured by substantially  all of the Company's  assets,
have a three (3) year term and  accrue  interest  at  twelve  percent  (12%) per
annum. Cornell Capital Partners is entitled,  at its option, to convert and sell
all or any part of the principal amount of the December Debentures, plus accrued
interest,  into shares of the  Company's  common  stock,  at the lesser of (i) a
price equal to $3.00 or (ii)  eighty-eight  percent  (88%) of the average of the
two (2) lowest volume weighted average prices of the common stock during the ten
(10)  trading days  immediately  preceding  the  conversion  date,  as quoted by
Bloomberg,  LP.  The  holder of the  December  Debentures  may not  convert  the
December  Debentures or receive shares of the Company's  common stock as payment
of interest  hereunder to the extent such conversion or receipt of such interest
payment  would  result  in the  holder,  together  with any  affiliate  thereof,
beneficially  owning (as  determined  in  accordance  with Section  13(d) of the
Exchange Act and the rules promulgated thereunder) in excess of 4.9% of the then
issued and outstanding  shares of common stock,  including  shares issuable upon
conversion of, and payment of interest on, the December  Debentures held by such
holder after application of this 4.9% restriction.  This 4.9% restriction may be
waived by the holder  (but only as to itself and not to any other  holder)  upon
not less than sixty-five (65) days prior notice to the Company.

     The Company may redeem, with three (3) business days advance written notice
to Cornell  Capital  Partners,  a portion or all amounts  outstanding  under the
December  Debentures  prior to the maturity  date  provided that the closing bid
price of the Company's common stock, as reported by Bloomberg,  LP, is less than
$3.00 at the time of the  redemption  notice.  The  Company  shall pay an amount
equal to the principal amount being redeemed plus a redemption  premium equal to
ten percent (10%) of the principal amount being redeemed,  and accrued interest,
to be delivered to the Cornell Capital  Partners on the third (3rd) business day
after the redemption notice, provided, however, this redemption premium does not
apply until the  outstanding  principal  balance of the December  Debentures has
been reduced by $2.5 million.


                                      II-3



     (19)     On  December  30,  2005,  the  Company  issued to Cornell  Capital
Partners a common  stock  purchase  warrant to purchase up to 350,000  shares of
common  stock of the Company.  This  December  Warrant has an exercise  price of
$4.00 per  share,  expires  two (2) years  from the date it was  issued  and has
"piggy back" and demand registration  rights.  These shares are being registered
in this offering.

     (20)     On  December  30, 2005,  the Company  issued to Mr.  Wilcoxon,  in
consideration  of his pledge of shares of common stock of  Composite  Technology
Corporation  pursuant  to the terms of the IPEA,  a warrant  to  purchase  up to
125,000 shares of common stock.  This warrant has an exercise price of $4.00 per
share and  expires  three  (3) years  from the date it was  issued.  The  shares
underlying these warrants are being registered in this offering.

     (21)     In  December,  2005 the Company  entered into  various  settlement
agreements to settle litigation or to retire  obligations for services received.
The Company issued 48,000 shares of its unregistered common stock to Alcalde and
Fay,  75,000 shares to the Van Dam Machine Corp.  and 25,000 shares to Midsummer
Capital. These shares of common stock are being registered in this offering.

     (22)     On August 22, 2005, the Company  entered into a letter   agreement
with  EA  to  grant  sub-licenses  to  use  EarthShell  Technology  for  various
applications in certain Asian  territories  (the "EA  License").   Shortly after
executing a letter agreement,  both the Company and EA entered into negotiations
to  restructure  the  transaction  and  ultimately  entered  into an amended and
restated letter agreement dated December 9, 2005.  By its terms, the amended and
restated  letter  agreement was not to become  effective until all conditions to
the  transactions  described  therein were  satisfied.  Per the  transaction  as
restructured in accordance with the amended and restated letter  agreement,  the
Company  may receive a total of up to $2.6  million  from a  combination  of (i)
prepaid  technology  fees (up to  $1.7 million),  (ii) the sale of up to 266,667
shares of its common  stock and (iii) the  issuance of warrants to purchase  one
million thirty three thousand three hundred thirty three  (1,033,333)  shares of
the Company's  common stock at $3.90 per share  (which,  if the Company does not
file with the  Securities and Exchange  Commission a registration  statement for
the resale of such shares by January 31,  2006,  may be adjusted to an excercise
price  of not less  than $3 per  share).   Subsequent  to the  execution  of the
amended and  restated  letter  agreement,  EA agreed to change the  deadline for
filing the resale registration statement to  February 15, 2006.  Realization  of
the full potential of the  transaction is dependent on the Company  successfully
demonstrating  the  commercial  viability  of  its  technology  in  certain  new
applications.

