As filed with the Securities and Exchange Commission on November 1, 2005
                                      An Exhibit List can be found on page II-6.
                                                     Registration No. 333-126916

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

                                 AMENDMENT NO. 1
                                       TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                          _____________________________

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.
                 (Name of small business issuer in its charter)

    Colorado                               4953                58-2222646
(State or other Jurisdiction  (Primary Standard Industrial  (I.R.S. Employer
  of Incorporation or          Classification Code Number)  Identification No.)
    Organization)

                      23832 Rockfield Boulevard, Suite 275
                          Lake Forest, California 92630
                                 (949) 609-0590
              (Address and telephone number of principal executive
                    offices and principal place of business)

                            Gordon Davies, President
                  RECLAMATION CONSULTING AND APPLICATIONS, INC.
                      23832 Rockfield Boulevard, Suite 275
                          Lake Forest, California 92630
                                 (949) 609-0590
            (Name, address and telephone number of agent for service)

                                   Copies to:
                              Andrea Cataneo, Esq.
                       Sichenzia Ross Friedman Ference LLP
                     1065 Avenue of the Americas, 21st Flr.
                            New York, New York 10018
                                 (212) 930-9700
                              (212) 930-9725 (fax)

                APPROXIMATE DATE OF PROPOSED SALE TO THE PUBLIC:
     From time to time after this Registration Statement becomes effective.

If any securities  being  registered on this Form are to be offered on a delayed
or continuous basis pursuant to Rule 415 under the Securities Act of 1933, other
than   securities   offered  only  in  connection   with  dividend  or  interest
reinvestment plans, check the following box: [X]



If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the  Securities  Act,  check the following box and list the
Securities  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  Securities  Act,  check  the  following  box and  list the  Securities  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(d) under
the  Securities  Act,  check  the  following  box and  list the  Securities  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


- -------------------------------------------------- ------------------- ------------------ -------------------- --------------
    Title of each class of securities to be          Amount to be          Proposed        Proposed maximum     Amount of
                   registered                       registered (1)         maximum            aggregate        registration
                                                                        offering price      offering price         fee
                                                                        per share (2)
- -------------------------------------------------- ------------------- ------------------ -------------------- --------------
                                                                                                     
Common stock, $.01 par value issuable upon
conversion of the secured convertible notes           32,000,000 (3)         $.19                 $6,137,000        $722.32
- -------------------------------------------------- ------------------- ------------------ -------------------- --------------
Common stock, $.01 par value issuable upon
exercise of warrants                                   8,000,000 (4)         $.28                 $2,240,000        $263.65
- -------------------------------------------------- ------------------- ------------------ -------------------- --------------
Common stock, $.01 par value                           5,025,288             $.19                $954,804.72        $112.38
- -------------------------------------------------- ------------------- ------------------ -------------------- --------------
Common stock, $.01 par value issuable upon
exercise of stock options                              3,000,000 (5)         $.30                   $900,000        $105.93
- -------------------------------------------------- ------------------- ------------------ -------------------- --------------
Common stock, $.01 par value issuable upon
exercise of stock options                              1,700,000 (6)         $.25                   $425,000         $50.02
- -------------------------------------------------- ------------------- ------------------ -------------------- --------------
                                           Total      49,725,288                              $10,656,804.72      $1,254.30
- -------------------------------------------------- ------------------- ------------------ -------------------- --------------

(1) Includes shares of our common stock, par value $0.01 per share, which may be
offered pursuant to this registration statement,  which shares are issuable upon
conversion of secured convertible notes and the exercise of warrants held by the
selling  stockholders.  In  addition  to the shares set forth in the table,  the
amount to be registered includes an indeterminate number of shares issuable upon
conversion of the secured  convertible  notes and exercise of the  warrants,  as
such number may be adjusted as a result of stock  splits,  stock  dividends  and
similar transactions in accordance with Rule 416. The number of shares of common
stock registered  hereunder represents a good faith estimate by us of the number
of shares of common stock  issuable upon  conversion of the secured  convertible
notes and upon exercise of the warrants.  For purposes of estimating  the number
of shares of common  stock to be included  in this  registration  statement,  we
calculated  a good faith  estimate  of the number of shares of our common  stock
that we believe  will be issuable  upon  conversion  of the secured  convertible
notes and upon exercise of the warrants to account for market fluctuations,  and
antidilution  and  price  protection  adjustments,   respectively.   Should  the
conversion ratio result in our having insufficient shares, we will not rely upon
Rule 416, but will file a new registration statement to cover the resale of such
additional shares should that become necessary.  In addition,  should a decrease
in the  exercise  price as a result of an issuance  or sale of shares  below the
then current market price, result in our having insufficient shares, we will not
rely upon Rule 416,  but will  file a new  registration  statement  to cover the
resale of such additional shares should that become necessary.

(2)  Estimated  solely for  purposes  of  calculating  the  registration  fee in
accordance  with Rule 457(c) and Rule 457(g) under the  Securities  Act of 1933,
using the average of the high and low price as reported on the  Over-The-Counter
Bulletin Board on July 25, 2005, which was $.19 per share.

(3) Includes a good faith estimate of the shares underlying secured  convertible
notes to account for market fluctuations.

(4) Includes a good faith estimate of the shares underlying warrants exercisable
at $.28 per share to account for antidilution and price protection adjustments.

(5) Shares underlying options exercisable at $.30 per share.

(6) Shares underlying options exercisable at $.25 per share.

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

          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 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

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




THE INFORMATION CONTAINED IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.
WE MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO  SELL  THESE  SECURITIES  AND IT IS NOT  SOLICITING  AN  OFFER  TO BUY  THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

      PRELIMINARY PROSPECTUS SUBJECT TO COMPLETION, DATED NOVEMBER 1, 2005

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.
                              49,725,288 SHARES OF
                                  COMMON STOCK

          This prospectus  relates to the resale by the selling  stockholders of
up to 49,725,288  shares of our common stock,  including up to 32,000,000 shares
of common stock underlying  secured  convertible  notes in a principal amount of
$2,000,000, up to 8,000,000 shares of common stock issuable upon the exercise of
common stock purchase  warrants,  4,700,000 shares of common stock issuable upon
the exercise of stock options and 5,025,288  shares of common stock. The secured
convertible notes are convertible into our common stock at the lower of $0.21 or
50% of the average of the three lowest  intraday  trading  prices for the common
stock on a principal market for the 20 trading days before but not including the
conversion  date.  The selling  stockholders  may sell common stock from time to
time in the  principal  market on which  the  stock is traded at the  prevailing
market price or in  negotiated  transactions.  The selling  stockholders  may be
deemed  underwriters of the shares of common stock, which they are offering.  We
will pay the expenses of registering these shares.

          Our common stock is registered  under Section 12(g) of the  Securities
Exchange Act of 1934 and is listed on the Over-The-Counter  Bulletin Board under
the symbol  "RCAA".  The last reported sales price per share of our common stock
as reported by the  Over-The-Counter  Bulletin  Board on October 28,  2005,  was
$.12.

            INVESTING IN THESE SECURITIES INVOLVES SIGNIFICANT RISKS.
                    SEE "RISK FACTORS" BEGINNING ON PAGE 4.

          Neither  the  Securities   and  Exchange   Commission  nor  any  state
securities  commission  has  approved  or  disapproved  of these  securities  or
determined if this Prospectus is truthful or complete. Any representation to the
contrary is a criminal offense.

                 The date of this prospectus is ________, 2005.

          The information in this Prospectus is not complete and may be changed.
This  Prospectus  is included in the  Registration  Statement  that was filed by
Reclamation  Consulting and Applications,  Inc. with the Securities and Exchange
Commission.  The selling  stockholders  may not sell these  securities until the
registration  statement  becomes  effective.  This Prospectus is not an offer to
sell these  securities and is not soliciting an offer to buy these securities in
any state where the sale is not permitted.




                                TABLE OF CONTENTS


                                                                                                              
Cautionary Note Regarding Forward-Looking Statements                                                             2
Prospectus Summary                                                                                               3
Risk Factors                                                                                                     6
Use Of Proceeds                                                                                                 11
Market For Common Equity And Related Stockholder Matters                                                        15
Management's Discussion And Analysis Of Financial Condition And Results Of Operations                           16
Description Of Business                                                                                         22
Description Of Properties                                                                                       25
Legal Proceedings                                                                                               25
Management                                                                                                      26
Executive Compensation                                                                                          27
Certain Relationships And Related Transactions                                                                  29
Security Ownership Of Certain Beneficial Owners And Management                                                  30
Description Of Securities                                                                                       31
Commission's Position On Indemnification For Securities Act Liabilities                                         33
Plan Of Distribution                                                                                            33
Selling Stockholders                                                                                            36
Legal Matters                                                                                                   42
Experts                                                                                                         42
Available Information                                                                                           42
Index to Consolidated Financial Statements                                                                      43


                                       1


              CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

          This prospectus and any prospectus supplement contain  forward-looking
statements.  We have  based  these  forward-looking  statements  on our  current
expectations and projections about future events.

          In some cases,  you can identify  forward-looking  statements by words
such as "may,"  "should,"  "expect,"  "plan," "could,"  "anticipate,"  "intend,"
"believe," "estimate," "predict,"  "potential," "goal," or "continue" or similar
terminology. These statements are only predictions and involve known and unknown
risks, uncertainties and other factors, including the risks outlined under "Risk
Factors,"  that may  cause  our or our  industry's  actual  results,  levels  of
activity, performance or achievements to be materially different from any future
results, levels of activity, performance or achievements expressed or implied by
such forward-looking statements.

          Unless we are required to do so under U.S. federal  securities laws or
other applicable laws, we do not intend to update or revise any  forward-looking
statements.

                                       2



                               PROSPECTUS SUMMARY

          The following summary  highlights  selected  information  contained in
this  prospectus.  This summary does not contain all the  information you should
consider  before  investing  in the  securities.  Before  making  an  investment
decision,  you should read the entire prospectus carefully,  including the "risk
factors"  section,  the  financial  statements  and the  notes to the  financial
statements.

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

          We are a Colorado  corporation  that specializes in the production and
sales of the AlderoxTM line of products including ASA-12TM, DCR TM, KR-7 TM, TSR
TM, and ASA  Cleaners.  ASA-12TM  is an asphalt  release  agent and DCR TM is an
industrial  chain  lubricant.  Both products  were  developed in response to the
asphalt industry's need for effective,  economical and environmentally  friendly
products.  KR7TM  is a  concrete  release  agent we also  developed  to meet the
industry's same needs.  TSRTM was  specifically  designed as an  environmentally
friendly  non-stick  agent for the oil sands  industry to reduce the build-up of
clay,  lime and mud on the  undercarriages  and sides of transport  vehicles and
equipment.

          We were originally formed in 1976 under the name Vac-Tec Systems, Inc.
and  reorganized as a public shell  corporation  without  significant  assets in
early 1997, after we ceased operations in the glass vacuum coating business.

          For the years ended June 30, 2005 and 2004,  we generated net revenues
in the  amount  of  $242,965  and  $289,218  and net  losses of  $3,702,609  and
$2,542,770,  respectively.  As a result of recurring  losses from operations and
our  inability  to establish  profitable  operations  as of June 30,  2005,  our
Independent  Registered Public Accounting Firm, in their report dated October 3,
2005,  have expressed  substantial  doubt about our ability to continue as going
concern.

          Our principal offices are located at 23832 Rockfield Boulevard,  Suite
275, Lake Forest,  California 92630, and our telephone number is (949) 609-0590.
We are a Colorado corporation.


The Offering
                                                                 
Common stock offered by selling stockholders................  Up to 49,725,288 shares, including the following:

                                                              -    up to  32,000,000  shares  of  common  stock  underlying  secured
                                                                   convertible notes in the principal amount of $2,000,000 (includes
                                                                   a  good  faith   estimate  of  the  shares   underlying   secured
                                                                   convertible   notes  to  account  for  market   fluctuations  and
                                                                   antidilution protection adjustments, respectively),

                                                              -    up to 8,000,000 shares of common stock issuable upon the exercise
                                                                   of common stock  purchase  warrants at an exercise  price of $.28
                                                                   per  share   (includes  a  good  faith  estimate  of  the  shares
                                                                   underlying  warrants  to  account  for  antidilution   protection
                                                                   adjustments),

                                                              -    up to 3,000,000 shares of common stock issuable upon the exercise
                                                                   of stock stocks at an exercise price of $.30 per share,

                                       3

                                                              -    up to 1,700,000 shares of common stock issuable upon the exercise
                                                                   of stock stocks at an exercise price of $.25 per share, and

                                                              -    5,025,288 shares of common stock.


                                                                   This number represents 66.93% of our current outstanding stock.

Common stock to be outstanding after the offering...........  Up to 74,328,813 shares

Use  of   proceeds..........................................  We will not receive any  proceeds  from the sale of the common  stock.
                                                              However, we will receive the sale price of any common stock we sell to
                                                              the selling  stockholders upon exercise of the warrants.  We expect to
                                                              use the proceeds  received from the exercise of the warrants,  if any,
                                                              for general working capital purposes.  However, AJW Partners, LLC, AJW
                                                              Qualified  Partners,  LLC,  AJW  Offshore,  Ltd.,  and New  Millennium
                                                              Partners II, LLC will be entitled to exercise up to 5,200,000 warrants
                                                              on a  cashless  basis if the  shares of common  stock  underlying  the
                                                              warrants are not then registered pursuant to an effective registration
                                                              statement.  In  the  event  that  AJW  Partners,  LLC,  AJW  Qualified
                                                              Partners, LLC, AJW Offshore,  Ltd., or New Millennium Partners II, LLC
                                                              exercise  the warrants on a cashless  basis,  then we will not receive
                                                              any proceeds from the exercise of those warrants. In addition, we have
                                                              received  gross  proceeds of $1,300,000 from the sale of  the  secured
                                                              convertible  notes and the  investors are obligated to provide us with
                                                              an additional  $700,000  within  five  days  of  this prospectus being
                                                              declared  effective. The  proceeds  received  from  the  sale  of  the
                                                              secured  convertible  notes  will be  used  for  business development
                                                              purposes,  working capital needs, pre-payment of interest,  payment of
                                                              consulting and legal fees and purchasing inventory.

Over-The-Counter Bulletin Board Symbol......................  RCAA


          The above  information  regarding common stock to be outstanding after
the offering is based on  29,628,813  shares of common stock  outstanding  as of
October 25, 2005 and assumes the  subsequent  conversion  of our issued  secured
convertible notes and exercise of warrants by our selling stockholders.

EXPLANATORY  NOTE:  ON JUNE 23,  2005,  WE ENTERED  INTO A  SECURITIES  PURCHASE
AGREEMENT WITH FOUR ACCREDITED INVESTORS. ANY ISSUANCE OF SHARES OF COMMON STOCK
PURSUANT TO THIS AGREEMENT THAT WOULD REQUIRE US TO ISSUE SHARES OF COMMON STOCK
IN EXCESS OF OUR AUTHORIZED CAPITAL IS CONTINGENT UPON US OBTAINING  SHAREHOLDER
APPROVAL TO INCREASE OUR  AUTHORIZED  SHARES OF COMMON STOCK FROM  75,000,000 TO
150,000,000  AND FILING THE  CERTIFICATE  OF  AMENDMENT  TO OUR  CERTIFICATE  OF
INCORPORATION. ON JULY 22, 2005, WE FILED A PRELIMINARY PROXY STATEMENT WITH THE
SECURITIES AND EXCHANGE COMMISSION,  WHICH IS CURRENTLY BEING REVIEWED, ASKING A
MAJORITY OF OUR SHAREHOLDERS TO AUTHORIZE THE INCREASE IN OUR AUTHORIZED  SHARES
OF COMMON STOCK.  IF A MAJORITY OF OUR  SHAREHOLDERS  APPROVE AN INCREASE IN OUR
AUTHORIZED  SHARES OF COMMON  STOCK,  WE INTEND  ON FILING  THE  CERTIFICATE  OF
AMENDMENT  TO  OUR  CERTIFICATE  OF  INCORPORATION   IMMEDIATELY  FOLLOWING  OUR
SHAREHOLDER  MEETING.  WE ARE  REGISTERING  40,000,000  SHARES OF  COMMON  STOCK
PURSUANT TO THIS  PROSPECTUS THAT ARE UNDERLYING THE SECURED  CONVERTIBLE  NOTES
AND WARRANTS ISSUED IN CONNECTION WITH THE SECURITIES PURCHASE  AGREEMENT.  UPON
FILING THE  CERTIFICATE OF AMENDMENT,  WE WILL AMEND THIS  PROSPECTUS TO INCLUDE
ADDITIONAL  SHARES OF COMMON STOCK THAT ARE ISSUABLE  PURSUANT TO THE SECURITIES
PURCHASE AGREEMENT.

