REGISTRATION NO. 333-131865

     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST 2, 2006

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                 AMENDMENT NO. 1
                                       TO
                                    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)          or Organization)       Identification No.)

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

                                   COPIES TO:

          Clayton E. Parker, Esq.                  Ronald S. Haligman, Esq.
          Kirkpatrick & Lockhart                    Kirkpatrick & Lockhart
           Nicholson Graham LLP                      Nicholson Graham LLP
        201 S. Biscayne Boulevard,                201 S. Biscayne Boulevard,
               Suite 2000                                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     AMOUNT OF
TITLE OF EACH CLASS OF SECURITIES        AMOUNT TO BE  OFFERING PRICE      AGGREGATE      REGISTRATION
TO BE REGISTERED                          REGISTERED    PER SHARE(1)   OFFERING PRICE(1)     FEE(4)
---------------------------------------  ------------  --------------  -----------------  ------------
                                                                                 
Common Stock, par value $0.01 per share  10,327,844         $1.76        $18,177,005         $1,945
                                         shares(2)(3)
                                         ------------  --------------  -----------------  ------------
TOTAL                                    10,327,844         $1.76         18,177,005         $1,945
                                         shares(2)(3)
                                         ============  ==============  =================  ============


(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.
(3)   The Company  initially  intended to register  10,327,844  shares of common
      stock in this registration  statement.  Since the Company's initial filing
      of this  registration  statement  in  January  2006,  some of the  selling
      stockholders have sold their shares prior to the filing of Amendment No. 1
      to Form SB-2 and these  shares are being  removed  from this  registration
      statement; therefore the Company is registering 9,687,034 shares of common
      stock in this registration statement.
(4)   Registration fee has previously been paid.






                                   PROSPECTUS

                   SUBJECT TO COMPLETION, DATED AUGUST 2, 2006

                             EARTHSHELL CORPORATION
                        9,687,034 SHARES OF COMMON STOCK

         This  prospectus  (this  "Prospectus")  relates to the  registration of
9,687,034 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 July 21, 2006,  the last reported  market sale price of our common
stock was $2.20 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 7,360,500  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 "Cornell Capital  Debentures")  acquired by Cornell
Capital Partners pursuant to the Securities Purchase  Agreement,  dated December
30, 2005 (the  "Purchase  Agreement"),  and (ii) 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  418,917  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 Cornell Capital 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 Cornell Capital  Debentures on
January 6, 2006. The Cornell Capital  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 Cornell
Capital  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 Cornell Capital 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.



                                       i


         The  holder of the  Cornell  Capital  Debentures  may not  convert  the
Cornell  Capital  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  Cornell  Capital   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 Cornell Capital 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 Cornell Capital  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.

         On July 12,  2006,  the Company  entered into a Letter  Agreement  with
Cornell Capital Partners,  pursuant to which Cornell Capital Partners has agreed
to forbear from exercising certain rights and remedies under the Cornell Capital
Debentures and that certain Registration Rights Agreement, of even date with the
Cornell  Capital  Debentures  in  exchange  for the  issuance  by the Company to
Cornell Capital Partners of 250,000 shares of the Company's common stock.

         The Company has  acknowledged in the Agreement that an event of default
under the Cornell  Capital  Debentures had occurred as of June 30, 2006 with the
Company  failing  to  timely  register  with the U.S.  Securities  and  Exchange
Commission  the common stock  underlying  the Cornell  Capital  Debentures.  The
Company  also   acknowledged  that  Cornell  Capital  Partners  is  entitled  to
liquidated  damages  equal to one percent  (1%) of the  liquidated  value of the
Cornell  Capital  Partners  for each thirty (30) day period  after May 31, 2006.
Pursuant to the  Agreement,  Cornell  Capital  Partners  has agreed to waive the
default, including all liquidated damages that may have accrued through the date
of the  Agreement  and during the  Forbearance  Period (as  defined  below),  in
exchange for the 250,000  shares of common stock and the Company  obtaining  the
effectiveness  by  September  30, 2006 of that  certain  Registration  Statement
originally  filed with the U.S.  Securities and Exchange  Commission on February
14,  2006,  which  includes the shares of common  stock  underlying  the Cornell
Capital Debentures.

         Furthermore,  Cornell  Capital  Partners  has  agreed  not to make  any
conversions under the Cornell Capital  Debentures until the earlier of September
30, 2006 or the expiration of the  Forbearance  Period,  which such  Forbearance
Period shall commence on the date of the execution of the Agreement and continue
for so long as the Company strictly complies with the terms of the Agreement and
there is no  occurrence  or  existence  of any event of  default  other than the
Default under the transaction  documents or any other agreement that the Company
has entered into with Cornell  Capital  Partners.  The 250,000 shares of commons
stock shall have piggy-back  registration  rights and Cornell  Capital  Partners
shall also have the right to demand the  registration  of the 250,000  shares of
common stock by  providing  to the Company  with thirty (30) days prior  written
notice of such request.

         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  as low as $3 per share in the event
the Company  issues or sells any shares of its common stock for a  consideration
per share  less than the  exercise  price for the  December  Warrant  except for
certain exclusions.  The December Warrant expires two (2) years from the date it
was  issued.  Furthermore,  in  connection  with the  Company's  sale of Cornell
Capital 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.



                                       ii


         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.


                                      iii



                                TABLE OF CONTENTS

PROSPECTUS SUMMARY .......................................................     1
THE OFFERING .............................................................     3
SUMMARY FINANCIAL DATA ...................................................     6
SUPPLEMENTARY FINANCIAL INFORMATION ......................................     7
RISK FACTORS .............................................................     8
RISKS RELATED TO THIS OFFERING ...........................................    13
FORWARD-LOOKING STATEMENTS ...............................................    15
SELLING STOCKHOLDERS .....................................................    16
USE OF PROCEEDS ..........................................................    23
DILUTION .................................................................    24
PLAN OF DISTRIBUTION .....................................................    25
MANAGEMENT'S DISCUSSION AND ANALYSIS  OF FINANCIAL CONDITION AND
  RESULTS OF OPERATIONS ..................................................    27
MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING .........    39
MATERIAL WEAKNESSES IDENTIFIED ...........................................    40
CHANGES IN AND DISAGREEMENTS  WITH ACCOUNTANTS ON ACCOUNTING AND
  FINANCIAL DISCLOSURE ...................................................    41
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK ...............    42
DESCRIPTION OF BUSINESS ..................................................    43
MANAGEMENT ...............................................................    52
EMPLOYMENT AGREEMENTS AND ARRANGEMENTS ...................................    59
SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE ..................    60
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION ..............    61
COMPENSATION COMMITTEE CHARTER ...........................................    63
COMPENSATION COMPONENTS ..................................................    64
COMPENSATION TO CHIEF EXECUTIVE OFFICER ..................................    66
DEDUCTIBILITY OF EXECUTIVE COMPENSATION ..................................    67
STOCK PERFORMANCE GRAPH ..................................................    68
PRINCIPAL STOCKHOLDERS ...................................................    69
SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLANS .......    70
MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY AND
  OTHER STOCKHOLDER MATTERS ..............................................    71
DIVIDENDS ................................................................    72
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS ...........................    73
DESCRIPTION OF CAPITAL STOCK .............................................    75
EXPERTS ..................................................................    80
VALIDITY OF SECURITIES ...................................................    80
INTERESTS OF NAMED EXPERT AND COUNSEL ....................................    80
HOW TO GET MORE INFORMATION ..............................................    80
INDEX TO FINANCIAL STATEMENTS AND SCHEDULES .............................   I-i
PART II ..................................................................  II-1


                                       iv




                                 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 certain  carefully
selected partners who are working to commercialize  the technology.  The Company
currently has three active  licensees:  one in the United States,  one in Mexico
and  one in  Asia.  In  cooperation  with  its  licensing  partners,  more  than
50,000,000 units of EarthShell  Packaging,  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.  The Company has received  support for its  environmental
claims from a number of governmental  and  non-environmental  organizations.  In
addition, the Company has worked with a machinery manufacturer who has developed
turn-key manufacturing  machinery for EarthShell plates and bowls. The Company's
primary focus is now on supporting its licensee in the United States,  Renewable
Products Inc. ("RPI"), who has put in place a commercial production facility and
is commencing manufacturing and distribution operations.  The Company expects to
acquire RPI in the near future,  thereby  bringing  manufacturing  capability in
house. In addition,  the Company is supporting 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 aspect 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 $7.5 million as of March 31, 2006.  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 12 months or less.  Management  plans to address
this  need by  raising  cash  through  either  the  issuance  of debt or  equity
securities.


Recent Developments

      On or about June 1, 2006,  the Company issued a total of 160,000 shares of
common stock to two  individuals in connection with the termination of a license
agreement,  mutual release,  and settlement of claims between the parties.  This
issuance was made in reliance upon the exemption from registration  provided for
by Rule 506 of  Regulation  D and  alternatively  Section  4(2) of the Act.  The
Company  did not  offer  or sell  any of the  securities  issued  by any form of
general  solicitation  or  general  advertising  and  affixed  a  legend  on the
certificates representing the Series D Preferred Stock and the Warrants, stating
that the securities have not been registered  under the Act and referring to the
restrictions on transferability and sale of such securities.

      On July 28,  2006,  the  Company  entered  into a Loan and Mutual  Release
Agreement (the  "Agreement")  with E.  Khashoggi  Industries,  LLC ("EKI"),  the
Company's largest stockholder.  Pursuant to the Agreement, EKI advanced $350,000
directly to the Company  and an  additional  $150,000 to a law firm on behalf of
the Company to cover legal fees related to patent  renewals.  The Agreement also
contains  mutual  releases  of any and all claims,  known or unknown,  which the
respective  parties may have through the date of the  Agreement  under  existing
license,  debt  conversion  and service  agreements.  The Company  executed  and
delivered  two  Promissory  Notes to EKI on July 28, 2006;  one in the amount of
$350,000  and the  other in the  amount of  $150,000.  Interest  accrues  on the
principal  balance of the $350,000  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.  The  $150,000  note is  non-interest  bearing.  All accrued but unpaid
interest  and  outstanding  principal  under the notes is due and payable on the
earliest to occur of the  following:  (i) the second  anniversary of the date of
the note;  (ii) five days  following  the date the  Company  has  received  $3.0
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),  occurring
subsequent to the date of the notes.


                                       1


      On June 21, 2006, the Company entered into a Securities Purchase Agreement
(the "SPA") by and among the Company and certain  investors  named  therein (the
"Investors")  pursuant to which the Company sold an aggregate of 128,205  shares
of Series D convertible  preferred stock (the "Series D Preferred  Stock") for a
total purchase price of $500,000.  The Series D Preferred Stock,  which was sold
to the Investors in a private  offering,  pays a cumulative 20% annual dividend,
which shall be paid on conversion or  liquidation  of the Company.  The Series D
Preferred  Stock is callable in certain  circumstances  by the  Company.  In the
event of any voluntary or involuntary liquidation,  dissolution or winding up of
the  Company,  the holders of the Series D  Preferred  Stock will be entitled to
receive,  prior and in preference to any  distribution  of the assets or surplus
funds of the Company to the  holders of any shares of common  stock by reason of
the ownership  thereof,  an amount equal to the  Liquidation  Value of $3.90 per
share and any  accrued  dividends.  Each  share of Series D  Preferred  Stock is
convertible  into one share of the Company's  common stock,  par value $0.01 per
share,  subject  to  adjustment.  In order to (i)  effect  an  amendment  of the
Company's Certificate of Incorporation or By-Laws (except to increase the number
of directors),  (ii) issue, or permit any  Subsidiaries to issue, any additional
shares of  capital  stock or other  equity  interests  at less than Fair  Market
Value, or (iii) change the Company's business or business model, the affirmative
vote  of the  holders  of at  least  seventy-five  percent  (75%)  of  the  then
outstanding shares of Series D Preferred Stock must first be obtained.

      In connection with the issuance and sale of the Series D Preferred  Stock,
the Company granted the Investors  immediately  exercisable warrants to purchase
an  aggregate  of 555,555  shares of the  Company's  common stock at an exercise
price of $3.90 per share, subject to adjustment (the "Warrants").  The Investors
also have been granted certain registration rights with respect to the shares of
common  stock  underlying  the Series D Preferred  Stock and the Warrants as set
forth in Section 3 of the SPA.

      On July 12, 2006, the Company entered into a Letter Agreement with Cornell
Capital  Partners,  pursuant to which  Cornell  Capital  Partners  has agreed to
forbear from  exercising  certain rights and remedies under the Cornell  Capital
Debentures and that certain Registration Rights Agreement, of even date with the
Cornell  Capital  Debentures  in  exchange  for the  issuance  by the Company to
Cornell Capital Partners of 250,000 shares of the Company's common stock.

      The Company has  acknowledged  in the  Agreement  that an event of default
under the Cornell  Capital  Debentures had occurred as of June 30, 2006 with the
Company  failing  to  timely  register  with the U.S.  Securities  and  Exchange
Commission  the common stock  underlying  the Cornell  Capital  Debentures.  The
Company  also   acknowledged  that  Cornell  Capital  Partners  is  entitled  to
liquidated  damages  equal to one percent  (1%) of the  liquidated  value of the
Cornell  Capital  Partners  for each thirty (30) day period  after May 31, 2006.
Pursuant to the  Agreement,  Cornell  Capital  Partners  has agreed to waive the
default, including all liquidated damages that may have accrued through the date
of the  Agreement  and during the  Forbearance  Period (as  defined  below),  in
exchange for the 250,000  shares of common stock and the Company  obtaining  the
effectiveness  by  September  30, 2006 of that  certain  Registration  Statement
originally  filed with the U.S.  Securities and Exchange  Commission on February
14,  2006,  which  includes the shares of common  stock  underlying  the Cornell
Capital Debentures.

      Furthermore,   Cornell  Capital  Partners  has  agreed  not  to  make  any
conversions under the Cornell Capital  Debentures until the earlier of September
30, 2006 or the expiration of the  Forbearance  Period,  which such  Forbearance
Period shall commence on the date of the execution of the Agreement and continue
for so long as the Company strictly complies with the terms of the Agreement and
there is no  occurrence  or  existence  of any event of  default  other than the
Default under the Cornell Capital Debenture  transaction  documents or any other
agreement that the Company has entered into with Cornell Capital  Partners.  The
250,000 shares of commons stock shall have  piggy-back  registration  rights and
Cornell Capital Partners shall also have the right to demand the registration of
the 250,000  shares of common stock by providing to the Company with thirty (30)
days prior written notice of such request.


About Us

      Our principal  executive offices are located at 1301 York Road, Suite 200,
Baltimore,  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.





                                       2


                                    THE OFFERING

      (1)  Cornell  Capital  Partners,  who may sell up to  7,360,500  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 "Cornell
Capital  Debentures")  acquired  by Cornell  Capital  Partners  pursuant  to the
Securities   Purchase   Agreement,   dated  December  30,  2005  (the  "Purchase
Agreement"),  and (ii)  660,500  shares of common stock which may be issued upon
the exercise of warrants 260,500 of which were issued on May 26, 2005, 50,000 of
which were issued on August 26,  2005 and 350,000 of which were issued  December
30, 2005;

      (2)  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;

      (3)  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;

      (4) 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;

      (5)   266,667 shares in connection with the EarthShell Asia Transaction,

      (6) other selling shareholders who may sell up to 916,177 shares of common
stock previously issued by the Company and

      (7) 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 Cornell Capital 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 Cornell  Capital  Debentures on January
6, 2006. The Cornell  Capital  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 Cornell
Capital  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 Cornell Capital 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 Cornell  Capital  Debentures may not convert the Cornell
Capital 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  Cornell  Capital   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 Cornell  Capital  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 Cornell Capital  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.



                                       3


      On July 12, 2006, the Company entered into a Letter Agreement with Cornell
Capital  Partners,  pursuant to which  Cornell  Capital  Partners  has agreed to
forbear from  exercising  certain rights and remedies under the Cornell  Capital
Debentures and that certain Registration Rights Agreement, of even date with the
Cornell  Capital  Debentures  in  exchange  for the  issuance  by the Company to
Cornell Capital Partners of 250,000 shares of the Company's common stock.

      The Company has  acknowledged  in the  Agreement  that an event of default
under the Cornell  Capital  Debentures had occurred as of June 30, 2006 with the
Company  failing  to  timely  register  with the U.S.  Securities  and  Exchange
Commission  the common stock  underlying  the Cornell  Capital  Debentures.  The
Company  also   acknowledged  that  Cornell  Capital  Partners  is  entitled  to
liquidated  damages  equal to one percent  (1%) of the  liquidated  value of the
Cornell  Capital  Partners  for each thirty (30) day period  after May 31, 2006.
Pursuant to the  Agreement,  Cornell  Capital  Partners  has agreed to waive the
default, including all liquidated damages that may have accrued through the date
of the  Agreement  and during the  Forbearance  Period (as  defined  below),  in
exchange for the 250,000  shares of common stock and the Company  obtaining  the
effectiveness  by  September  30, 2006 of that  certain  Registration  Statement
originally  filed with the U.S.  Securities and Exchange  Commission on February
14,  2006,  which  includes the shares of common  stock  underlying  the Cornell
Capital Debentures.

      Furthermore,   Cornell  Capital  Partners  has  agreed  not  to  make  any
conversions under the Cornell Capital  Debentures until the earlier of September
30, 2006 or the expiration of the  Forbearance  Period,  which such  Forbearance
Period shall commence on the date of the execution of the Agreement and continue
for so long as the Company strictly complies with the terms of the Agreement and
there is no  occurrence  or  existence  of any event of  default  other than the
Default under the Cornell Capital Debenture  transaction  documents or any other
agreement that the Company has entered into with Cornell Capital  Partners.  The
250,000 shares of commons stock shall have  piggy-back  registration  rights and
Cornell Capital Partners shall also have the right to demand the registration of
the 250,000  shares of common stock by providing to the Company with thirty (30)
days prior written notice of such request.

      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 to as low as $3 per share in the event
the Company  issues or sells any shares of its common stock for a  consideration
per share  less than the  exercise  price of the  December  Warrant  except  for
certain exclusions. The December Warrant and expires two (2) years from the date
it was issued.  Furthermore,  in connection  with the Company's  sale of Cornell
Capital 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.

Common Stock Offered                    9,687,034 shares by the selling
                                        stockholders

Offering Price                          Market price

Common Stock Outstanding Before the     20,095,190  shares as of July 21, 2006
Offering(1)

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 Cornell
                                        Capital 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



                                       4


(1)   Excludes up to 6,700,000 which may be issued to Cornell  Capital  Partners
      upon the  conversion  of the Cornell  Capital  Debentures  pursuant to the
      Purchase  Agreement,  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
consolidated  financial statements which have been audited by Farber Hass Hurley
& McEwen LLP as of and for the years ended  December  31, 2005,  2004,  2003 and
2002 and by  Deloitte & Touche LLP for the year ended  December  31,  2001.  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        For the        For the        For the        For the
                           Year Ended     Year Ended      Year Ended     Year Ended     Year Ended
                           December 31,   December 31,   December 31,   December 31,    December 31,
Statement of Operations    ------------   ------------   ------------   ------------   ------------
  Data                         2005           2004           2003           2002           2001
-------------------------  ------------   ------------   ------------   ------------   ------------
                                                                            
Revenues                   $        183   $        138       $     --       $     --       $     --
Research and
  development expenses              201          1,170          9,547         26,890         47,148
General and
  administrative
  expenses                        5,485          3,749          5,786          9,590          9,634
Depreciation and
  amortization                        3             42            380          3,099          5,874
Gain on sale of
  property and equipment            (23)          (168)          (452)          (441)            --
Interest expenses
  (income), net                     696          1,068          1,791            132           (356)
Related party patent
  expenses                           --             --             --             --             --
Other expense (income)               --          1,532          1,464            321             --
Net loss                          6,179          7,257         18,517         39,591         62,302
Average shares
  outstanding                    18,503         15,047         13,267         11,277          9,353
Per Common Share Basic
  and diluted  loss per
  share                    $       0.33   $       0.48   $       1.40   $       3.51   $       6.66






                                (Dollars in thousands, except per share data)
                      ------------------------------------------------------------------------
                        For the        For the        For the        For the        For the
                      Year Ended     Year Ended      Year Ended     Year Ended     Year Ended
                      December 31,   December 31,   December 31,   December 31,    December 31,
--------------------  ------------   ------------   ------------   ------------   ------------
Balance Sheet Data        2005           2004           2003           2002           2001
--------------------  ------------   ------------   ------------   ------------   ------------
                                                                   
Cash and cash
  equivalents         $        348   $        272   $      1,902   $        111   $        828
Total current assets           431             --             --             --             --
Total assets                   443            483          2,287         18,024         19,886
Total current
  liabilities               11,890          7,763         10,148         21,497          8,350
Total long-term
  obligations                  905          1,475          4,408             --             --
Deficit accumulated
  during development
  stage                   (327,787)      (321,608)      (314,351)      (295,834)      (256,243)
Stockholders' equity
  (deficit)                (12,352)        (8,755)       (12,269)        (3,473)        11,536
Shares outstanding          18,981         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  March 31,  2006 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)
                       ---------------------------------------------------------------------------------------------------------
                        Mar 31,   DEC 31,    SEPT 30,   JUN 30,     MAR 31,   DEC 31,    SEP 30,    JUN 30,    MAR 31,   DEC 31,
                         2006        2005      2005       2005       2005       2004       2004       2004       2004      2003
                       --------   --------   --------   --------   --------   --------   --------   --------   -------   -------
                                                                                           
Revenues               $     25   $     25   $     25   $     58   $     75   $     63   $     50   $     25   $  --     $  --
Net income
(loss)                   (1,191)    (1,346)    (1,894)    (1,861)    (1,078)    (1,280)    (1,646)    (2,264)   (2,067)   (5,217)
Net income
  (loss) per share:
Basic                       .06        .07       0.10       0.10       0.06       0.07       0.12       0.16      0.15      0.37
Diluted                     .06        .07       0.10       0.10       0.06       0.07       0.12       0.16      0.15      0.37
Shares used in
  computing per share
  amounts:
Basic                    19,303     18,853     18,508     18,395     18,250     17,659     14,223     14,128    14,129    14,014
Diluted                  19,303     18,853     18,508     18,395     18,250     17,659     14,223     14,128    14,129    14,014



                                       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  Cornell  Capital  Debentures  are  secured by
substantially  all of our assets which could cause our operations to cease if we
default

      Our obligations under the $4.5 million of secured  convertible  debentures
(the  "Cornell  Capital  Debentures"),  issued to Cornell  Capital  Partners  on
December 30, 2005 are secured by substantially  all of our assets.  As a result,
if we default under the terms of the Cornell Capital Debentures, Cornell Capital
Partners could foreclose its security  interest and liquidate  substantially all
of our assets. This would cause us to cease operations.