     The Company received  $500,000 from EA in August 2005 as an initial partial
payment and issued  166,667  shares of its common stock in connection  with this
payment.  The Company  received an additional  $300,000 in December 2005 and the
final payment, of approximately  $61,000 on February 10, 2006. The remainder was
retained by EA as  compensation  for various costs and fees. Upon receipt of the
final payment,  the Company issued a total of 266,667 shares and the warrants to
purchase the 1,033,333 shares.


     EarthShell  claimed an exemption from  registration  under the 1933 Act for
the sales and  issuance of its common  stock in the  transactions  described  in
paragraphs  (1) through  (22) above by virtue of Section 4(2) of the 1933 Act in
that such sales and  issuances  did not  involve a public  offering.  EarthShell
believed  that the  recipients  of  common  stock in each of these  transactions
intended to acquire the securities for investment only and not with a view to or
for sale in connection with any distribution  thereof,  and appropriate  legends
were  affixed  to  the  share   certificates  and  instruments  issued  in  such
transactions.  These sales and issuances were made without general  solicitation
or advertising and each purchaser was a sophisticated  investor.  All recipients
had  adequate  access,   through  their   relationships  with  the  Company,  to
information  about the Company.  There were no  underwriters  involved in any of
these sales and issuances.


ITEM 27.  EXHIBITS


                                                              
EXHIBIT NO.      DESCRIPTION                                        LOCATION
-----------      ----------------------------------------------     --------------------------------------------
3.1              Amended and Restated Certificate of                Incorporated by reference to Exhibit 3.1(1) to
                 Incorporation of the Company                       the Company's Registration Statement on Form
                                                                    S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

3.2              Amended and Restated Bylaws                        Incorporated by reference to Exhibit 3.2(1) to
                                                                    the Company's Registration Statement on Form
                                                                    S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

3.3              Certificate of Designation, Preferences            Incorporated by reference to Exhibit 3.3(1) to
                 Relative, Participating, Optional and Other        the Company's Registration Statement on Form
                 Special Rights of the Company's Series A           S-1 and Amendments thereto, File No. 333-1327,
                 Cumulative Senior Convertible Preferred Stock      as filed with the SEC on June 9, 2005

3.4              Certificate of Designation of the Company's        Incorporated by reference to Exhibit 99.3 to
                 Series B Convertible Preferred Stock               the Company's Current Report on Form 8-K, as
                                                                    filed with the SEC on May 27, 2005



                                      II-4





                                                              
EXHIBIT NO.      DESCRIPTION                                        LOCATION
-----------      ----------------------------------------------     --------------------------------------------
4.1              Specimen certificate of Common Stock               Incorporated by reference to Exhibit 4.1(1) to
                                                                    the Company's Registration Statement on Form
                                                                    S-1 and Amendments thereto, File No. 333-1327
                                                                    as filed with the SEC on June 9, 2005.

4.2              Form of Warrant to purchase Common Stock dated     Incorporated by reference to Exhibit 4.3 to
                 August 12, 2002                                    the Company's Current Report on Form 8-K, as
                                                                    filed with the SEC on August 12, 2002

4.3              Form of Note under Loan Agreement, dated as of     Incorporated by reference to Exhibit 10.2 to
                 September 9, 2002, by and between the Company      the Company's Current Report, as filed with the
                 and E. Khashoggi Industries, LLC                   SEC on September 26, 2002

4.4              Form of Secured Convertible Debenture due March    Incorporated by reference to Exhibit 4.2 to
                 5, 2006                                            the Company's Current Report on Form 8-K, as
                                                                    filed with the SEC on March 5, 2003