                                       4

JUNE 2005 SECURITIES PURCHASE AGREEMENT

          To obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on June 23, 2005
for the sale of (i) $2,000,000 in secured convertible notes and (ii) warrants to
buy 8,000,000 shares of our common stock.

          This prospectus  relates to the resale of the common stock  underlying
these secured  convertible  notes and  warrants.  The investors are obligated to
provide us with an aggregate of $2,000,000 as follows:

          o    $700,000 was disbursed on June 23, 2005;

          o    $600,000 was disbursed on July 28, 2005; and

          o    $700,000 will be disbursed within five days of the  effectiveness
               of this prospectus.

          Accordingly,  we have received a total of  $1,300,000  pursuant to the
Securities Purchase Agreement. Pursuant to the Securities Purchase Agreement, we
have issued  5,200,000  warrants to purchase  shares of common  stock and we are
obligated to issue  2,800,000  additional  warrants  together  with  $700,000 in
secured  convertible  notes  within  five days from the  effective  date of this
prospectus.

          The secured convertible notes bear interest at 10%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
selling  stockholders'  option,  at the  lower  of (i)  $0.21 or (ii) 50% of the
average of the three lowest  intraday  trading  prices for the common stock on a
principal market for the 20 trading days before but not including the conversion
date. Accordingly,  there is in fact no limit on the number of shares into which
the notes may be  converted.  As of October 31,  2005,  the average of the three
lowest  intraday  trading  prices for our common stock  during the  preceding 20
trading days as reported on the  Over-The-Counter  Bulletin  Board was $.07 and,
therefore,  the conversion  price for the secured  convertible  notes was $.035.
Based on this  conversion  price,  the  $2,000,000  secured  convertible  notes,
excluding interest, were convertible into 57,142,858 shares of our common stock.

          AJW Partners, LLC, AJW Qualified Partners, LLC, AJW Offshore, Ltd. and
New  Millennium  Partners II, LLC have  contractually  agreed to restrict  their
ability to convert or exercise  their  warrants and receive shares of our common
stock  such that the  number of  shares of common  stock  held by them and their
affiliates  after such  conversion or exercise does not exceed 4.99% of the then
issued and outstanding shares of common stock.

          See the  "Selling  Stockholders"  and "Risk  Factors"  sections  for a
complete description of the secured convertible notes.


                                       5


                                  RISK FACTORS

          This  investment  has a high  degree of risk.  Before  you  invest you
should carefully  consider the risks and  uncertainties  described below and the
other  information in this  prospectus.  If any of the following  risks actually
occur, our business,  operating results and financial  condition could be harmed
and the value of our stock  could go down.  This  means you could  lose all or a
part of your investment.

RISKS RELATING TO OUR BUSINESS:
- -------------------------------

WE HAVE A HISTORY OF LOSSES WHICH MAY CONTINUE,  AND MAY  NEGATIVELY  IMPACT OUR
ABILITY TO ACHIEVE OUR BUSINESS OBJECTIVES.

          We incurred  net losses of  $3,702,609  and  $2,542,770  for the years
ended June 30,  2005 and 2004,  respectively.  We cannot  assure you that we can
achieve or sustain  profitability  on a quarterly or annual basis in the future.
Our  operations  are  subject  to the  risks  and  competition  inherent  in the
establishment  of a business  enterprise.  There can be no assurance that future
operations  will be profitable.  Revenues and profits,  if any, will depend upon
various factors,  including whether we will be able to continue expansion of our
revenue.  We may not achieve our business  objectives and the failure to achieve
such goals would have an adverse impact on us.

IF WE ARE UNABLE TO OBTAIN ADDITIONAL  FUNDING,  OUR BUSINESS OPERATIONS WILL BE
HARMED AND IF WE DO OBTAIN ADDITIONAL FINANCING,  OUR THEN EXISTING SHAREHOLDERS
MAY SUFFER SUBSTANTIAL DILUTION.

          We will require  additional  funds to sustain and expand our sales and
marketing  activities.  We anticipate  that we will require up to  approximately
$3,500,000 to fund our continued  operations for the next twelve months from the
date of this  prospectus,  depending  on revenues  from  operations.  Additional
capital will be required to effectively  support the operations and to otherwise
implement  our  overall  business  strategy.  There  can  be no  assurance  that
financing will be available in amounts or on terms  acceptable to us, if at all.
The inability to obtain additional capital will restrict our ability to grow and
may reduce our  ability to continue to conduct  business  operations.  If we are
unable to obtain additional financing, we will likely be required to curtail our
marketing  and  development  plans  and  possibly  cease  our  operations.   Any
additional  equity  financing  may  involve  substantial  dilution  to our  then
existing shareholders.

OUR  INDEPENDENT   REGISTERED   PUBLIC  ACCOUNTING  FIRM  HAS  STATED  THERE  IS
SUBSTANTIAL  DOUBT ABOUT OUR ABILITY TO CONTINUE AS A GOING  CONCERN,  WHICH MAY
HINDER OUR ABILITY TO OBTAIN FUTURE FINANCING.

          In their report dated October 3, 2005 on our  financial  statements as
of and for the year ended  June 30,  2005,  our  independent  registered  public
accounting  firm  stated  that our  recurring  losses  from  operations  and our
inability  to  establish  profitable  operations  as of  June  30,  2005  raised
substantial  doubt about our ability to continue as a going concern.  Since June
30, 2005, we have continued to experience net operating  losses.  Our ability to
continue  as a going  concern  is subject  to our  ability to  generate a profit
and/or  obtain  necessary  funding from  outside  sources,  including  obtaining
additional  funding  from  the  sale  of our  securities,  increasing  sales  or
obtaining loans and grants from various financial  institutions  where possible.
Our  continued  net  operating  losses and  stockholders'  deficit  increase the
difficulty in meeting such goals and there can be no assurance that such methods
will prove successful.

IF WE ARE UNABLE TO RETAIN THE  SERVICES  OF MESSRS.  DAVIES AND DAVIES OR IF WE
ARE UNABLE TO SUCCESSFULLY  RECRUIT  QUALIFIED  PERSONNEL  HAVING  EXPERIENCE IN
BUSINESS, WE MAY NOT BE ABLE TO CONTINUE OUR OPERATIONS.

          Our success depends to a significant extent upon the continued service
of Messrs. Gordon Davies and Michael Davies, our current officers and directors.
Loss of the services of either  Messrs.  Davies'  could have a material  adverse
effect on our growth,  revenues, and prospective business. In addition, in order
to  successfully  implement  and manage our business  plan, we will be dependent
upon, among other things,  successfully  recruiting  qualified  personnel having
experience in business.  Competition for qualified individuals is intense. There
can be no assurance  that we will be able to find,  attract and retain  existing
employees  or  that  we will be able  to  find,  attract  and  retain  qualified
personnel on acceptable terms.

                                       6


MANY OF OUR  COMPETITORS  ARE  LARGER  AND  HAVE  GREATER  FINANCIAL  AND  OTHER
RESOURCES  THAN WE DO AND THOSE  ADVANTAGES  COULD MAKE IT  DIFFICULT  FOR US TO
COMPETE WITH THEM.

          The asphalt and concrete lubricant  industry is extremely  competitive
and includes several companies that have achieved  substantially  greater market
shares  than we have,  have longer  operating  histories,  have larger  customer
bases,  and have  substantially  greater  financial,  development  and marketing
resources than we do. If overall  demand for our products  should  decrease,  it
could have a materially adverse affect on our operating results.

OUR  TRADEMARK  AND OTHER  INTELLECTUAL  PROPERTY  RIGHTS MAY NOT BE  ADEQUATELY
PROTECTED OUTSIDE THE UNITED STATES, RESULTING IN LOSS OF REVENUE.

          We believe that our trademarks,  whether  licensed or owned by us, and
other  proprietary  rights are  important  to our  success  and our  competitive
position.  In the  course  of our  international  expansion,  we  may,  however,
experience  conflict with various  third parties who acquire or claim  ownership
rights in certain trademarks. We cannot assure that the actions we have taken to
establish  and protect these  trademarks  and other  proprietary  rights will be
adequate to prevent  imitation  of our  products by others or to prevent  others
from seeking to block sales of our products as a violation of the trademarks and
proprietary  rights of others.  Also,  we cannot assure you that others will not
assert rights in, or ownership of,  trademarks and other  proprietary  rights of
ours or that we will be able to successfully resolve these types of conflicts to
our  satisfaction.  In addition,  the laws of certain foreign  countries may not
protect  proprietary  rights  to the same  extent  as do the laws of the  United
States.

RISKS RELATING TO OUR CURRENT FINANCING ARRANGEMENT:
- ---------------------------------------------------

THERE ARE A LARGE NUMBER OF SHARES UNDERLYING OUR SECURED  CONVERTIBLE NOTES AND
WARRANTS  THAT MAY BE AVAILABLE FOR FUTURE SALE AND THE SALE OF THESE SHARES MAY
DEPRESS THE MARKET PRICE OF OUR COMMON STOCK.

          As of October  25,  2005,  we had  29,628,813  shares of common  stock
issued  and  outstanding,  secured  convertible  notes  outstanding  that may be
converted into an estimated  37,142,858 shares of common stock at current market
prices and outstanding  warrants to purchase  5,200,000  shares of common stock.
Additionally,  we  have  an  obligation  pursuant  to  the  Securities  Purchase
Agreement  dated June 23, 2005,  to sell secured  convertible  notes that may be
converted into an estimated  20,000,000 shares of common stock at current market
prices and issue  warrants to purchase  2,800,000  shares of common stock in the
near future.  In addition,  the number of shares of common stock  issuable  upon
conversion  of the  outstanding  secured  convertible  notes may increase if the
market price of our stock  declines.  All of the shares  registered  pursuant to
this  registration  statement,   including  all  of  the  shares  issuable  upon
conversion of the secured  convertible  notes and upon exercise of our warrants,
may be resold without restriction  pursuant to this registration  statement once
the registration  statement is declared effective.  The sale of these shares may
adversely affect the market price of our common stock.

THE CONTINUOUSLY  ADJUSTABLE CONVERSION PRICE FEATURE OF OUR SECURED CONVERTIBLE
NOTES COULD REQUIRE US TO ISSUE A SUBSTANTIALLY  GREATER NUMBER OF SHARES, WHICH
WILL CAUSE DILUTION TO OUR EXISTING STOCKHOLDERS.

          Our  obligation  to  issue  shares  upon  conversion  of  our  secured
convertible notes is essentially  limitless.  The following is an example of the
amount of shares of our common stock that are issuable,  upon  conversion of our
secured  convertible notes (excluding accrued interest),  based on market prices
25%, 50% and 75% below the market price, as of October 28, 2005 of $0.12.

                                             Number             % of
% Below     Price Per       With Discount    of Shares       Outstanding
Market         Share          at 50%         Issuable          Stock
- -------     ---------       -------------    ----------      ------------
25%           $.09            $.045          44,444,445          60.00%
50%           $.06            $.03           66,666,667          69.23%
75%           $.03            $.015         133,333,334          81.82%

          As  illustrated,  the number of shares of common stock  issuable  upon
conversion of our secured convertible notes will increase if the market price of
our stock declines, which will cause dilution to our existing stockholders.

                                       7


THE CONTINUOUSLY  ADJUSTABLE CONVERSION PRICE FEATURE OF OUR SECURED CONVERTIBLE
NOTES MAY  ENCOURAGE  INVESTORS TO MAKE SHORT SALES IN OUR COMMON  STOCK,  WHICH
COULD HAVE A DEPRESSIVE EFFECT ON THE PRICE OF OUR COMMON STOCK.

          The  secured  convertible  notes are  convertible  into  shares of our
common stock at a 50% discount to the trading price of the common stock prior to
the  conversion.  The significant  downward  pressure on the price of the common
stock as the selling  stockholder  converts and sells material amounts of common
stock could encourage short sales by investors,  however,  the purchasers of the
secured  convertible notes have  contractually  agreed that while any portion of
the  secured  convertible  notes are  outstanding,  they will not enter  into or
effect any short sales in our common stock. Short sales by other investors could
place further  downward  pressure on the price of the common stock.  The selling
stockholder  could sell common stock into the market in anticipation of covering
the short sale by  converting  their  securities,  which could cause the further
downward  pressure on the stock price. In addition,  not only the sale of shares
issued upon  conversion or exercise of secured  convertible  notes and warrants,
but also the mere perception that these sales could occur,  may adversely affect
the market price of the common stock.

THE  ISSUANCE OF SHARES UPON  CONVERSION  OF THE SECURED  CONVERTIBLE  NOTES AND
EXERCISE OF OUTSTANDING WARRANTS MAY CAUSE IMMEDIATE AND SUBSTANTIAL DILUTION TO
OUR EXISTING STOCKHOLDERS.

          The  issuance of shares  upon  conversion  of the secured  convertible
notes and  exercise  of  warrants  may  result in  substantial  dilution  to the
interests of other  stockholders  since the selling  stockholders may ultimately
convert and sell the full amount issuable on conversion.  Although AJW Partners,
LLC,  AJW  Qualified  Partners,  LLC, AJW  Offshore,  Ltd.,  and New  Millennium
Partners II, LLC may not convert their secured convertible notes and/or exercise
their warrants if such  conversion or exercise would cause them to own more than
4.99% of our outstanding  common stock,  this  restriction  does not prevent AJW
Partners,  LLC,  AJW  Qualified  Partners,  LLC,  AJW  Offshore,  Ltd.,  and New
Millennium  Partners II, LLC from  converting  and/or  exercising  some of their
holdings  and then  converting  the rest of their  holdings.  In this  way,  AJW
Partners,  LLC,  AJW  Qualified  Partners,  LLC,  AJW  Offshore,  Ltd.,  and New
Millennium  Partners II, LLC could sell more than this limit while never holding
more than this  limit.  There is no upper limit on the number of shares that may
be issued  which  will have the  effect of further  diluting  the  proportionate
equity  interest  and voting  power of holders  of our common  stock,  including
investors in this offering.

IN THE EVENT THAT OUR STOCK PRICE DECLINES, THE SHARES OF COMMON STOCK ALLOCATED
FOR CONVERSION OF THE SECURED  CONVERTIBLE NOTES AND REGISTERED PURSUANT TO THIS
PROSPECTUS  MAY NOT BE  ADEQUATE  AND WE MAY BE  REQUIRED  TO FILE A  SUBSEQUENT
REGISTRATION  STATEMENT  COVERING  ADDITIONAL  SHARES.  IF THE  SHARES  WE  HAVE
ALLOCATED AND ARE  REGISTERING  HEREWITH ARE NOT ADEQUATE AND WE ARE REQUIRED TO
FILE AN ADDITIONAL  REGISTRATION  STATEMENT,  WE MAY INCUR  SUBSTANTIAL COSTS IN
CONNECTION THEREWITH.

          Based on our current  market price and the  potential  decrease in our
market  price as a result of the  issuance  of  shares  upon  conversion  of the
secured  convertible  notes, we have made a good faith estimate as to the amount
of shares of common  stock that we are  required to register  and  allocate  for
conversion of the secured convertible notes. Accordingly,  we have allocated and
registered  32,000,000 shares to cover the conversion of the secured convertible
notes. In the event that our stock price  decreases,  the shares of common stock
we have  allocated  for  conversion  of the  secured  convertible  notes and are
registering  hereunder may not be adequate.  If the shares we have  allocated to
the  registration  statement  are not  adequate  and we are  required to file an
additional  registration statement, we may incur substantial costs in connection
with the preparation and filing of such registration statement.