      On July 12, 2006, the Company entered into a Letter Agreement with Cornell
Capital  Partners,  pursuant to which  Cornell  Capital  Partners  has agreed to
forbear from  exercising  certain rights and remedies under the Cornell  Capital
Debentures and that certain Registration Rights Agreement, of even date with the
Cornell  Capital  Debentures  in  exchange  for the  issuance  by the Company to
Cornell Capital Partners of 250,000 shares of the Company's common stock.

      The Company has  acknowledged  in the  Agreement  that an event of default
under the Cornell  Capital  Debentures had occurred as of June 30, 2006 with the
Company  failing  to  timely  register  with the U.S.  Securities  and  Exchange
Commission  the common stock  underlying  the Cornell  Capital  Debentures.  The
Company  also   acknowledged  that  Cornell  Capital  Partners  is  entitled  to
liquidated  damages  equal to one percent  (1%) of the  liquidated  value of the
Cornell  Capital  Partners  for each thirty (30) day period  after May 31, 2006.
Pursuant to the  Agreement,  Cornell  Capital  Partners  has agreed to waive the
default, including all liquidated damages that may have accrued through the date
of the  Agreement  and during the  Forbearance  Period (as  defined  below),  in
exchange for the 250,000  shares of common stock and the Company  obtaining  the
effectiveness  by  September  30, 2006 of that  certain  Registration  Statement
originally  filed with the U.S.  Securities and Exchange  Commission on February
14,  2006,  which  includes the shares of common  stock  underlying  the Cornell
Capital Debentures.

      Furthermore,   Cornell  Capital  Partners  has  agreed  not  to  make  any
conversions under the Cornell Capital  Debentures until the earlier of September
30, 2006 or the expiration of the  Forbearance  Period,  which such  Forbearance
Period shall commence on the date of the execution of the Agreement and continue
for so long as the Company strictly complies with the terms of the Agreement and
there is no  occurrence  or  existence  of any event of  default  other than the
Default under the Cornell Capital Debenture  transaction  documents or any other
agreement that the Company has entered into with Cornell Capital  Partners.  The
250,000 shares of commons stock shall have  piggy-back  registration  rights and
Cornell Capital Partners shall also have the right to demand the registration of
the 250,000  shares of common stock by providing to the Company with thirty (30)
days prior written notice of such request.

      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  products have been low relative to
intended and necessary capacity of the manufacturing lines.

      The  initial  plates,  bowls,  and  sandwich  containers  that  were  sold
commercially  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  needed to be  operated  at
higher speeds and good part  throughput  rates than was  experienced  during the
early stages of production. Ultimately the Company discontinued production using
the pilot and first  generation  equipment to allow Detroit Tool and Engineering
Company  ("DTE") to finish the machinery  development  to achieve the commercial
levels of quality and throughput.



                                       8


      As of December  31, 2005,  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  into
the market.

      The success of future operations depends upon the ability of RPI and other
licensees to manufacture  and sell EarthShell  Packaging  Products in sufficient
quantities so as to be  commercially  feasible and then to  distribute  and sell
those products at competitive prices. While commercial  manufacturing operations
by RPI have  commenced  and RPI is  selling  EarthShell  plates and bowls in the
market place at prices that appear to be competitive,  full production  capacity
utilization  necessary  to reach  manufacturing  profitability  has not yet been
achieved,  and the sales have not occurred  over a sufficient  period of time to
assure  broad  market  acceptance.  As a result of the  foregoing  factors,  the
Company  expects to incur losses for at least the next 12 months and,  depending
on the success of the Company's  products and services in the  marketplace,  for
potentially an even longer period.

      We have a working  capital  deficit of $7.5  million as of March 31, 2006,
which  means that our  current  assets at were not  sufficient  to  satisfy  our
current liabilities on that date

      For the year ended December 31, 2005,  the Company had reported  operating
revenues  of $0.2  million  and an  aggregate  net  loss of  approximately  $6.2
million.  For the year  ended  December  31,  2004,  the  Company  had  reported
operating  revenues of $0.1 million and an aggregate  net loss of  approximately
$7.3  million.  For the three  months  ended  March 31,  2006,  the  Company had
reported  operating  revenues  of $0.025  million and an  aggregate  net loss of
approximately  $1.2 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 the current 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.

      We are the  subject  of a "Going  Concern"  Opinion  from our  Independent
Auditors

      The  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 $7.5 million as of March 31, 2006. These factors,  along with
others,  raise  substantial  doubt as to  whether  the  Company  will be able to
continue as a going concern for a period of twelve  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 months or less.

      Management  has  identified  the  following  material  weaknesses  in  the
Company's internal controls over financial reporting:

      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     There  are  weaknesses  in  the  Company's  information   technology
            controls which make 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.

      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  throughout  most  of  2005.  In  addition,   the  Company
            relocated  its  headquarters  and  accounting   systems  from  Santa
            Barbara,  CA to  Baltimore,  MD in  late  2005.  As a  result,  some
            transactions were not recorded in a timely manner and adjustments to
            the financial statements were recorded that were considered material
            to the  financial  position  at  December  31,  2005 and  results of
            operations for the year then ended.



                                       9


      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. In the 4th Quarter 2005, the
Company employed a new Controller,  CPA, with 15 years' experience in public and
private  accounting.  The new Controller is in the process of developing revised
accounting  systems and procedures that will  strengthen the Company's  controls
over  financial  reporting.  The  Company  has  hired an  additional  accounting
employee as of March 30, 2006.

      We need  additional  capital to finance our operating  deficit and to fund
capital requirements

      For the year ended December 31, 2005,  the Company had reported  operating
revenues  of $0.2  million  and an  aggregate  net  loss of  approximately  $6.2
million.  For the three months  ended March 31,  2006,  the Company had reported
operating  revenues of $0.025 million and an aggregate net loss of approximately
$1.2 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.

      Our Common Stock is deemed to be a "Penny  Stock,"  which may make it more
difficult for stockholders to sell their shares

      The  Company's  common  stock is no longer  traded on the NASDAQ Small Cap
Market.  SEC regulations  generally  define a "penny stock" to be any non-NASDAQ
equity security that has a market price of less than $5.00 per share, subject to
certain exceptions. Based upon the price of EarthShell common stock as currently
traded,  EarthShell  common stock is subject to Rule 15g-9 under the  Securities
and Exchange Act of 1934 which imposes additional sales practice requirements on
broker-dealers which sell securities to persons other than established customers
and  "accredited   investors."  For   transactions   covered  by  this  rule,  a
broker-dealer  must make a special  suitability  determination for the purchaser
and have  received a purchaser's  written  consent to the  transaction  prior to
sale.  Consequently,  this rule may have a  negative  effect on the  ability  of
stockholders to sell common shares of the Company in the secondary market.

      We are  dependent on our  licensees,  which could have a material  adverse
effect on our business

      The Company's  current business model is to license the  manufacturing and
distribution  of  EarthShell  Packaging  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.  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. 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  into the  marketplace,  which  could have an
adverse affect on our business.

      We have not yet fully evaluated all of the EarthShell  Packaging  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 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  products and we have not yet
evaluated  the  performance  of all of them.  If we fail to  develop  EarthShell
Packaging   products  that  perform   comparably  to  conventional   foodservice
disposables, this could cause consumers to prefer our competitors' products.



                                       10


      Established  manufacturers in the foodservice  disposables  industry could
improve  their  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  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
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  anticipated  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 customers  and/or  environmental
groups, which could have an adverse affect on our business

      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 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 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  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  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 products have an environmental  advantage over conventional
packaging.



                                       11


      Third parties may infringe the patents that we license,  new products that
we develop may not be covered by our  licensed  patents  and we could  suffer an
adverse determination in a patent infringement proceeding, which could allow our
competitors to duplicate our products  without having  incurred the research and
development  costs we have  incurred  and  therefore  allow them to produce  and
market those products more profitably

      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 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  to  produce  EarthShell   Packaging  products
profitably on a commercial  scale would adversely  affect our ability to compete
with conventional disposable foodservice packagers

      Production volumes of EarthShell  Packaging 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  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  products,  they may  encounter  unexpected  difficulties  that  cause
production  costs to  exceed  current  estimates.  The  failure  to  manufacture
EarthShell  Packaging  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 products are generally  available,  if any raw materials
become unavailable, it could delay the commercial introduction and hinder market
acceptance  of EarthShell  Packaging  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 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.

      If initial purchasers of the EarthShell Packaging products do not purchase
significant quantities, it could delay the introduction and market acceptance of
the 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.



                                       12


      We do not own the technology necessary to manufacture EarthShell Packaging

      EarthShell  Packaging 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 and is dependent upon a license
agreement with EKI (the "EKI 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 EKI  License
Agreement with respect to U.S. patents; however, it is possible that steps could
be taken to terminate its rights under the EKI 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  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 plates,  bowls and hinged-lid  containers and
all other current and prototype EarthShell Packaging 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  20,095,190  shares  of  common  stock  outstanding  as of  July  21,  2006,
11,686,330 shares are, or will be, freely tradable without  restriction,  unless
held by our  "affiliates".  The remaining 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 with Cornell Capital Partners

      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 March 31, 2006 at an assumed  conversion price of $1.7776 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 $2.0279 per share.  Dilution per share at prices
of $1.3332, $0.8888 and $0.4444 per share would be $1.5835, $1.1391 and $0.6947,
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.


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 Cornell Capital  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.




                                       13


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
9,687,034 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 of
                                                                 Maximum       Outstanding
                                              Percentage of     Number of      Shares Which
                                               Outstanding     Shares To Be       May be                       Percentage
                                 Shares          Shares          Acquired        Acquired                       of Shares
                              Beneficially    Beneficially     Pursuant to     Pursuant to     Shares to be   Beneficially
                              Owned Before    Owned Before     the Purchase    the Purchase    Sold in the     Owned After
    Selling Stockholder         Offering       Offering(1)      Agreement       Agreement        Offering      Offering(1)
---------------------------  --------------  ---------------  --------------  --------------  --------------  -------------
                                               Shares Acquired In Financing Transactions With EarthShell
---------------------------  ----------------------------------------------------------------------------------------------
                                                                                                    
Cornell Capital
   Partners, LP                1,037,000(2)             4.9%       6,700,000          33.34%    7,360,500(3)          1.24%
Highgate House Funds, Ltd.       364,500(4)            1.84%              --              --      364,500(4)             0%

                              Debt Restructuring And Settlement Transactions With EarthShell
---------------------------------------------------------------------------------------------------------------------------
Islandia, L.P.                      100,000                *              --              --         100,000             0%
Midsummer Investment,
   Ltd. (5)                          25,000                *              --              --          25,000             0%
Omicron Master Trust(6)              93,000                *              --              --          93,000             0%
SF Capital Partners Ltd.          1,000,000            5.04%              --              --       1,000,000             0%
Straus - GEPT L.P.                   36,250                *              --              --          26,250             0%
Straus Partners L.P. (8)             63,750                *              --              --          48,750              *
Vam Dam Machine Corp.                75,000                *              --              --          75,000             0%
Alcalde & Fay                        50,917                *              --              --          50,917             0%

                                                EarthShell Asia Transaction
---------------------------------------------------------------------------------------------------------------------------
Ying Wang                            83,333                *              --              --          83,333             0%
Monty Waltz                          38,333                *              --              --          33,333              *
Greg C. Hoffman                1,231,535(7)            6.21%              --              --          66,668              *
Steven L. Galvanoni Trust        746,799(8)            3.76%              --              --          83,333              *

                                                  Consultants And Others
---------------------------------------------------------------------------------------------------------------------------
Sloan Securities
   Corporation                        6,450                *              --              --           6,450             0%
Mr. Benton Wilcoxon              190,000(9)                *              --              --      190,000(9)             0%
Mr. Douglas Metz                 81,000(10)                *              --              --          80,000              *
                             --------------  ---------------  --------------  --------------  --------------  -------------
Total                             5,222,867                        6,700,000                       9,687,034
                             ==============                   ==============                  ==============



*     Less than one percent (1%).
(1)   Applicable percentage of ownership is based on 20,095,190 shares of common
      stock   outstanding  as  of  July  21,  2006,   together  with  securities
      exercisable or  convertible  into shares of common stock within sixty (60)
      days of July 21,  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 July 21,  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  910,500  shares  and  126,500  shares  underlying  convertible
      debentures.
(3)   Includes 6,700,000 shares that may be acquired by Cornell Capital Partners
      pursuant to  convertible  debentures  and 910,500  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  6,700,000  shares  underlying the full
      $4.5 million of convertible debentures.
(4)   Represents 364,500 shares of common stock underlying warrants.
(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 deemed 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)   Includes  66,668  shares of common stock to be registered in this offering
      and 664,867  shares of common stock  underlying  warrants.  Also  includes
      500,000  shares of common  stock that a third  party may  assert  disputed
      competing claims to some or all such stock.
(8)   Includes  636,466  shares of common stock  underlying  warrants and 83,333
      shares that will be registered as part of this offering.
(9)   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.
(10)  Consists of 80,000  shares of common stock  underlying  warrants and 1,000
      shares of free trading 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:


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:

      Cornell  Capital  Partners  Financings.  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
promissory  notes  (collectively,  the "CCP Notes") to Cornell Capital  Partners
with a total principal amount of $2.5 million. Upon consummation of the December
Debenture  Purchase  Agreement with Cornell Capital Partners on January 6, 2006,
described  below,  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.



                                       17


      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 which
was  adjusted to $3.00 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.  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 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.

      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 Cornell Capital Debentures. The Cornell Capital Debentures shall
            be convertible  into shares of the Company's  common stock,  and the
            Company  received  proceeds  from  the sale of the  Cornell  Capital
            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.

      The  Cornell  Capital  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 Cornell  Capital  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
Cornell Capital 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 Cornell  Capital  Debentures
may not  convert  the  Cornell  Capital  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 Cornell  Capital  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 Cornell
Capital  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.


                                       18



      On July 12, 2006, the Company entered into a Letter Agreement with Cornell
Capital  Partners,  pursuant to which  Cornell  Capital  Partners  has agreed to
forbear from  exercising  certain rights and remedies under the Cornell  Capital
Debentures and that certain Registration Rights Agreement, of even date with the
Cornell  Capital  Debentures  in  exchange  for the  issuance  by the Company to
Cornell Capital Partners of 250,000 shares of the Company's common stock.

      The Company has  acknowledged  in the  Agreement  that an event of default
under the Cornell  Capital  Debentures had occurred as of June 30, 2006 with the
Company  failing  to  timely  register  with the U.S.  Securities  and  Exchange
Commission  the common stock  underlying  the Cornell  Capital  Debentures.  The
Company  also   acknowledged  that  Cornell  Capital  Partners  is  entitled  to
liquidated  damages  equal to one percent  (1%) of the  liquidated  value of the
Cornell  Capital  Partners  for each thirty (30) day period  after May 31, 2006.
Pursuant to the  Agreement,  Cornell  Capital  Partners  has agreed to waive the
default, including all liquidated damages that may have accrued through the date
of the  Agreement  and during the  Forbearance  Period (as  defined  below),  in
exchange for the 250,000  shares of common stock and the Company  obtaining  the
effectiveness  by  September  30, 2006 of that  certain  Registration  Statement
originally  filed with the U.S.  Securities and Exchange  Commission on February
14,  2006,  which  includes the shares of common  stock  underlying  the Cornell
Capital Debentures.

      Furthermore,   Cornell  Capital  Partners  has  agreed  not  to  make  any
conversions under the Cornell Capital  Debentures until the earlier of September
30, 2006 or the expiration of the  Forbearance  Period,  which such  Forbearance
Period shall commence on the date of the execution of the Agreement and continue
for so long as the Company strictly complies with the terms of the Agreement and
there is no  occurrence  or  existence  of any event of  default  other than the
Default under the transaction  documents or any other agreement that the Company
has entered into with Cornell  Capital  Partners.  The 250,000 shares of commons
stock shall have piggy-back  registration  rights and Cornell  Capital  Partners
shall also have the right to demand the  registration  of the 250,000  shares of
common stock by  providing  to the Company  with thirty (30) days prior  written
notice of such request.

      o     May  Warrant.  On May 26,  2005,  the Company  issued a common stock
            purchase  warrant to Cornell  Capital  Partners to purchase  260,500
            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.  In the event that the Company  issues  common
            stock or other  security  convertible  into common  stock at a price
            less than $4.00 per share,  the $4.00  exercise  price is subject to
            adjustment  downward to a price not less than $3.00 per share in the
            event the Company issues or sells any shares of its common stock for
            a  consideration  per  share  less  than the  exercise  price of the
            December Warrant except for certain exclusions.

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

      o     The outstanding shares will be issued upon conversion of the Cornell
            Capital  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.



                                       19


      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 Highgate
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 claims for damages  pursuant to the amended and
restated  debenture purchase agreement in which EarthShell agreed to timely file
a  registration  statement to register the 150,000  shares issued as part of the
agreement. These additional 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.

      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  contingent  settlement
obligation  may 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.  (See  "Management  Discussion  and  Analysis,
Liquidity  and  Capital  Resources,  SF  Capital")  SF Capital  has the right to
convert the unpaid  portion of the $2.375  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 year period  commencing
September  30,  2004.  On January  11,  2006,  SF Capital  Partners  delivered a
conversion  notice to the Company on January 11, 2006  requesting  conversion of
$558,063 of the Contingent Settlement into shares of the Company's common stock.
Following the conversion, the remaining balance of the Contingent Settlement was
approximately  $1.8  million.  Pursuant to the Amended  and  Restated  debenture
Purchase Agreement, the company had the obligation to secure the registration of
the shares of common stock  underlying the conversion  feature.  The Company has
not yet secured the  registration of these shares and is subject to a liquidated
damages obligation of 1% per month of the outstanding  portion of the contingent
settlement amount. As of June 30, 2006, the accumulated liquidated damages total
approximately  $450,000.  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  subject to
conversion  price  adjustments  pursuant to the price  protection  clause of the
amended and restated  debenture  purchase  agreement,  to pay liquidated damages
stemming from the Company's non-performance under the registration rights clause
of the  settlement  agreement and in settlement of any other claims.  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.



                                       20


      On January 11, 2006,  the Company  issued  186,021 shares of the Company's
common stock to SF Capital  Partners  pursuant to a conversion  right related to
the Contingent Settlement of $2.375 million reached under the September 30, 2004
Amended and Restated  Debenture Purchase  Agreement.  Pursuant to the Contingent
Settlement,  EarthShell must pay $2.375 million to SF Capital  Partners from 33%
of any equity funding received by the Company  (excluding the first $2.7 million
funded  by MBS) or 50% of the  royalties  received  by  EarthShell  in excess of
$250,000 per month (as  determined  on a  cumulative  basis  commencing  July 1,
2004).  The Company  has the right to convert  the unpaid  portion of the $2.375
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 year period commencing  September 30, 2004. SF Capital Partners
delivered a  conversion  notice to the  Company on January  11, 2006  requesting
conversion of $558,063 of the Contingent Settlement into shares of the Company's
common stock. Following the conversion,  the remaining balance of the Contingent
Settlement was approximately $1.8 million.  The Company recorded that difference
between the conversion  value and the fair value of the common stock at the time
of the conversion as a settlement gain in the amount of $213,924.

      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

      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.



                                       21


      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 Cornell  Capital  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.




                                       22



                                 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 Cornell Capital  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.  This  transaction is more  completely
described  under  "Shares  To  Be  Acquired  In  Financing   Transactions   With
EarthShell" in the "Selling Stockholder" section in this Prospectus. We received
$800,000 from the sale of common stock and $100,000 from the sale of warrants to
EarthShell  Asia.  We will also receive  proceeds  upon the exercise of warrants
held by our several selling stockholders in this offering.



                                       23



                                    DILUTION

      The net  tangible  book  value  of  EarthShell  as of March  31,  2006 was
$(10,933,711)  or $(0.5653) 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 Cornell  Capital  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 $1.7776 per share (using an assumed
market price of $2.02 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 Cornell  Capital
Debentures  pursuant to the Purchase Agreement at an assumed conversion price of
$1.7776  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 March 31, 2006 would have
been  ($6,518,711)  or ($0.2503) per share.  Such an offering would represent an
immediate  increase  in net  tangible  book value to  existing  stockholders  of
$0.3150 per share and an immediate  dilution to new  stockholders of $2.0279 per
share. The following table illustrates the per share dilution:

Assumed conversion price per share                               $       1.7776
Net tangible book value per share before this offering          ($       0.5653)
Increase attributable to new investors                           $       0.3150
Net tangible book value per share after this offering           ($       0.2503)
                                                                 --------------
Dilution per share to new stockholders                           $       2.0279
                                                                 ==============

      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:


                              Number of Shares to be   Dilution per Share to New
  Assumed Conversion Price            Issued                   Investors
---------------------------   ----------------------   -----------------------
           $1.7776                6,700,000(1)                  $2.0279
           $1.3332                6,700,000(1)                  $1.5835
           $0.8888                6,700,000(1)                  $1.1391
           $0.4444                6,700,000(1)                  $0.6947

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



                                       24



                                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 Cornell  Capital  Debentures.  The Cornell
Capital  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  Cornell   Capital   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.

      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 to as low as $3 per share in the event
the Company  issues or sells any shares of its common stock for a  consideration
per share less than the exercise price for the December  Warrant and expires two
(2) years  from the date it was  issued.  Furthermore,  in  connection  with the
Company's sale of Cornell Capital  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.

      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  Cornell  Capital
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.


                                       25



      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.



                                       26



                      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
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 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,  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 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 $0.5 million in technology fees in connection with granting a license
to a strategic  partner in the second quarter of 2004, the Company was no longer
a development stage enterprise.


Critical Accounting Assumptions

      The  preparation  of  financial  statements  and  related  disclosures  in
conformity with accounting  principles  generally  accepted in the United States
requires management to make judgments, assumptions and estimates that affect the
amounts  reported in the Company's  financial  statements  and the  accompanying
notes. The amounts of assets and liabilities  reported in the Company's  balance
sheet and the amounts of revenues and expenses  reported for each fiscal  period
are affected by estimates  and  assumptions  which are used for, but not limited
to,  the  accounting  for  asset  impairments  and  transactions  involving  the
Company's equity  securities.  Actual results could differ from these estimates.
The  following  critical  accounting  policies  are  significantly  affected  by
judgments, assumptions and estimates used in the preparation of the consolidated
financial statements.