4.5              Intellectual Property Security Agreement, dated    Incorporated by reference to Exhibit 4.3 to
                 as of March 5, 2003, by and  among the Company,    the Company's Current Report on Form 8-K, as
                 E. Khashoggi Industries, LLC and the investors     filed with the SEC on March 5, 2003
                 listed therein

4.6              Waiver and Amendment to Debentures and Warrants    Incorporated by reference to Exhibit 4.4 to
                 dated as of March 5, 2003 among the Company and    the Company's Current Report on Form 8-K, as
                 the purchasers identified on the signature pages   filed with the SEC on March 5, 2003
                 thereto

4.7              Exchange Agreement, dated as of March 5, 2003,     Incorporated by reference to Exhibit 4.6 to
                 by and between the Company and the Institutional   the Company's Current Report on Form 8-K, as
                 Investor signatory thereto                         filed with the SEC on March 5, 2003

5.1              Opinion of Counsel                                 To be provided herewith by Amendment

10.1             Amended and Restated License Agreement, dated      Incorporated by reference to Exhibit 10.1(1) to
                 February 28, 1995, by and between the Company      the Company's Registration Statement on Form
                 and E. Khashoggi Industries, LLC                   S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.2             Registration Rights Agreement, dated as of         Incorporated by reference to Exhibit 10.2(1) to
                 February 28, 1995, by and between the Company      the Company's Registration Statement on Form
                 and E. Khashoggi Industries, LLC, as amended       S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.3             1994 Stock Option Plan                             Incorporated by reference to Exhibit 10.3(1) to
                                                                    the Company's Registration Statement on Form
                                                                    S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.4             1995 Stock Incentive Plan                          Incorporated by reference to Exhibit 10.4(1) to
                                                                    the Company's Registration Statement on Form
                                                                    S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.5             Form of Stock Option Agreement under the           Incorporated by reference to Exhibit 10.5(1) to
                 EarthShell Container Corporation 1994 Stock        the Company's Registration Statement on Form
                 Option Plan                                        S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.6             Form of Stock Option Agreement under the           Incorporated by reference to Exhibit 10.6(1) to
                 EarthShell Container Corporation 1995 Stock        the Company's Registration Statement on Form
                 Incentive Plan                                     S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005



                                      II-5





                                                              
EXHIBIT NO.      DESCRIPTION                                        LOCATION
-----------      ----------------------------------------------     ---------------------------------------------
10.7             Warrant to Purchase Stock, issued July 2, 1996,    Incorporated by reference to Exhibit 10.7(1) to
                 by the Company to Imperial Bank                    the Company's Registration Statement on Form
                                                                    S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.8             Amended and Restated Technical Services and        Incorporated by reference to Exhibit 10.8(1) to
                 Sublease Agreement, dated October 1, 1997, by      the Company's Registration Statement on Form
                 and between the Company and E. Khashoggi           S-1 and Amendments thereto, File No. 333-1327,
                 Industries, LLC                                    as filed with the SEC on June 9, 2005

10.9             Amended and Restated Agreement for Allocation of   Incorporated by reference to Exhibit 10.9(1) to
                 Patent Costs, dated October 1, 1997, by and        the Company's Registration Statement on Form
                 between the Company and E. Khashoggi Industries,   S-1 and Amendments thereto, File No. 333-1327,
                 LLC                                                as filed with the SEC on June 9, 2005

10.10            Warrant to Purchase Stock, issued October 6,       Incorporated by reference to Exhibit 10.10(1) to
                 1997, by the Company to Imperial Bank              the Company's Registration Statement on Form
                                                                    S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.11            Warrant to Purchase Stock, issued December 31,     Incorporated by reference to Exhibit 10.11(1) to
                 1997, by the Company to Imperial Bank              the Company's Registration Statement on Form
                                                                    S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.12            Letter Agreement re Haas/BIOPAC Technology,        Incorporated by reference to Exhibit 10.12(1) to
                 dated February 17, 1998, by and between the        the Company's Registration Statement on Form
                 Company and E. Khashoggi Industries, LLC           S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.13            Second Amendment to 1995 Stock Incentive Plan of   Incorporated by reference to Exhibit 10.13(1) to
                 the Company                                        the Company's Registration Statement on Form
                                                                    S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.14            Amendment No. 2 to Registration Rights             Incorporated by reference to Exhibit 10.14(1) to
                 Agreement, dated as of September 16, 1993, by      the Company's Registration Statement on Form
                 and between the Company and the purchasers of      S-1 and Amendments thereto, File No. 333-1327,
                 series A convertbile preferred stock.              as filed with the SEC on June 9, 2005