                                       8

IF WE ARE REQUIRED FOR ANY REASON TO REPAY OUR OUTSTANDING  SECURED  CONVERTIBLE
NOTES,  WE WOULD BE REQUIRED TO DEPLETE OUR WORKING  CAPITAL,  IF AVAILABLE,  OR
RAISE ADDITIONAL FUNDS. OUR FAILURE TO REPAY THE SECURED  CONVERTIBLE  NOTES, IF
REQUIRED,  COULD RESULT IN LEGAL ACTION AGAINST US, WHICH COULD REQUIRE THE SALE
OF SUBSTANTIAL ASSETS.

          In June 2005, we entered into a Securities  Purchase Agreement for the
sale of an  aggregate  of  $2,000,000  principal  amount of secured  convertible
notes.  The secured  convertible  notes are due and payable,  with 10% interest,
three years from the date of issuance,  unless sooner  converted  into shares of
our common stock.  Although we currently  have  $1,300,000  secured  convertible
notes  outstanding,  the investors are obligated to purchase  additional secured
convertible  notes in the  aggregate  of  $700,000.  In  addition,  any event of
default  such as our failure to repay the  principal  or interest  when due, our
failure to issue  shares of common  stock upon  conversion  by the  holder,  our
failure  to timely  file a  registration  statement  or have  such  registration
statement declared effective, breach of any covenant, representation or warranty
in the Securities Purchase Agreement or related convertible note, the assignment
or  appointment  of a receiver to control a substantial  part of our property or
business,  the filing of a money  judgment,  writ or similar process against our
company in excess of $50,000,  the  commencement  of a  bankruptcy,  insolvency,
reorganization or liquidation  proceeding  against our company and the delisting
of our common stock could require the early repayment of the secured convertible
notes,  including a default  interest rate of 15% on the  outstanding  principal
balance  of the notes if the  default  is not  cured  with the  specified  grace
period. We anticipate that the full amount of the secured convertible notes will
be converted  into shares of our common stock,  in accordance  with the terms of
the  secured  convertible  notes.  If we were  required  to  repay  the  secured
convertible  notes,  we would be required to use our limited working capital and
raise additional funds. If we were unable to repay the notes when required,  the
note holders could  commence legal action against us and foreclose on all of our
assets to recover the amounts due.  Any such action would  require us to curtail
or cease operations.

IF AN EVENT OF DEFAULT OCCURS UNDER THE SECURITIES PURCHASE  AGREEMENT,  SECURED
CONVERTIBLE  NOTES,  WARRANTS,   SECURITY  AGREEMENT  OR  INTELLECTUAL  PROPERTY
SECURITY  AGREEMENT,  THE  INVESTORS  COULD  TAKE  POSSESSION  OF ALL OUR GOODS,
INVENTORY, CONTRACTUAL RIGHTS AND GENERAL INTANGIBLES,  RECEIVABLES,  DOCUMENTS,
INSTRUMENTS, CHATTEL PAPER, AND INTELLECTUAL PROPERTY.

          In connection with the Securities  Purchase Agreements we entered into
in June 2005,  we executed a Security  Agreement  and an  Intellectual  Property
Security  Agreement in favor of the  investors  granting  them a first  priority
security interest in all of our goods, inventory, contractual rights and general
intangibles,   receivables,   documents,   instruments,   chattel   paper,   and
intellectual   property.  The  Security  Agreements  and  Intellectual  Property
Security  Agreements  state  that  if an  event  of  default  occurs  under  the
Securities Purchase Agreement,  Secured  Convertible Notes,  Warrants,  Security
Agreements or Intellectual Property Security Agreements,  the Investors have the
right to take  possession of the  collateral,  to operate our business using the
collateral,  and have the right to assign,  sell, lease or otherwise  dispose of
and  deliver  all or any part of the  collateral,  at public or private  sale or
otherwise to satisfy our obligations under these agreements.

RISKS RELATING TO OUR COMMON STOCK:
- -----------------------------------

IF WE FAIL TO REMAIN CURRENT ON OUR REPORTING REQUIREMENTS,  WE COULD BE REMOVED
FROM THE OTC BULLETIN BOARD WHICH WOULD LIMIT THE ABILITY OF  BROKER-DEALERS  TO
SELL OUR SECURITIES AND THE ABILITY OF STOCKHOLDERS TO SELL THEIR  SECURITIES IN
THE SECONDARY MARKET.

          Companies  trading  on the OTC  Bulletin  Board,  such as us,  must be
reporting  issuers under Section 12 of the  Securities  Exchange Act of 1934, as
amended,  and must be current in their  reports  under  Section  13, in order to
maintain price  quotation  privileges on the OTC Bulletin  Board.  If we fail to
remain current on our reporting  requirements,  we could be removed from the OTC
Bulletin Board. As a result,  the market  liquidity for our securities  could be
severely  adversely  affected by limiting the ability of  broker-dealers to sell
our securities and the ability of stockholders  to sell their  securities in the
secondary market.

OUR  COMMON  STOCK IS  SUBJECT  TO THE  "PENNY  STOCK"  RULES OF THE SEC AND THE
TRADING MARKET IN OUR  SECURITIES IS LIMITED,  WHICH MAKES  TRANSACTIONS  IN OUR
STOCK CUMBERSOME AND MAY REDUCE THE VALUE OF AN INVESTMENT IN OUR STOCK.

          The  Securities  and Exchange  Commission has adopted Rule 15g-9 which
establishes the definition of a "penny stock," for the purposes  relevant to us,
as any equity  security  that has a market price of less than $5.00 per share or
with an  exercise  price of less  than  $5.00  per  share,  subject  to  certain
exceptions.  For any  transaction  involving a penny stock,  unless exempt,  the
rules require:

          o    that  a  broker  or  dealer   approve  a  person's   account  for
               transactions in penny stocks; and
          o    the  broker  or  dealer  receive  from  the  investor  a  written
               agreement  to the  transaction,  setting  forth the  identity and
               quantity of the penny stock to be purchased.

                                       9

In order to approve a person's  account for  transactions  in penny stocks,  the
broker or dealer must:

          o    obtain financial information and investment experience objectives
               of the person; and
          o    make a reasonable  determination  that the  transactions in penny
               stocks are suitable for that person and the person has sufficient
               knowledge and  experience  in financial  matters to be capable of
               evaluating the risks of transactions in penny stocks.

The broker or dealer  must also  deliver,  prior to any  transaction  in a penny
stock, a disclosure  schedule prescribed by the Commission relating to the penny
stock market, which, in highlight form:

          o    sets  forth  the basis on which  the  broker  or dealer  made the
               suitability determination; and
          o    that the broker or dealer  received a signed,  written  agreement
               from the investor prior to the transaction.

Generally,  brokers may be less willing to execute  transactions  in  securities
subject  to the  "penny  stock"  rules.  This  may  make it more  difficult  for
investors to dispose of our common stock and cause a decline in the market value
of our stock.

          Disclosure  also has to be made about the risks of  investing in penny
stocks  in  both  public  offerings  and in  secondary  trading  and  about  the
commissions payable to both the broker-dealer and the registered representative,
current  quotations for the securities and the rights and remedies  available to
an  investor  in cases of fraud in penny stock  transactions.  Finally,  monthly
statements  have to be sent  disclosing  recent price  information for the penny
stock held in the account and information on the limited market in penny stocks.

                                       10


                                USE OF PROCEEDS

          This  prospectus  relates  to shares of our  common  stock that may be
offered  and sold from  time to time by the  selling  stockholders.  We will not
receive any proceeds  from the sale of shares of common stock in this  offering.
However,  we will  receive  the sale  price of any  common  stock we sell to the
selling stockholder upon exercise of the warrants. We expect to use the proceeds
received from the exercise of the warrants,  if any, for general working capital
purposes. However, AJW Partners, LLC, AJW Qualified Partners, LLC, AJW Offshore,
Ltd.,  and New  Millennium  Partners  II, LLC will be entitled to exercise up to
5,200,000  warrants on a cashless basis if the shares of common stock underlying
the  warrants  are not then  registered  pursuant to an  effective  registration
statement. In the event that AJW Partners, LLC, AJW Qualified Partners, LLC, AJW
Offshore,  Ltd., or New  Millennium  Partners II, LLC exercise the warrants on a
cashless basis, then we will not receive any proceeds from the exercise of those
warrants.  In addition,  we have received gross proceeds of $1,300,000  from the
sale of the secured convertible notes and the investors are obligated to provide
us with an  additional  $700,000  within  five  days  of this  prospectus  being
declared  effective.  The  proceeds  received  from  the  sale  of  the  secured
convertible  notes  will be used  for  business  development  purposes,  working
capital needs, pre-payment of interest, payment of consulting and legal fees and
purchasing inventory.

SECURITIES PURCHASE AGREEMENT

          To obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on June 23, 2005
for the sale of (i) $2,000,000 in secured convertible notes and (ii) warrants to
purchase 8,000,000 shares of our common stock.

          This prospectus  relates to the resale of the common stock  underlying
these secured  convertible  notes and  warrants.  The investors are obligated to
provide us with an aggregate of $2,000,000 as follows:

          o    $700,000 was disbursed on June 23, 2005;

          o    $600,000 was disbursed on July 28; and

          o    $700,000 will be disbursed within five days of the  effectiveness
               of this prospectus.

          Accordingly,  we have received a total of  $1,300,000  pursuant to the
Securities Purchase Agreement. Pursuant to the Securities Purchase Agreement, we
have issued  5,200,000  warrants to purchase  shares of common  stock and we are
obligated to issue  2,800,000  additional  warrants  together  with  $700,000 in
secured  convertible  notes  within  five days from the  effective  date of this
prospectus.

          The secured convertible notes bear interest at 10%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors' option, at the lower of:

          o    $0.21; or
          o    50% of the average of the three lowest  intraday  trading  prices
               for the  common  stock on a  principal  market for the 20 trading
               days before but not including the conversion date.

          We have a call  option  under  the  terms of the  secured  convertible
notes.  The  call  option  provides  us with  the  right  to  prepay  all of the
outstanding  secured  convertible  notes  at any  time,  provided  we are not in
default and our stock is trading at or below $.21 per share.  Prepayment  of the
notes  is to be  made  in cash  equal  to  either  (i)  125% of the  outstanding
principal  and  accrued  interest  for  prepayments  occurring  within  30  days
following  the issue date of the  secured  convertible  notes;  (ii) 135% of the
outstanding  principal and accrued interest for prepayments occurring between 31
and 60 days following the issue date of the secured convertible notes; and (iii)
150% of the outstanding principal and accrued interest for prepayments occurring
after the 60th day following the issue date of the secured convertible notes.

          Our  right to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

                                       11

          We also  have a partial  call  option  under the terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.25.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36, multiplied by 104%.

          The full principal amount of the secured convertible notes is due upon
default  under the terms of secured  convertible  notes.  In  addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual  property and registration  rights. We are liable for breach of any
covenant,  representation  or  warranty  contained  in the  Securities  Purchase
Agreement for a period of two years from the date that the investors distributed
the final $700,000.  In the event that we breach any  representation or warranty
regarding the condition of our company as set forth in the  Securities  Purchase
Agreement,  we are liable to pay  liquidated  damages in shares or cash,  at the
election of the investors,  equal to three percent of the outstanding  amount of
the secured convertible notes per month plus accrued and unpaid interest. In the
event  that we  breach  any  covenant  as set forth in the  Securities  Purchase
Agreement,  including the failure to comply with blue sky laws,  timely file all
public reports,  use the proceeds from the sale of the secured convertible notes
in the  agreed  upon  manner,  obtain  written  consent  from the  investors  to
negotiate or contract with a party for  additional  financing,  reserve and have
authorized the required  number of shares of common stock or the  maintenance of
our shares of common stock on an exchange or automated quotation system, then we
are liable to pay  liquidated  damages in shares or cash, at the election of the
investors,  equal to three  percent  of the  outstanding  amount of the  secured
convertible notes per month plus accrued and unpaid interest.

          In connection with the Securities  Purchase  Agreement,  we executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

          o    The  occurrence of an event of default (as defined in the secured
               convertible notes) under the secured convertible notes;
          o    Any  representation or warranty we made in the Security Agreement
               or in the Intellectual Property Security Agreement shall prove to
               have been incorrect in any material respect when made;
          o    The  failure by us to observe or perform  any of our  obligations
               under the  Security  Agreement  or in the  Intellectual  Property
               Security  Agreement  for ten (10) days after receipt of notice of
               such failure from the investors; and
          o    Any breach of, or default under, the Warrants.

          An event of default under the secured convertible notes occurs if we:

          o    Fail to pay the principal or interest when due;
          o    Do not issue  shares of common stock upon receipt of a conversion
               notice;
          o    Fail to file a registration  statement  within 45 days after June
               23,  2005 or fail to have the  registration  statement  effective
               within 120 days after June 23, 2005;
          o    Breach any material  covenant or other material term or condition
               in the  secured  convertible  notes  or the  Securities  Purchase
               Agreement;
          o    Breach any  representation  or  warranty  made in the  Securities
               Purchase  Agreement  or other  document  executed  in  connection
               therewith;
          o    Apply for or consent to the  appointment of a receiver or trustee
               for us or any of our  subsidiaries  or for a substantial  part of
               our of our subsidiaries' property or business, or such a receiver
               or trustee shall otherwise be appointed;

          o    Have any money judgment, writ or similar process entered or filed
               against us or any of our  subsidiaries  or any of our property or
               other assets for more than $50,000,  and shall remain  unvacated,
               unbonded  or  unstayed  for a period of twenty  (20) days  unless
               otherwise consented to by the investors;

          o    Institute   or  have   instituted   against  us  or  any  of  our
               subsidiaries  any  bankruptcy,   insolvency,   reorganization  or
               liquidation proceedings or other proceedings for relief under any
               bankruptcy law or any law for the relief of debtors;
          o    Fail to maintain  the  listing of our common  stock on one of the
               OTCBB or an equivalent  replacement exchange, the Nasdaq National
               Market,  the Nasdaq SmallCap Market, the New York Stock Exchange,
               or the American Stock Exchange; or
          o    Default under any other secured  convertible note issued pursuant
               to the Securities Purchase Agreement.

                                       12

          Upon  occurrence  of any event of default  under  either the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

          o    To take  possession  of the  collateral  and,  for that  purpose,
               enter,  with the aid and  assistance of any person,  any premises
               where the  collateral,  or any part thereof,  is or may be placed
               and remove the same,  and we shall  assemble the  collateral  and
               make it available to the  investors at places which the investors
               shall  reasonably  select,  whether at our premises or elsewhere,
               and make  available to the  investors,  without rent,  all of our
               respective  premises  and  facilities  for  the  purpose  of  the
               investors   taking   possession  of,   removing  or  putting  the
               collateral in saleable or disposable form; and
          o    To operate our business  using the  collateral and shall have the
               right to assign,  sell, lease or otherwise dispose of and deliver
               all or any part of the  collateral,  at public or private sale or
               otherwise,   either  with  or  without   special   conditions  or
               stipulations,  for cash or on credit or for future  delivery,  in
               such  parcel  or  parcels  and at such  time or times and at such
               place or  places,  and upon  such  terms  and  conditions  as the
               investors may deem commercially  reasonable,  all without (except
               as shall be required by applicable  statute and cannot be waived)
               advertisement  or  demand  upon or  notice  to us or our right of
               redemption,  which we  expressly  waived.  Upon each  such  sale,
               lease, assignment or other transfer of collateral,  the investors
               may, unless  prohibited by applicable law which cannot be waived,
               purchase all or any part of the collateral  being sold, free from
               and  discharged of all trusts,  claims,  right of redemption  and
               equities by us, which we waived and released.

          The  warrants  are  exercisable  until  five  years  from  the date of
issuance at a purchase price of $0.28 per share. The selling  stockholders  will
be entitled to exercise the warrants on a cashless basis if the shares of common
stock  underlying the warrants are not then registered  pursuant to an effective
registration  statement. In the event that the selling stockholder exercises the
warrants  on a  cashless  basis,  then we will  not  receive  any  proceeds.  In
addition,  the exercise  price of the warrants  will be adjusted in the event we
issue common stock at a price below market, with the exception of any securities
issued as of the date of this warrant or issued in  connection  with the secured
convertible notes issued pursuant to the Securities  Purchase  Agreement,  dated
June 23, 2005.