      Going Concern  Basis.  The  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  approximately  $7.5 million at March 31,
2006. These factors,  along with others,  raise  substantial doubt as to whether
the Company will be able to continue as a going  concern for the next 12 months.
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. Management plans to address this need by raising
cash  through  short-term  borrowings  and/or  the  issuance  of debt or  equity
securities. 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.



                                       27


      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. 101,  "Revenue  Recognition  in  Financial
Statements," (SAB 101), as amended by 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.


Results of Operations


      Three  Months  Ended March 31, 2006  Compared  With The Three Months Ended
March 31, 2005.

      The  Company's  net  loss  increased  by  approximately  $0.1  million  to
approximately  $1.2 million from approximately $1.1 million for the three months
ended  March  31,  2006  compared  to the three  months  ended  March 31,  2005,
respectively.

      Revenues. The Company recorded revenues of approximately $0.03 million for
the three  months ended March 31, 2006 as compared to $0.08 for the three months
ended March 31, 2005.  These revenues  reflect  realization  of technology  fees
receivable  under  the  sublicense  agreements.  The  decrease  is  due  to  the
termination  of the MBS  Sublicense  Agreement in June,  2005 and the consummate
elimination of the prepaid technology fee being amortized.

      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 $0.07 million
to $0.03  million for the three months  ended March 31, 2006 from  approximately
$0.1 million for the three months ended March 31, 2005.

      The  related  party  license  fee  agreement  was  discontinued  in  2005.
Therefore, the related party research and development expenses decreased to zero
for 2006.

      Other research and development  expenses are comprised of fees paid to the
USDA under a Cooperative  Research and Development  Agreement,  personnel costs,
travel and direct overhead for development and demonstration  production.  Other
research and development  expenses  decreased $0.07 million to $0.03 million for
the three  months  ended March 31, 2006 from $0.1  million for the three  months
ended March 31, 2005.  The reduction is due to the Company  focusing its efforts
on the licensing  business  model whereby  licensees and future  licensees  will
install  and  run  the  equipment  to  produce  EarthShell  Packaging  in  their
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   by   approximately   $0.09   million  to
approximately  $0.94  million  from  approximately  $1.03  million for the three
months ended March 31, 2006,  compared to the three months ended March 31, 2005,
respectively.  The  largest  reductions  were  in  personnel  costs,  legal  and
professional  fees as the Company  works to control  expenses  given the limited
cash availability.

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

      o     Related party  interest  expense  increased by  approximately  $0.03
            million  to $0.03 for the three  months  ended  March 31,  2006 from
            approximately  $0.001  million for the three  months ended March 31,
            2005.  The related party  interest  expense is comprised of interest
            accrued on the $1.0 million note payable to E. Khashoggi Industries,
            LLC.

      o     Other interest expense  increased by approximately  $0.48 million to
            approximately $0.5 million for the three months ended March 31, 2006
            from  approximately  $0.02  million for the three months ended March
            31,  2005.Other  interest  expense in the first three months of 2006
            was  primarily  composed of  amortization  of the debt  discount and
            interest accrued on Cornell Capital Debentures.

      Other Income. Other income increased by approximately $0.3 million to $0.3
million for the three  months  ended March 31, 2006 from $0.008  million for the
three months ended March 31, 2005. This other income was the result of a gain on
the sale of certain minor pieces of equipment which had previously been scrapped
and consigned to an equipment  dealer and  recognition of gains on settlement of
debt.



                                       28


      Year Ended  December 31, 2005  Compared  with the Year Ended  December 31,
2004

      The  Company's net loss  decreased  $1.1 million to $6.2 million from $7.3
million for the year ended December 31, 2005 compared to the year ended December
31, 2004, respectively.

      Revenues. The Company recorded revenues of $0.2 million for the year ended
December 31, 2005.  These revenues  reflect  amortization of the technology fees
receivable under the sublicense agreements.

      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 decreased $1.0 million
to $0.2 million from $1.2 million for the year ended  December 31, 2005 compared
to the year ended December 31, 2004, respectively.

      o     Related  party  license fee and  research and  development  expenses
            decreased  $0.8  million to $0 from $.8  million  for the year ended
            December  31, 2005  compared to the year ended  December  31,  2004,
            respectively.  Prior to 2005, related party license fee and research
            and  development  expenses  were  comprised a $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,  a
            principal  stockholder  of the Company,  or Biotec,  a  wholly-owned
            subsidiary of EKI. The minimum  monthly  licensing fee to Biotec was
            terminated in 2004.

      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 $0.2 million to
            $0.2 million from $0.4 million for the year ended  December 31, 2005
            compared to the year ended  December  31,  2004,  respectively.  The
            reduction  is  due  to  the  Company  focusing  its  efforts  on the
            licensing business model whereby licensees and future licensees will
            install and run the  equipment  to produce  EarthShell  Packaging in
            their 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 increased $1.7 million to $5.5 million from $3.8 million
for the year ended  December  31, 2005  compared to the year ended  December 31,
2004,  respectively.  This was due to increases  in legal fees of $0.2  million,
investor  relations  fees of $0.6  million,  financing  costs  of $0.2  million,
property taxes of $0.5 million  (property  taxes had a negative  balance in 2004
due to a settlement of back taxes of $0.5 million), and bad debt expense of $0.2
million.

      Depreciation  and  Amortization  Expense.  Depreciation  and  amortization
expense  decreased  $0.039  million to $0.003 million from $0.04 million for the
year ended  December  31, 2005  compared to the year ended  December  31,  2004,
respectively.  The  decrease  in  depreciation  expense is  attributable  to the
continued write-off of discontinued manufacturing and development assets.

      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 years ended  December 31, 2005 and
            2004, respectively. Related party interest expense includes interest
            accrued on  outstanding  loans made to the  Company by EKI under the
            Loan Agreement (see "Business - Relationship  with EKI"),  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 2006
            Debentures  (see  "Business -  Relationship  with EKI").  During the
            third  quarter  of  2004,  agreements  were  negotiated  with EKI to
            convert  the EKI  Simple  Interest  Loans,  and  accrued  but unpaid
            interest,  into common stock of the Company and to  restructure  the
            unpaid licensing fees under the Biotec License  Agreement (see "Item
            1 - Business Relationship with EKI").

      o     Other interest  expense  decreased $0.1 million to $0.6 million from
            $0.7 million for the year ended  December  31, 2005  compared to the
            year ended December 31, 2004,  respectively.  Other interest expense
            for 2005 is  primarily  comprised  of  accretion of the discount and
            interest  accrued on the CCP Notes.  Other interest expense for 2004
            was  primarily  comprised  of  accretion  of  discount  on the  2006
            Debentures.



                                       29


      Gain on Sale of Property and  Equipment.  Gain on the sale of property and
equipment decreased $0.18 million to $.02 million from $0.2 million for the year
ended  December  31,  2005  compared  to  the  year  ended  December  31,  2004,
respectively.  The gains in both 2005 and 2004 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.

      Premium due to Debenture Default. During the year ended December 31, 2004,
the Company  accrued  $1.7  million in premium  due to a default  under the 2006
Debentures. See the discussion below.

      (Gain) Loss on Extinguishment of Debentures.  There was no gain or loss on
extinguishment  of debentures for the year ended December 31, 2005 compared to a
gain on extinguishment of debentures of $0.1 million for the year ended December
31, 2004.  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 Debentures.


      Year Ended  December 31, 2004  Compared  with 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 and  fourth  quarters  of 2004 over the ten
years 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 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.

      o     Related party license fee and research and development  expenses are
            comprised of the $.1 million minimum  monthly  licensing fee for the
            use of the EarthShell technology and for technical services, both of
            which were payable to EKI, a stockholder of the Company,  or Biotec,
            a  wholly-owned  subsidiary  of EKI.  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 Biotec to eliminate the $0.1 million per
            month minimum licensing fee.

      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 quarter of 2003, the start-up in
            mid-May of a new  manufacturing  line for plates and bowls built and
            financed  by Detroit  Tool and  Engineering  Company  (DTE) at their
            Lebanon,   Missouri  facility,   expenses  incurred  to  vacate  the
            Company's  demonstration  manufacturing  facility  in  Goleta 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 quarter, the write down of the Goettingen
            manufacturing  equipment  to $1 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 in their own facilities.



                                       30


      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 14 employees at December 31, 2003
to 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  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  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  the  Simple
            Interest  Loan  Agreement   (see  "Related   Party   Transactions"),
            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 2006 Debentures  (see "Business - Relationship  with EKI").
            During the third quarter of 2004,  agreements  were  negotiated with
            EKI to convert the EKI Simple Interest Loans, and accrued but unpaid
            interest,  into common stock of the Company and to  restructure  the
            unpaid licensing fees under the Biotec License  Agreement (see "Item
            1 Business Relationship with EKI").

      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 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 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.

      Premium due to Debenture  Default.  At September 30, 2004, the Company was
in  non-compliance  with certain  covenants of the 2006  Debentures.  Two of the
debenture  holders,  including the 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 debenture,  along with any accrued
and unpaid  interest.  The debenture  contains a provision for repurchase of the
debenture 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  debenture of $1.7
million.

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



                                       31


      (Gain)  Loss  on  Extinguishment  of  Debentures.  There  was  a  gain  on
extinguishment of debentures of $.1 million for the year ended December 31, 2004
compared to a loss on  extinguishment of debentures of $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  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 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. 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.


Liquidity and Capital Resources

      Cash Flow. The Company's principal uses of cash for the three months ended
March 31,  2006 were to fund  operations,  repay  notes and  payment of accounts
payable and accrued  expenses.  Net cash used in operations was $1.6 million and
$0.8 million for the three  months ended March 31, 2006 and 2005,  respectively.
The use for 2006 was primarily  from the loss  incurred plus an additional  $0.5
million  decrease in accounts payable and accrued  expenses.  In the first three
months  of 2005,  the use of cash was  comprised  of the net loss  offset  by an
increase in deferred  revenue of $0.2  million  Net cash  provided by  investing
activities was $0.02 million and $0.007 million for the three months ended March
31, 2006 and 2005,  respectively.  Net cash provided by financing activities was
$1.8  million  and $0.9  million for the three  months  ended March 31, 2006 and
2005,  respectively.  For 2006,  the cash provided by financing  activities  was
comprised of $1.6 million from the issuance of notes (net of issue costs of $0.3
million)  and $0.2  million  from the  proceeds  of a note  payable to a related
party.  As of March 31, 2006, the Company had cash and related cash  equivalents
totaling $0.6 million. The Company is actively seeking additional financing from
third parties.  The Company  anticipates,  without raising additional funds from
third parties,  it has resources  sufficient to sustain  operations  through the
third quarter of 2006.

      The Company's  principal uses of cash for the year ended December 31, 2005
were to fund  operations,  repay  notes,  and pay  accounts  payable and accrued
expenses.  Net cash used in operations was $3.4 million and $2.7 million for the
years ended December 31, 2005 and 2004, respectively. The uses for 2005 and 2004
were mainly from losses  incurred  offset by $2.1  million  increase in accounts
payable and  accrued  expenses in 2005,  changes in other  operating  assets and
liabilities  and premium due to debenture  default in 2004. Net cash provided by
investing  activities  was $0.02  million  and $0.2  million for the years ended
December  31,  2005 and  2004,  respectively.  Net cash  provided  by  financing
activities  was $3.4 million and $0.9  million for the years ended  December 31,
2005 and 2004, respectively. For 2005, the cash provided by financing activities
was  comprised of $0.8 million from the issuance of common  stock,  $2.5 million
from the  issuance of notes (net of issue costs of $0.4  million),  $0.9 million
from the proceeds of notes payable to a related party (net of principal payments
on settlements  of $0.3 million).  As of December 31, 2005, the Company had cash
and related cash equivalents totaling $0.3 million.

      Capital  Requirements.  The Company only made minor  capital  expenditures
during the three months  ended March 31, 2006 and years ended  December 31, 2005
and 2004 and does not anticipate significant capital expenditures in 2006.

      Contractual  Obligations.  The following  table  summarizes  the Company's
known  obligations to make future payments  pursuant to certain  contracts as of
March 31, 2006, 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      1-3
Contractual Obligations                          Total      1 year      Years
--------------------------------------------  ----------  ----------  ----------
Note payable to related party (including
  interest)                                   $    1,225  $       75  $    1,150
Convertible debenture                              4,500          --       4,500
Other long-term liability                            323         234          89
                                              ----------  ----------  ----------
Totals                                        $    6,048  $      309  $    5,739
                                              ==========  ==========  ==========


                                       32



Sources of Capital - Financing and Restructuring Transactions

      To date, the Company's  operations have been financed  through a series of
debt and  equity  issuances  and to a lesser  extent  through  the  receipt of a
limited  amount of technology  and licensing  fees.  Since January 1, 2003,  the
Company  has  received:  (i)  an  aggregate  of  $2.9  million  through  private
placements of its capital stock and warrants; (ii) an aggregate of $16.9 million
through  the sale of  debentures  other  debt  securities;  and $0.3  million in
licensing and technology  fees. The discussion below summarizes these financings
and arrangements and the terms of various restructuring transactions the Company
has undertaken to continue to finance its operations.

      The 2006  Debentures.  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 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  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 a December 2001 shelf  registration  statement  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.

      2006 Debenture Settlements.  As of September 30, 2004, the Company entered
into  agreements  with each of 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 $1.0
million in 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 (the  "Contingent  Settlement")  to SF Capital  Partners from 33% of any
equity funding received by the Company  (excluding the first $2.7 million funded
by MBS) or 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 year period
commencing  September 30, 2004. The 512,500 shares of common stock issued to the
Holders  on  October  6,  2004  have been  included  in a Form S-1  registration
statement  filed with the  Securities  and Exchange  Commission  on February 14,
2006, which has not yet become  effective.  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 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 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.



                                       33


      On January 11, 2006,  the Company  issued  186,021 shares of the Company's
common stock to SF Capital  Partners  pursuant to a conversion  right related to
the Contingent Settlement of $2.375 million reached under the September 30, 2004
Amended and Restated  Debenture Purchase  Agreement.  Pursuant to the Contingent
Settlement,  EarthShell must pay $2.375 million to SF Capital  Partners from 33%
of any equity funding received by the Company  (excluding the first $2.7 million
funded  by MBS) or 50% of the  royalties  received  by  EarthShell  in excess of
$250,000 per month (as  determined  on a  cumulative  basis  commencing  July 1,
2004).  The Company  has the right to convert  the unpaid  portion of the $2.375
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 year period commencing  September 30, 2004. SF Capital Partners
delivered a  conversion  notice to the  Company on January  11, 2006  requesting
conversion of $558,063 of the Contingent Settlement into shares of the Company's
common stock. Following the conversion,  the remaining balance of the Contingent
Settlement was approximately $1.8 million.  The Company recorded that difference
between the conversion  value and the fair value of the common stock at the time
of the conversion as a settlement gain in the amount of $213,924.

      Agreements  with MBS. On May 13, 2004, the Company entered into a ten 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 $0.5 million 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 $5.0 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 $0.5 million
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
$5.0 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.  During  2005,  the  unamortized  balance of MBS'
deferred technology fee of $0.3 million was applied to the stock receivable. 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 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.

      RPI  Agreements.  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  received  the full $12.0  million
funding  commitment  from  Thompson  Street  in  order to  begin  production  of
EarthShell  Packaging  products.  The RPI Sublicense  requires RPI to pay to the
Company a royalty  fee equal to 20% of RPI's  net  sales,  not to exceed  50% of
RPI's gross margin



                                       34


      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 8.0 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 16
manufacturing modules for producing the Company's product, which equipment is to
be designed to produce an aggregate of approximately $16.0 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 $1.0 million,  (iv) RPI's receipt of
at least $12.0 million of capital to purchase the machines  described above, and
(v) the 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 8.0
million shares of Series C Preferred, as described above. The Series C Preferred
will be  convertible  on a share for share basis into 8.0 million  shares of the
Company's common stock which will be subject to registration rights.

      EA  License.  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  the  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.  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  (at $3 per share or a total of
$800,000)  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  (for  $100,000).  .  Realization  of the $1.7
million  in  technology  fees from  EarthShell  Asia  dependent  on the  Company
successfully demonstrating the commercial viability of its technology in each of
four new application  families.  For each of the four applications  successfully
demonstrated,  EarthShell Asia will pay to EarthShell a technology  transfer fee
of $425,000 to activate the license.

      The Company received $500,000 from EA in August 2005 as an initial partial
payment and reserved  166,667 shares of its common stock in connection with this
payment.  The Company  received an additional  $300,000 in December 2005 and the
payment,  of  approximately  $100,000 on February 10, 2006. The final payment of
$100,000  was  offset  by  $39,000  in legal  fees  that the  Company  agreed to
reimburse  to  EarthShell  Asia.  .  Upon  receipt  of the  final  payment,  the
transaction  became  effective and the Company  issued a total of 266,667 shares
and the warrants to purchase the 1,033,333 shares.

      Financing  Transactions and  Arrangements  with EKI. During 2002 and 2003,
EKI, an affiliated entity, made a series of Simple Interest Loans to the Company
totaling  approximately $5.8 million. In addition, EKI purchased $1.0 million of
the  Company's  2006  Debentures.  On September  30,  2004,  EKI entered into an
agreement with EarthShell to sell back to the Company the 2006 Debentures it had
purchased for $1.0 million in cash, the cash price  originally  paid by EKI. The
Company retired the 2006 Debentures shortly thereafter.

      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 2005, an additional  44,387 shares were issued to EKI pursuant to a
ninety 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 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.  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 2005 EKI Loan with EKI
pursuant to which the Company  issued to EKI a promissory  note in the principal
amount of $1.0 million.  As of December 31, 2005, EKI had advanced $0.85 million
with the  balance  being  funded by the second  week of January  2006.  Interest
accrues on the  principal  balance of the 2005 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
anniversary of the date of the 2005 EKI Loan;  (ii) five days following the date
the Company has received  $3.0 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  2005  EKI  Loan and not  taking  into
account the proceeds  advanced  under the 2005 EKI Loan; or (iii) the occurrence
of an Event of Default (as defined in the 2005 EKI Loan).

      On July 28,  2006,  the  Company  entered  into a Loan and Mutual  Release
Agreement (the  "Agreement")  with E.  Khashoggi  Industries,  LLC ("EKI"),  the
Company's largest stockholder.  Pursuant to the Agreement, EKI advanced $350,000
directly to the Company  and an  additional  $150,000 to a law firm on behalf of
the Company to cover legal fees related to patent  renewals.  The Agreement also
contains  mutual  releases  of any and all claims,  known or unknown,  which the
respective  parties may have through the date of the  Agreement  under  existing
license,  debt  conversion  and service  agreements.  The Company  executed  and
delivered  two  Promissory  Notes to EKI on July 28, 2006;  one in the amount of
$350,000  and the  other in the  amount of  $150,000.  Interest  accrues  on the
principal  balance of the $350,000  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.  The  $150,000  note is  non-interest  bearing.  All accrued but unpaid
interest  and  outstanding  principal  under the notes is due and payable on the
earliest to occur of the  following:  (i) the second  anniversary of the date of
the note;  (ii) five days  following  the date the  Company  has  received  $3.0
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),  occurring
subsequent to the date of the notes.

                                       35


      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 payable in an
amount equal to $837,145  (previously  owed the Biotec Group,  but which payable
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 payable.

      Cornell  Capital  Partners  Financings.  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
promissory  notes  (collectively,  the "CCP Notes") to Cornell Capital  Partners
with a total principal amount of $2.5 million. Upon consummation of the December
Debenture  Purchase  Agreement with Cornell Capital Partners on January 6, 2006,
described  below,  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  warrants to
Cornell  Capital  Partners  and  Highgate  House Funds to  purchase  260,500 and
364,500  shares of common stock of the Company,  respectively.  This May Warrant
expires on May 26, 2006,  has an exercise  price which was adjusted to $3.00 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.  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 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.

      Cornell Capital Debentures.  On December 30, 2005, EarthShell entered into
a Securities  Purchase  Agreement  with Cornell  Capital  Partners (the "Cornell
Capital Debenture Purchase  Agreement") pursuant to which the Company issued and
sold to Cornell  Capital  Partners  $4.5 million in principal  amount of secured
convertible debentures (the "Cornell Capital Debentures") on the terms described
below.  This agreement was  consummated on January 6, 2006. The Cornell  Capital
Debentures  are  convertible  into shares of the  Company's  common stock on the
terms  discussed  below The  Company  received  the  aggregate  proceeds of $4.5
million from the sale of the Cornell  Capital  Debentures on January 6, 2006, of
which approximately $2.6 million was used to payoff the CCP Notes.

      The  Cornell  Capital  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 Cornell
Capital  Debentures are secured by  substantially  all of the Company's  assets,
have a three  year term and  accrue  interest  at 12% per  annum.  The  December
Debenture  Purchase Agreement required the Company to register the shares of the
Company's common stock into which the Cornell Capital Debentures are convertible
under the  Securities  Act of 1933.  On February 14, 2006,  the Company  filed a
registration  statement on Form S-1 with the Securities and Exchange  Commission
("SEC")  in order to  register  6,700,000  shares  of common  stock  that may be
issuable to the  holders of the  Cornell  Capital  Debentures  upon  conversion.
Beginning 60 days after the SEC declares the 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 Cornell Capital 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) 88% of the  average of the two
lowest volume weighted average prices of the common stock during the ten trading
days immediately preceding the conversion date, as quoted by Bloomberg, LP.

      The holder of the Cornell  Capital  Debentures may not convert the Cornell
Capital 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  Cornell  Capital   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 65
days prior notice to the Company.



                                       36


      The Company may redeem, with three business days advance written notice to
Cornell Capital Partners, a portion or all amounts outstanding under the Cornell
Capital  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  of the  principal  amount  being  redeemed,  and  accrued
interest,  to be delivered to the Cornell Capital Partners on the third business
day after the redemption notice, provided, however, this redemption premium does
not  apply  until the  outstanding  principal  balance  of the  Cornell  Capital
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.

      On July 12, 2006, the Company entered into a Letter Agreement with Cornell
Capital  Partners,  pursuant to which  Cornell  Capital  Partners  has agreed to
forbear from  exercising  certain rights and remedies under the Cornell  Capital
Debentures and that certain Registration Rights Agreement, of even date with the
Cornell  Capital  Debentures  in  exchange  for the  issuance  by the Company to
Cornell Capital Partners of 250,000 shares of the Company's common stock.