10.15            Amendment No. 2 to Registration Rights             Incorporated by reference to Exhibit 10.15(1) to
                 Agreement, dated February 28, 1995, by and         the Company's Registration Statement on Form
                 between the Company and EKI                        S-1 and Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.16            First Amendment to the Amended and Restated        Incorporated by reference to Exhibit 10.8 to
                 License Agreement, dated June 2, 1998, by and      the Company's Quarterly Report on Form 10-Q,
                 between the Company and E. Khashoggi Industries,   for the quarter ended September 30, 1998, as
                 LLC                                                filed with the SEC on Novermber 12, 1998

10.17            First Amendment to 1995 Stock Incentive Plan of    Incorporated by reference to Exhibit 10.51 to
                 the Company                                        the Company's Annual Report on Form 10-K, for
                                                                    the fiscal year ended December 31, 1998, as
                                                                    filed with the SEC on March 31, 1999

10.18            Third Amendment to 1995 Stock Incentive Plan of    Incorporated by reference to Exhibit  to
                 the Company                                        the Company's Definitive Proxy Statement on
                                                                    Schedule 14A, file No. 000-23567, as filed with
                                                                    the SEC on April 22, 1999



                                      II-6





                                                              
EXHIBIT NO.      DESCRIPTION                                        LOCATION
-----------      ----------------------------------------------     ---------------------------------------------
10.19            Fourth Amendment to 1995 Stock Incentive Plan of   Incorporated by reference to the Company's
                 the Company                                        Definitive Proxy Statement on Schedule 14A,
                                                                    file No. 000-23567, as filed with the SEC on
                                                                    April 22, 1999

10.20            Lease Agreement, dated August 23, 2000, by and     Incorporated by reference to Exhibit 10.39 to
                 between the Company and Heaver Properties, LLC     the Company's Annual Report on Form 10-K, for
                                                                    the fiscal year ended December 31, 2000, as
                                                                    filed with the SEC on April 2, 2001


10.21            Settlement Agreement, dated August 3, 2001, by     Incorporated by reference to Exhibit 10.48 to
                 and between the Company and Novamont               the Company's Quarterly Report on Form 10-Q,
                                                                    for the quarter ended June 30, 2001, as filed
                                                                    with the SEC on August 14, 2001

10.22            Amendment to Common Stock Purchase Agreement       Incorporated by reference to Exhibit 10.49 to
                 dated March 28, 2001                               the Company's Quarterly Report on Form 10-Q,
                                                                    for the quarter ended June 30, 2001, as filed
                                                                    with the SEC on August 14, 2001

10.23            Securities Purchase Agreement, dated as of         Incorporated by reference to Exhibit 4.1 to
                 August 12, 2002, by and between the Company and    the Company's Current Report on Form 8-K, as
                 the Investors listed therein                       filed with the SEC on  August 12, 2002

10.24            Loan Agreement, dated as of September 9, 2002,     Incorporated by reference to Exhibit 10.1 to
                 by and between the Company and E. Khashoggi        the Company's Current Report on Form 8-K dated
                 Industries, LLC                                    September 17, 2002

10.25            Second Amendment to the Amended and Restated       Incorporated by reference to Exhibit 10.54 to
                 License Agreement, dated 29 July, 2002, by and     the Company's Quarterly Report on Form 10-Q,
                 between the Company and E. Khashoggi Industries,   for the quarter ended September 30, 2002, as
                 LLC                                                filed with the SEC on November 15, 2002

10.26            License and Information Transfer Agreement,        Incorporated by reference to Exhibit 10.55 to
                 dated 29 July, 2002, by and between the Biotec     the Company's Quarterly Report on Form 10-Q,
                 Group and the Company                              for the quarter ended September 30, 2002, as
                                                                    filed with the SEC on November 15, 2002

10.27            Loan and Securities Purchase Agreement, dated as   Incorporated by reference to Exhibit 4.1 to
                 of March 5, 2003, by and between the Company and   the Company's Current Report on Form 8-K, as
                 the Investors listed therein                       filed with the SEC on March 7, 2003