          Upon the  issuance of shares of common  stock below the market  price,
the exercise price of the warrants will be reduced accordingly. The market price
is  determined  by  averaging  the last  reported  sale prices for our shares of
common stock for the five trading days  immediately  preceding  such issuance as
set  forth  on our  principal  trading  market.  The  exercise  price  shall  be
determined by multiplying the exercise price in effect  immediately prior to the
dilutive  issuance by a fraction.  The numerator of the fraction is equal to the
sum of the number of shares  outstanding  immediately prior to the offering plus
the quotient of the amount of  consideration  received by us in connection  with
the  issuance  divided by the market  price in effect  immediately  prior to the
issuance.  The  denominator  of such  issuance  shall be equal to the  number of
shares outstanding after the dilutive issuance.

          The conversion price of the secured convertible notes and the exercise
price of the warrants may be adjusted in certain circumstances such as if we pay
a stock dividend, subdivide or combine outstanding shares of common stock into a
greater  or  lesser  number  of  shares,  or take such  other  actions  as would
otherwise result in dilution of the selling stockholder's position.


                                       13

          The selling  stockholders have contractually  agreed to restrict their
ability to convert their secured  convertible  notes or exercise  their warrants
and receive  shares of our common stock such that the number of shares of common
stock held by them and their  affiliates in the aggregate  after such conversion
or exercise does not exceed 4.99% of the then issued and  outstanding  shares of
common stock.

          A complete  copy of the  Securities  Purchase  Agreements  and related
documents  are   incorporated   by  reference  as  exhibits  to  our  Form  SB-2
registration statement relating to this prospectus.

SAMPLE CONVERSION CALCULATION

          The number of shares of common stock  issuable upon  conversion of the
secured  convertible  notes  is  determined  by  dividing  that  portion  of the
principal of the notes to be converted and interest,  if any, by the  conversion
price. For example, assuming conversion of the $2,000,000 of secured convertible
notes on October 31, 2005, at a conversion price of $0.035, the number of shares
issuable upon conversion would be:

$2,000,000/$0.035 = 57,142,858 shares

          The  following  is an  example  of the  amount of shares of our common
stock that are issuable,  upon conversion of the principal amount of our secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price as of October 28, 2005 of $0.12.

                                                 Number              % of
% Below     Price Per      With Discount        of Shares            Outstanding
Market       Share           at 50%             Issuable             Stock
- -------     --------       -------------        ----------           ----------
25%           $.09           $.045              44,444,445            60.00%
50%           $.06           $.03               66,666,667            69.23%
75%           $.03           $.015             133,333,334            81.82%


                                       14

            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

          Our common stock is quoted on the OTC Bulletin  Board under the symbol
"RCAA."

          For the periods indicated, the following table sets forth the high and
low bid prices per share of common stock.  These prices  represent  inter-dealer
quotations  without  retail  markup,   markdown,   or  commission  and  may  not
necessarily represent actual transactions.


                                      High($)         Low ($)
                                      ------         -------

  Fiscal Year 2004
  First Quarter                        0.85            0.44
  Second Quarter                       0.86            0.56
  Third Quarter                        0.80            0.41
  Fourth Quarter                       0.53            0.32

  Fiscal Year 2005
  First Quarter                        0.49            0.30
  Second Quarter                       0.40            0.19
  Third Quarter                        0.38            0.21
  Fourth Quarter                       0.38            0.19

  Fiscal Year 2006
  First Quarter                        0.21            0.08
  Second Quarter (1)                   0.13            0.06

(1) As of October 28, 2005.

HOLDERS

          As of October 25, 2005, we had approximately 692 holders of our common
stock.  The number of record  holders  was  determined  from the  records of our
transfer  agent and does not  include  beneficial  owners of common  stock whose
shares  are  held  in the  names  of  various  security  brokers,  dealers,  and
registered  clearing  agencies.  The  transfer  agent  of our  common  stock  is
Computershare  Trust Company,  350 Indiana Street,  Suite 800, Golden,  Colorado
80401.

          We have never declared or paid any cash dividends on our common stock.
We  do  not  anticipate  paying  any  cash  dividends  to  stockholders  in  the
foreseeable future. In addition,  any future determination to pay cash dividends
will be at the  discretion of the Board of Directors and will be dependent  upon
our financial condition, results of operations,  capital requirements,  and such
other factors as the Board of Directors deems relevant.

                                       15


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

          Some of the  information in this prospectus  contains  forward-looking
statements that involve  substantial risks and  uncertainties.  You can identify
these  statements  by  forward-looking  words such as "may,"  "will,"  "expect,"
"anticipate," "believe," "estimate" and "continue," or similar words. You should
read statements that contain these words carefully because they:

          o    discuss our future expectations;
          o    contain projections of our future results of operations or of our
               financial condition; and
          o    state other "forward-looking" information.

          We believe it is important to communicate our  expectations.  However,
there may be events in the future that we are not able to accurately  predict or
over  which we have no  control.  Our actual  results  and the timing of certain
events could differ materially from those  anticipated in these  forward-looking
statements as a result of certain factors, including those set forth under "Risk
Factors," "Business" and elsewhere in this prospectus. See "Risk Factors."

GENERAL OVERVIEW

          We are a Colorado  corporation  that specializes in the production and
sales of the AlderoxTM line of products including ASA-12TM, DCR TM, KR-7 TM, TSR
TM, and ASA  Cleaners.  ASA-12TM  is an asphalt  release  agent and DCR TM is an
industrial  chain  lubricant.  Both products  were  developed in response to the
asphalt industry's need for effective,  economical and environmentally  friendly
products.  KR7TM  is a  concrete  release  agent we also  developed  to meet the
industry's same needs.  TSRTM was  specifically  designed as an  environmentally
friendly  non-stick product for the oil sands industry to reduce the build-up of
clay,  lime and mud on the  undercarriages  and sides of transport  vehicles and
equipment.

CRITICAL ACCOUNTING POLICIES

          We prepare our  financial  statements in  conformity  with  accounting
principles  generally accepted in the United States of America.  As such, we are
required to make certain  estimates,  judgments and assumptions  that we believe
are  reasonable  based  upon the  information  available.  These  estimates  and
assumptions affect the reported amounts of assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the periods  presented.  The  significant  accounting  policies  which we
believe are the most critical to aid in fully  understanding  and evaluating our
reported financial results include the following:

Revenue Recognition
- -------------------

          We  recognize  revenue  when  merchandise  is shipped to a customer in
accordance with SEC Staff Accounting  Bulletin No. 104, "Revenue  Recognition in
Financial Statements" ("SAB 104").

Stock-Based Compensation
- ------------------------

          We account for employee stock-based  compensation under the "intrinsic
value" method prescribed in Accounting  Principles Board ("APB") Opinion No. 25,
Accounting  for Stock Issued to  Employees,  as opposed to the fair value method
prescribed  by  Statement of Financial  Accounting  Standards  ("SFAS") No. 123,
"Accounting for Stock-Based Compensation." Pursuant to the provisions of APB 25,
we  generally  do not  record an  expense  for the value of  stock-based  awards
granted to employees.

          In December 2004, the Financial  Accounting  Standards  Board ("FASB")
issued SFAS No. 123 (Revised), "Share-Based Payment". This standard revised SFAS
No.  123,  APB  Opinion  No.  25  and  related  accounting  interpretations  and
eliminates  the use of the  intrinsic  value  method  for  employee  stock-based
compensation. SFAS No. 123(R) requires compensation costs related to share-based
payment  transactions  to be recognized in financial  statements over the period
that an employee  provides service in exchange for the award. The effective date
of this  standard  for the  Company  will be  July  1,  2006.  We are  currently
assessing  the  impact  that  this  new  standard  will  have  on our  financial
statements.

                                       16


RECENT ACCOUNTING PRONOUNCEMENTS

          In November 2004, the FASB issued SFAS No. 151,  "Inventory  Costs, an
Amendment  of  Accounting  Research  Board  ("ARB")  No.  43,  Chapter  4."  The
amendments made by SFAS No. 151 are intended to improve  financial  reporting by
clarifying that abnormal  amounts of idle facility  expense,  freight,  handling
costs, and wasted materials  (spoilage)  should be recognized as  current-period
charges  and by  requiring  the  allocation  of fixed  production  overheads  to
inventory based on the normal capacity of the production facilities.

          The guidance is effective for inventory  costs incurred  during fiscal
years  beginning  after June 15, 2005.  Earlier  application  is  permitted  for
inventory  costs incurred during fiscal years beginning after November 23, 2004.
The  provisions of FAS No. 151 will be applied  prospectively.  We do not expect
the  adoption  of FAS No.  151 to have a  material  impact  on our  consolidated
financial position, results of operations or cash flows.

          In December 2004, the FASB issued SFAS No. 123R, "Share-Based Payment,
an Amendment of SFAS No. 123. SFAS No. 123R  requires  companies to recognize in
the statement of operations the grant-date fair value of stock options and other
equity-based compensation issued to employees. SFAS No. 123R is effective in the
first annual  period  beginning  after  December 15, 2005.  We are in process of
evaluating the impact of this pronouncement on our financial statements.

          In  December  2004,  the FASB  issued  SFAS  No.  153,  "Exchanges  of
Nonmonetary  Assets."  The  Statement  is an  amendment of APB Opinion No. 29 to
eliminate the exception for nonmonetary  exchanges of similar  productive assets
and replaces it with a general  exception  for exchanges of  nonmonetary  assets
that do not have  commercial  substance.  We believe  that the  adoption of this
standard will have no material impact on our financial statements.

          In March  2004,  the  Emerging  Issues Task Force  ("EITF")  reached a
consensus on Issue No. 03-1, "The Meaning of Other-Than-Temporary Impairment and
its Application to Certain  Investments." The EITF reached a consensus about the
criteria  that should be used to  determine  when an  investment  is  considered
impaired,  whether that impairment is other-than-temporary,  and the measurement
of an  impairment  loss and how that criteria  should be applied to  investments
accounted for under SFAS No. 115, "ACCOUNTING IN CERTAIN INVESTMENTS IN DEBT AND
EQUITY   SECURITIES."  EITF  03-01  also  included   accounting   considerations
subsequent to the recognition of an other-than-temporary impairment and requires
certain  disclosures  about  unrealized  losses that have not been recognized as
other-than-temporary   impairments.   Additionally,   EITF  03-01  includes  new
disclosure  requirements  for  investments  that are  deemed  to be  temporarily
impaired.  In September  2004, the Financial  Accounting  Standards Board (FASB)
delayed  the  accounting  provisions  of  EITF  03-01;  however  the  disclosure
requirements  remain effective for annual reports ending after June 15, 2004. We
will evaluate the impact of EITF 03-01 once final guidance is issued.

RESULTS OF OPERATIONS

          Our revenues are difficult to forecast and may vary significantly from
quarter to quarter and year to year.  In addition,  our expense  levels for each
quarter  are,  to  a  significant  extent,  fixed  in  advance  based  upon  our
expectation  as to the net  revenues to be  generated  during that  quarter.  We
therefore  are  generally  unable  to  adjust  spending  in a timely  manner  to
compensate for any unexpected shortfall in net revenues.  Further as a result of
these factors any delay in product introductions, whether due to internal delays
or delays caused by third party  difficulties,  or any significant  shortfall in
demand in relation to our  expectations,  would have an almost immediate adverse
impact on our operating results and on our ability to maintain  profitability in
a quarter.

                                       17


COMPARISON OF THE YEAR ENDED JUNE 30, 2005 WITH THE YEAR ENDED JUNE 30, 2004


- ---------------------------------------------------------------------------------------------------------
                                                      June 30, 2005                    June 30, 2004
                                                      -------------                    -------------
                                                                                      
Net Revenues                                $    242,965         100.00%     $    289,218         100.00%
Cost of Revenues                                 192,937          79.41%          185,280          64.06%
                                            ------------                     ------------

Gross Profit                                      50,028          20.59%          103,938          35.94%
Selling, General and Administrative
Expenses                                       2,210,588         909.84%        2,044,600         706.94%
                                            ------------                     ------------
Operating Expenses                             2,210,588         909.84%        2,044,600         706.94%
                                            ------------                     ------------

Loss from Operations                          (2,160,560)       (889.25)%      (1,940,662)       (671.00)%

Other  Income (Expense)
Interest Income                                   60,491          24.90 %          46,284          16.00%
Loss on uncollectible notes receivable        (1,080,320)       (444.64)%              --           0.00%
Loss on settlement of debt                            --                         (578,695)
Interest Expense                                (486,795)       (200.36)%         (45,622)        (15.77)%
Legal Settlement                                 (34,625)        (14.25)%              --
Loss on Impairment of Inventory                       --                             (583)         (0.20)%
Loss on disposal of property and
equipment                                             --                          (22,692)         (7.85)%
                                            ------------                     ------------
Total Other Income                            (1,541,249)       (634.35)%        (601,308)       (207.91)%
                                            ------------                     ------------

Loss before provision for income taxes        (3,701,809)      (1497.09)%      (2,541,970)       (878.91)%
Provision for Income Taxes                           800                              800
                                            ------------                     ------------
Net Loss                                      (3,702,609)      (1497.42)%      (2,542,770)       (879.19)%
- ---------------------------------------------------------------------------------------------------------

NET REVENUES

          Net  Revenues for the twelve  months ended June 30, 2005  decreased to
$242,965 from  $289,218 for the twelve months ended June 30, 2004.  The decrease
in net sales of $46,253,  or approximately  15.99%,  over the 2004 period is due
primarily to the  termination  of our  distributorship  relationship  with North
American Systems, Inc.

COST OF REVENUES

          Cost of sales for the twelve  months ended June 30, 2005  increased to
$192,937 from  $185,280 for the twelve  months ended June 30, 2004.  The overall
increase  in cost of sales of  $7,657,  or  approximately  4.13%,  over the 2004
period is  directly  attributable  to costs  and  expenses  associated  with the
introduction of our Alderox(TM) line of products to the marketplace.

Gross Profit

          Overall  gross  profit  for the  twelve  months  ended  June 30,  2005
decreased  to $50,028 from  $103,938 for the twelve  months ended June 30, 2004.
The overall decrease in gross profit of $53,910 or approximately 51.87% over the
2004  period is  directly  attributable  to an  increase  in costs and  expenses
associated  with the  introduction  of our  Alderox(TM)  line of products to the
marketplace  and a reduced sales volume due to the termination of North American
Systems, Inc.

OPERATING EXPENSES

          Total  operating  expenses  for the twelve  months ended June 30, 2005
increased to  $2,210,588  from  $2,044,600  for the twelve months ended June 30,
2004. The overall increase in operating  expenses of  approximately  $165,988 or
approximately 8.12%, over the 2004 period is covered below in our discussions of
Selling, General and Administrative Expenses.

                                       18

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

          Selling,  general and  administrative  expenses for the twelve  months
ended June 30, 2005  increased  to  $2,210,588  from  $2,044,600  for the twelve
months  ended June 30,  2004.  The  overall  increase in  operating  expenses of
approximately  $165,988  or  approximately  8.12%,  over the 2004  period is due
primarily to the acquisition of our production facility in West Valley, Utah and
the sales  infrastructure  of the  United  States  market  from  North  American
Systems, Inc.

INTEREST INCOME

          Interest Income for the twelve months ended June 30, 2005 increased to
$60,491  from $46,284 for the twelve  months  ended June 30,  2004.  The overall
increase in our Interest Income of $14,207 or approximately 30.70% over the 2004
period is due  primarily  to increase  in the note  receivable  balance  through
November 2004 over the balance in the prior year pursuant to the Revolving  Loan
Agreement with North American Systems, Inc.

LOSS ON UNCOLLECTIBLE NOTES RECEIVABLE

          For the twelve  months  ended  June 30,  2005,  we  recorded a loss on
uncollectible  notes receivables of $1,080,320,  and for the twelve months ended
June 30, 2004, we did not record a loss on uncollectible notes receivables.  Our
loss from  uncollectible  notes  receivable for the twelve months ended June 30,
2005 is due to the insolvency of North American Systems, Inc.

LOSS ON SETTLEMENT OF DEBTS

          For the twelve months ended June 30, 2005, we did not record a loss on
settlement of debts as no such transactions  occurred, and for the twelve months
ended June 30, 2004, we recorded a loss on settlement of debts of $578,695.

INTEREST EXPENSE

          Interest  Expense for the twelve months ended June 30, 2005  increased
to $486,795 from $45,622 for the twelve months ended June 30, 2004.  The overall
increase in our Interest Expense of $441,173 or  approximately  967.02% over the
2004 period is due primarily to financing activities.