      The Company has  acknowledged  in the  Agreement  that an event of default
under the Cornell  Capital  Debentures had occurred as of June 30, 2006 with the
Company  failing  to  timely  register  with the U.S.  Securities  and  Exchange
Commission  the common stock  underlying  the Cornell  Capital  Debentures.  The
Company  also   acknowledged  that  Cornell  Capital  Partners  is  entitled  to
liquidated  damages  equal to one percent  (1%) of the  liquidated  value of the
Cornell  Capital  Partners  for each thirty (30) day period  after May 31, 2006.
Pursuant to the  Agreement,  Cornell  Capital  Partners  has agreed to waive the
default, including all liquidated damages that may have accrued through the date
of the  Agreement  and during the  Forbearance  Period (as  defined  below),  in
exchange for the 250,000  shares of common stock and the Company  obtaining  the
effectiveness  by  September  30, 2006 of that  certain  Registration  Statement
originally  filed with the U.S.  Securities and Exchange  Commission on February
14,  2006,  which  includes the shares of common  stock  underlying  the Cornell
Capital Debentures.

      Furthermore,   Cornell  Capital  Partners  has  agreed  not  to  make  any
conversions under the Cornell Capital  Debentures until the earlier of September
30, 2006 or the expiration of the  Forbearance  Period,  which such  Forbearance
Period shall commence on the date of the execution of the Agreement and continue
for so long as the Company strictly complies with the terms of the Agreement and
there is no  occurrence  or  existence  of any event of  default  other than the
Default under the Cornell Capital Debenture  transaction  documents or any other
agreement that the Company has entered into with Cornell Capital  Partners.  The
250,000 shares of commons stock shall have  piggy-back  registration  rights and
Cornell Capital Partners shall also have the right to demand the registration of
the 250,000  shares of common stock by providing to the Company with thirty (30)
days prior written notice of such request.

      In connection with the December Debenture Purchase Agreement,  on December
30, 2005, the Company issued to Cornell Capital Partners the warrant to purchase
up to 350,000  shares of common stock (the  "December  Warrant").  This December
Warrant  has an exercise  price of $4.00 per share,  which may be adjusted to as
low as $3 per share in the event the  Company  issues or sells any shares of its
common stock for a consideration  per share less than the exercise price for the
December   Warrants  and  expires  two  years  from  the  date  it  was  issued.
Furthermore,   in  connection   with  the  Company's  sale  of  Cornell  Capital
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
years from the date it was issued.

      The Company has valued the convertible note payable,  related warrants and
the beneficial  conversion  option to convert the principal balance into shares,
using the "Relative Fair Value" approach.  Accordingly, the Company recognized a
discount of $2.1 million on the $4.5 million  principal value of the convertible
note payable and is  amortizing  the debt discount over the 36 month life of the
note.

      Thompson Street Capital SPA. On June 21, 2006, EarthShell Corporation (the
"Company") entered into a Securities Purchase Agreement (the "SPA") by and among
the Company and certain  investors named therein (the  "Investors")  pursuant to
which the Company sold an aggregate  of 128,205  shares of Series D  convertible
preferred  stock (the "Series D Preferred  Stock") for a total purchase price of
$500,000.  The Series D Preferred  Stock,  which was sold to the  Investors in a
private offering, pays a cumulative 20% annual dividend,  which shall be paid on
conversion  or  liquidation  of the  Company.  The Series D  Preferred  Stock is
callable in certain  circumstances by the Company. In the event of any voluntary
or  involuntary  liquidation,  dissolution  or  winding up of the  Company,  the
holders of the Series D Preferred  Stock will be entitled to receive,  prior and
in preference to any  distribution of the assets or surplus funds of the Company
to the holders of any shares of common stock by reason of the ownership thereof,
an amount  equal to the  Liquidation  Value of $3.90  per share and any  accrued
dividends.  Each share of Series D Preferred Stock is convertible into one share
of the Company's common stock, par value $0.01 per share, subject to adjustment.
In  order  to  (i)  effect  an  amendment  of  the  Company's   Certificate   of
Incorporation  or By-Laws  (except to increase  the number of  directors),  (ii)
issue,  or permit any  Subsidiaries to issue,  any additional  shares of capital
stock or other equity  interests at less than Fair Market Value, or (iii) change
the Company's business or business model, the affirmative vote of the holders of
at least  seventy-five  percent (75%) of the then outstanding shares of Series D
Preferred Stock must first be obtained.



                                       37


      In connection with the issuance and sale of the Series D Preferred  Stock,
the Company granted the Investors  immediately  exercisable warrants to purchase
an  aggregate  of 555,555  shares of the  Company's  common stock at an exercise
price of $3.90 per share, subject to adjustment (the "Warrants").

     The  Investors  also have been  granted  certain  registration  rights with
respect to the shares of common stock  underlying  the Series D Preferred  Stock
and the Warrants as set forth in Section 3 of the SPA.

      In addition to (a) the $0.9 million received pursuant to the EA agreements
(b) the $1.0 million received pursuant to the 2005 EKI Loan (c) the $1.7 million
in net proceeds received from the $4.5 million note to Cornell Capital Partners'
Cornell Capital  Debentures,  and (d) the $0.5 million the Company received from
the sale of convertible  preferred stock in June 2006, and (e) the $0.35 million
received  pursuant to the 2006 EKI Loan,  the  Company  believes it will have to
raise  additional  funds to meet its current  obligations and to cover operating
expenses through the next 12 months.  The Company expects to receive  additional
technology  fees in  connection  with the  granting of  additional  new licenses
during 2006. If the Company is not successful in raising  additional  capital it
may not be able to continue as a going concern. 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.

      Off-Balance Sheet Arrangements.  The Company does not have any off-balance
sheet  arrangements  as of  March  31,  2006,  and  has  not  entered  into  any
transactions involving unconsolidated, limited purpose entities.



                                       38



        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.

      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.



                                       39


      The Company ceased to be an accelerated  filer for the year ended December
31, 2005, due to our market  capitalization being less than $75 million dollars,
the Company has not submitted a report on the Sarbanes Oxley 404 compliance work
for the year ended December 31, 2005.


                           MATERIAL WEAKNESSES IDENTIFIED

      The Company's  assessment of its internal control over financial reporting
identified  the following  material  weaknesses for the years ended December 31,
2004 and 2005:

      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.


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,  a CPA,  with 15 years'  experience  in public  and
            private  accounting.  The  new  Controller  is  in  the  process  of
            developing  revised  accounting  systems  and  procedures  that will
            strengthen  the Company's  controls over  financial  reporting.  The
            Company hired an additional accounting employee on March 30, 2006.

      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.


                                       40



                          CHANGES IN AND DISAGREEMENTS
             WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE


      None.


                                       41



           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  under the
2005 EKI Loan. Currently,  the principal amount of the 2005 EKI Loan totals $1.0
million.  The loan bears interest on the principal  balance of $1.0 million 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 18 months to 36  months,  the long term  portion of which may be exposed to
interest rate risk.

      Generally,  an  increase  in  market  interest  rates  will  increase  the
Company's  interest  expense  on this  debt  and any  decreases  in  rates  will
generally have the opposite effect.


                                       42



                              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").  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  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;  (ii)  demonstrate  customer  acceptance  and  demand for
EarthShell  Packaging 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 certain  carefully
selected partners who are working to commercialize  the technology.  The Company
currently has three active  licensees:  one in the United States,  one in Mexico
and  one in  Asia.  In  cooperation  with  its  licensing  partners,  more  than
50,000,000 units of EarthShell  Packaging,  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.  The Company has received  support for its  environmental
claims from a number of governmental  and  non-environmental  organizations.  In
addition, the Company has worked with a machinery manufacturer who has developed
turn-key manufacturing  machinery for EarthShell plates and bowls. The Company's
primary focus is now on supporting its licensee in the United States,  Renewable
Products Inc. ("RPI"), who has put in place a commercial production facility and
is commencing  manufacturing and distribution  operations.  In June of 2005, the
Company  entered into an Agreement and Plan of Merger with RPI pursuant to which
the Company  and RPI are  expected  to merge at such time as RPI  completes  its
investment in manufacturing capacity, is successfully  manufacturing  EarthShell
plates and bowls and is profitably  selling these products into the marketplace.
Upon  consummation  of this  merger,  EarthShell  will be  directly  engaged  in
manufacturing and distributing  EarthShell  product in addition to its licensing
activities (See "Strategic Manufacturing and Distribution Relationships - RPI").
In addition  to its efforts  with RPI,  the  Company is  supporting  its Mexican
licensee in acquiring and putting into service  manufacturing  capacity to serve
the Mexican market.  It is also working with EarthShell Asia, an Asian licensee,
to demonstrate and to exploit a new aspect of the EarthShell technology.


Industry Overview

      Based on industry  studies,  the Company believes that the annual spending
on foodservice  disposable  packaging is approximately $13 billion in the United
States and over $30  billion  globally.  According  to  industry  studies of the
market,  approximately  54% of the total  foodservice  disposable  packaging  is
purchased by  quick-service  restaurants and 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  45% are made of coated or plastic laminated
paper and 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:



                                       43


                                                              Global Market Size
                                                              ------------------
                                                                  $        %
                                                              --------  --------
                                                               ($ in millions)
Commercial Products
Plates, Bowls                                                 $  5,700        19
Hinged-Lid Containers                                            1,800         6

Commercial Prototypes
Wraps                                                            2,000         7
Hot Cups                                                         3,300        11

Concept Prototypes
Cold Cups                                                        5,700        19
Containers, Trays                                                4,200        13
Straws, Cup Lids                                                 3,300        11
Pizza Boxes                                                      2,000         7
Cutlery                                                          2,000         7
                                                              --------  --------
Total                                                         $ 30,000       100
                                                              ========  ========


      In  addition  to the  United  States,  the  Company  believes  the  market
opportunity for EarthShell  Packaging 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 is based on a patented composite material technology
licensed on an  exclusive  worldwide  basis from E.  Khashoggi  Industries,  LLC
("EKI"), the largest stockholder of the Company. 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
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 can be  categorized  into four types:  (i) laminated
foamed products,  (ii) pellet technology products,  (iii) paperboard substitutes
and (iv) flexible  wraps.  To date, the  EarthShell  technology has been used to
produce  limited  commercial  quantities of laminated  foam 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 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 and the
designs approach for its manufacture and disposal has received support from many
governmental and non-governmental organizations.




                                       44


Performance

      The Company  believes that it has  demonstrated  that its  laminated  foam
products,  including plates, bowls, and hinged lid containers, meet the critical
performance  requirements  of  the  marketplace,   including  strength,  graphic
capabilities,  insulation,  shipping, handling and packaging.  Additionally, the
Company  believes that its other  product  families,  which are currently  under
development,  may be manufactured using the same basic raw materials as the foam
laminate  disposables  and  should  be  readily  accepted  by  the  market  when
available.


Cost

      Since EarthShell  Packaging 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's  objective  is to  establish  EarthShell  Packaging  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     Support the ramp-up of EarthShell plate and bowl  manufacturing  and
            sales by Renewable  Products,  Inc.  ("RPI") and build initial brand
            awareness and share of market;

      o     Accelerate  market   penetration/sales  by  current  licensees  with
            shallow draw foam analog,  e.g. dinnerware line extensions and other
            related items;

      o     Establish and grow international business opportunities,  as well as
            development of pellet technology;

      o     Promote and support additional  products with the greatest potential
            for near term success: a.) deep draw foam analog products,  hot cups
            and lids, and b.) injection molded 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.
The Company has entered into new license  agreements with RPI in the U.S. market
and EarthShell Hidalgo ("ESH") for the Mexican market. In addition,  the Company
has 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
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 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.

      Throughout  the  course of  developing  the  manufacturing  processes  for
EarthShell Products, the Company worked with an equipment 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
licensees.  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 2006,  EarthShell  expects
its products to continue to gain  acceptance in the  marketplace and believes it
is well positioned to support capacity  expansion and market  penetration by its
licensees, leading to growth of the Company's royalty revenue.




                                       45


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,   sale  and   distribution  of  EarthShell   Packaging  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 to the
product  commercialization  phase,  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  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 rather than comparable  traditional  paperboard/polystyrene
products even after making the required royalty payments to EarthShell. With the
first turnkey commercial  manufacturing equipment successfully 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
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  Company
intends to promote the use of EarthShell Packaging in the U.S. and international
markets through agreements with additional licensed partners. The following is a
summary of the Company's current sublicensing relationships.

      ReNewable Products, Inc. (RPI) The Company entered into the RPI Sublicense
coupled with the RPI Merger Agreement on June 17, 2005. Under these  agreements,
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  channels,  including the retail and government market segments. In
return, RPI agreed to invest in excess of $12.0 million and purchase and install
the initial eight commercial  modules that had been built by DTE and to order an
additional eight modules. 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 operational.
RPI currently has eight manufacturing modules in service and an additional eight
modules have been installed and will be place in service as demand requires. RPI
has commenced  manufacturing and distribution operations and is actively selling
EarthShell  plates  and bowls.  The RPI  Sublicense  requires  RPI to pay to the
Company a royalty  fee equal to 20% of RPI's  net  sales,  not to exceed  50% of
RPI's  gross  margin.  It is  anticipated  that  EarthShell  and RPI will  merge
pursuant to the merger  agreement  entered into in June 2005. See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources."

      EarthShell  Hidalgo  S.A.  de C.V.  (ESH) In  November  2004,  the Company
entered into a ten year license  agreement  with ESH as the Company's  exclusive
licensee for the country of Mexico.  To date, ESH has paid to the Company a $1.0
million 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.



                                       46


      EarthShell  Asia,  Limited (EA). 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 the 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. 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  (at $3 per share or a total of
$800,000)  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  (for  $100,000).  .  Realization  of the $1.7
million  in  technology  fees from  EarthShell  Asia  dependent  on the  Company
successfully demonstrating the commercial viability of its technology in each of
four new application  families.  For each of the four applications  successfully
demonstrated,  EarthShell Asia will pay to EarthShell a technology  transfer fee
of $425,000 to activate the license.

      The Company received $500,000 from EA in August 2005 as an initial partial
payment and reserved  166,667 shares of its common stock in connection with this
payment.  The Company  received an additional  $300,000 in December 2005 and the
payment,  of  approximately  $100,000 on February 10, 2006. The final payment of
$100,000  was  offset  by  $39,000  in legal  fees  that the  Company  agreed to
reimburse  to  EarthShell  Asia.  .  Upon  receipt  of the  final  payment,  the
transaction  became  effective and the Company  issued a total of 266,667 shares
and the warrants to purchase the 1,033,333 shares.


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.  EarthShell  Packaging 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.

      In prior 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.  Previously,  the  Company has
produced limited amounts of EarthShell  Packaging  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.  Having demonstrated the  manufacturability
of  EarthShell  foam  products,  the Company has now  concluded  its  commercial
demonstration   production   activities   and  is  relying   on  its   equipment
manufacturing    partners   to   demonstrate   and   guarantee   the   long-term
manufacturability of EarthShell Packaging.

      Detroit Tool &  Engineering  (DTE).  DTE was one of the initial  equipment
manufacturers  to work  with  EarthShell  in  developing  its  first  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.  In 2005,
these first eight commercial  modules were sold to RPI and were moved from DTE's
fabrication floor and installed in an adjacent  manufacturing facility leased to
RPI that is in close proximity to the fabrication facility.  The Company granted
a license  agreement to RPI as  described  above.  Subsequently,  RPI ordered an
additional 8 modules which have been  installed in RPI's  facility and are ready
for operation.


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, 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 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 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 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.



                                       47


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


Relationship With 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  hours).  Mr.
Essam Khashoggi,  Chairman 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,  personally and
through affiliated entities, currently beneficially owns 7,933,603 shares of the
Company's  common stock,  which  represents  approximately  31.79% of the shares
outstanding as of December 31, 2005. On July 29, 2002, the Company  entered into
an amendment to its previously  Amended and Restated 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 50% of any royalty or other consideration it receives
in connection with the sale of products within this particular field of use.

      Summary of EKI Agreements. During 2002 and January 2003, EKI made a series
of  working  capital  loans (the "EKI  Simple  Interest  Loans") to the  Company
totaling  approximately  $5.8 million.  The Simple  Interest Loans were interest
bearing at a rate of seven percent or ten percent per annum, and were payable on
demand.  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
discussed  below to which they were  otherwise  entitled  under the EKI  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 EKI 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 year term.

      As part of the 2006 Debenture  Settlements  that EKI helped  negotiate and
settle,  EKI purchased the debentures  for $1.0 million.  On September 30, 2004,
EKI entered into an agreement  with  EarthShell  to sell back to the Company the
2006  Debentures  it had  purchased  for $1.0  million  in cash,  the cash price
originally  paid by  EKI.  The  Company  retired  the  2006  Debentures  shortly
thereafter.

      In October 2004, in connection with the settlement of the 2006 Debentures,
EKI converted all of its then outstanding loans to EarthShell  ($2,755,000) into
unregistered  common stock at $3.00 per share and $0.53  million of  accumulated
interest  at $4.00 per share for a total of  1,051,494  shares  received by EKI.
These shares are not subject to  registration  rights.  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 90 day price  protection  provision,  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.

      In August  2005,  the  Company  also  granted a ten year  warrant to Essam
Khashoggi,  the Company's beneficial largest shareholder to purchase one million
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 either directly or through EKI at below market terms from time to time.



                                       48


      On October 11,  2005,  the Company  entered into a loan  arrangement  (the
"2005  EKI  Loan")  with EKI  pursuant  to which  the  Company  issued  to EKI a
promissory  note in the  principal  amount of $1.0  million.  As of December 31,
2005, EKI had advanced $0.85 million with the balance being funded by the second
week of January 2006.  Interest accrues on the principal balance of the 2005 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  anniversary of the date of the EKI Loan; (ii)
five days  following  the date the Company has received  $3.0 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 2005 EKI
Loan).

      On July 28,  2006,  the  Company  entered  into a Loan and Mutual  Release
Agreement (the  "Agreement")  with E.  Khashoggi  Industries,  LLC ("EKI"),  the
Company's largest stockholder.  Pursuant to the Agreement, EKI advanced $350,000
directly to the Company  and an  additional  $150,000 to a law firm on behalf of
the Company to cover legal fees related to patent  renewals.  The Agreement also
contains  mutual  releases  of any and all claims,  known or unknown,  which the
respective  parties may have through the date of the  Agreement  under  existing
license,  debt  conversion  and service  agreements.  The Company  executed  and
delivered  two  Promissory  Notes to EKI on July 28, 2006;  one in the amount of
$350,000  and the  other in the  amount of  $150,000.  Interest  accrues  on the
principal  balance of the $350,000  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.  The  $150,000  note is  non-interest  bearing.  All accrued but unpaid
interest  and  outstanding  principal  under the notes is due and payable on the
earliest to occur of the  following:  (i) the second  anniversary of the date of
the note;  (ii) five days  following  the date the  Company  has  received  $3.0
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),  occurring
subsequent to the date of the notes.

      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,  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.  During 2005, the balance was further reduced to $837,145 and assigned
to EKI. Also on October 11, 2005, the Company  entered into the Debt  Conversion
Agreement with EKI,  pursuant to which the Company and EKI agreed that a payable
in an  amount  equal  to  $837,146  (previously  owed to the  Biotec  Group  but
subsequently  assigned to EKI) be converted  into 279,048 shares of common stock
of the Company.  The conversion  price equaled $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 payable.

      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" its 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.

      See  Notes  to   Consolidated   Financial   Statements  -  Related   Party
Transactions  for a further  discussion of the  relationship  with EKI and other
related party matters.

      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  . 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 25% percent 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 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 October 11, 2005, 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 has 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 $3.00 per share (see
"Relationship with EKI" above).




                                       49


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.

      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 the patents it licenses from EKI uniquely  position the Company
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.


Government Regulation

      The  manufacture,  sale and use of  EarthShell  Packaging  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  plates,   bowls  and
hinged-lid  containers and all other current and prototype  EarthShell Packaging
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.


Available Information

      The Company's  internet website is  www.earthshell.com.  The Company makes
available  free of  charge  on its  website  its  annual  report  on Form  10-K,
quarterly  reports on Form 10-Q,  current  reports  on Form 8-K,  reports  filed
pursuant to Section 16 of the  Securities  Exchange Act of 1934, as amended (the
"Exchange  Act"),  and  amendments  to  those  reports  as  soon  as  reasonably
practicable  after such materials are  electronically  filed or furnished to the
SEC.  Materials  the  Company  files  with the SEC may be read and copied at the
SEC's Public  Reference Room at 100 F Street,  NE,  Washington,  DC 20549.  This
information  may  also be  obtained  by  calling  the  Securities  and  Exchange
Commission  at  1-800-SEC-0330.  The  Securities  and Exchange  Commission  also
maintains  an internet  website that  contains  reports,  proxy and  information
statements,  and other information  regarding  issuers that file  electronically
with the SEC at  www.sec.gov.  The  Company  will  provide  a copy of any of the
foregoing documents to shareholders upon request.


Management And Employees

      Currently,  the Company has seven 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 $24,842 in 2005, $24,311 in 2004, and $44,047 in 2003.




                                       50


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.  During the first half of 2006, the Company  reached  settlements  with
both  of  these  equipment  suppliers  and  the  litigation  matters  are  being
dismissed.

      The Company has been  engaged in  settlement  discussions  with  Baltimore
County, Maryland (the "County") related to personal property taxes that are owed
to the County.  The County holds a judgment against the Company in the amount of
$963,648 for personal  property taxes for the years 1999 through 2005.  However,
the amount of the taxes owed was calculated in error by the County. As a result,
the County has offered to reduce to judgment to $92,287  plus  accrued  interest
pending the Company  entering into a satisfactory  payment plan with the County.
On June 23,  2006,  the Company  entered  into a payment plan with the County to
satisfy  the  judgment.  As part of the  settlement,  the County will reduce its
recorded judgment to $92,287.



                                       51



                                     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").

                                                                         Officer
          Name             Age                    Position                Since
-------------------------  ---  ---------------------------------------  -------
Vincent J. Truant          58   Chief Executive Officer, President and     1998
                                Chairman of the Board
D. Scott Houston           51   Chief Financial Officer, Secretary and     1993
                                Director
Paul Susie                 39   Principal Accounting Officer               2005

      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.