10.28            Sublicense Agreement, dated February 20, 2004,     Incorporated by reference to Exhibit 10.30 to
                 by and between the Company and Hood Packaging      the Company's Annual Report on Form 10-K, for
                 Corporation                                        the fiscal year ended December 31, 2003, as
                                                                    filed with the SEC on April 14, 2004


10.29            Operating and Sublicense Agreement, dated          Incorporated by reference to Exhibit 10.31 to
                 October 3, 2002, by and between the Company and    the Company's Annual Report on Form 10-K, for
                 Sweetheart Cup Company, Inc.                       the fiscal year ended December 31, 2003, as
                                                                    filed with the SEC on April 14, 2004

10.30            First Amendment to Operating and Sublicense        Incorporated by reference to Exhibit 10.32 to
                 Agreement, dated July 2003, by and between the     the Company's Annual Report on Form 10-K, for
                 Company and Sweetheart Cup Company, Inc.           the fiscal year ended December 31, 2003, as
                                                                    filed with the SEC on April 14, 2004

10.31            Lease Agreement, dated July 2003, by and between   Incorporated by reference to Exhibit 10.33 to
                 the Company and Sweetheart Cup Company, Inc.       the Company's Annual Report on Form 10-K, for
                                                                    the fiscal year ended December 31, 2003, as
                                                                    filed with the SEC on April 14, 2004



                                      II-7





                                                              
EXHIBIT NO.      DESCRIPTION                                        LOCATION
-----------      ----------------------------------------------     ---------------------------------------------
10.32            First Amendment to Lease Agreement, dated          Incorporated by reference to Exhibit 10.34 to
                 December 16, 2003, by and between the Company      the Company's Annual Report on Form 10-K, for
                 and Sweetheart Cup Company, Inc.                   the fiscal year ended December 31, 2003, as
                                                                    filed with the SEC on April 14, 2004

10.33            Sublicense Agreement, dated November 11, 2004,     Incorporated by reference to Exhibit 10.37 to
                 by and between the Company and EarthShell          the Company's Annual Report on Form 10-K, for
                 Hidalgo S.A. de C.V.                               the fiscal year ended December 31, 2004, as
                                                                    filed with the SEC on April 14, 2005

10.34            Standby Equity Distribution Agreement, dated as    Incorporated by reference to Exhibit 99.1 to
                 of March 23, 2005, by and between the Company      the Company's Current Report on Form 8-K, as
                 and Cornell Capital Partners, LP                   filed with the SEC on March 29, 2005

10.35            Registration Rights Agreement, dated as of March   Incorporated by reference to Exhibit 99.2 to
                 23, 2005, by and between the Company and Cornell   the Company's Current Report on Form 8-K, as
                 Capital Partners, LP                               filed with the SEC on March 29, 2005

10.36            Placement Agent Agreement, dated as of March 23,   Incorporated by reference to Exhibit 99.3 to
                 2005, by and among the Company, Cornell Capital    the Company's Current Report on Form 8-K, as
                 Partners, LP and Sloan Securities Corporation      filed with the SEC on March 29, 2005

10.37            Security Agreement, dated as of March 23, 2005,    Incorporated by reference to Exhibit 99.4 to
                 by and between the Company and Cornell Capital     the Company's Current Report on Form 8-K, as
                 Partners, LP                                       filed with the SEC on March 29, 2005

10.38            Promissory Note, dated as of March 23, 2005,       Incorporated by reference to Exhibit 99.5 to
                 issued by the Company to Cornell Capital           the Company's Current Report on Form 8-K, as
                 Partners, LP                                       filed with the SEC on March 29, 2005

10.39            Promissory Note, dated as of May 26, 2005,         Incorporated by reference to Exhibit 99.1 to
                 issued by the Company to Cornell Capital           the Company's Current Report on Form 8-K, as
                 Partners, LP                                       filed with the SEC on May 27, 2005

10.40            Pledge and Escrow Agreement, dated as of May 26,   Incorporated by reference to Exhibit 99.2 to
                 2005, by and among the Company, Cornell Capital    the Company's Current Report on Form 8-K, as
                 Partners, LP and David Gonzalez, Esq.              filed with the SEC on May 27, 2005