LEGAL SETTLEMENT

          During  our  fiscal  year  ended  June  30,  2005,  we had  net  legal
settlements in the amount of $34,625,  with no such legal  settlements in fiscal
2004.

LOSS ON DISPOSAL OF PROPERTY AND EQUIPMENT

          For the twelve months ended June 30, 2005, we did not record a loss on
disposal of property and equipment as no such transactions occurred, and for the
twelve  months ended June 30,  2004,  we recorded a loss on disposal of property
and equipment of $22,692.

NET LOSS

          Net Loss for the  twelve  months  ended  June 30,  2005  increased  to
$3,702,609  from  $2,542,770  for the twelve  months ended June 30,  2004.  This
increase in Net Loss of $1,159,839 or approximately  45.61% over the 2004 period
is due primarily to the termination of the Distributorship  Agreement with North
American Systems, Inc.

LIQUIDITY AND CAPITAL RESOURCES

          As of June 30, 2005, we had a working  capital  deficit of $1,096,142.
This compares to working  capital of $193,375 as of June 30, 2004. The principal
use of cash for the three  months  ended June 30,  2005 was to fund the net loss
from operations.

                                       19

          While we have raised capital to meet our working capital and financing
needs in the past, additional financing is required in order to meet our current
and projected cash flow deficits from operations and development.

          By  adjusting  our  operations   and   development  to  the  level  of
capitalization,  we  believe  we  have  sufficient  capital  resources  to  meet
projected  cash flow  deficits  through  the next  twelve  months.  However,  if
thereafter,  we are not  successful  in  generating  sufficient  liquidity  from
operations or in raising sufficient  capital  resources,  on terms acceptable to
us,  this could  have a  material  adverse  effect on our  business,  results of
operations, liquidity and financial condition.

          Our independent  registered public accounting firm has stated in their
report,  dated as of October 3, 2005, that as a result of accumulated deficit of
$14,815,128  as of June 30, 2005 and net losses of $3,702,609 and $2,542,770 for
the years ended June 30, 2005 and 2004 respectively,  these factors among others
may raise substantial doubt about our ability to continue as a going concern.

          To obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on June 23, 2005
for the sale of (i) $2,000,000 in secured convertible notes and (ii) warrants to
buy 8,000,000 shares of our common stock. The investors are obligated to provide
us with an aggregate of $2,000,000 as follows:

          o    $700,000 was disbursed on June 23, 2005;

          o    $600,000 was disbursed on July 28, 2005; and

          o    $700,000 will be disbursed within five days of the  effectiveness
               of this prospectus.

          Accordingly,  we have received a total of  $1,300,000  pursuant to the
Securities Purchase Agreement. Pursuant to the Securities Purchase Agreement, we
have issued  5,200,000  warrants to purchase  shares of common  stock and we are
obligated to issue  2,800,000  additional  warrants  together  with  $700,000 in
secured  convertible  notes  within  five days from the  effective  date of this
prospectus.

          The proceeds  received from the sale of the secured  convertible notes
were used for business development purposes,  working capital needs, pre-payment
of interest, payment of consulting and legal fees and purchasing inventory.

          The secured convertible notes bear interest at 10%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors'  option,  at the lower of (i) $0.21 or (ii) 50% of the average of the
three lowest intraday  trading prices for the common stock on a principal market
for the 20 trading days before but not including the  conversion  date. The full
principal amount of the secured  convertible notes is due upon default under the
terms of secured  convertible  notes.  The warrants are  exercisable  until five
years  from the date of  issuance  at a purchase  price of $0.28 per  share.  In
addition, the conversion price of the secured convertible notes and the exercise
price of the  warrants  will be adjusted in the event that we issue common stock
at a price  below the fixed  conversion  price,  below  market  price,  with the
exception of any securities  issued in connection  with the Securities  Purchase
Agreement.  The  conversion  price  of the  secured  convertible  notes  and the
exercise price of the warrants may be adjusted in certain  circumstances such as
if we pay a stock dividend,  subdivide or combine  outstanding  shares of common
stock into a greater or lesser  number of shares,  or take such other actions as
would otherwise result in dilution of the selling  stockholder's  position.  The
selling  stockholders  have  contractually  agreed to restrict  their ability to
convert or exercise  their  warrants and receive shares of our common stock such
that the  number of shares of  common  stock  held by them and their  affiliates
after such  conversion  or exercise does not exceed 4.99% of the then issued and
outstanding shares of common stock. In addition, we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration rights.

          Since the  conversion  price will be less than the market price of the
common stock at the time the secured convertible notes are issued, we recognized
a  charge  relating  to  the  beneficial   conversion  feature  of  the  secured
convertible  notes  during the quarter in which they are issued,  including  the
fourth  quarter of fiscal 2005 when $700,000 of secured  convertible  notes were
issued and the first quarter of fiscal 2006 when $600,000 of secured convertible
notes were issued.

                                       20

          We will  still  need  additional  investments  in  order  to  continue
operations to cash flow break even. Additional investments are being sought, but
we cannot guarantee that we will be able to obtain such  investments.  Financing
transactions  may include the issuance of equity or debt  securities,  obtaining
credit facilities, or other financing mechanisms.  However, the trading price of
our common stock and the downturn in the U.S.  stock and debt markets could make
it more  difficult  to obtain  financing  through the issuance of equity or debt
securities. Even if we are able to raise the funds required, it is possible that
we could  incur  unexpected  costs and  expenses,  fail to  collect  significant
amounts owed to us, or experience  unexpected cash requirements that would force
us to seek alternative financing. Further, if we issue additional equity or debt
securities,  stockholders may experience  additional  dilution or the new equity
securities  may  have  rights,  preferences  or  privileges  senior  to those of
existing  holders of our common stock. If additional  financing is not available
or is not available on acceptable terms, we will have to curtail our operations.

ACQUISITION OR DISPOSITION OF PLANT AND EQUIPMENT

          Other  than as  provided  herein,  we do not  anticipate  the  sale or
acquisition  of any  significant  property,  plant or equipment  during the next
twelve months.

INFLATION

          In the opinion of management,  inflation has not had a material effect
on our operations.

                                       21


                                    BUSINESS

INTRODUCTION

          We are a Colorado  corporation  that specializes in the production and
sales of the AlderoxTM line of products including ASA-12TM, DCR TM, KR-7 TM, TSR
TM, and ASA  Cleaners.  ASA-12TM  is an asphalt  release  agent and DCR TM is an
industrial  chain  lubricant.  Both products  were  developed in response to the
asphalt industry's need for effective,  economical and environmentally  friendly
products.  KR7TM  is a  concrete  release  agent we also  developed  to meet the
industry's same needs.  TSRTM was  specifically  designed as an  environmentally
friendly  non-stick product for the oil sands industry to reduce the build-up of
clay,  lime and mud on the  undercarriages  and sides of transport  vehicles and
equipment.

          We were originally formed in 1976 under the name Vac-Tec Systems, Inc.
and  reorganized as a public shell  corporation  without  significant  assets in
early 1997, after we ceased operations in the glass vacuum coating business.

PRODUCTS

AlderoxTM ASA-12TM, DCRTM, KR-7TM, TSRTM and ASA Cleaners
- ---------------------------------------------------------

          We  manufacture,  sell and  service  the  AlderoxTM  line of  products
throughout  the United  States,  Canada,  the United  Kingdom and India  through
independent  distributors  and sales  representatives.  AlderoxTM  ASA-12TM is a
ready-to-use  product  that  allows  asphalt to slide  easily  from truck  beds.
AlderoxTM  DCRTM is a  ready-to-use  industrial  chain  lubricant used to reduce
start-up power requirements while ensuring that highly polymerized asphalt mixes
do not build-up on industrial asphalt drag chains or slats. AlderoxTM KR7TM is a
ready-to-use  product that allows concrete to easily release from concrete molds
and forms.

          We believe the  advantages of the AlderoxTM  line of products over its
competitors are as follows:

          - 100% biodegradable
          - Completely non-hazardous
          - Easily applied
          - No negative impact to equipment or asphalt/concrete
          - Exclusive filming technology

          AlderoxTM ASA-12TM, DCRTM, KR7TM, TSRTM and ASA Cleaners were designed
for use in the  asphalt,  concrete  and oil sands  industries.  The products are
manufactured  by RCAI and the  formulations  are patented in the United States..
Our manufacturing facility is located in West Valley City, Utah.

SALES AND MARKETING

          Our  marketing  program  includes  the  development  of  international
markets  and   support  of   existing   distributors   and   independent   sales
representatives  throughout  the United States,  Canada,  the United Kingdom and
India  This  support  includes;   the  development  of  compliance  data,  sales
materials,   product   demonstrations  and  sales  leads.   Compliance  Data  is
performance data we generated from on-site pilot testing. This data specifically
shows the  characteristics  of asphalt  release  from  trucks  prior to applying
AlderoxTM  ASA-12TM and after  applying  AlderoxTM  ASA-12TM in comparison  with
other competitive products currently used by our potential customers..

RAW MATERIALS

          Our  products  are  produced by using 100%  natural  ingredients.  The
formulas  used in our  AlderoxTM  line of  products  are  patented in the United
States.

                                       22

COMPETITION

          We compete with over 60 other companies.  Our competition  consists of
companies that are mainly smaller than us and with less financial  resources who
operate on a strictly regional basis and some companies who are larger,  such as
Zep Industries and the ChemMark  Corporation,  with greater financial  resources
and larger organizations.

          Competition  in this  industry  focuses on price,  quality,  features,
performance,   specialization,   expertise,  reliability,  technology,  customer
relationships,  marketing, advertising, sales, publicity,  distribution, serving
particular market niches, and appealing to particular consumers.

GOVERNMENTAL REGULATION

          There are certain government  regulations  through state approvals for
asphalt  release  agents  on a state by state  basis.  Each  state has their own
approval  process,  with some being more stringent than others.  This process is
designed to assure the states that the products  that are approved  meet certain
environmental  regulations.  Our customers are  responsible  for compliance with
these regulations and we have not assumed any responsibility for compliance as a
provider of products to our customers.  Not all of the individual states require
approval. We are not aware of any government regulations that are required prior
to product  sale and use of concrete  release  agents such as  AlderoxTM  KR7TM,
industrial chain lubricants such as AlderoxTM DCRTM, non-stick undercoatings and
coatings, such as AlderoxTM TSRTM or cleaners, such as our ASA Cleaners.

          We have  obtained  government  approval for all of Canada,  the United
Kingdom and India for both  Alderox(TM)  ASA-12(TM) and KR7(TM).  ASA-12(TM) and
KR7(TM) have been  recognized as the national  standard for asphalt and concrete
release  agents  in  Canada  and now carry  the  Canadian  Environmental  Choice
Eco-Logo.  We will apply for national  standard  Eco-Logo status for TSR(TM) and
DCR(TM) in the future.  We are not aware of any  Canadian  government  approvals
necessary  for the sale of  TSR(TM),  DCR(TM)  or ASA  cleaners.  In the  United
States, we are approved for use in; Washington, Oregon, Idaho, California, Utah,
Colorado,  Arizona, New Mexico,  Oklahoma,  Alaska,  Hawaii,  Florida,  Georgia,
Tennessee,  Pennsylvania,  Connecticut,  New Jersey and West  Virginia.  We have
applied  for  approval  in;  Kansas,  Nebraska,   Wyoming,  Alabama,   Arkansas,
Louisiana,  Missouri,  Mississippi,  Nevada,  New York,  North  Carolina,  South
Carolina,  Ohio,  Virginia,  Delaware,  Maryland,  Vermont,  Rhode  Island,  New
Hampshire and Massachusetts. Initial steps are being taken to apply for approval
in Maine, Washington,  DC, Kentucky,  Wisconsin,  Illinois,  Indiana,  Michigan,
North  Dakota,  South  Dakota and Texas.  We are not aware of any United  States
government approvals necessary for the sales of Alderox(TM) KR7(TM),  DCR(TM) or
ASA Cleaners.

PATENTS AND PROPRIETARY TECHNOLOGY

          It is our intention to  vigorously  protect our  proprietary  property
through the filing of U.S. and international patent applications, both broad and
specific, where necessary and reasonable.  We believe we will attain both strong
and broad  patent  protection  for our  technologies.  We intend to protect  our
inventions in all major countries where significant  markets for our product may
be created. It is our intention that all our products be protected under various
pending patents, issued patents, copyrights and trademarks.

          We have the policy of  disclosing  our  proprietary  information  only
under a confidentiality agreement. This agreement has a special clause regarding
ownership  by us of all  inventions  related  to, or based in any way upon,  our
technologies.

                                       23

FILINGS


- ----------------------------------------------------- ---------------------------- ------------- ---------------------
                                                      Application or Patent No.                  Registration or
Patent                                                                             Country       Filing Date
- ----------------------------------------------------- ---------------------------- ------------- ---------------------
                                                                                                
Release Agent Formulas and Methods                    Pat. #6,902,606              USA           June 7, 2005

- ----------------------------------------------------- ---------------------------- ------------- ---------------------
Release Agent Formulas and Methods                    App. #2896/DELNP/2004        India         Feb. 26, 2004
- ----------------------------------------------------- ---------------------------- ------------- ---------------------
Release Agent Formulas and Methods                    App. #04775812.3             EPO           Jan, 18, 2005
- ----------------------------------------------------- ---------------------------- ------------- ---------------------
Release Agent Formulas and Methods                    App. #PCT/US04/ 05953        Multiple      Feb. 26, 2004
- ----------------------------------------------------- ---------------------------- ------------- ---------------------



                                                                              Registration or
         Trademark        Application or Registration No.    Country          Filing Date
         ------------     -------------------------------    -------          ----------------
                                                                
         Alderox           Registration #2905209              USA              Nov. 23, 2004

         Alderox KR7       Application #78401951              USA              Apr. 14, 2004
                           Application #1214444               Canada           Apr. 23, 2004
                           Application #003775822             EU               Apr. 19, 2004
                           Application #719884                N. Zealand       Oct. 14, 2004
                           Registration #1025053              Australia        Oct. 13, 2004
                           Application # 1315205              India            Oct, 18, 2004

         ASA 12            Registration #2905208              USA              Nov. 23, 2004
                           Application #1214445               Canada           Apr. 23, 2004
                           Application # 003767357            EU               Apr. 15, 2004

         Alderox TSR       Application #78401946              USA              Apr. 14, 2004
                           Application #1214438               Canada           Apr. 23, 2004
                           Application # 003778156            EU               Apr. 19, 2004
                           Registration #1025054              Australia        Feb. 14, 2005
                           Application # 1315206              India            Oct.  xx, 2004
                           Registration # 719883              N. Zealand       Apr. 14, 2004

RESEARCH AND DEVELOPMENT

          The  technology  and  products  sold by us are in the early  stages of
market  acceptance.  As a result, in order to accomplish a sale, a customer will
typically require a significant  research and development effort, in the form of
testing  and  trials.  These  costs are funded in part by us, and  expensed as a
sales expense.

          In  addition,   we  believe  there  may  be  additional   undiscovered
applications  for the AlderoxTM  line of products.  We are  currently  exploring
additional markets.

                                       24

EMPLOYEES

          At October 1, 2005, we had  approximately  seven employees,  including
two in management,  two in  administrative,  two in sales, and one in production
and shipping.  There exist no organized  labor  agreements  or union  agreements
between our employees and us. We have  employment  agreements with our executive
officers,  Gordon Davies and Michael Davies.  We believe that our relations with
our employees are good.

                            DESCRIPTION OF PROPERTIES

          Our  principal  executive  offices  are  located  at  23832  Rockfield
Boulevard, Suite 275, Lake Forest, California 92630, and our telephone number is
(949) 609-0590. We occupy approximately 876 square feet of office space under an
eight month lease  agreement  effective  September 1, 2005.  The monthly rent is
$1,919.  We believe that our current  office space and facilities are sufficient
to  meet  our  present  needs  and do not  anticipate  any  difficulty  securing
alternative or additional space, as needed, on terms acceptable to us.

          Our  manufacturing  warehouse is located at 3752 West 2270 South, West
Valley City, Utah 84120. We are under a 30 month lease commencing March 15, 2005
for this 9,020 square feet warehouse. Our monthly lease payments are $5,067.