      Paul B. Susie has served as the Company's  Controller  since October 2005.
From March  1998  until  joining  the  Company,  Mr.  Susie  held  positions  as
controller for Baltimore Marine Industries, Inc. and more recently American Pool
Enterprises, Inc. (a division of First Service Corporation).  From 1994 to 1998,
Mr.  Susie held  various  audit,  tax and  consulting  positions  with Stegman &
Company, a regional accounting and consulting firm. From 1991 to 1994, Mr. Susie
served  in  the  audit  division  of  PriceWaterhouseCoopers,  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:

                                                                        Director
          Name            Age                    Position                 Since
------------------------  ---  ---------------------------------------  --------
Vincent J. Truant          58   Director, Chief Executive Officer and     2005
                                President
D. Scott Houston           51   Director, Chief Financial Officer and     2005
                                Secretary
Hamlin M. Jennings         58   Director                                  2003
Walker Rast                70   Director                                  2003
Michael C. Gordon          70   Director                                  2005



                                       52



      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:

      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
Governance 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 Governance &
Audit Committee              Compensation Committee      Nominating 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 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.


                                       53


Compensation Committee

      The  Compensation  Committee  held 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 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.



                                       54


      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.

      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 2005. 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 twelve (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.


Independent Auditors

      The Audit Committee  pre-approved the engagement of Farber, Hass, Hurley &
McEwen, LLP (formerly Farber & Hass, LLP) to provide both audit and tax services
for the fiscal year ended December 31, 2005, including the quarterly reviews for
the three quarters of 2005. Farber, Hass, Hurley & McEwen. LLP provided no other
audit  services,  audit-related  services,  tax services or permitted  non-audit
services for and during the fiscal year ending 2005. 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.



                                       55


      During the fiscal year ended  December  31,  2005,  the  following  audit,
audit-related, tax and other fees were incurred by the Company:

      Audit Fees.  For the year ended  December 31,  2005,  Farber Hass Hurley &
McEwen,  LLP charged  the  Company an  aggregate  of  approximately  $94,200 for
professional  services  rendered for the 2005 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 2005.

      Audit-Related  Fees.  During the year ended December 31, 2005, 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
during the year-ended December 31, 2005.

      Tax Fees.  During the year ended December 31, 2005,  the Company  incurred
fees of $8,750 for Farber Hass  Hurley & McEwen,  LLP  (formerly  Farber & Hass,
LLP) preparation of its tax returns.

      All Other Fees.  None.


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, 2005 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. All of the directors,  except for Messrs.  Truant
and Houston, are considered to be non-employee Directors of the Company.

      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 April 2004.  As of
March 31, 2006, the Company had outstanding  accrued and unpaid  Directors' fees
of  approximately  $48,156.  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.



                                       56


      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 Principal  Accounting Officer of the Company. The Company has posted
its Code of Ethics on its website at www.earthshell.com.  The Company intends to
satisfy the  disclosure  requirement  under Item 5.05 of Form 8-K  regarding  an
amendment  to, or a waiver  from, a provision of its Code of Ethics that applies
to the Company's  Principal  Executive  Officer,  Principal  Financial  Officer,
Principal  Accounting  Officer  or  Controller,  or persons  performing  similar
functions and that relates to an element enumerated in Item 406(b) of Regulation
S-K by posting such information on its website.


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, 2005; and (iii) two (2) additional  individuals  who
were not executive  officers as of the year ended December 31, 2005. 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)         (#)
------------------------------------  -----------  -----------   -----------  ------------  ------------
                                                                                  
Vincent J. Truant                            2005  $ 366,667(2)  $        --  $      1,747       350,000
  Chairman of the Board, Chief
  Executive Officer and Former
  President                                  2004       350,000           --         2,625        50,000
                                             2003       350,000           --         3,063    20,833 (7)

D. Scott Houston (3)                         2005   220,533 (4)  106,667 (3)    13,229 (4)       375,000
  Chief Financial Officer and                2004       184,978  142,222 (5)    10,790 (4)        50,000
  Secretary                                  2003       327,200           --     9,654 (4)    20,833 (7)


Paul B. Susie (5)                            2005    24,724 (5)           --           544        40,000
  Principal Accounting Officer

Simon K. Hodson                              2005   395,444 (6)           --         5,833       500,000
  Former Vice Chairman of the Board          2004   500,000 (6)           --         2,750       400,000
  and Former Chief Executive Officer         2003       500,000           --         2,250    41,667 (6)



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

(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)   Reflects a mid-year  salary  adjustment  effective  September 1, 2005 as a
      result of Mr. Truant's  becoming Chief Executive Officer of the Company on
      that date.
(3)   The  bonus  amounts  in 2004 and 2005  were not paid in cash and have been
      accrued as deferred compensation.
(4)   Includes  $7,200 in car allowance  made to Mr.  Houston in 2003,  2004 and
      2005.
(5)   Mr. Susie joined the Company on October 31, 2005.
(6)   Includes  $141,667  deferred  salary for 2004 and  $133,333  in 2005.  Mr.
      Hodson resigned on October 31, 2005.
(7)   This option grant is only exercisable upon the successful  completion of a
      sale of the Company.

Stock Option Grants In 2005

      The  following  table sets forth  information  with  respect to options to
purchase  shares of the  Company's  common  stock  granted  in 2005 to the Named
Executive Officers:


                                       57





                                                                                      Potential Realizable Value
                                                                                       at Assumed Rates of Stock
                                                                                     Appreciation for Option Term
                                                   Individual Grants                             (1)
                                 --------------------------------------------------  ----------------------------
                                 Number of   % of Total
                                   Shares      Options
                                 Underlying   Granted to    Exercise
                                  Options    Employees in   Price (Per   Expiration
Name and Principal Position       Granted        2005         Share)        Date          5%             10%
-------------------------------  ----------  ------------  ------------  ----------  -------------  -------------
                                                                                  
Vincent J. Truant                   350,000           28%         $2.10    9/1/2015  $     771,750  $     808,500
Chairman of the Board, Chief
  Executive Officer and
  Former President

D. Scott Houston.                   300,000           24%         $1.85   5/11/2015  $     236,250  $     247,500
  Chief Financial Officer            75,000            6%         $2.15  10/12/2014        169,313        177,375
  and Secretary

Paul B. Susie                        40,000            3%         $2.15  11/29/2015  $      90,300  $      94,600
  Principal Accounting Officer

Simon K. Hodson                     500,000           39%         $1.85  10/31/2010  $     393,750  $     412,500
  Former Vice Chairman of the
  Board and Former Chief
  Executive Officer



--------------
 (1)  The 5% and 10% assumed rates of appreciation  are mandated by the rules of
      the Securities and Exchange  Commission 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.

Aggregated Option Exercises In 2005 And 2005 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.




                                                            Number of Securities
                                                           Underlying Unexercised        Value of Unexercised
                                                          Options at Fiscal Year End    In-the-Money Options at
                                                                     2005               Fiscal Year End 2005 (1)
                                                          --------------------------  --------------------------
                                  Shares
                                Acquired on       Value
Name and Principal Position      Exercise       Realized  Unexercisable  Exercisable  Unexercisable  Exercisable
------------------------------  ------------  ----------  -------------  -----------  -------------  -----------
                                                                                    
Vincent J. Truant                         --          --        450,000       32,917   $    100,000   $       --
Chairman of the Board, Chief
  Executive Officer and
Former President

D. Scott Houston                          --          --         97,500      398,958        100,000      600,000
Chief Financial Officer
and Secretary

Paul B. Susie
Principal Accounting Officer              --          --         30,000       10,000             --           --

Simon K. Hodson                           --          --             --      500,000             --    1,000,000
Former Vice Chairman of the
Board and Former Chief
Executive Officer


----------------
(1)   The market  price of the  Company's  common stock at December 30, 2005 was
      $2.00.


                                       58



                       EMPLOYMENT AGREEMENTS AND ARRANGEMENTS

      Vincent J. Truant entered into an employment agreement with the Company on
August 26,  2005.  Pursuant to the  agreement,  Mr.  Truant  receives and annual
salary of  $400,000.  Additionally,  Mr.  Truant was granted  options to acquire
350,000  shares of the Company's  stock at an exercise price equal to the market
share price of the Company's  common stock at the close of trading on August 26,
2005,  ($2.10 per  share).  Mr.  Truant may also be  entitled  to receive (i) an
annual  bonus in an  amount  up to one  year's  base  salary,  provided  certain
criteria is met and (ii) additional stock options or restricted stock under such
terms and conditions as are defined in the future by the Compensation  Committee
of the Board of Directors at their sole discretion.

      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 of
Directors. 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 the Common Stock, under terms and conditions determined by the
Stock Option  Committee.  Mr.  Houston may be  terminated  at any time,  with or
without  cause,  upon thirty (30) days notice.  Mr.  Houston also receives a car
allowance  of $600 per month.  In order to  conserve  cash until the Company was
able to  establish  its  royalty  revenue  stream,  in April 2004,  Mr.  Houston
voluntarily  agreed to go part time and to reduce  his base  salary  75%,  which
resulted in an  adjustment  to his cash  compensation  to $80,000 per year.  Mr.
Houston  continued  to work much more than was  originally  contemplated  and in
October 2004, the cash portion of Mr. Houston's salary was adjusted to a rate of
$213,333  per year.  The  Company  also agreed to payout Mr.  Houston's  accrued
vacation  pay in the  amount of  $61,540,  which was paid out over  several  pay
periods in 2005.  As of September  1, 2005,  Mr.  Houston  resumed his full time
status with the Company,  at his original salary of $320,000 per year.  However,
he receives only 2/3 of his salary in cash and has agreed to receive the balance
in the  future  as  deferred  compensation.  In  2005,  based  on his  continued
contributions  at  significantly   reduced  compensation  during  the  Company's
difficult  financial  period,  the Board  approved the grant to Mr. Houston of a
deferred  compensation  award relating to that period, to be paid at such future
time  as  the  Company  is  in a  position  to do  so.  Although  this  deferred
compensation  award was  initially  booked  as  deferred  salary,  the Board has
clarified  that this amount be classified  as a special  deferred  bonus.  Total
accrued  deferred  compensation due to Mr. Houston as of the year ended December
31, 2005 was $248,889.


                                       59



             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  the  conversion  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 February 24, 2006.

      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 the
conversion 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 February 24, 2006.



                                       60



           COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

      All decisions relating to executive  compensation during 2005 were made by
the Company's Compensation Committee.  None of the members of the Committee were
officers of the Company in 2005.

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

      Mr. Essam Khashoggi and E. Khashoggi  Industries  represent a greater than
10% ownership in the Company. The following transactions occurred during 2005.

      During 2002 and 2003, EKI made various  simple  interest  working  capital
loans to the Company (the "Simple Interest Loans"). 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. 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.

      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).

      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 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.



                                       61


      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.  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 in 2005 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,
as described above.

      In August 2005,  the Company  granted a warrant to Mr. Essam  Khashoggi to
purchase  1 million  shares  of the  Company's  common  stock at $3 per share in
consideration  of Mr.  Khashoggi's  continued  support of the Company  since its
inception,  including  providing bridge loans at below market terms from time to
time. The warrant expires in May of 2015.



                                       62


                           COMPENSATION COMMITTEE CHARTER

      Below describes the function of the Compensation Committee, the objectives
of the  Company's  executive  compensation  program,  the various  components of
compensation, and explains the basis upon which 2005 compensation determinations
were made by the Compensation  Committee with respect to the executive  officers
of the Company, including the Named Executive Officers.


Compensation Committee Charter

      The Compensation Committee is charged with the following responsibilities:

      o     reviewing and recommending to the Board of Directors the annual base
            salary,  bonus and other benefits for the senior executive  officers
            of the Company;

      o     reviewing and commenting on new executive compensation programs that
            the Company proposes to adopt;

      o     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;

      o     helping  to  ensure  that  a   significant   portion  of   executive
            compensation is reasonably related to the long-term interests of the
            stockholders;

      o     participating   in  the  preparation  of  certain  portions  of  the
            Company's annual proxy statement;

      o     if necessary,  hiring a compensation  expert to provide  independent
            advice on compensation levels; and

      o     helping to ensure that the Company undertakes  appropriate  planning
            for management succession and advancement.


                                       63



                             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.

      Shortly  following the Company's  initial  public  offering in March 1998,
anticipating  that it would be hiring several new executives as part of its next
stage of development, the Company commissioned SCA Consulting LLC ("SCA"), a Los
Angeles based executive  compensation  consulting  firm, to update its executive
compensation  strategy and total pay structure.  As part of its assignment,  SCA
developed a study of the  compensation  practices of newly  public,  development
stage  companies.  The  Compensation  Committee  references  this  study  as  it
administers 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.

      The Company paid base compensation to Mr. Vincent Truant,  Chairman of the
Board and Chief Executive Officer,  at an annual rate of $350,000 which was then
adjusted to $400,000  upon his being named  Chief  Executive  Officer  effective
September 1, 2005. Also effective September 1, 2005, the salary for Mr. D. Scott
Houston, Chief Financial Officer and Secretary resumed his full time status with
the Company and his salary was  adjusted to the former rate of $320,00 per year,
of which,  Mr.  Houston  receives  $213,333  in cash  payments  and  $106,667 in
deferred compensation, as described above.

      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  2005,  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
granted only one bonus,  which was in the form of deferred  compensation  in the
amount of $106,667 to Mr. Houston, who had voluntarily gone to reduced salary on
a part time basis, but continued to put in a nearly full time effort.  The bonus
for Mr. Houston has been accrued and will be paid at some future date in cash or
in stock as the Company is able.



                                       64


      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 of Directors
do so, as  appropriate.  In 2005,  the Stock Option  Committee or its  successor
committee,  the  Compensation  Committee,  granted the Named Executive  Officers
stock options  issued under the 1995 Stock  Incentive  Plan at the  then-current
market as follows:

                                                                 Stock
               Name                                             Options
               -----------------------------------------------  -------
               Vincent Truant                                   350,000
               D. Scott Houston                                 375,000
               Paul B. Susie                                     40,000
               Simon K. Hodson                                  500,000

      The stock options granted 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 of Directors 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.


                                       65



                     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.

      In  reviewing  Mr.  Vincent J.  Truant'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. Truant  received a base annual salary of $400,000  which was effective
on  September  1, 2005.  This amount was based on the  Compensation  Committee's
assessment that Mr. Truant is uniquely qualified to lead the Company through its
transition stage and into commercialization. Based in part on the foregoing, the
Compensation  Committee concluded that the $400,000 base salary compensation was
appropriate for 2005.

      The former CEO, Mr. Simon K. Hodson,  resigned  effective  August 31, 2005
and his last day of employment was October 31, 2005. He received a salary at the
annual rate of $500,000 for 2005, of which  $300,000 was cash  compensation  and
$200,000  was  deferred  compensation,  accruing  interest at the rate of 8% per
annum.  During 2005, Mr. Hodson  received total cash  compensation  of $395,444,
which was comprised of cash salary through October 31, 2005 of $250,000, and the
payment of accumulated  deferred  compensation  of $141,667  related to 2004 and
$25,000 related to 2005. The balance of accumulated deferred compensation due to
Mr. Hodson as of December 31, 2005 was $179,361.



                                       66



                     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 2005
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.



                                       67



                             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 Since December 31, 2000]


                                              Indexed Total Return


                   12/31/2000   12/31/2001   12/31/2002   12/31/2003   12/31/2004   12/31/2005
                   ----------   ----------   ----------   ----------   ----------   ----------
                                                                  
EarthShell Index        100.0        156.1         45.3         11.7         16.3         13.0
S&P 500 Index           100.0         87.0         66.6         84.2         91.8         94.5
Dow Jones CTR           100.0        124.1        132.2        155.8        183.8        175.7



                                       68



                               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 July
21,  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
                                                   Number of      of Shares
                                                   Shares of      of Common
                                                     Common         Stock
Name and Address(1)                                   Stock    Outstanding(1)(2)
-------------------------------------------------  ----------  ----------------
Mr. Hamlin Jennings (3)                                50,034                 *
Mr. Walker Rast (4)                                    48,603                 *
Mr. Michael C. Gordon (5)                              35,000                 *
Mr. Vincent J. Truant (6)                              37,083                 *
Mr. D. Scott Houston (7)                              419,120                 *
Mr. Paul Susie (8)                                     10,000                 *
Directors and Named Executive Officers as a Group
  (5 Persons) (9)                                     579,840             2.27%
Mr. Essam Khashoggi (10)                            7,943,603            31.16%
E. Khashoggi Industries, LLC(11)                    5,999,939            23.54%

------------------------------------
* 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, MD 21093.
(2)   Applicable percentage of ownership is based on 20,095,190 shares of common
      stock outstanding as of July 21, 2006 together with securities exercisable
      or  convertible  into  shares of common  stock  within 21 days of July 21,
      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 60 days of July 21, 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 are fully vested and exercisable.
(4)   Includes  options to purchase  28,603  shares of common stock issued under
      the 1995 Stock Incentive Plan, which are fully vested and exercisable
(5)   Includes  options to purchase  25,000  shares of common stock issued under
      the  1995  Stock  Incentive  Plan,  all of  which  are  fully  vested  and
      exercisable  and 10,000 shares of common  stock,  received as a restricted
      stock bonus for his service as a director in June 2005.  The  restrictions
      lapsed after one year.
(6)   Includes  options to purchase  32,917  shares of common stock issued under
      the 1995 Stock Incentive Plan, which are fully vested and exercisable.
(7)   Includes  options to purchase  417,037 shares of common stock issued under
      the 1995 Stock Incentive Plan, which are fully vested and exercisable.
(8)   Includes  options to purchase  10,000  shares of common stock issued under
      the 1995 Stock Incentive Plan, which are fully vested and exercisable.
(9)   Includes  options to purchase  533,591 shares of common stock issued under
      the 1995 Stock Incentive Plan, which are fully vested and exercisable.
(10)  Includes  5,916,606 shares held by E. Khashoggi  Industries,  LLC ("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
      CTC, in which Mr.  Khashoggi  also has a controlling  ownership  interest.
      Also includes fully  exercisable  options 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.
(11)  Includes  warrants  to  purchase  83,833  shares  of  common  stock of the
      Company.



                                       69



       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 March 31, 2006.


Equity Compensation Plan Information

                                                                     Number Of
                                                                    Securities
                                                                     Remaining
                                                                   Available For
                                                                       Future
                                   Number Of                      Issuance Under
                                 Securities To                        Equity
                                 Be Issued Upon  Weighted-Average  Compensation
                                  Exercise Of     Exercise Price       Plans
                                  Outstanding     Of Outstanding    (Excluding
                                    Options,         Options,       Securities
                                  Warrants And     Warrants And    Reflected In
                                     Rights           Rights        Column (a))
                                 --------------  ----------------  -------------
                                      (a)              (b)              (c)
-------------------------------  --------------  ----------------  -------------
Equity compensation plans
approved by security holders           1,145,720        $    7.70             --
Equity compensation plans not
approved by security holders(1)          465,000        $    2.10             --
TOTAL                                  1,610,720        $    6.09             --


(1)   These options are intended to be included  within the 1995 Plan,  and were
      granted,  subsequent to the 2005 Annual Stockholders  Meeting,  subject to
      approval by the  Shareholders of a proposed  amendment to the 1995 Plan to
      increase the number of shares authorized under the 1995 Plan.


                                       70



                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, 2006:              ($)        ($)
                                                       -------    ------
              First (1st) Quarter                         2.10      1.65
              Second (2nd) Quarter                        2.20      1.61

                                                        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

                                                        High       Low
                                                       -------    ------
              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

                                                        High       Low
                                                       -------    ------
              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 July
21, 2006 was 1,198.


                                       71



                                     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 three (3)
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 August 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).

      On July 28,  2006,  the  Company  entered  into a Loan and Mutual  Release
Agreement (the  "Agreement")  with E.  Khashoggi  Industries,  LLC ("EKI"),  the
Company's largest stockholder.  Pursuant to the Agreement, EKI advanced $350,000
directly to the Company  and an  additional  $150,000 to a law firm on behalf of
the Company to cover legal fees related to patent  renewals.  The Agreement also
contains  mutual  releases  of any and all claims,  known or unknown,  which the
respective  parties may have through the date of the  Agreement  under  existing
license,  debt  conversion  and service  agreements.  The Company  executed  and
delivered  two  Promissory  Notes to EKI on July 28, 2006;  one in the amount of
$350,000  and the  other in the  amount of  $150,000.  Interest  accrues  on the
principal  balance of the $350,000  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.  The  $150,000  note is  non-interest  bearing.  All accrued but unpaid
interest  and  outstanding  principal  under the notes is due and payable on the
earliest to occur of the  following:  (i) the second  anniversary of the date of
the note;  (ii) five days  following  the date the  Company  has  received  $3.0
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),  occurring
subsequent to the date of the notes.

      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 20,095,190 were issued and outstanding at July 21, 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 June 5, 2006, there were no shares of
Series A Preferred Stock issued and outstanding.

Series B Convertible Preferred Stock

      As of June 5,  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.  As of July 21, 2006, no events
of default exist. 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


Series C Convertible Preferred Stock

      In May 2005, the Company  authorized the creation of 10,000,000  shares of
blank  preferred  stock with a par value of $0.01 per share.  In June 2005,  the
Company  designated  8,000,000  shares  of  preferred  stock  as  the  Series  C
Convertible  Preferred Stock (the "Series C Preferred Stock"),  which rank, with
respect  to rights on  liquidation,  senior to the  Company's  common  stock and
junior to or on parity with any other series of preferred  stock  designated  by
the Company.  In an event of liquidation,  the holders of the Series C Preferred
Stock are entitled to receive in cash,  an amount  equal to $0.000125  per share
and  thereafter,  to share  ratably  with the holders of the common stock in the
assets remaining for  distribution.  Holders of the Series C Preferred Stock are
entitled  to  receive   dividends,   as  calculated  under  the  Certificate  of
Designation, when such dividends are declared by the Company.

Series D Convertible Preferred Stock

      In June 2006, the Company  designated 400,000 shares of preferred stock as
the Series D Convertible Preferred Stock (the "Series D Preferred Stock"), which
rank,  with respect to rights on  liquidation,  senior to the  Company's  common
stock and  senior  to any other  series of  preferred  stock  designated  by the
Company. In an event of liquidation, the holders of the Series D Preferred Stock
are entitled to receive in cash,  an amount  equal to $3.90 per share,  plus all
accrued and unpaid  dividends  thereon.  Holders of the Series D Preferred Stock
are  entitled to receive  dividends,  as  calculated  under the  Certificate  of
Designation,  when such dividends are declared by the Company. Dividends on each
share of Seried D Preferred  Stock  accrue on a daily basis at a rate of 20% per
annum of the sum of the liquidation  value of the stock plus all dividends which
have  accumulated  and are unpaid from the date of the  issuance of the Seried D
Preferred  Stock  until  either the date the Series D  Preferred  Stock has been
liquidated, converted into shares of common stock, or acquired.