10.41            Meridian Business Solutions, Ltd. Sublicense       Incorporated by reference to Exhibit 10.1 to
                 Agreement, dated May 13, 2004, by and between      the Company's Quarterly Report on Form 10-Q,
                 the Company and Meridian Business Solutions, Ltd.  for the quarter ended September 30, 2004, as
                                                                    filed with the SEC on November 9, 2004

10.42            Amended and Restated Debenture Purchase            Incorporated by reference to Exhibit 10.2 to
                 Agreement, dated September 30, 2004, by and        the Company's Quarterly Report on Form 10-Q,
                 among the Company, E. Khashoggi Industries, Inc.   for the quarter ended September 30, 2004, as
                 and SF Capital Partners, Ltd.                      filed with the SEC on November 9, 2004

10.43            Amended and Restated Debenture Purchase            Incorporated by reference to Exhibit 10.3 to
                 Agreement, dated September 29, 2004, by and        the Company's Quarterly Report on Form 10-Q,
                 among the Company, E. Khashoggi Industries, LLC    for the quarter ended September 30, 2004, as
                 and Omicron Master Trust                           filed with the SEC on November 9, 2004

10.44            Amended and Restated Debenture Purchase            Incorporated by reference to Exhibit 10.44(20) to
                 Agreement, dated September 29, 2004, by and        the Company's Registration Statement on Form S-1
                 among the Company, E. Khashoggi Industries,        and Amendments thereto, File No. 333-1327,
                 LLC on and Islandia, Ltd.                          as filed with the SEC on June 9, 2005



                                      II-8





                                                              
EXHIBIT NO.      DESCRIPTION                                        LOCATION
-----------      -----------                                        --------
10.45            Amended and Restated Debenture Purchase            Incorporated by reference to Exhibit 10.45(20) to
                 Agreement, dated September 29, 2004, by and        the Company's Registration Statement on Form S-1 and,
                 among the Company, E. Khashoggi Industries, LLC    Amendments thereto, File No. 333-1327,
                 and Midsummer Investment                           as filed with the SEC on June 9, 2005

10.46            Conversion Agreement, dated July 20, 2004, by      Incorporated by reference to Exhibit 10.46(20) to
                 and among the Company, E. Khashoggi Industries,    the Company's Registration Statement on Form S-1 and,
                 LLC and RHP Master Fund, Ltd.                      Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.47            Amended and Restated Debenture Purchase            Incorporated by reference to Exhibit 10.47(20) to
                 Agreement, dated September 29, 2004, by and        the Company's Registration Statement on Form S-1 and,
                 among the Company, E. Khashoggi Industries, LLC    Amendments thereto, File No. 333-1327,
                 and Straus-GEPT L.P.                               as filed with the SEC on June 9, 2005

10.48            Amended and Restated Debenture Purchase            Incorporated by reference to Exhibit 10.48(20) to
                 Agreement, dated September 29, 2004, by and        the Company's Registration Statement on Form S-1 and,
                 among the Company, E. Khashoggi Industries, Ltd.   Amendments thereto, File No. 333-1327,
                 and Straus Partners, L.P.                          as filed with the SEC on June 9, 2005

10.49            Amended and Restated Debenture Purchase            Incorporated by reference to Exhibit 10.49(20) to
                 Agreement, dated September 30, 2004, by and        the Company's Registration Statement on Form S-1 and,
                 among the Company and E. Khashoggi Industries,     Amendments thereto, File No. 333-1327,
                 LLC                                                as filed with the SEC on June 9, 2005

10.50            Agreement To Convert Debt To Equity, dated         Incorporated by reference to Exhibit 10.50 to
                 July 16, 2004, by and between the Company and E.   the Company's Registration Statement on Form S-1 and,
                 Khashoggi Industries, LLC                          Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.51            Agreement dated September 1, 2004 for conversion   Incorporated by reference to Exhibit 10.51(20) to
                 of Biotec indebtedness                             the Company's Registration Statement on Form S-1 and,
                                                                    Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.52            Stock Purchase Agreement, dated August 5, 2004,    Incorporated by reference to Exhibit 10.52(20) to
                 by and between the Company and Meridian Business   the Company's Registration Statement on Form S-1 and,
                 Solutions, Ltd.                                    Amendments thereto, File No. 333-1327,
                                                                    as filed with the SEC on June 9, 2005