                                LEGAL PROCEEDINGS

          From time to time,  we may become  involved  in various  lawsuits  and
legal  proceedings,  which arise in the ordinary  course of  business.  However,
litigation is subject to inherent uncertainties,  and an adverse result in these
or other matters may arise from time to time that may harm our business.  Except
as disclosed below, we are currently not aware of any such legal  proceedings or
claims that we believe will have,  individually or in the aggregate,  a material
adverse affect on our business, financial condition or operating results.

CASE #05CC05777  FILED IN THE SUPERIOR COUNT OF CALIFORNIA  SANTA ANA ON MAY 18,
2005.

          On May 2, 2005,  a  complaint  was filed by Pacific  Business  Capital
Corporation  against us, our President,  Gordon Davies,  and our Vice President,
Michael Davies, in the matter entitled Pacific Business Capital vs.  Reclamation
Consulting and Applications,  Inc., et. al., Case No. 05CC05777,  filed with the
Superior Court of State of California,  County of Orange. The complaint alleges,
among  other  things,  a cause of action  for breach of  contract  and seeks the
return of  approximately  $55,000,  which the  plaintiffs  allege they loaned us
under a "partly written,  partly oral"  agreement,  pursuant to which a total of
$80,000 was loaned to us. Our management has denied that the plaintiffs are owed
the amounts  sought and we intend to vigorously  defend this action on the basis
brought by the  plaintiffs.  Specifically,  our management  denies that any such
agreement  for such  loan ever  existed,  and that we never  received  any funds
pursuant thereto,  if any, from the plaintiffs.  On August 2, 2005, a hearing on
our Demurrer to the Complaint, filed on May 2, 2005, was held, pursuant to which
the court  granted our  Demurrer on the grounds set forth  therein,  but granted
plaintiffs leave to amend their Complaint.  On August 29, 2005, plaintiffs again
filed an amended  complaint  against  us, Mr.  Gordon  Davies,  and Mr.  Michael
Davies.  This matter is  currently  in the  discovery  phase and,  as such,  our
counsel has advised us that it is premature to attempt to estimate any potential
outcome or loss at this time.

CASE # 050907049  FILED IN THE THIRD  JUDICIAL  DISTRICT COURT SALT LAKE COUNTY,
STATE OF UTAH ON APRIL 15, 2005

          On April 15, 2005 a complaint was filed by Jamestown,  L.C. against us
in  the  matter  entitled   Jamestown  L.C.  vs.   Reclamation   Consulting  and
Applications,  Inc. Case No.  050907049,  filed with the Third Judicial District
Court,  County  of Salt  Lake,  State  of Utah.  The  complaint  alleges  unjust
enrichment and seeks past due rent in the amount of $54,272.58 plus interest and
attorney  fees. On September 22, 2005,  this matter was  arbitrated/mediated  in
Salt  Lake  City,   Utah,   and  the  parties   entered  into  a  Memorandum  of
Understanding.  Pursuant to the Memorandum of  Understanding,  we have agreed to
pay the plaintiff the sum of $30,000 on March 1, 2006,  and $3,100 per month for
24 months  commencing on April 1, 2006,  subject to our option to pay the entire
settlement amount at a 20% discount.


                                       25


                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

Name                    Age              Position
- --------------------------------------------------------------------------------
Gordon W. Davies        37          President and Director
Michael C. Davies       36          Chief Financial Officer, Vice President and
                                    Director

          Directors  are  elected  to serve  until the next  annual  meeting  of
stockholders  and until their  successors are elected and  qualified.  Currently
there are three seats on our board of directors, although only two are currently
filled.

          Directors  serve  without cash  compensation  and without  other fixed
remuneration.  Officers  are elected by the Board of  Directors  and serve until
their successors are appointed by the Board of Directors.  Biographical  resumes
of each officer and director are set forth below.

GORDON W. DAVIES - PRESIDENT AND DIRECTOR

          From 1991 to 1994, Mr. Davies was an Accounts Executive for Innovative
Environmental Services, Ltd., located in Vancouver, British Columbia, which is a
company in the business of wastewater treatment equipment.  From 1993 to 1993 he
held a Sales Manager position at Transenviro,Inc.  in Irvine,  California.  From
1994 to 1996, Mr. Davies was the Sales/Marketing & Proposals Manager for Babcock
King-Wilkinson,  LP in Irvine, California, and in 1996 he was the acting CEO for
this  company.  Babcock  King-Wilkinson,  LP is in the  business  of  wastewater
treatment system process design/engineering and equipment supply operations on a
worldwide  basis.  From 1996 to 2000 Mr.  Davies  has been the  President  and a
Director  of   Aquadynamic   Technologies,   Inc.  He  is  also  a  Director  of
Aquatek,Inc.,  the  wholly-owned  subsidiary of Aquadynamic  Technologies,  Inc.
Aquatek,  Inc. is an engineering design house and supplier of computer-automated
process and motor control  systems for water and wastewater  treatment  systems.
From 1996 to 1998 Mr. Davies was the General Manager of Wil-Flow, Inc. From 1997
to the present, Mr. Davies has held the position of President and a Director for
us. Gordon Davies is the brother of Michael Davies.

MICHAEL C. DAVIES - CHIEF FINANCIAL OFFICER, VICE PRESIDENT AND DIRECTOR

          From  1988 to  1991,  Mr.  Davies  was the  Owner/Manager  of Fuel Oil
Polishing Company located in Vancouver,  British Columbia,  Canada.  Mr. Davies'
company  was in the  sales,  marketing  and  project  management  of  fuel  oils
polishing within the Province of British  Columbia.  From 1991 to 1993 he was an
Accounts Executive with Innovative  Environmental Services, Ltd. in Vancouver, a
company  in  the  business  of  sales  and  marketing  of  wastewater  treatment
equipment. From 1993 to 1994 he was the Marketing Manager for Transenviro, Inc.,
located in Irvine,  California.  Transenviro  is an  international  supplier  of
wastewater treatment equipment and process design engineering. From 1994 to 1996
Mr. Davies was the Marketing  Manager for Babcock  King-Wilkinson,  LP,  Irvine,
California,  a wastewater  treatment business.  From 1996 to 2000 Mr. Davies has
held  the  positions  of  Vice   President   and  a  Director  for   Aquadynamic
Technologies,  Inc. and Aquatek,  Inc.,  which is a wholly owned  subsidiary  of
Aquadynamic  Technologies.   Aquadynamic  Technologies,  Inc.  was  acquired  by
Registrant and became Registrant's  wholly-owned subsidiary in November of 1997.
From 1996 to 1998 Mr. Davies held the position of Vice President, Sales/Director
for  Wil-Flow,  Inc.,  the sole  supplier  of its  patented  RGD (Rapid  Gravity
Dewatering)  wastewater sludge dewatering system. From 1997 to the present,  Mr.
Davies has been the Vice President,  Chief Financial Officer and a Director. Mr.
Davies is the brother of Gordon Davies.

                                       26



                             EXECUTIVE COMPENSATION

          The following tables set forth certain  information  regarding our CEO
and each of our most  highly-compensated  executive  officers whose total annual
salary  and  bonus for the  fiscal  year  ending  June 30,  2005,  2004 and 2003
exceeded $100,000:



                           SUMMARY COMPENSATION TABLE

                               ANNUAL COMPENSATION


                                                             Other
                                                             Annual      Restricted     Options      LTIP
   Name & Principal                Salary        Bonus       Compen-       Stock         SARs       Payouts      All Other
       Position           Year       ($)          ($)        sation ($)   Awards($)       (#)         ($)      Compensation
- ------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------ --------------
                                                                                           
Gordon Davies             2005    135,200          0            0            -       1,000,000         -             -
  President               2004    135,200          0            0            -            -            -             -
                          2003    135,200          0            0            -            -            -             -
- ------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------ --------------
Michael Davies            2005    135,200          0            0            -       1,000,000         -             -
  Chief Financial Officer 2004    135,200          0            0            -            -            -             -
                          2003    135,200          0            0            -            -            -             -


EMPLOYMENT AGREEMENTS

          On January 6, 2005,  we entered into  five-year  employment  contracts
with Gordon Davies to serve as Chief Executive Officer and President and Michael
Davies  to serve as Chief  Financial  Officer.  The  employment  agreements  are
identical.  The base salary  under the  agreement  is $135,200  per annum,  plus
benefits.  If we realize a minimum  net profit for our 12 months  ended June 30,
2005 of $250,000 or more, base compensation increases by 20% effective as of the
beginning of the second twelve months of the employment agreement. If we realize
a net profit of at least $250,000 over the 12 months ended June 30, 2006,  2007,
2008 and 2009,  the base  compensation  increases by an additional  20% over the
preceding year's compensation.

          In  addition,  the  employment  agreements  provide  for  bonuses on a
sliding scale based on our realizing net profits each fiscal year. A bonus equal
to 10% of the base  salary  will be paid in any fiscal year in which net profits
equal or exceed  $250,000.  This percentage  increases on a sliding scale as net
profits in any fiscal  year over the three year  contract  term  increase  above
$500,000,  with a bonus equal to 100% of base salary to be paid if in any fiscal
year we realize a net income of $2,500,000 or more.

          In addition,  the employment  contracts grant each employee  1,500,000
options to acquire our common stock. These options are all pre-existing  options
granted under previous  contracts with each employee.  All the stock option have
vested under the following  terms for each  employee,  500,000  shares vested on
January 15, 2002,  500,000 shares vested on January 15, 2003, and 500,000 shares
vested on January 15, 2004. The option exercise price is $.40 per share.

          These  employment  contracts have  non-compete  provisions and various
other provisions,  including a death disability  benefit of 3 months' pay plus 3
months' benefits.

OPTION/SAR GRANTS IN LAST FISCAL YEAR

          The following table provides information  concerning individual grants
of stock options during fiscal 2005 to our  President,  Mr. Gordon W. Davies and
our Vice  President and Chief  Financial  Officer,  Mr.  Michael C. Davies.  The
exercise  prices in each case equal the last  reported  sales price per share of
our common stock as reported by the Over-the-Counter  Bulletin Board on the date
of grant.  The percentage of total options  granted to our employees in the last
fiscal year is based on options to purchase an aggregate of 2,640,000  shares of
common stock granted to all of our employees in fiscal 2005:

                                       27



                              NUMBER OF SHARES OF     PERCENT OF TOTAL
                                 COMMON STOCK         OPTIONS GRANTED      EXERCISE
                              UNDERLYING OPTIONS      TO EMPLOYEES IN       PRICE      EXPIRATION
NAME                              GRANTED (#)         LAST FISCAL YEAR      ($/SH)        DATE
- -----------------------       -------------------     -----------------    --------    -----------
                                                                              
Gordon W. Davies                   1,000,000                 38%             $0.25     06/30/2008
Michael C. Davies                  1,000,000                 38%             $0.25     06/30/2008

FISCAL YEAR END OPTION VALUES

No options were exercised by any of our officers during the 2005 fiscal year.

The following  table sets forth the number of shares of our common stock subject
to exercisable and unexercisable stock options that the Named Executive Officers
held at June 30, 2005:


                           NUMBER OF SECURITIES UNDERLYING        VALUE OF UNEXERCISED IN-THE-MONEY
NAME                    UNEXERCISED OPTIONS AT FISCAL YEAR END       OPTIONS AT FISCAL YEAR END
- --------------------    -------------------------------------     ---------------------------------
                               EXERCISABLE    UNEXERCISABLE        EXERCISABLE       UNEXERCISABLE
                                                              
Gordon W. Davies                2,500,000           0                  $ --
Michael C. Davies               2,500,000           0                  $ --

STOCK OPTION PLANS

          The  following  table  discloses,   in  tabular  format,   information
regarding  our  equity  securities  authorized  for  issuance  pursuant  to  any
compensation plans as of the end of our fiscal year ended June 30, 2005.


                                              Number of Securities to    Weighted-average exercise     Number of Securities
                                              be issued upon exercise       price of outstanding      remaining available for
                                              of outstanding options,      options, warrants and       future issuance under
                   Plan Category                warrants and rights                rights               equity compensation
                                                                                                         plans (excluding
                                                                                                      securities reflected in
                                                                                                            column (a))
                                                        (a)                          (b)                        (c)
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Equity compensation plans approved by                    0                            0                          0
security holders
Equity compensation plans not approved               22,441,750                    $0.31                         0
by security holders
- ----------------------------------------------------------------------------------------------------------------------------
                       Total                         22,441,750                    $0.31                         0


                                       28

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


          During  the  fiscal  year ended  June 30,  2005,  we settled  debts to
related parties for an aggregate amount of $146,500 in exchange for the issuance
of 732,500 shares of our common stock.

          At June 30, 2005,  we have debt owing to related  parties  aggregating
$415,575 as follows:

          o  We  have  unsecured  convertible  notes  payable  to  some  of  our
shareholders,  bearing interest at 10% per annum, convertible into shares of our
common  stock at $0.25 per  share and due upon  demand.  At June 30,  2005,  the
aggregate principal and interest due and owing under these notes was $21,000.

          o We have an  unsecured  convertible  note  payable to a  shareholder,
bearing  interest at 15% per annum,  convertible into shares of our common stock
at $0.75 per share and due on June 30, 2006.  Pursuant to the terms of the Note,
we are required to make monthly payments in the aggregate  amount of $1,833.  At
June 30, 2005,  the  aggregate  principal  and interest due and owing under this
note was $20,000.

          o We have an unsecured note payable to a shareholder, bearing interest
at 15% per annum and due upon demand. At June 30, 2005, the aggregate  principal
and interest due and owing under these notes was $16,056.

          o We have unsecured notes payable to some of our shareholders, bearing
interest at 10% per annum and due upon demand.  At June 30, 2005,  the aggregate
principal and interest due and owing under these notes was $336,964.

          o We have an unsecured  note payable a shareholder,  bearing  interest
per annum at the credit card rate and due upon  demand.  At June 30,  2005,  the
aggregate principal and interest due and owing under this note was $21,555.

          Total interest  expense  recorded on  related-party  notes payable for
fiscal 2005 was $55,619.

          In  addition,  we  issued  1,000,000  options  to a  relative  of  our
executive  officers for services  rendered,  resulting in consulting  expense of
$192,249.


                                       29


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

          The  following   table  sets  forth  certain   information   regarding
beneficial ownership of our common stock as of October 25, 2005

          o    by each person who is known by us to  beneficially  own more than
               5% of our common stock;
          o    by each of our officers and directors; and
          o    by all of our officers and directors as a group.



                                                                    PERCENTAGE OF      PERCENTAGE OF
                                                                       CLASS               CLASS
NAME AND ADDRESS                                   NUMBER OF          PRIOR TO             AFTER
OF OWNER                        TITLE OF CLASS     SHARES OWNED(1)   OFFERING(2)         OFFERING(3)
- -----------------------------------------------------------------------------------------------------
                                                                      
Gordon Davies                   Common Stock        3,017,400 (4)       9.39%               3.93%
23832 Rockfield Blvd.
Suite 275
Lake Forest, California 92630

Michael Davies                  Common Stock        2,764,500 (4)       8.60%               3.60%
23832 Rockfield Blvd.
Suite 275
Lake Forest, California 92630

All Officers and Directors      Common Stock        5,781,900 (5)      16.70%               7.29%
As a Group (2 persons)

Kurt Baum                       Common Stock        3,969,320          13.40%               5.34%680
S. Avon Avenue
Azusa, California 91702

(1)  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 options or
warrants  currently  exercisable or  convertible,  or exercisable or convertible
within 60 days of October  25, 2005 are deemed  outstanding  for  computing  the
percentage  of the person  holding  such  option or  warrant  but are not deemed
outstanding for computing the percentage of any other person.

(2) Based upon 29,628,813 shares issued and outstanding on October 25, 2005.

(3) Percentage based on 74,328,813  shares of common stock outstanding after the
offering, assuming that all shares registered are sold.

(4) Includes 2,500,000 shares issuable upon currently exercisable stock options.

(5) Includes 5,000,000 shares issuable upon currently exercisable stock options.