      As of June 19,  2006,  there were 400,000  shares of Series D  Convertible
Preferred  Stock , par value $0.01 per share,  designated.  As of July 21, 2006,
there were 128,205 shares of Series D Preferred Stock Issued and outstanding.

Convertible Debentures

      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 Cornell Capital Debentures. The Cornell Capital Debentures shall
            be convertible  into shares of the Company's  common stock,  and the
            Company  received  proceeds  from  the sale of the  Cornell  Capital
            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.

      The  Cornell  Capital  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 Cornell  Capital  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
Cornell Capital 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 Cornell  Capital  Debentures
may not  convert  the  Cornell  Capital  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.

                                       76


      The Company may  redeem,  with three (3)  business  days  advance  written
notice to Cornell Capital Partners,  a portion or all amounts  outstanding under
the Cornell  Capital  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 Cornell
Capital  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

      On July 12, 2006, the Company entered into a Letter Agreement with Cornell
Capital  Partners,  pursuant to which  Cornell  Capital  Partners  has agreed to
forbear from  exercising  certain rights and remedies under the Cornell  Capital
Debentures and that certain Registration Rights Agreement, of even date with the
Cornell  Capital  Debentures  in  exchange  for the  issuance  by the Company to
Cornell Capital Partners of 250,000 shares of the Company's common stock.

      The Company has  acknowledged  in the  Agreement  that an event of default
under the Cornell  Capital  Debentures had occurred as of June 30, 2006 with the
Company  failing  to  timely  register  with the U.S.  Securities  and  Exchange
Commission  the common stock  underlying  the Cornell  Capital  Debentures.  The
Company  also   acknowledged  that  Cornell  Capital  Partners  is  entitled  to
liquidated  damages  equal to one percent  (1%) of the  liquidated  value of the
Cornell  Capital  Partners  for each thirty (30) day period  after May 31, 2006.
Pursuant to the  Agreement,  Cornell  Capital  Partners  has agreed to waive the
default, including all liquidated damages that may have accrued through the date
of the  Agreement  and during the  Forbearance  Period (as  defined  below),  in
exchange for the 250,000  shares of common stock and the Company  obtaining  the
effectiveness  by  September  30, 2006 of that  certain  Registration  Statement
originally  filed with the U.S.  Securities and Exchange  Commission on February
14,  2006,  which  includes the shares of common  stock  underlying  the Cornell
Capital Debentures.

      Furthermore,   Cornell  Capital  Partners  has  agreed  not  to  make  any
conversions under the Cornell Capital  Debentures until the earlier of September
30, 2006 or the expiration of the  Forbearance  Period,  which such  Forbearance
Period shall commence on the date of the execution of the Agreement and continue
for so long as the Company strictly complies with the terms of the Agreement and
there is no  occurrence  or  existence  of any event of  default  other than the
Default under the transaction  documents or any other agreement that the Company
has entered into with Cornell  Capital  Partners.  The 250,000 shares of commons
stock shall have piggy-back  registration  rights and Cornell  Capital  Partners
shall also have the right to demand the  registration  of the 250,000  shares of
common stock by  providing  to the Company  with thirty (30) days prior  written
notice of such request.

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.


                                       77


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 warrant expires on March 5, 2013.

      In August 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.

      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  share  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.

      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 1,610,720 options outstanding to purchase common
stock of EarthShell  Corporation.  The exercise prices range from  $0.75-$252.00
per share.  Options to  purchase  375,000  shares of  commons  stock  which were
granted  in  December  of  2005  are  subject  to  shareholder  approval  by the
stockholders  of an increase in the number of shares of common stock reserved to
issue  under the 1995 Stock  Incentive  Plan at the next  annual  meeting of the
stockholders.


                                       78


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).

      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.


                                       79


                                     EXPERTS

      The audited financial statements included in this prospectus and elsewhere
in the  registration  statement  for the fiscal  years ended  December 31, 2005,
December  31, 2004 and December 31, 2003 have been audited by Farber Hass Hurley
& McEwen, LLP (formerly Farber & Hass, LLP). The reports of Farber Hass Hurley &
McEwen,  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
Hurley  &  McEwen  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,  2005,  December  31, 2004 and  December 31, 2003 have been
audited by Farber Hass Hurley & McEwen,  LLP.  Farber Hass Hurley & McEwen,  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.


                                       80


                             EARTHSHELL CORPORATION

                    INDEX TO FINANCIAL STATEMENTS AND SCHEDULES*



                                                                                        PAGE
                                                                                     
EARTHSHELL  CORPORATION  FINANCIAL  STATEMENTS  FOR  MARCH  31,  2006

Condensed Consolidated Balance Sheets as of March 31, 2006 (unaudited)
  and December 31, 2005                                                                  F-1

Condensed Consolidated Statements of Operations for the three month
  periods ended March 31, 2006 and March 31, 2005 (unaudited)                            F-2

Condensed Consolidated Statements of Cash Flows for the three months
  ended March 31, 2006 and March 31, 2005 (unaudited)                                    F-3

Notes to Condensed Consolidated Financial Statements (unaudited)                         F-5

EARTHSHELL CORPORATION FINANCIAL STATEMENTS FOR THE YEARS ENDED
  DECEMBER 31, 2005, 2004 AND 2003

Reports of Independent Registered Public Accounting Firm                                F-11

Consolidated Balance Sheets as of December 31, 2005 and 2004                            F-12

Consolidated Statements of Operations for the years ended December 31,
  2005, 2004 and 2003                                                                   F-13

Consolidated Statements of Stockholders' Equity (Deficit) for the years
  ended December 31, 2005, 2004 and 2003                                                F-14

Consolidated Statements of Cash Flows for the years ended December 31,
  2005, 2004 and 2003                                                                   F-15

Notes to Consolidated Financial Statements                                              F-18


*     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



                                                      MARCH 31       DECEMBER 31
                                                        2006             2005
                                                   -------------    -------------
                                                    (UNAUDITED)
                                                              
ASSETS
   CURRENT ASSETS
     Cash and cash equivalents .................   $     623,727    $     347,812
     Prepaid expenses and other current assets .          54,529           83,473
                                                   -------------    -------------
       Total current assets ....................         678,256          431,285

   PROPERTY AND EQUIPMENT, NET .................          12,504           11,991

   EQUIPMENT HELD FOR SALE .....................               1                1
                                                   -------------    -------------
       TOTALS ..................................   $     690,761    $     443,277
                                                   =============    =============

LIABILITIES AND STOCKHOLDERS' DEFICIT
   CURRENT LIABILITIES
     Accounts payable and accrued expenses .....   $   5,049,163    $   5,908,670
     Current portion of settlements ............         234,423          300,786
     Current portion of deferred revenues ......         100,000          100,000
     Contingent settlement .....................       1,816,937        2,375,000
     Note payable, net of discount of $168,901 .              --        2,355,296
     Payable to a related party ................       1,000,000          850,000
                                                   -------------    -------------
       Total current liabilities ...............       8,200,523       11,889,752

   DEFERRED REVENUES, LESS CURRENT PORTION .....         762,500          787,500
     Note payable, net of discount of $1,927,345       2,572,655               --

   OTHER LONG-TERM LIABILITIES .................          88,794          117,914
                                                   -------------    -------------
       Total liabilities .......................      11,624,472       12,795,166

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 March 31, 2006 and
     December 31 2005 ..........................              --               --
   Common Stock, $.01 par value, 40,000,000
     shares authorized: 19,340,188
     and 18,981,167 shares issued and
     outstanding as of March 31, 2006 and
     December 31 2005, respectively ............         193,402          189,812
   Additional paid-in common capital ...........     317,907,809      315,306,825
   Accumulated deficit .........................    (328,977,790)    (327,786,868)
   Accumulated other comprehensive loss ........         (57,132)         (61,658)
                                                   -------------    -------------
     Total stockholders' deficit ...............     (10,933,711)     (12,351,889)
                                                   -------------    -------------

     TOTALS ....................................   $     690,761    $     443,277
                                                   =============    =============


            See Notes to Condensed Consolidated Financial Statements.


                                      F-1


                             EARTHSHELL CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                                 FOR THE
                                                           THREE MONTHS ENDED
                                                                MARCH 31,
                                                       ----------------------------
                                                           2006            2005
                                                       ------------    ------------
                                                                 
Revenues ...........................................   $     25,000    $     75,000

Operating Expenses
   Other research and development expenses .........         30,643         103,595
   Related party general and administrative expenses         20,000             578
   Other general and administrative expenses .......        921,402       1,032,313
   Depreciation and amortization ...................          1,103             837
                                                       ------------    ------------
     Total operating expenses ......................        973,148       1,137,323

Operating Loss .....................................        948,148       1,062,323

Other (Income) Expense
   Interest income .................................         (3,360)           (478)
   Related party interest expense ..................         28,372             556
   Other interest expense ..........................        498,882          21,461
   Gain on sales of property and equipment .........        (26,096)         (7,105)
   Gain on settlement of debt ......................       (255,024)             --
                                                       ------------    ------------
Loss Before Income Taxes ...........................      1,190,922       1,076,757

Income taxes .......................................             --             800
                                                       ------------    ------------
Net Loss ...........................................   $  1,190,922    $  1,077,557
                                                       ============    ============
Basic and Diluted Loss Per Common Share ............   $       0.06    $       0.06
Weighted Average Number of Common Shares ...........     19,302,932      18,250,260


            See Notes to Condensed Consolidated Financial Statements.

                                       F-2


                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                                     THREE MONTHS ENDED
                                                                                          MARCH 31,
                                                                                ----------------------------
                                                                                    2006            2005
                                                                                ------------    ------------
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
   Net loss .................................................................   $ (1,190,922)   $ (1,077,557)
   Adjustments to reconcile net loss to net cash used in operating activities
     Depreciation and amortization ..........................................          1,103             838
     Amortization of debt discount ..........................................        344,114           5,922
     (Gain) Loss on sale, disposal, or impairment of property and equipment .        (26,096)         (7,105)
     (Gain) on settlements of debt ..........................................       (255,024)             --
     Other non-cash expense items ...........................................         39,367         (89,354)
   Changes in operating assets and liabilities
     Prepaid expenses and other current assets ..............................         28,944          58,382
     Deferred revenues ......................................................        (25,000)        175,000
     Accounts payable and accrued expenses ..................................       (480,528)         90,869
     Other long-term liabilities ............................................          2,828             485
                                                                                ------------    ------------
       Net cash used in operating activities ................................     (1,561,214)       (842,520)
                                                                                ------------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES
   Purchase of property and equipment .......................................         (1,615)             --
   Proceeds from sales of property and equipment ............................         26,096           7,105
                                                                                ------------    ------------
     Net cash provided by investing activities ..............................         24,481           7,105
                                                                                ------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from issuance of common stock ...................................             --          25,000
   Proceeds from issuance of warrants (net of costs of $39,366) .............         60,634
   Proceeds from issuance of notes payable to related party .................        150,000         251,000
   Repayment of notes payable to related party ..............................             --        (250,000)
   Principal payments on settlements ........................................        (98,311)        (93,412)
   Proceeds from issuance of note payable ...................................      1,975,803       1,150,000
   Note payable issuance costs ..............................................       (280,000)       (187,000)
                                                                                ------------    ------------
     Net cash provided by financing activities ..............................      1,808,126         895,588
                                                                                ------------    ------------
     Effect of exchange rate changes on cash and cash equivalents ...........          4,522          (4,686)
                                                                                ------------    ------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS ............................        275,915          55,487

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD ..............................        347,812         272,371
                                                                                ------------    ------------
CASH AND CASH EQUIVALENTS, END OF PERIOD ....................................   $    623,727    $    327,858
                                                                                ============    ============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
   Cash paid for
     Income taxes ...........................................................   $         --    $        800
     Interest ...............................................................   $    105,924    $      3,657



                                      F-3


SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

In March of 2005, in  consideration  for a loan guarantee,  the Company issued a
warrant to Benton  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.  Using the  Black-Scholes  pricing  model,  the warrant was valued at
$34,980.  Also in  March of  2005,  in  consideration  for  consulting  services
rendered in connection with the company obtaining financing,  the Company issued
a warrant to 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 was 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 was valued at $47,345.

In August 2005, the Company issued a warrant to CCP 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) August 26, 2007
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 was valued at $3,788.

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 the remaining payable
of $837,145  (previously owed to Bio-Tec  Biologische  Naturverpackunger  GmbH &
Co.KG,  but which payable was  subsequently  assigned to EKI) be converted  into
279,048  shares of common stock of the Company.  The  conversion  price  equaled
$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.

In connection with a Securities  Purchase Agreement dated December 30, 2005, the
Company issued to Cornell  Capital  Partners a warrant to purchase up to 350,000
shares of common stock (the "Cornell  Capital  Warrant").  This Cornell  Capital
Warrant has an exercise  price of $4.00 per share,  which may be adjusted  under
certain  conditions  to as low as $3.00 per share and expires two years from the
date it was  issued.  Furthermore,  in  connection  with the  Company's  sale of
Cornell  Capital  Debentures,  in January 2006 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 years from the date it was issued.  Using the
Black-Scholes pricing model, the warrants were valued at $241,155.

On January 11, 2006, the Company  issued 186,021 shares of the Company's  common
stock to SF Capital  Partners  pursuant  to a  conversion  right  related to the
Contingent  Settlement  of $2.375  million  reached under the September 30, 2004
Amended  and  Restated  Debenture  Purchase  Agreement.  Under  the terms of the
agreement,  SF  Capital  has the right to convert  any or all of the  Contingent
Settlement amount into the Company's common stock at $3.00 per share. SF Capital
Partners delivered a conversion notice to the Company  requesting  conversion of
$558,063 of the Contingent Settlement into shares of the Company's common stock.
Following the conversion, the remaining balance of the Contingent Settlement was
approximately  $1.8 million.  The Company  recorded that difference  between the
conversion  value  and the  fair  value of the  common  stock at the time of the
conversion as a settlement gain in the amount of $213,924.

On February 9, 2006, the Company issued 123,000 shares of stock in settlement of
certain  outstanding  payables and settlement of litigation with Van Dam Machine
Corporation.  A gain on the settlements amounting to $41,100 was recorded in the
quarter ended March 31, 2006.

On February 10,  2006,  in  connection  with the issuance of a license and stock
purchase agreement,  the Company issued a warrant to EarthShell Asia to purchase
1,033,033 shares of the Company's common stock at $3.90 per share,  which, under
certain  circumstances,  may be adjusted  to an exercise  price of not less than
$3.00 per share. The warrant expires December 27, 2010. The Company received the
remaining  $100,000  (less  fees of  $39,366)  due under the  license  and stock
purchase agreement and subsequently issued the warrant.


                                      F-4


On March 6, 2006, the Company issued a total of 50,000 shares of common stock to
current and past  Directors  pursuant to  restricted  stock  grants given to the
directors in June 2005 as a bonus in recognition for their  willingness to defer
their cash  compensation  since  2004.  An accrual to  compensation  expense was
recorded in 2005.

            See Notes to Condensed Consolidated Financial Statements.


                                      F-5


                             EARTHSHELL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                 March 31, 2006

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 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,
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   vegetable   starches   such  as  corn   and
potato.EarthShell  believes that EarthShell Packaging 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 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, consisting of normal recurring adjustments
which are, in the opinion of management,  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.
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 $7.5 million at March 31, 2006.  These  factors,  along with
others,  indicate substantial doubt that the Company will be able to continue as
a going concern for the next 12 months.


                                      F-6


                             EARTHSHELL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                 March 31, 2006

On December  30,  2005 the Company  entered  into a financing  transaction  with
Cornell Capital Partners to borrow $4.5 million,  of which, the Company received
$1.7 million in net proceeds after  repayment of prior loans of $2.5 million and
payment  of fees  in the  amount  of  $0.3  million  (See  Item 2.  Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operation -
Liquidity and Financial  Resources).  On January 6, 2006,  the Company  received
this  funding.  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.  Management  plans to
address this need by raising cash through the sale of licenses,  the  generation
of royalty revenues,  short term borrowings,  and the issuance of debt or equity
securities. 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 be able to sell additional  licenses and receive any royalty payments in
2006.  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.

PROPERTY AND EQUIPMENT AND EQUIPMENT HELD FOR SALE

The cost and  accumulated  depreciation  of property and equipment and equipment
held for sale at March 31, 2006 and December 31, 2005 were as follows:

                                                     MARCH 31,      DECEMBER 31,
                                                       2006            2005
                                                   ------------    ------------
Total office furniture and equipment ...........        160,469         158,854
Less:  Accumulated depreciation and amortization       (147,965)       (146,863)
                                                   ------------    ------------
Property and equipment - net ...................   $     12,504    $     11,991
                                                   ============    ============
Equipment held for sale ........................   $          1    $          1
                                                   ============    ============

ACCOUNTS PAYABLE AND ACCRUED EXPENSES


The following is a summary of accounts payable and accrued expenses at March 31,
2006 and December 31, 2005:

                                                         2006           2005
                                                     ------------   ------------
Accounts payable and other accrued expenses ......   $  4,180,039   $  3,137,261
Legal accruals ...................................        208,442      1,920,575
Deferred officer compensation ....................        456,923        453,544
Accrued property taxes ...........................        116,002        116,002
Accrued salaries, wages and benefits .............         87,757        281,288
                                                     ------------   ------------
Total accounts payable and accrued expenses ......   $  5,049,163   $  5,908,670
                                                     ============   ============


                                      F-7


                             EARTHSHELL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                 March 31, 2006

NOTES PAYABLE

Cornell  Capital  Debentures.  On December 30, 2005,  EarthShell  entered into a
Securities  Purchase  Agreement  with Cornell  Capital  Partners  (the  "Cornell
Capital Debenture Purchase  Agreement")  pursuant to which the Company issued to
Cornell Capital Partners $4.5 million in principal amount of secured convertible
debentures (the "Cornell Capital Debentures") on the terms described below. This
agreement was consummated on January 6, 2006. The Cornell Capital Debentures are
convertible  into shares of the  Company's  common stock on the terms  discussed
below.  The Company  received the net proceeds of $1.7 million from the issuance
of the Cornell Capital  Debentures on January 6, 2006,  after repayment of prior
loans to Cornell  Capital  Partners  of $2.5  million and payment of fees in the
amount of $0.3 million.

The Cornell Capital 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 Cornell  Capital  Debentures are
secured by substantially all of the Company's assets, have a three year term and
accrue  interest  at 12% per  annum.  The  Cornell  Capital  Debenture  Purchase
Agreement  required the Company to register the shares of the  Company's  common
stock  into which the  Cornell  Capital  Debentures  are  convertible  under the
Securities  Act of 1933. On February 14, 2006,  the Company filed a registration
statement on Form S-1 with the  Securities  and Exchange  Commission  ("SEC") in
order to register  6,700,000  shares of common stock that may be issuable to the
holders of the Cornell  Capital  Debentures upon  conversion.  Beginning 60 days
after the SEC declares the  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 Cornell Capital 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) 88% of the  average of the two lowest  volume
weighted  average  prices  of the  common  stock  during  the ten  trading  days
immediately preceding the conversion date, as quoted by Bloomberg, LP.

In connection with the Cornell Capital Debenture Purchase Agreement, on December
30, 2005, the Company issued to Cornell  Capital  Partners a warrant to purchase
up to 350,000  shares of common  stock (the  "Cornell  Capital  Warrant").  This
Cornell Capital  Warrant has an exercise price of $4.00 per share,  which may be
adjusted  under certain  conditions to as low as $3.00 per share and expires two
years from the date it was issued. Furthermore, in connection with the Company's
issuance of the Cornell  Capital  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 years from the date it was issued.  Using the
Black-Scholes pricing model, the warrants were valued at $241,155.

The Company has valued the convertible  note payable,  related  warrants and the
beneficial  conversion  feature to convert the  principal  balance  into shares,
using the "Relative Fair Value" approach.  Accordingly, the Company recognized a
discount of $2.1  million  (which  includes  $0.3 million of issue costs) on the
$4.5 million  principal value of the convertible  note payable and is amortizing
the debt discount over the 36 month life of the note.


                                      F-8


                             EARTHSHELL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                 March 31, 2006

STOCK OPTIONS

Effective January 1, 2006, the Company adopted Statement of Financial Accounting
Standards  ("SFAS")  No.  123(R),  "Share-Based  Payment:  A  Revision  of  SFAS
Statement  No. 123" using the modified  prospective  method.  Under this method,
compensation  cost is recognized on or after the effective  date for the portion
of  outstanding  awards,  for  which  the  requisite  service  has not yet  been
rendered,  based on the grant date fair value of those awards.  Prior to January
1, 2006,  the Company  accounted for employee  stock options using the intrinsic
value method in accordance with Accounting  Principles Board ("APB") Opinion No.
25 ("APB No. 25"),  "Accounting  for Stock Issued to Employees," and adopted the
disclosure only alternative of SFAS No. 123. For stock-based awards issued on or
after  January  1, 2006,  the  Company  recognizes  the  compensation  cost on a
straight-line  basis over the  requisite  service  period for the entire  award.
Measurement and attribution of compensation cost for awards existing on December
31, 2005 that are unvested as of the effective date of SFAS No. 123(R) are based
on the same estimate of the grant-date or  modification-date  fair value and the
same attribution  method used previously under SFAS No. 123. There were no stock
option grants  during three month period ended March 31, 2005.  One option grant
in the amount of 10,271 shares expired under its terms. The outstanding  balance
of all stock options of March 31, 2005 was 1,610,720.

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.  Some of the  options  granted  are  subject  to
approval by the shareholders of an increase in the number of shares reserved for
issuance under the Plans.