10.53            Warrant, dated issued by the Company to            Incorporated by reference to Exhibit 99.4 to
                  Cornell Capital Partners, LP                      the Company's Current Report on Form 8-K dated
                                                                    May 27, 2005

14.1             Code of Ethics                                     Incorporated by reference to Exhibit 14.4 to
                                                                    the Company's Annual Report on Form 10-K, for
                                                                    the fiscal year ended December 31, 2003, as
                                                                    filed with the SEC on April 4, 2004

23.1             Consent of Kirkpatrick & Lockhart Nicholson        Provided herewith (included in Exhibit 5.1)
                 Graham LLP

23.2             Consent of Farber Hass Hurley & McEwen,            Provided herewith
                 LLP (Formerly Farber & Hass, LLP



                                      II-9



ITEM 28.  UNDERTAKINGS

         The undersigned registrant hereby undertakes:

     (1)    To file,  during any period in which it offers or sells  securities,
a post-effective amendment to this registration statement to:

          (i)  Include any prospectus  required by Sections 10(a)(3) of the 1933
               Act (the "1933 Act");

         (ii)     Reflect  in the  prospectus  any facts or events arising after
the  effective  date  of  the   Registration   Statement  (or  the  most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the Registration
Statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high end of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the SEC pursuant to Rule 424(b) if, in the aggregate,  the changes in
volume and price  represent  no more than  twenty  percent  (205)  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective Registration Statement;

          (iii)    Include any additional or changed material information on the
plan of distribution;

     (2)     That,  for the purpose of determining  any liability under the 1933
Act, each such post-effective amendment shall be deemed to be a new registration
statement relating to the securities  offered therein,  and the offering of such
securities at that time shall be deemed to be the bona fide offering thereof.

     (3)     To remove from registration by means of a post-effective  amendment
any of the securities that remain unsold at the end of the offering.

     Insofar as  indemnification  for  liabilities  arising under the Act may be
permitted to directors,  officers and controlling  persons of the small business
issuer pursuant to the foregoing  provisions,  or otherwise,  the small business
issuer has been advised that in the opinion of the SEC such  indemnification  is
against  public  policy  as  expressed  in  the  1933  Act  and  is,  therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other  than the payment by the small  business  issuer of expenses
incurred  or paid by a  director,  officer  or  controlling  person of the small
business issuer in the successful defense of any action,  suit or proceeding) is
asserted by such director,  officer or controlling person in connection with the
securities  being  registered,  the small  business  issuer will,  unless in the
opinion of its counsel  the matter has been  settled by  controlling  precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the 1933 Act and
will be governed by the final adjudication of such issue.


                                     II-10



                                   SIGNATURES

     In  accordance  with the  requirements  of the  Securities  Act of 1933, as
amended, the registrant certifies that it has reasonable grounds to believe that
it meets all of the  requirements  for  filing on Form S-1 and  authorized  this
Registration  Statement  to be  signed  on our  behalf  by the  undersigned,  on
February 14, 2006.

                                 EARTHSHELL CORPORATION


Date:  February 14, 2006         By:  /s/ Vincent J. Truant
                                      ----------------------
                                 Name:    Vincent J. Truant
                                 Title:   Chief Executive Officer


Date:  February 14, 2006         By:  /s/ D. Scott Houston
                                      ----------------------
                                 Name:    D. Scott Houston
                                 Title:   Chief Financial Officer and Secretary

     In accordance  with the Securities  Exchange Act of 1934, as amended,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.


/s/ Vincent J. Truant                               Date:  February 14, 2006
--------------------------------------------
Vincent J. Truant
Chief Executive Officer and Director

/s/ D. Scott Houston                                Date:  February 14, 2006
--------------------------------------------
D. Scott Houston
Chief Financial Officer, Secretary and Director

/s/ Hamlin Jennings                                 Date:  February 14, 2006
--------------------------------------------
Hamlin Jennings
Director

/s/ Walker Rast                                     Date:  February 14, 2006
--------------------------------------------
Walker Rast
Director


                                     II-11