Effective January 1, 2006, the Company adopted Statement of Financial Accounting
Standards  ("SFAS")  No.  123(R),  "Share-Based  Payment:  An  Amendment of FASB
Statements  No. 123 and 95" using the modified  prospective  method.  Under this
method,  compensation  cost is recognized on or after the effective date for the
portion of outstanding  awards, for which the requisite service has not yet been
rendered,  based on the grant date fair value of those awards.  Prior to January
1, 2006,  the Company  accounted for employee  stock options using the intrinsic
value method in accordance with Accounting  Principles Board ("APB") Opinion No.
25 ("APB No. 25"),  "Accounting  for Stock Issued to Employees," and adopted the
disclosure only alternative of SFAS No. 123. For stock-based awards issued on or
after  January  1, 2006,  the  Company  recognizes  the  compensation  cost on a
straight-line  basis over the  requisite  service  period for the entire  award.
Measurement and attribution of compensation cost for awards existing on December
31, 2005 that are unvested as of the effective date of SFAS No. 123(R) are based
on the same estimate of the grant-date or  modification-date  fair value and the
same  attribution  method used  previously  under SFAS No. 123. As of January 1,
2006, the Company had 379,167 shares for which the requisite  service period has
not yet been met.  The  compensation  expense  recorded for the portion of these
whose  requisite  service  period had been  rendered  for the three months ended
March 31, 2006 was $0.1 million.

Information  with  respect to stock  options is as follows for the three  months
ended March 31, 2006:





                                                                 Weighted-Average
                                                                    Remaining      Aggregate
                                               Weighted-Average  Contractual Term  Intrinsic
                                       Shares    Exercise Price     (in years)       Value
                                    ---------  ----------------  ----------------  ---------
                                                                       
Outstanding as of January
1, 2006                             1,629,425  $           6.68                --         --

Granted                                    --                --                --         --

Exercised                                  --                --                --         --

Forfeited / Cancelled                  18,705  $          57.45                --         --
                                    ---------  ----------------  ----------------  ---------

Outstanding as of
March 31, 2006                      1,610,720  $            6.0               7.3  $  36,000
                                    =========  ================  ================  =========

Options exercisable as of
March 31, 2006                      1,033,220  $            6.5               6.4  $ 192,000
                                    =========  ================  ================  =========



In accordance SFAS 123(R), the required pro forma disclosure for the three month
period ended March 31, 2005 is shown below:

Net Loss as reported ..............................................   $1,077,557
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 .....................................   $    5,275
                                                                      ----------
Pro forma net loss ................................................   $1,082,832
                                                                      ==========
Basic diluted loss per common share
   As reported ....................................................   $     0.06
   Pro forma ......................................................   $     0.06

STOCK TRANSACTIONS

On January 11, 2006, the Company  issued 186,021 shares of the Company's  common
stock to SF Capital  Partners  pursuant  to a  conversion  right  related to the
Contingent  Settlement  of $2.375  million  reached under the September 30, 2004
Amended and Restated  Debenture Purchase  Agreement.  Pursuant to the Contingent
Settlement,  EarthShell must pay $2.375 million to SF Capital  Partners from 33%
of any equity funding received by the Company  (excluding the first $2.7 million
funded  by MBS) or 50% of the  royalties  received  by  EarthShell  in excess of
$250,000 per month (as  determined  on a  cumulative  basis  commencing  July 1,
2004).  The Company  has the right to convert  the unpaid  portion of the $2.375
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 year period commencing  September 30, 2004. SF Capital Partners
delivered a  conversion  notice to the  Company on January  11, 2006  requesting
conversion of $558,063 of the Contingent Settlement into shares of the Company's
common stock. Following the conversion,  the remaining balance of the Contingent
Settlement was approximately $1.8 million.  The Company recorded that difference
between the conversion  value and the fair value of the common stock at the time
of the conversion as a settlement gain in the amount of $213,924.


                                      F-9


                             EARTHSHELL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                 March 31, 2006

On February 9, 2006, the Company issued 123,000 shares of stock in settlement of
certain  outstanding  payables and settlement of litigation with Van Dam Machine
Corporation.  As a result,  the  Company  recorded  settlement  gains of $41,100
during the quarter ended March 31, 2006.

On February 10,  2006,  in  connection  with the issuance of a license and stock
purchase agreement,  the Company issued a warrant to EarthShell Asia to purchase
1,033,033 shares of the Company's common stock at $3.90 per share,  which, under
certain  circumstances,  may be adjusted  to an exercise  price of not less than
$3.00 per share.  The warrant expires on December 27, 2010. The Company received
the  remaining  $100,000  (less legal fees of $39,366) due under the license and
stock purchase agreement and subsequently issued the warrant.

On March 6, 2006, the Company issued a total of 50,000 shares of common stock to
current and past  Directors  pursuant to  restricted  stock  grants given to the
directors in June 2005 as a bonus in recognition for their  willingness to defer
their cash  compensation  since 2004. This transaction was accounted for in June
2005.


                                      F-10


             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, 2005 and 2004,  and the related
consolidated statements of operations,  stockholders' (deficit) equity, and cash
flows for the years ended  December 31,  2005,  2004 and 2003.  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.  The Company is not required to,
nor were we engaged to perform, an audit of its control over financial reporting
as  a  basis  for  designing  audit  procedures  that  are  appropriate  in  the
circumstances,  but  not  for  the  purpose  of  expressing  an  opinion  on the
effectiveness  of the  Company's  internal  control  over  financial  reporting.
Accordingly we express no such opinion. 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, 2005 and 2004, and the results of its operations and its cash
flows for the years ended December 31, 2005,  2004 and 2003, 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 $11,458,467
and a  stockholders'  deficit of  $12,351,889  as of December  31,  2005.  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 Hurley  & McEwen, LLP

Camarillo, California
March 10, 2006


                                      F-11


                             EARTHSHELL CORPORATION
                           CONSOLIDATED BALANCE SHEETS



                                                                     December 31,
                                                            ------------------------------
                                                                2005              2004
                                                            -------------    -------------
                                                                       
ASSETS

CURRENT ASSETS
   Cash and cash equivalents ............................   $     347,812    $     272,371
   Prepaid expenses and other current assets ............          83,473          201,467
                                                            -------------    -------------
     Total current assets ...............................         431,285          473,838

PROPERTY AND EQUIPMENT, NET .............................          11,991            9,037

EQUIPMENT HELD FOR SALE .................................               1                1
                                                            -------------    -------------
TOTAL ASSETS ............................................   $     443,277    $     482,876
                                                            =============    =============
LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES
   Accounts payable and accrued expenses ................   $   5,908,670    $   3,899,526
   Current portion of settlements .......................         300,786          313,743
   Current portion of deferred revenues .................         100,000          300,000
   Payable to related party, current ....................         850,000          875,000
   Debenture settlement .................................       2,375,000        2,375,000
   Note Payable, net of discount of $168,901 ............       2,355,296               --
                                                            -------------    -------------
     Total current liabilities ..........................      11,889,752        7,763,269

DEFERRED REVENUES, LESS CURRENT PORTION .................         787,500        1,062,500
OTHER LONG-TERM LIABILITIES .............................         117,914          412,192
                                                            -------------    -------------
   Total liabilities ....................................      12,795,166        9,237,961
                                                            -------------    -------------
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, 2005 and 2004 .......................              --               --

     Common stock, $.01 par value, 40,000,000 shares
       authorized;  18,981,167 and 18,234,615 shares
       issued and  outstanding  as of December  31, 2005
       and 2004, respectively ...........................         189,812          182,346
     Additional paid-in common capital ..................     315,306,825      313,196,905
     Accumulated deficit ................................    (327,786,868)    (321,607,782)
     Less note receivable for stock .....................              --         (500,000)
     Accumulated other comprehensive loss ...............         (61,658)         (26,554)
                                                            -------------    -------------
       Total stockholders' deficit ......................     (12,351,889)      (8,755,085)
                                                            -------------    -------------
       TOTAL LIABILITES AND STOCKHOLDERS' DEFICIT .......   $     443,277    $     482,876
                                                            =============    =============


                 See Notes to Consolidated Financial Statements.


                                      F-12


                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                            Year Ended December 31,
                                                                  --------------------------------------------
                                                                      2005            2004            2003
                                                                  ------------    ------------    ------------
                                                                                         
Revenues ......................................................   $    183,333    $    137,500    $         --

Operating Expenses
Related party license fee and research and development expenses             --         800,000       1,312,374
Other research and development expenses .......................        200,817         370,163       8,234,416
General and administrative expenses ...........................      5,485,358       3,753,902       5,790,473
Related party general and administrative (reimbursements) .....             --          (4,875)         (4,074)
Depreciation and amortization .................................          2,939          42,236         379,949
Gain on sales of property and equipment .......................        (23,477)       (168,458)       (451,940)
                                                                  ------------    ------------    ------------
Total operating expenses ......................................      5,665,637       4,792,968      15,261,198

Operating Loss ................................................      5,482,304       4,655,468      15,261,198

Other (Income) Expenses
Interest income ...............................................         (5,022)         (4,606)        (95,176)
Related party interest expense ................................        101,314         410,965         445,628
Other interest expense ........................................        599,690         661,721       1,440,118
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
                                                                  ------------    ------------    ------------
Loss Before Income Taxes ......................................      6,178,286       7,256,301      18,515,941

Income Taxes ..................................................            800             800             800
                                                                  ------------    ------------    ------------
Net Loss ......................................................   $  6,179,086    $  7,257,101    $ 18,516,741
                                                                  ============    ============    ============
Basic and Diluted Loss Per Common Share .......................   $       0.33    $       0.48    $       1.40
Weighted Average Number of Common Shares Outstanding ..........     18,503,207      15,046,726      13,266,668


                 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, 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)
                            =============  =============  =============   =============
Issuance of common stock          266,667          2,667        797,333              --
Conversion of  related
   party note to common
   stock                          323,435          3,234        934,670              --
Common stock and common
   stock warrants issued
   in connection with
   issuance of convertible
   debentures                     156,450          1,565        377,917              --
Net loss                               --             --             --      (6,179,086)
Foreign currency
   translation adjustment              --             --             --              --
Comprehensive loss                     --             --             --              --
                            -------------  -------------  -------------   -------------
BALANCE, DECEMBER 31, 2005     18,981,167  $     189,812  $ 315,306,825   $(327,786,868)
                            =============  =============  =============   =============


                                             Accumulated
                               Stock            Other
                              Purchase      Comprehensive
                             Receivable         Loss            Totals
                            -------------   -------------   -------------
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)
                            =============   =============   =============
Issuance of common stock          500,000              --       1,300,000
Conversion of  related
   party note to common
   stock                               --              --         937,904
Common stock and common
   stock warrants issued
   in connection with
   issuance of convertible
   debentures                          --              --         379,482
Net loss                               --              --      (6,179,086)
Foreign currency
   translation adjustment              --         (35,104)        (35,104)
Comprehensive loss                     --              --      (6,214,190)
                            -------------   -------------   -------------
BALANCE, DECEMBER 31, 2005             --   $     (61,658)  $ (12,351,889)
                            =============   =============   =============

                 See Notes to Consolidated Financial Statements.


                                      F-14


                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                           Year Ended December 31,
                                                               -----------------------------------------------
                                                                    2005            2004             2003
                                                               -------------    -------------    -------------
                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES
   Net loss ................................................   $  (6,179,086)   $  (7,257,101)   $ (18,516,741)
   Adjustments to reconcile net loss to net cash used in
       operating activities
     Bad debt expense ......................................         183,333               --               --
     Depreciation and amortization .........................           2,939           42,236          379,949
     Amortization and accretion of debenture issue costs ...         633,490          592,316          955,574
     Compensation related to restricted stock issuance to
       directors ...........................................         150,934               --               --
     Interest paid in common stock .........................         100,758               --               --
     Premium due to debenture default ......................              --        1,672,426               --
     Debenture issuance and conversion costs ...............              --               --          166,494
     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 ..............................         (23,476)        (168,458)       3,548,059
     Equity in the losses of joint venture .................              --               --          392,116
     Accrued purchase commitment ...........................              --               --       (1,855,000)
     Other non-cash expense items ..........................        (223,962)         180,171           50,198
   Changes in operating assets and liabilities
     Prepaid expenses and other current assets .............         117,994          120,549          264,153
     Accounts payable and accrued expenses .................       2,054,721         (553,710)      (2,339,720)
     Payable to related party ..............................         (34,070)       1,043,869        1,214,683
     Deferred revenues .....................................        (183,333)       1,362,500               --
     Accrued purchase commitment ...........................              --               --       (1,645,000)
     Other long-term liabilities ...........................          28,914          378,859           33,333
                                                               -------------    -------------    -------------
       Net cash used in operating activities ...............      (3,370,844)      (2,726,016)     (15,694,223)
                                                               =============    =============    =============
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 ...........          30,280          187,708          487,691
   Investment in joint venture .............................              --               --          (26,104)
   Purchases of property and equipment .....................         (12,697)          (8,729)          (1,320)
                                                               -------------    -------------    -------------
       Net cash provided by  investing activities ..........          17,583          178,979        3,960,267
                                                               =============    =============    =============



                                      F-15




                                                                             Year Ended December 31,
                                                                  -----------------------------------------------
                                                                      2005             2004             2003
                                                                  -------------    -------------    -------------
                                                                                           
CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from issuance of common stock .....................         800,000        2,086,755               --
   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 note payable .....................       2,500,000               --               --
   Proceeds from payment on stock purchase receivable .........          25,000               --               --
   Proceeds from release of restricted time deposit
     upon conversion of convertible debentures into
     common stock .............................................              --               --        1,800,000
   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 ..........................        (336,149)         (66,387)              --
   Proceeds from issuance of notes payable to related party ...         850,000               --        1,010,000
   Note payable issuance costs ................................        (402,500)              --               --
                                                                  -------------    -------------    -------------
     Net cash provided by financing activities ................       3,436,351          910,074       13,521,844

   Effect of exchange rate changes on cash and cash equivalents          (7,649)           7,695            2,736
                                                                  -------------    -------------    -------------
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS ..............          75,441       (1,629,268)       1,790,624

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD ................         272,371        1,901,639          111,015
                                                                  -------------    -------------    -------------
CASH AND CASH EQUIVALENTS, END OF PERIOD ......................   $     347,812    $     272,371    $   1,901,639
                                                                  =============    =============    =============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
   Cash paid for
     Income taxes .............................................   $         800    $         800    $         800
     Interest .................................................         410,772          111,353           21,058
   Common stock warrants issued in connection with
     convertible debentures ...................................         129,161               --          745,562
   Conversion of convertible debentures into common stock .....         837,145        6,800,000        7,550,000
   Interest paid in common stock ..............................         100,758          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



                                      F-16


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. Also in March of 2005, in consideration for consulting services rendered in
connection with the company obtaining financing, the Company issued a warrant to
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 was 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 was valued at $47,345.

In August 2005, the Company issued a warrant to CCP 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
was valued at $3,788.

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 the remaining payable
of $837,145  (previously owed to Bio-Tec  Biologische  Naturverpackunger  GmbH &
Co.KG,  but which payable 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.

In connection with a Securities  Purchase  Agreement,  on December 30, 2005, the
Company issued to Cornell  Capital  Partners a warrant to purchase up to 350,000
shares of common stock (the  "December  Warrant).  This December  Warrant has an
exercise  price  of  $4.00  per  share,  which  may be  adjusted  under  certain
conditions  to as low as $3.00 per share and  expires two years from the date it
was  issued.  Furthermore,  in  connection  with the  Company's  sale of Cornell
Capital 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 years from the date it was 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.

                 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 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,
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 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 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 accounting  principles  generally accepted in the United States.
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 $11,458,467 at December 31, 2005.  These factors,  along with
others,  indicate substantial doubt that the Company will be able to continue as
a going concern for a reasonable period of time.

Subsequent to December 31, 2005 the Company entered into a financing transaction
to  borrow  $4.5  million,  of which,  the  Company  netted  $1.6  million  (See
Subsequent Events).  On January 6, 2006, the Company received this funding.  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.  Management  plans to address this need by raising
cash through either the sale of licenses,  the generation of royalty revenues or
the issuance of debt or equity securities. In addition, the Company expects cash
to be generated in 2006 through royalty  payments from licensees.  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
royalty payments in 2006. Management will also continue in its efforts to reduce
expenses,  but can not  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 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.


                                      F-18


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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) [Pink Sheets Electronic Quotation Service].  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."

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  concluded  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.

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") and Renewable  Products,  Inc. ("RPI") in the U.S, as well as
EarthShell  Hidalgo  ("ESH") in Mexico and  EarthShell  Asia.  During 2005,  the
Company  received  technology fees from ESH.  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.

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.

On  October  11,  2005,  the  Company  entered  into the 2005 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 2005 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. 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).


                                      F-19


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Recent Accounting Pronouncements

The FASB recently issued the following statements:

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 January 1, 2006 as required.


                                      F-20


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

In May  2005,  the FASB  issued  SFAS No.  154,  "Accounting  Changes  and Error
Corrections--a replacement of APB Opinion No. 20 and FASB Statement No. 3" (SFAS
154). This Statement replaces APB Opinion No. 20, "Accounting Changes," and FASB
Statement No. 3, "Reporting Accounting Changes in Interim Financial Statements,"
and changes the requirements for the accounting for and reporting of a change in
accounting  principle by requiring  retrospective  application to prior periods'
financial  statements  of  changes  in  accounting   principle,   unless  it  is
impractical to determine  either the  period-specific  effects or the cumulative
effect of the  change.  It also  applies to changes  required  by an  accounting
pronouncement  in the unusual instance that the  pronouncement  does not include
specific transition provisions.  In addition, the Statement also requires that a
change in depreciation or amortization for long-lived assets be accounted for as
a change in accounting  estimate  effected by a change in accounting  principle.
When a pronouncement includes specific transition  provisions,  those provisions
should be followed. SFAS 154 is effective for accounting changes and corrections
of errors made in fiscal years beginning after December 15, 2005.  Consequently,
the Company  will adopt  provisions  of SFAS 154 for the fiscal  year  beginning
January 1, 2006. Management currently believes the adoption of the provisions of
SFAS 154 will not have a material impact on its financial position or results of
operations.


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.  The
authorized  shares of common stock were increased in conjunction with the annual
meeting  of the  shareholders  held on June  26,  2004,  from 25  million  to 40
million.


                                      F-21


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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,  2005 and  2004,  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 ($433,514 on
deposit with one bank at December  31, 2005) are subject to market  fluctuations
and there is no guarantee as to their ultimate value.

Reclassifications

Certain items in the 2003 and 2004 financial  statements have been  reclassified
to conform to the 2005 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.

Prepaid Expenses and Other Current Assets

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

                                                     2005       2004
                                                  --------   --------
Prepaid expenses and other current assets .....   $ 83,473   $ 83,583
Receivable on sale of  equipment ..............         --     78,009
Related party receivable ......................         --     12,875
Retainer for financing ........................         --     27,000
                                                  --------   --------
Total Prepaid Expenses and Other Current Assets   $ 83,473   $201,467
                                                  ========   ========

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.

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.  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.  The  impairment  charges were  expensed to
"Other research and development" in the accompanying Statements of Operations.


                                      F-22


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

                                                        2005          2004
                                                      ---------    ---------
Property and Equipment

  Office furniture and equipment ..................   $ 158,854    $ 245,274
    Less: accumulated depreciation and amortization    (146,863)    (236,237)
                                                      ---------    ---------

Property and equipment--net .......................   $  11,991    $   9,037
                                                      =========    =========
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  would 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 would 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 for 2003 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.

The  Company  sold  non-essential  machine  shop  equipment  and  excess  office
furniture and equipment in 2004 and 2005, realizing gains on the sale.

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.


                                      F-23


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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  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  Agreement.  Under the terms of the  Biotec  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  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, 2005,  2004,
and 2003,  the Company  paid or accrued to EKI $0,  $800,000,  and  $1,312,374 ,
respectively,  under the License Agreement and Biotec  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.

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,  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.  During 2005, the balance was further reduced to $837,145 and assigned
to EKI. 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 the  remaining
receivable of $837,145 (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.

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  $3.00  per  share  and  converted  $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.

In September  2004,  the Company hired an executive  assistant who supports both
EKI and  Company  executives.  The Company  paid the salary and  benefits of the
executive  assistant  and charged EKI for the portion of her time that was spent
supporting EKI executives.  The Company invoiced EKI $32,608 and $12,875 for the
years ended December 31, 2005 and 2004, respectively, for such support services.
This arrangement terminated in October 2005.


                                      F-24


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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,  the then 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:

                                                     2005            2004
                                                -------------   -------------
  Accounts payable and other accrued expenses   $   3,137,261   $   1,333,101
  Legal accruals ............................       1,283,842       1,497,103
  Deferred officer compensation .............         453,544         298,194
  Accrued property taxes ....................         116,002         112,159
  Accrued salaries, wages and benefits ......         281,288         258,691
  Accrued legal fees ........................         636,733         400,278
                                                -------------   -------------
  Total accounts payable and accrued Expenses   $   5,908,670   $   3,899,526

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.


                                      F-25


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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 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.

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.


                                      F-26


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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  reached  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 to 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 The Biotec Group 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  $0.3
million  using the  Black-Scholes  option  pricing  model and was  recorded as a
discount on the outstanding loans.

On  October  11,  2005,  the  Company  entered  into the 2005 EKI Loan  with EKI
pursuant  to which the  Company  issued to EKI a  promissory  note to EKI in the
principal  amount of $1.0  million.  As of December 31,  2005,  EKI had advanced
$0.85  million with the balance being funded by the second week of January 2006.
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  anniversary  of the date of the 2005 EKI Loan;  (ii) five days following
the date the Company has received  $3.0  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 2005 EKI Loan; or (iii) the occurrence
of an Event of Default (as defined in the 2005 EKI Loan).

Notes Payable

In March 2005, the Company entered into a promissory note and Security Agreement
with Cornell Capital Partners.  Pursuant to the Security Agreement,  the Company
issued  promissory notes to Cornell Capital  Partners in the original  principal
amount of $2.5 million. The $2.5 million was disbursed as follows: $1.15 million
was disbursed on March 28, 2005 and on May 23, 2005 the remaining  $1.35 million
was issued in a second closing.  After  origination  costs, the Company realized
approximately $2.1 million of net proceeds.  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.  In  addition,  the Company  pledged to the lender 100
shares of Series B  convertible  preferred  stock which are  convertible  in the
event of default into  approximately $3.3 million shares of the Company's common
stock.  The promissory notes have a one-year term and accrue interest at 12% per
year.


                                      F-27


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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 $2.5  million 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 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,  2005 or (b) the date sixty days
after the date the $2.5 million in  promissory  notes issued to Cornell  Capital
are fully repaid. The warrant has an exercise price of $4.00 per share of common
stock.

Also in March  2005,  the Company  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  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 shares of common stock sold under the Standby Equity
Distribution  Agreement being declared  effective by the Securities and Exchange
Commission  and is limited to $0.5 million per weekly  advance.  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.  On  September  27,  2005,  the  registration  statement  was
withdrawn. The Company expects to filed a revised S-1 on February 14, 2006.

The notes above were fully  repaid and  refinanced  through the Cornell  Capital
Debentures. See "Subsequent Events" below.

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, 2006.  Payments on such
settlements due in 2007 and 2008 total $0.18million and $0, respectively.


                                      F-28


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Commitments

During 2005,the company relocated its headquarters to its current location where
it 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. Rental expenses for the years ended December 31, 2005, 2004 and
2003 amounted to $98,885, $165,382, and $558,195 respectively.  During 1998, EKI
entered into certain agreements with an equipment manufacturer providing for the
purchase by EKI of certain  technology  applicable  to  starch-based  disposable
packaging.  EKI licenses such technology to the Company on a royalty-free  basis
pursuant to the License Agreement. In connection with the purchase, and pursuant
to the terms of a letter  agreement  with  EKI,  the  Company  agreed to pay the
seller of the  technology  $3.5 million on or about  December  31,  2003,  which
obligation was secured by a letter of credit. In the fourth quarter of 2002, the
Company  established a liability for the $3.5 million  commitment as of December
31, 2002 ("Accrued Purchase Commitment") and recorded a corresponding expense to
"Other research and development" in the Statements of Operations.  In the fourth
quarter of 2003,  the Company  negotiated a reduction of the  obligation to $1.6
million.  Upon payment of the reduced obligation amount in the fourth quarter of
2003, the seller simultaneously released the letter of credit.  Therefore, as of
December 31, 2003, the Accrued Purchase Commitment was considered  fulfilled and
the excess $1.8  million  recorded  in 2002 was  recorded as an offset to "Other
research and development" in the 2003 Statements of Operations.

Contingencies

The Company is engaged in  litigation  with two 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  believes
that it has good  defenses and  counterclaims  inasmuch as the equipment did not
reach the  performance  requirements  specified in the purchase  contracts,  and
expects to settle the respective matters soon.

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.

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 15% 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 $24,842 in 2005, $24,311
in 2004, and $44,057 in 2003.


                                      F-29


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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.  Some of the  options  granted  are  subject  to
approval by the shareholders of an increase in the number of shares reserved for
issuance under the Plans.

Stock option activity for 2005, 2004 and 2003 is as follows:



                                               2005                           2004                           2003
                                   ----------------------------   ----------------------------   ----------------------------
                                                    Weighted-                      Weighted-                      Weighted-
                                                     Average                        Average                        Average
                                                    Exercise                       Exercise                       Exercise
                                      Shares          Price          Shares          Price          Shares          Price
                                   ------------    ------------   ------------    ------------   ------------    ------------
                                                                                               
Outstanding at beginning of year      1,043,245    $      12.58        384,912    $      38.24        320,924    $      50.49
Granted ........................      1,341,520            2.00        762,498            0.78        121,699            4.87
Cancelled ......................             --              --        (92,499)          15.00        (43,748)          34.02
Expired ........................       (755,340)           6.52        (11,666)          68.95        (13,963)          42.14
                                   ------------    ------------   ------------    ------------   ------------    ------------
Outstanding at end of year .....      1,629,425    $       6.68      1,043,245    $      12.58        384,912    $      38.24
                                   ============    ============   ============    ============   ============    ============
Options exercisable at year-end       1,051,925    $       7.41        141,162    $      61.35        155,228    $      61.70
                                   ============    ============   ============    ============   ============    ============



                                      F-30


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table summarizes  information  about stock options  outstanding at
December 31, 2005:



                                    Options Outstanding                             Options Exercisable
                   ------------------------------------------------------   -----------------------------------
                                         Weighted-
                        Number            Average           Weighted-           Number            Weighted-
                    Outstanding At       Remaining           Average         Exercisable At        Average
Exercise Price         12/31/05       Contractual Life    Exercise Price        12/31/05        Exercise Price
----------------   ----------------   ----------------   ----------------   ----------------   ----------------
                                                                                
$0.75                       100,000               8.49   $           0.75                 --   $             --
1.85                        800,000               6.53               1.85            800,000               1.85
2.10                        350,000               9.67               2.10                 --                 --
2.15                        115,000               9.18               2.15             85,000               2.15
2.55                          4,166               3.58               2.55              4,166               2.55
2.85                         75,000               4.56               2.85             75,000               2.85
4.80                         41,666               7.72               4.80                 --                 --
5.64                          4,471               2.42               5.64              4,471               5.64
15.00                         8,334               0.19              15.00              8,334              15.00
36.00                        55,834               6.53              36.00                 --                 --
44.04                        16,666               5.36              44.04             16,666              44.04
60.00                        41,667               3.79              60.00             41,667              60.00
91.56                        10,371               0.08              91.56             10,371              91.56
252.00                        6,250               2.38             252.00              6,250             252.00
                   ----------------   ----------------   ----------------   ----------------   ----------------
                          1,629,425               7.26   $           6.68          1,051,925   $           7.41
                   ================   ================   ================   ================   ================


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, 2005    December 31, 2004    December 31, 2003
                                                                -----------------    -----------------    -----------------
                                                                                                 
Net Loss as reported ........................................   $       6,179,086    $       7,257,101    $      18,516,741
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 .......             745,441              472,267              776,018
                                                                -----------------    -----------------    -----------------
Pro forma net loss ..........................................   $       6,924,527    $       7,729,368    $      19,292,759
Net loss per common share
   As reported ..............................................   $            0.33    $            0.48    $            1.40
   Pro forma ................................................                0.37                 0.51                 1.45
Average risk-free interest rate .............................                3.38%                4.05%                4.53%
Average expected life in years ..............................                7.17                  9.5                  9.5
Volatility ..................................................                  71%                  80%                 102%
Average fair value of options granted during the year .......   $            1.37    $            0.64    $            3.99



                                      F-31


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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 $3.90 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.

In connection with a Securities  Purchase  Agreement,  on December 30, 2005, the
Company issued to Cornell  Capital  Partners a warrant to purchase up to 350,000
shares of common stock (the  "December  Warrant).  This December  Warrant has an
exercise  price  of  $4.00  per  share,  which  may be  adjusted  under  certain
conditions  to as low as $3.00 per share and  expires two years from the date it
was  issued.  Furthermore,  in  connection  with the  Company's  sale of Cornell
Capital 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 years from the date it was issued. The related debt proceeds were received
in January 2006, accordingly, the fair value of the warrants will be recorded as
a debt discount in the fiscal quarter ended March 31, 2006.

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), as
amended by 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.


                                      F-32


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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,
2005 and 2004,  deferred  income  tax  assets,  which are fully  reserved,  were
comprised primarily of the following:

                                               2005              2004
                                           -------------    -------------
      Federal:
         Depreciation ..................   $   1,273,296    $   1,375,770
         Deferred compensation .........         154,205          101,386
         Deferred contributions ........         361,117          361,117
         Accrued management fees .......              --          272,000
         Accrued vacation ..............          44,320           87,955
         Other reserves ................          62,333           22,258
         Net operating loss carryforward     104,184,369       99,808,790
                                           -------------    -------------
             Subtotal ..................   $ 106,079,640    $ 102,029,276
                                           =============    =============
         Valuation Allowance ...........    (106,079,640)    (102,029,276
                                           -------------    -------------
         Balance .......................   $          --    $          --

The valuation allowance  (decreased)  increased by $4,050,364,  ($1,843,850) and
$8,810,963   during  the  years  ended  December  31,  2005,   2004,  and  2003,
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 $306,424,613 as of December 31, 2005 that expire through 2024.
For state income tax purposes,  the Company has  California  net operating  loss
carryforwards  of $183,854,768 as of December 31, 2005 that expire through 2009,
and Maryland net operating loss  carryforwards  of $122,569,845  that follow the
federal   treatment  and  expire  through  2024.   Additionally,   the  ultimate
utilization  of net  operating  losses  may be  limited  by  change  of  control
provision under section 382 of the Internal Revenue Code.

Income tax  expense for 2005,  2004,  and 2003  consists  of the  minimum  state
franchise tax.


                                      F-33


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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  2.1
million shares,  3.0 million  shares,  and 900,000 shares for the years ended at
December 31, 2005, 2004 and 2003, respectively.

Subsequent Events

On December 30, 2005,  EarthShell  entered into a Securities  Purchase Agreement
with Cornell  Capital  Partners (the "December  Debenture  Purchase  Agreement")
pursuant to which the Company issued and sold to Cornell  Capital  Partners $4.5
million in principal  amount of secured  convertible  debentures  (the  "Cornell
Capital   Debentures")  on  the  terms  described  below.   This  agreement  was
consummated on January 6, 2006. The Cornell  Capital  Debentures are convertible
into  shares of the  Company's  common  stock on the terms  discussed  below The
Company  received  the  aggregate  proceeds of $4.5 million from the sale of the
Cornell  Capital  Debentures  on January 6, 2006,  of which  approximately  $2.6
million was used to payoff the CCP Notes.

The Cornell Capital 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 Cornell  Capital  Debentures are
secured by substantially all of the Company's assets, have a three year term and
accrue  interest at 12% per annum.  The December  Debenture  Purchase  Agreement
required the Company to register the shares of the  Company's  common stock into
which the Cornell Capital Debentures are convertible under the Securities Act of
1933. On February 14, 2006, the Company filed a  registration  statement on Form
S-1 with the  Securities  and Exchange  Commission  ("SEC") in order to register
6,700,000  shares of common  stock that may be  issuable  to the  holders of the
Cornell  Capital  Debentures  upon  conversion.  Beginning 60 days after the SEC
declares the  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 Cornell Capital 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) 88% of the  average  of the two  lowest  volume
weighted  average  prices  of the  common  stock  during  the ten  trading  days
immediately preceding the conversion date, as quoted by Bloomberg, LP.

The holder of the Cornell Capital Debentures may not convert the Cornell Capital
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  Cornell  Capital   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 65
days prior notice to the Company.


                                      F-34


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The Company may redeem,  with three  business  days  advance  written  notice to
Cornell Capital Partners, a portion or all amounts outstanding under the Cornell
Capital  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  of the  principal  amount  being  redeemed,  and  accrued
interest,  to be delivered to the Cornell Capital Partners on the third business
day after the redemption notice, provided, however, this redemption premium does
not  apply  until the  outstanding  principal  balance  of the  Cornell  Capital
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  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 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 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.

In February 2006, the Company issued to Midsummer an additional 25,000 shares of
its common stock in settlement of certain claims relating to the settlement.

In January  2006,  SF Capital  Partners  converted  a portion of the  settlement
balance into 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  the  Company's
non-performance   under  the  registration   rights  clause  of  the  settlement
agreement.


                                      F-35


                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                   QUARTERLY FINANCIAL INFORMATION (UNAUDITED)


                                                First          Second          Third           Fourth        Total Year
                                             ------------   ------------    ------------    ------------    ------------
                                                                                             
2005
Revenues                                     $     75,000   $     58,333    $     25,000    $     25,000    $    183,333
Related party research and development                 --             --              --              --              --
Other research and development                    103,595        119,183         110,628        (132,589)        200,817
Related party general & administrative                578         (4,218)         (2,227)          5,867              --
Other general and administrative                1,048,384      1,804,774       1,810,481       1,497,963       6,161,602
Net loss common shareholders                 $  1,077,557   $  1,861,406    $  1,893,882    $  1,346,241    $  6,179,086
Basic and diluted loss per common share      $        .06   $        .10    $        .10    $        .07    $        .33
Weighted average common shares outstanding     18,250,260     18,394,967      18,507,916      18,853,010      18,503,207

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


                                      F-36



                                                                                  
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:

o  except the common stock offered by this
   prospectus;

o  in any jurisdiction in which the offer or
   solicitation is not authorized;
                                                                                                        PROSPECTUS
o  in any jurisdiction where the dealer or other
   salesperson is not qualified to make the offer
   or solicitation;

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

o  to any person who is not a United States                                                  10,327,844 Shares of Common Stock
   resident or who is outside the jurisdiction of
   the United States.

The delivery of this prospectus or any accompanying                                             EARTHSHELL CORPORATION
sale does not imply that:

o  there have been no changes in the affairs of
   EarthShell  Corporation  after  the  date of
   this prospectus; or
                                                                                                   ______________, 2006
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 its  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 August 2005, the Company  granted a ten (10) year warrant to Essam
Khashoggi, the Company's largest shareholder,  to purchase one million shares of
the  Company's  common  stock  at  $3.00  per  share  in  consideration  of  Mr.
Khashoggi'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 common stock purchase warrants to
Cornell Capital Partners and Hishgate House Funds,  Ltd. to purchase 260,500 and
364,500  shares of common stock of the Company,  respectively.  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 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 exercise
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.

      (18) 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.

      (19) 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 Cornell Capital  Debentures.  The Cornell Capital
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 Cornell
Capital  Debentures  on January 6, 2006.  The  Cornell  Capital  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 Cornell Capital 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 Cornell Capital
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 Cornell Capital  Debentures
may not  convert  the  Cornell  Capital  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  Cornell  Capital   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.

                                      II-3


      The Company may  redeem,  with three (3)  business  days  advance  written
notice to Cornell Capital Partners,  a portion or all amounts  outstanding under
the Cornell  Capital  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 Cornell
Capital Debentures has been reduced by $2.5 million.

      (20) 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.

      (21) 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.

      (22) 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.

      (23) On  January  11,  2006,  the  Company  issued  186,021  shares of the
Company's  common stock to SF Capital  Partners  pursuant to a conversion  right
related  to the  Contingent  Settlement  of  $2.375  million  reached  under the
September 30, 2004 Amended and Restated Debenture Purchase  Agreement.  Pursuant
to the Contingent  Settlement,  EarthShell must pay $2.375 million to SF Capital
Partners from 33% of any equity funding  received by the Company  (excluding the
first $2.7 million funded by MBS) or 50% of the royalties received by EarthShell
in excess of $250,000 per month (as determined on a cumulative  basis commencing
July 1, 2004).  The  Company has the right to convert the unpaid  portion of the
$2.375 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 year period commencing September 30, 2004. SF Capital
Partners  delivered  a  conversion  notice to the  Company on January  11,  2006
requesting  conversion of $558,063 of the Contingent  Settlement  into shares of
the Company's common stock.  Following the conversion,  the remaining balance of
the Contingent  Settlement was approximately $1.8 million.  The Company recorded
that  difference  between the conversion  value and the fair value of the common
stock  at the time of the  conversion  as a  settlement  gain in the  amount  of
$213,924.

      (24) On March 6,  2006,  the  Company  issued a total of 50,000  shares of
common stock to current and past Directors  pursuant to restricted  stock grants
given  to the  directors  in June  2005  as a bonus  in  recognition  for  their
willingness to defer their cash compensation since 2004.

      (25) On March 7, 2005, the Company  entered into an agreement with Capital
Group  Communications  ("CGC")  in which CGC would  perform  investor  relations
function  on behalf of the  Company in return  for up to  600,000  shares of the
Company's  common stock.  During the past year, the Company has accrued for this
expense.  Pursuant to a letter agreement dated February 27, 2006, the EarthShell
and CGC  reached an  agreement  in which CGC agreed to accept a total of 320,000
unregistered shares of EarthShell's Common Stock under this agreement as payment
in full for its services. EarthShell agreed to include 300,000 of such shares in
the next  registration  statement  it files  with the  Securities  and  Exchange
Commission. The 320,000 shares were issued to CGC on May 2, 2006.


                                      II-4


      (26) On or about  June 1,  2006,  the  Company  issued a total of  160,000
shares of common stock to two  individuals in connection with the termination of
a license  agreement,  mutual  release,  and  settlement  of claims  between the
parties. This issuance was made in reliance upon the exemption from registration
provided for by Rule 506 of Regulation D and  alternatively  Section 4(2) of the
Act. The Company did not offer or sell any of the securities  issued by any form
of general  solicitation  or  general  advertising  and  affixed a legend on the
certificates representing the Series D Preferred Stock and the Warrants, stating
that the securities have not been registered  under the Act and referring to the
restrictions on transferability and sale of such securities.

      (27) On June 21, 2006, EarthShell Corporation (the "Company") entered into
a Securities Purchase Agreement (the "SPA") by and among the Company and certain
investors named therein (the "Investors")  pursuant to which the Company sold an
aggregate of 128,205 shares of Series D convertible preferred stock (the "Series
D  Preferred  Stock")  for a total  purchase  price of  $500,000.  The  Series D
Preferred Stock,  which was sold to the Investors in a private offering,  pays a
cumulative 20% annual dividend, which shall be paid on conversion or liquidation
of  the  Company.   The  Series  D  Preferred   Stock  is  callable  in  certain
circumstances  by the  Company.  In the event of any  voluntary  or  involuntary
liquidation, dissolution or winding up of the Company, the holders of the Series
D Preferred  Stock will be entitled to receive,  prior and in  preference to any
distribution of the assets or surplus funds of the Company to the holders of any
shares of common stock by reason of the  ownership  thereof,  an amount equal to
the Liquidation Value of $3.90 per share and any accrued  dividends.  Each share
of Series D  Preferred  Stock is  convertible  into one  share of the  Company's
common stock, par value $0.01 per share, subject to adjustment.  In order to (i)
effect an amendment of the Company's  Certificate  of  Incorporation  or By-Laws
(except  to  increase  the  number of  directors),  (ii)  issue,  or permit  any
Subsidiaries  to issue,  any additional  shares of capital stock or other equity
interests at less than Fair Market Value, or (iii) change the Company's business
or business model, the affirmative vote of the holders of at least  seventy-five
percent (75%) of the then  outstanding  shares of Series D Preferred  Stock must
first be  obtained.  In  connection  with the  issuance and sale of the Series D
Preferred  Stock,  the Company  granted the  Investors  immediately  exercisable
warrants to purchase an  aggregate  of 555,555  shares of the  Company's  common
stock at an  exercise  price of $3.90 per  share,  subject  to  adjustment  (the
"Warrants").  The Investors also have been granted certain  registration  rights
with  respect to the shares of common  stock  underlying  the Series D Preferred
Stock and the Warrants as set forth in Section 3 of the SPA.

      (28) On July 12, 2006,  the Company  entered into a Letter  Agreement with
Cornell Capital Partners,  pursuant to which Cornell Capital Partners has agreed
to forbear from exercising certain rights and remedies under the Cornell Capital
Debentures and that certain Registration Rights Agreement, of even date with the
Cornell  Capital  Debentures  in  exchange  for the  issuance  by the Company to
Cornell Capital  Partners of 250,000 shares of the Company's  common stock.  The
Company has  acknowledged  in the  Agreement  that an event of default under the
Cornell  Capital  Debentures  had  occurred as of June 30, 2006 with the Company
failing to timely register with the U.S.  Securities and Exchange Commission the
common  stock  underlying  the Cornell  Capital  Debentures.  The  Company  also
acknowledged  that Cornell  Capital  Partners is entitled to liquidated  damages
equal  to one  percent  (1%) of the  liquidated  value  of the  Cornell  Capital
Partners  for each thirty (30) day period  after May 31,  2006.  Pursuant to the
Agreement,  Cornell Capital Partners has agreed to waive the default,  including
all liquidated  damages that may have accrued  through the date of the Agreement
and during the  Forbearance  Period (as  defined  below),  in  exchange  for the
250,000 shares of common stock and the Company  obtaining the  effectiveness  by
September 30, 2006 of that certain Registration  Statement originally filed with
the U.S. Securities and Exchange Commission on February 14, 2006, which includes
the  shares  of  common  stock   underlying  the  Cornell  Capital   Debentures.
Furthermore,  Cornell  Capital  Partners has agreed not to make any  conversions
under the Cornell Capital  Debentures until the earlier of September 30, 2006 or
the expiration of the Forbearance  Period,  which such Forbearance  Period shall
commence on the date of the  execution of the Agreement and continue for so long
as the Company strictly complies with the terms of the Agreement and there is no
occurrence or existence of any event of default other than the Default under the
transaction  documents or any other  agreement that the Company has entered into
with Cornell  Capital  Partners.  The 250,000 shares of commons stock shall have
piggy-back  registration rights and Cornell Capital Partners shall also have the
right to demand  the  registration  of the  250,000  shares  of common  stock by
providing  to the Company  with thirty  (30) days prior  written  notice of such
request.

      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.


                                      II-5



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

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 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



                                      II-6




EXHIBIT NO.            DESCRIPTION                                             LOCATION
-----------            -----------                                             --------
                                                              
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

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 convertible 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



                                      II-7




EXHIBIT NO.            DESCRIPTION                                             LOCATION
-----------            -----------                                             --------
                                                              
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 November 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

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



                                      II-8




EXHIBIT NO.            DESCRIPTION                                             LOCATION
-----------            -----------                                             --------
                                                              
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

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



                                      II-9




EXHIBIT NO.            DESCRIPTION                                             LOCATION
-----------            -----------                                             --------
                                                              
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

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

10.54       Letter Agreement, dated July 12, 2006, by and between   Incorporated by reference to Exhibit 10.1 to the Company's
            the Company and Cornell Capital Partners, LP            Current Report on Form 8-K dated July 17, 2006



                                     II-10




EXHIBIT NO.            DESCRIPTION                                             LOCATION
-----------            -----------                                             --------
                                                              
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


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-11


                                   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 August 2, 2006.

                                           EARTHSHELL CORPORATION

Date: August 2, 2006                       By:    /s/ Vincent J. Truant
                                                  ------------------------------
                                           Name:  Vincent J. Truant
                                           Title: Chief Executive Officer and
                                                  Principal Executive Officer

Date: August 2, 2006                       By:    /s/ D. Scott Houston
                                                  ------------------------------
                                           Name:  D. Scott Houston
                                           Title: Chief Financial Officer and
                                                  Secretary

Date: August 2, 2006                       By:    /s/ Paul Susie
                                                  ------------------------------
                                           Name:  Paul Susie
                                           Title: Controller and Principal
                                                  Accounting Officer

      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:  August 2, 2006
------------------------------------------
Vincent J. Truant
Chief Executive Officer,
Principal Executive Officer and Secretary

/s/ D. Scott Houston                        Date:  August 2, 2006
------------------------------------------
D. Scott Houston
Chief Financial Officer and Secretary

/s/ Hamlin Jennings                         Date:  August 2, 2006
------------------------------------------
Hamlin Jennings
Director

/s/ Walker Rast                             Date:  August 2, 2006
------------------------------------------
Walker Rast
Director

/s/ Michael Gordon                          Date:  August 2, 2006
------------------------------------------
Michael Gordon
Director


                                     II-12