                                       30

                            DESCRIPTION OF SECURITIES

COMMON STOCK

          We are  authorized to issue up to  75,000,000  shares of common stock,
par value $.01. As of October 25, 2005,  there were 29,628,813  shares of common
stock  outstanding.  Holders of the common  stock are  entitled  to one vote per
share on all  matters  to be voted upon by the  stockholders.  Holders of common
stock are entitled to receive ratably such dividends, if any, as may be declared
by the Board of Directors  out of funds  legally  available  therefor.  Upon the
liquidation,  dissolution,  or winding up of our company,  the holders of common
stock are  entitled  to share  ratably  in all of our assets  which are  legally
available for distribution  after payment of all debts and other liabilities and
liquidation  preference of any outstanding common stock. Holders of common stock
have  no  preemptive,   subscription,   redemption  or  conversion  rights.  The
outstanding  shares  of  common  stock  are  validly  issued,   fully  paid  and
nonassessable.

          We have  engaged  Computershare  Trust  Company,  located  in  Golden,
Colorado, as independent transfer agent or registrar.

PREFERRED STOCK

          We are  authorized to issue up to 100,000  shares of preferred  stock,
par value $1.00. As of October 25, 2005, there were no shares of preferred stock
issued.

OPTIONS

          There are currently 22,441,750  outstanding options to purchase shares
of our  common  stock  that have  been  issued to our  officers,  directors  and
employees.  5,248,000  options  are  exercisable  at $0.25 per share.  8,000,000
options are exercisable at $0.28 per share. 3,000,000 options are exercisable at
$0.30 per share.  6,043,750 options are exercisable at $0.40 per share.  150,000
options are exercisable at $0.56 per share.

WARRANTS

          In  connection  with a Securities  Purchase  Agreement  dated June 23,
2005, we have issued  5,200,000  warrants to purchase shares of common stock and
are obligated to issue 2,800,000  additional warrants pursuant to the Securities
Purchase  Agreement dated June 23, 2005, which requires that 2,800,000  warrants
be issued together with $700,000 in secured  convertible  notes within five days
from the effective date of this prospectus.  The warrants are exercisable  until
five years from the date of issuance  exercisable  at a purchase  price of $0.28
per  share.  We will  not  receive  any  compensation  for the  issuance  of the
warrants, however, we will receive the sale price of any common stock we sell to
the selling  stockholders upon exercise of the warrants.  However, AJW Partners,
LLC,  AJW  Qualified  Partners,  LLC, AJW  Offshore,  Ltd.,  and New  Millennium
Partners  II, LLC will be entitled to  exercise  up to  5,200,000  warrants on a
cashless  basis if the shares of common  stock  underlying  the warrants are not
then registered pursuant to an effective registration statement.

          In connection with consulting  agreements,  we have issued warrants to
purchase  4,500,000  shares of our common  stock.  3,000,000 of the warrants are
exercisable  at  $0.30  per  share  and the  remaining  1,500,000  warrants  are
exercisable at $0.25 per share.  We are  registering the resale of the shares of
common stock underlying all of our warrants in this prospectus.

CONVERTIBLE SECURITIES

          Not including approximately 15,880,000 shares of common stock issuable
upon exercise of outstanding options and warrants and 2,800,000 warrants that we
are obligated to issue in the near future,  approximately  37,142,858  shares of
common stock are issuable upon  conversion of  outstanding  secured  convertible
notes issued pursuant to the Securities  Purchase Agreement dated June 23, 2005.
The 2,800,000  warrants to purchase shares of common stock that we are obligated
to issue in the near future are to be issued pursuant to the Securities Purchase
Agreement dated June 23, 2005, which requires that 2,800,000  warrants be issued
together  with $700,000 in secured  convertible  notes within five days from the
effective date of this prospectus.

                                       31

          To obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on June 23, 2005
for the sale of (i) $2,000,000 in secured  convertible  notes, and (ii) warrants
to purchase 8,000,000 shares of our common stock.

          This prospectus  relates to the resale of the common stock  underlying
these secured  convertible  notes and  warrants.  The investors are obligated to
provide us with an aggregate of $2,000,000 as follows:

          o    $700,000 was disbursed on June 23, 2005;

          o    $600,000 was disbursed on July 28, 2005; and

          o    $700,000 will be disbursed within five days of the  effectiveness
               of this prospectus.

          Accordingly,  we have received a total of  $1,300,000  pursuant to the
Securities Purchase Agreement. Pursuant to the Securities Purchase Agreement, we
have issued  5,200,000  warrants to purchase  shares of common  stock and we are
obligated to issue  2,800,000  additional  warrants  together  with  $700,000 in
secured  convertible  notes  within  five days from the  effective  date of this
prospectus.

          The notes bear  interest at 10%,  mature  three years from the date of
issuance,  and are convertible into our common stock, at the investors'  option,
at the lower of:

          o    $0.21; or

          o    50% of the average of the three lowest  intraday  trading  prices
               for the  common  stock on a  principal  market for the 20 trading
               days before but not including the conversion date.

          We have a call  option  under  the  terms of the  secured  convertible
notes.  The  call  option  provides  us with  the  right  to  prepay  all of the
outstanding  secured  convertible  notes  at any  time,  provided  we are not in
default and our stock is trading at or below $.21 per share.  Prepayment  of the
notes  is to be  made  in cash  equal  to  either  (i)  125% of the  outstanding
principal  and  accrued  interest  for  prepayments  occurring  within  30  days
following  the issue date of the  secured  convertible  notes;  (ii) 135% of the
outstanding  principal and accrued interest for prepayments occurring between 31
and 60 days following the issue date of the secured convertible notes; and (iii)
150% of the outstanding principal and accrued interest for prepayments occurring
after the 60th day following the issue date of the secured convertible notes.

          Our  right to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

          We also  have a partial  call  option  under the terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.25.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36, multiplied by 104%.

          The full  principal  amount of the secured  convertible  notes are due
upon  default  under the terms of secured  convertible  notes.  The warrants are
exercisable  until  five  years  from the  date of  issuance,  exercisable  at a
purchase price of $0.28 per share. In addition,  we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration rights.

                                       32


     COMMISSION'S POSITION ON INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

          Our  Articles of  Incorporation,  as  amended,  provide to the fullest
extent  permitted  by Colorado  law,  our  directors  or  officers  shall not be
personally  liable to us or our  shareholders  for  damages  for  breach of such
director's  or officer's  fiduciary  duty.  The effect of this  provision of our
Articles  of  Incorporation,  as  amended,  is to  eliminate  our rights and our
shareholders (through  shareholders'  derivative suits on behalf of our company)
to recover  damages  against a director or officer  for breach of the  fiduciary
duty of  care as a  director  or  officer  (including  breaches  resulting  from
negligent  or grossly  negligent  behavior),  except  under  certain  situations
defined  by  statute.  We believe  that the  indemnification  provisions  in our
Articles of  Incorporation,  as  amended,  are  necessary  to attract and retain
qualified persons as directors and officers.

          Insofar  as   indemnification   for  liabilities   arising  under  the
Securities  Act of 1933 (the  "Act" or  "Securities  Act") may be  permitted  to
directors,  officers  or  persons  controlling  us  pursuant  to  the  foregoing
provisions,  or  otherwise,  we have been  advised  that in the  opinion  of the
Securities  and Exchange  Commission,  such  indemnification  is against  public
policy as expressed in the Act and is, therefore, unenforceable.

                              PLAN OF DISTRIBUTION

          The selling stockholders and any of their respective pledgees, donees,
assignees and other  successors-in-interest  may, from time to time, sell any or
all of their  shares of common  stock on any stock  exchange,  market or trading
facility on which the shares are traded or in private transactions.  These sales
may be at fixed or negotiated prices.  The selling  stockholders may use any one
or more of the following methods when selling shares:

          o    ordinary  brokerage  transactions  and  transactions in which the
               broker-dealer solicits the purchaser;
          o    block trades in which the broker-dealer  will attempt to sell the
               shares  as agent but may  position  and  resell a portion  of the
               block as principal to facilitate the transaction;
          o    purchases  by a  broker-dealer  as  principal  and  resale by the
               broker-dealer for its account;
          o    an  exchange  distribution  in  accordance  with the rules of the
               applicable exchange;
          o    privately-negotiated transactions;
          o    short sales that are not  violations of the laws and  regulations
               of any state or the United States;
          o    broker-dealers may agree with the selling  stockholders to sell a
               specified number of such shares at a stipulated price per share;
          o    through the writing of options on the shares
          o    a combination of any such methods of sale; and
          o    any other method permitted pursuant to applicable law.

          The selling stockholders may also sell shares under Rule 144 under the
Securities  Act,  if  available,   or  Regulation  S,  rather  than  under  this
prospectus. The selling stockholders shall have the sole and absolute discretion
not to  accept  any  purchase  offer or make any sale of shares if they deem the
purchase price to be unsatisfactory at any particular time.

RULE 144

          In  general,  Rule 144 allows a  stockholder  (or  stockholders  where
shares are aggregated) who has beneficially owned shares of our common stock for
at  least  one year and who  files a Form  144 with the SEC to sell  within  any
three-month period a number of those shares that does not exceed the greater of:

          o    1% of the number of shares of our common stock then  outstanding,
               or
          o    the average  weekly trading volume of our common stock during the
               four  calendar  weeks  preceding  the filing of the Form 144 with
               respect to such sale.

          The selling  stockholders  may also engage in short sales  against the
box, puts and calls and other  transactions  in our securities or derivatives of
our securities and may sell or deliver shares in connection with these trades.

          The  selling  stockholders  or  their  respective  pledgees,   donees,
transferees or other  successors in interest,  may also sell the shares directly
to market makers acting as principals and/or broker-dealers acting as agents for
themselves or their customers.  Such broker-dealers may receive  compensation in
the form of discounts,  concessions or commissions from the selling stockholders
and/or the purchasers of shares for whom such  broker-dealers  may act as agents
or to whom they sell as principal or both, which compensation as to a particular
broker-dealer  might be in excess of customary  commissions.  Market  makers and
block  purchasers  purchasing the shares will do so for their own account and at

                                       33

their own risk. It is possible that a selling  stockholder  will attempt to sell
shares  of  common  stock  in  block  transactions  to  market  makers  or other
purchasers  at a price per share which may be below the then market  price.  The
selling stockholders cannot assure that all or any of the shares offered in this
prospectus will be issued to, or sold by, the selling stockholders.  The selling
stockholders and any brokers,  dealers or agents, upon effecting the sale of any
of the shares offered in this prospectus,  may be deemed to be "underwriters" as
that term is  defined  under the  Securities  Act of 1933,  as  amended,  or the
Securities  Exchange Act of 1934, as amended, or the rules and regulations under
such acts. In such event,  any commissions  received by such  broker-dealers  or
agents  and any  profit on the  resale of the  shares  purchased  by them may be
deemed to be underwriting commissions or discounts under the Securities Act.

          We  are  required  to  pay  all  fees  and  expenses  incident  to the
registration of the shares,  including fees and  disbursements of counsel to the
selling  stockholders,   but  excluding  brokerage  commissions  or  underwriter
discounts.

          The selling stockholders,  alternatively,  may sell all or any part of
the  shares  offered  in this  prospectus  through  an  underwriter.  No selling
stockholder  has entered into any agreement with a prospective  underwriter  and
there is no assurance that any such agreement will be entered into.

          The selling  stockholders  may pledge  their  shares to their  brokers
under the margin provisions of customer  agreements.  If a selling  stockholders
defaults on a margin loan, the broker may, from time to time, offer and sell the
pledged shares. The selling stockholders and any other persons  participating in
the sale or distribution of the shares will be subject to applicable  provisions
of the  Securities  Exchange  Act  of  1934,  as  amended,  and  the  rules  and
regulations under such act, including,  without limitation,  Regulation M. These
provisions may restrict certain activities of, and limit the timing of purchases
and sales of any of the shares by, the  selling  stockholders  or any other such
person.  In the  event  that the  selling  stockholders  are  deemed  affiliated
purchasers or distribution participants within the meaning of Regulation M, then
the  selling  stockholders  will not be  permitted  to engage in short  sales of
common stock. Furthermore, under Regulation M, persons engaged in a distribution
of securities are prohibited from  simultaneously  engaging in market making and
certain other  activities with respect to such securities for a specified period
of time prior to the  commencement of such  distributions,  subject to specified
exceptions or exemptions. In regards to short sales, the selling stockholder can
only cover its short  position  with the  securities  they  receive from us upon
conversion.  In  addition,  if such  short  sale is deemed  to be a  stabilizing
activity,  then the selling  stockholder  will not be  permitted  to engage in a
short  sale of our  common  stock.  All of  these  limitations  may  affect  the
marketability of the shares.

          We have  agreed  to  indemnify  the  selling  stockholders,  or  their
transferees or assignees,  against certain  liabilities,  including  liabilities
under the Securities  Act of 1933, as amended,  or to contribute to payments the
selling stockholders or their respective pledgees,  donees, transferees or other
successors in interest, may be required to make in respect of such liabilities.

          If the  selling  stockholders  notify  us that  they  have a  material
arrangement  with a  broker-dealer  for the resale of the common stock,  then we
would be required to amend the  registration  statement of which this prospectus
is a part, and file a prospectus  supplement to describe the agreements  between
the selling stockholders and the broker-dealer.

PENNY STOCK

          The  Securities  and Exchange  Commission has adopted Rule 15g-9 which
establishes the definition of a "penny stock," for the purposes  relevant to us,
as any equity  security  that has a market price of less than $5.00 per share or
with an  exercise  price of less  than  $5.00  per  share,  subject  to  certain
exceptions.  For any  transaction  involving a penny stock,  unless exempt,  the
rules require:

          o    that  a  broker  or  dealer   approve  a  person's   account  for
               transactions in penny stocks; and
          o    the  broker  or  dealer  receive  from  the  investor  a  written
               agreement  to the  transaction,  setting  forth the  identity and
               quantity of the penny stock to be purchased.

                                       34

          In order to  approve a  person's  account  for  transactions  in penny
stocks, the broker or dealer must

          o    obtain financial information and investment experience objectives
               of the person; and
          o    make a reasonable  determination  that the  transactions in penny
               stocks are suitable for that person and the person has sufficient
               knowledge and  experience  in financial  matters to be capable of
               evaluating the risks of transactions in penny stocks.

          The broker or dealer must also deliver,  prior to any transaction in a
penny stock, a disclosure  schedule prescribed by the Commission relating to the
penny stock market, which, in highlight form:

          o    sets  forth  the basis on which  the  broker  or dealer  made the
               suitability determination; and
          o    that the broker or dealer  received a signed,  written  agreement
               from the investor prior to the transaction.

          Disclosure  also has to be made about the risks of  investing in penny
stocks  in  both  public  offerings  and in  secondary  trading  and  about  the
commissions payable to both the broker-dealer and the registered representative,
current  quotations for the securities and the rights and remedies  available to
an  investor  in cases of fraud in penny stock  transactions.  Finally,  monthly
statements  have to be sent  disclosing  recent price  information for the penny
stock held in the account and information on the limited market in penny stocks.


                                       35

                              SELLING STOCKHOLDERS

          The table below sets forth  information  concerning  the resale of the
shares of common  stock by the  selling  stockholders.  We will not  receive any
proceeds  from the resale of the common  stock by the selling  stockholders.  We
will receive proceeds from the exercise of the warrants. Assuming all the shares
registered  below  are sold by the  selling  stockholders,  none of the  selling
stockholders will continue to own any shares of our common stock.

          The  following  table also sets  forth the name of each  person who is
offering the resale of shares of common stock by this prospectus,  the number of
shares of common stock  beneficially  owned by each person, the number of shares
of common  stock that may be sold in this  offering  and the number of shares of
common stock each person will own after the offering,  assuming they sell all of
the shares offered.



- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
                                          Total
                      Total Shares of   Percentage                                                           Percentage
                       Common Stock     of Common     Shares of                                 Beneficial   of Common
                       Issuable Upon      Stock,     Common Stock   Beneficial  Percentage of   Ownership   Stock Owned
                       Conversion of     Assuming     Included in   Ownership   Common Stock    After the      After
        Name            Notes              Full       Prospectus    Before the  Owned Before    Offering     Offering
                      and/or Warrants*   Conversion       (1)       Offering**   Offering**        (4)           (4)

- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
                                                                                          
AJW Offshore, Ltd.    32,636,572       52.42%         Up to         1,556,128 (2)  4.99%            --            --
(3)                                                   22,545,000
                                                      shares of
                                                      common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
AJW Qualified         22,018,286       42.63%         Up to         1,556,128 (2)  4.99%            --            --
Partners, LLC (3)                                     15,210,000
                                                      shares of
                                                      common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
AJW Partners, LLC      9,380,572       24.05%         Up to         1,556,128 (2)  4.99%            --            --
(3)                                                   6,480,000
                                                      shares of
                                                      common stock
- ------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
New Millennium         1,107,429        3.60%         Up to         1,107,429      3.60%            --            --
Capital Partners                                      765,000
II, LLC (3)                                           shares of
                                                      common stock
========================================================================================================================


                                       36

Monarch Bay Capital (4)     --          --            3,384,615 (5) 1,556,128 (5)  4.99%            --            --

Canvasback Company          --          --            1,449,340     1,449,340      4.89%            --            --
Ltd. (6)

Billfighter Investment      --          --            900,000 (8)     900,000 (8)  2.99%            --            --
Ltd. (7)

Fred Davies (9)            --           --          1,100,000(10)   1,449,340 (10) 3.59%            --            --

PAC Trading Corp. (11)     --           --            200,000 (12)    200,000 (12) 0.67%            --            --

Audrey Davies (13)         --           --            200,000         200,000      0.68%            --            --

Cooperative Holdings (14)  --           --            150,000         150,000      0.51%            --            --

Nick Fagnano               --           --            50,000           50,000      0.17%            --            --

Ron Rosegard               --           --            50,000           50,000      0.17%            --            --

Tony Wilson                --           --            400,000         400,000      1.35%            --            --

Paul Hazell                --           --            525,000         525,000      1.77%            --            --

Richard Jurkovac           --           --            25,000           25,000      0.08%            --            --

Kelly Welton               --           --            52,500           52,500      0.18%            --            --

David McGuire              --           --            300,000         300,000      1.01%            --            --

Larry Derr                 --           --            100,000         100,000      0.34%            --            --

Tracy Matson               --           --            78,000           78,000      0.26%            --            --

Jerry Willes               --           --            100,000         100,000      0.34%            --            --

Johan Lauw                 --           --            320,000         320,000      1.08%            --            --

William Ford               --           --            235,000         235,000      0.79%            --            --

Jeff Elliott               --           --             95,833          95,833      0.32%            --            --
========================================================================================================================
         TOTAL:                                    49,725,288

* This column represents an estimated number based on a conversion price as of a
recent date of October 31, 2005 of $.035, divided into the principal amount.

** These columns represent the aggregate maximum number and percentage of shares
that the  selling  stockholders  can own at one time (and  therefore,  offer for
resale at any one time) due to their 4.99% limitation.

The  number  and  percentage  of  shares  beneficially  owned is  determined  in
accordance  with Rule  13d-3 of the  Securities  Exchange  Act of 1934,  and the
information is not necessarily  indicative of beneficial ownership for any other
purpose.  Under such rule,  beneficial ownership includes any shares as to which
the selling stockholders has sole or shared voting power or investment power and
also any shares,  which the selling stockholders has the right to acquire within
60 days.  The  actual  number  of  shares  of  common  stock  issuable  upon the
conversion of the secured  convertible notes is subject to adjustment  depending
on, among other factors,  the future market price of the common stock, and could
be materially less or more than the number estimated in the table.

(1) Includes a good faith estimate of the shares issuable upon conversion of the
secured  convertible  notes and  exercise of warrants,  based on current  market
prices. Because the number of shares of common stock issuable upon conversion of
the secured  convertible notes is dependent in part upon the market price of the
common stock prior to a conversion,  the actual number of shares of common stock
that  will be  issued  upon  conversion  will  fluctuate  daily  and  cannot  be
determined at this time.  Under the terms of the secured  convertible  notes, if
the secured  convertible  notes had actually been converted on October 31, 2005,
the secured  convertible  notes would have had a conversion  price of $.035. The
actual number of shares of common stock offered in this prospectus, and included
in the registration  statement of which this prospectus is a part, includes such
additional  number of shares of common  stock as may be issued or issuable  upon
conversion of the secured convertible notes and exercise of the related warrants
by reason of any stock split,  stock dividend or similar  transaction  involving
the common stock,  in accordance with Rule 416 under the Securities Act of 1933.
However the selling  stockholders  have  contractually  agreed to restrict their
ability to convert their secured  convertible  notes or exercise  their warrants
and receive  shares of our common stock such that the number of shares of common
stock held by them in the aggregate and their  affiliates  after such conversion
or exercise does not exceed 4.99% of the then issued and  outstanding  shares of
common stock as determined in accordance with Section 13(d) of the Exchange Act.
Accordingly, the number of shares of common stock set forth in the table for the
selling  stockholders  exceeds  the  number of shares of common  stock  that the

                                       37

selling  stockholders  could own  beneficially  at any given time through  their
ownership of the secured convertible notes and the warrants. In that regard, the
beneficial ownership of the common stock by the selling stockholder set forth in
the table is not  determined in accordance  with Rule 13d-3 under the Securities
Exchange Act of 1934, as amended.

(2) The selling stockholders are affiliates of each other because they are under
common control. AJW Partners,  LLC is a private investment fund that is owned by
its investors and managed by SMS Group,  LLC. SMS Group, LLC, of which Mr. Corey
S.  Ribotsky is the fund  manager,  has voting and  investment  control over the
shares listed below owned by AJW Partners,  LLC. AJW  Offshore,  Ltd.,  formerly
known as AJW/New Millennium Offshore, Ltd., is a private investment fund that is
owned by its investors and managed by First Street Manager II, LLC. First Street
Manager II, LLC, of which Corey S. Ribotsky is the fund manager,  has voting and
investment  control over the shares owned by AJW  Offshore,  Ltd. AJW  Qualified
Partners,  LLC,  formerly known as Pegasus Capital  Partners,  LLC, is a private
investment fund that is owned by its investors and managed by AJW Manager,  LLC,
of which Corey S.  Ribotsky and Lloyd A.  Groveman are the fund  managers,  have
voting  and  investment  control  over  the  shares  listed  below  owned by AJW
Qualified  Partners,  LLC. New Millennium Capital Partners II, LLC, is a private
investment  fund that is owned by its  investors  and  managed  by First  Street
Manager II, LLC. First Street Manager II, LLC, of which Corey S. Ribotsky is the
fund  manager,  has voting and  investment  control over the shares owned by New
Millennium  Capital  Partners  II,  LLC.  We have been  notified  by the selling
stockholders  that they are not  broker-dealers  or affiliates of broker-dealers
and that they believe they are not required to be broker-dealers.

(3) Assumes that all securities registered will be sold.

(4) David  Walters has voting and  investment  control  over the shares owned by
this entity.

(5) Includes 3,000,000 shares of common stock underlying stock options, of which
750,000 options are currently exercisable and 750,000 options become exercisable
on each of August 17, 2005, November 17, 2005 and February 17, 2006. The selling
stockholder is contractually  obligated to not beneficially hold at any one time
more than 4.99% of our issued and outstanding shares of common stock.

(6) John  Benjamine has voting and  investment  control over the shares owned by
this entity.

(7) Bernadine Romney has voting and investment  control over the shares owned by
this entity.

(8) Includes  500,000 shares of common stock  underlying  currently  exercisable
stock options.

(9) Fred Davies is the father of Gordon and Michael  Davies,  our  officers  and
directors.

(10) Includes 1,000,000 shares of common stock underlying currently  exercisable
stock options.

(11) Paul Rademaker has voting and  investment  control over the shares owned by
this entity.

(12) Includes  200,000 shares of common stock underlying  currently  exercisable
stock options.

(13) Audrey Davies is the mother of Gordon and Michael Davies,  our officers and
directors.

(14) Theodore R. Cohn has voting and investment control over the shares owned by
this entity.

__________________________________

Except as  disclosed  below,  all of the selling  stockholders  purchased  their
shares and/or warrants from other  shareholders or from us in private placements
between  July 2003 and April  2005.  The value of the shares  during the private
placements  ranged  from  $0.20 to $0.40 per  share.  Monarch  Bay  Capital  and
Canvasback  Company  Limited,  along with  Messrs.  Davies,  Rosegard and Wilson
received  shares for  services  rendered  to us.  Mr.  Fagnano  received  shares
pursuant  to his  employment  agreement  with us.  At the  time of each  private
placement,  each selling  stockholder was not affiliated with us nor an officer,
director or 5% stockholder.

TERMS OF SECURED CONVERTIBLE NOTES

          To obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on June 23, 2005
for the sale of (i) $2,000,000 in secured convertible notes and (ii) warrants to
buy 8,000,000 shares of our common stock.

                                       38

         The investors are obligated to provide us with the funds as follows:

          o    $700,000 was disbursed on June 23, 2005;

          o    $600,000 was disbursed on July 28, 2005; and

          o    $700,000 will be disbursed within five days of the  effectiveness
               of this prospectus.

          Accordingly,  we have received a total of  $1,300,000  pursuant to the
Securities Purchase Agreement. Pursuant to the Securities Purchase Agreement, we
have issued  5,200,000  warrants to purchase  shares of common  stock and we are
obligated to issue  2,800,000  additional  warrants  together  with  $700,000 in
secured  convertible  notes  within  five days from the  effective  date of this
prospectus.

          The secured convertible notes bear interest at 10%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors' option, at the lower of:

          o    $0.21; or
          o    50% of the average of the three lowest  intraday  trading  prices
               for the  common  stock on a  principal  market for the 20 trading
               days before but not including the conversion date.

          We have a call  option  under  the  terms of the  secured  convertible
notes.  The  call  option  provides  us with  the  right  to  prepay  all of the
outstanding  secured  convertible  notes  at any  time,  provided  we are not in
default and our stock is trading at or below $.21 per share.  Prepayment  of the
notes  is to be  made  in cash  equal  to  either  (i)  125% of the  outstanding
principal  and  accrued  interest  for  prepayments  occurring  within  30  days
following  the issue date of the  secured  convertible  notes;  (ii) 135% of the
outstanding  principal and accrued interest for prepayments occurring between 31
and 60 days following the issue date of the secured convertible notes; and (iii)
150% of the outstanding principal and accrued interest for prepayments occurring
after the 60th day following the issue date of the secured convertible notes.

          Our  right to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

          We also  have a partial  call  option  under the terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.25.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36, multiplied by 104%.

          The full principal amount of the secured convertible notes is due upon
default  under the terms of secured  convertible  notes.  In  addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual  property and registration  rights. We are liable for breach of any
covenant,  representation  or  warranty  contained  in the  Securities  Purchase
Agreement for a period of two years from the date that the investors  distribute
the final $700,000.  In the event that we breach any  representation or warranty
regarding the condition of our company as set forth in the  Securities  Purchase
Agreement,  we are liable to pay  liquidated  damages in shares or cash,  at the
election of the investors,  equal to three percent of the outstanding  amount of
the secured convertible notes per month plus accrued and unpaid interest. In the
event  that we  breach  any  covenant  as set forth in the  Securities  Purchase
Agreement,  including the failure to comply with blue sky laws,  timely file all
public reports,  use the proceeds from the sale of the secured convertible notes
in the  agreed  upon  manner,  obtain  written  consent  from the  investors  to
negotiate or contract with a party for  additional  financing,  reserve and have
authorized the required  number of shares of common stock or the  maintenance of
our shares of common stock on an exchange or automated quotation system, then we
are liable to pay  liquidated  damages in shares or cash, at the election of the
investors,  equal to three  percent  of the  outstanding  amount of the  secured
convertible notes per month plus accrued and unpaid interest.

                                       39

          In connection with the Securities  Purchase  Agreement,  we executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

          o    The  occurrence of an event of default (as defined in the secured
               convertible notes) under the secured convertible notes;
          o    Any  representation or warranty we made in the Security Agreement
               or in the Intellectual Property Security Agreement shall prove to
               have been incorrect in any material respect when made;
          o    The  failure by us to observe or perform  any of our  obligations
               under the  Security  Agreement  or in the  Intellectual  Property
               Security  Agreement  for ten (10) days after receipt of notice of
               such failure from the investors; and
          o    Any breach of, or default under, the Warrants.

         An event of default under the secured convertible notes occurs if we:

          o    Fail to pay the principal or interest when due;
          o    Do not issue  shares of common stock upon receipt of a conversion
               notice;
          o    Fail to file a registration  statement  within 45 days after June
               23,  2005 or fail to have the  registration  statement  effective
               within 120 days after June 23, 2005;
          o    Breach any material  covenant or other material term or condition
               in the  secured  convertible  notes  or the  Securities  Purchase
               Agreement;
          o    Breach any  representation  or  warranty  made in the  Securities
               Purchase  Agreement  or other  document  executed  in  connection
               therewith;
          o    Apply for or consent to the  appointment of a receiver or trustee
               for us or any of our  subsidiaries  or for a substantial  part of
               our of our subsidiaries' property or business, or such a receiver
               or trustee shall otherwise be appointed;
          o    Have any money judgment, writ or similar process shall be entered
               or  filed  against  us or any of our  subsidiaries  or any of our
               property or other assets for more than $50,000,  and shall remain
               unvacated,  unbonded or unstayed for a period of twenty (20) days
               unless otherwise consented to by the investors;
          o    Institute   or  have   instituted   against  us  or  any  of  our
               subsidiaries  any  bankruptcy,   insolvency,   reorganization  or
               liquidation proceedings or other proceedings for relief under any
               bankruptcy law or any law for the relief of debtors;
          o    Fail to maintain  the  listing of our common  stock on one of the
               OTCBB or an equivalent  replacement exchange, the Nasdaq National
               Market,  the Nasdaq SmallCap Market, the New York Stock Exchange,
               or the American Stock Exchange; or
          o    Default under any other secured  convertible note issued pursuant
               to the Securities Purchase Agreement.

          Upon  occurrence  of any event of default  under  either the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

          o    To take  possession  of the  collateral  and,  for that  purpose,
               enter,  with the aid and  assistance of any person,  any premises
               where the  collateral,  or any part thereof,  is or may be placed
               and remove the same,  and we shall  assemble the  collateral  and
               make it available to the  investors at places which the investors
               shall  reasonably  select,  whether at our premises or elsewhere,
               and make  available to the  investors,  without rent,  all of our
               respective  premises  and  facilities  for  the  purpose  of  the
               investors   taking   possession  of,   removing  or  putting  the
               collateral in saleable or disposable form; and
          o    To operate our business  using the  collateral and shall have the
               right to assign,  sell, lease or otherwise dispose of and deliver
               all or any part of the  collateral,  at public or private sale or
               otherwise,   either  with  or  without   special   conditions  or
               stipulations,  for cash or on credit or for future  delivery,  in

                                       40

               such  parcel  or  parcels  and at such  time or times and at such
               place or  places,  and upon  such  terms  and  conditions  as the
               investors may deem commercially  reasonable,  all without (except
               as shall be required by applicable  statute and cannot be waived)
               advertisement  or  demand  upon or  notice  to us or our right of
               redemption,  which we  expressly  waived.  Upon each  such  sale,
               lease, assignment or other transfer of collateral,  the investors
               may, unless  prohibited by applicable law which cannot be waived,
               purchase all or any part of the collateral  being sold, free from
               and  discharged of all trusts,  claims,  right of redemption  and
               equities by us, which we waived and released.

          The  warrants  are  exercisable  until  five  years  from  the date of
issuance at a purchase price of $0.28 per share. The selling  stockholders  will
be entitled to exercise the warrants on a cashless basis if the shares of common
stock  underlying the warrants are not then registered  pursuant to an effective
registration  statement. In the event that the selling stockholder exercises the
warrants  on a  cashless  basis,  then we will  not  receive  any  proceeds.  In
addition,  the exercise  price of the warrants  will be adjusted in the event we
issue common stock at a price below market, with the exception of any securities
issued as of the date of this warrant or issued in  connection  with the secured
convertible notes issued pursuant to the Securities  Purchase  Agreement,  dated
June 23, 2005.

          Upon the  issuance of shares of common  stock below the market  price,
the exercise price of the warrants will be reduced accordingly. The market price
is  determined  by  averaging  the last  reported  sale prices for our shares of
common stock for the five trading days  immediately  preceding  such issuance as
set  forth  on our  principal  trading  market.  The  exercise  price  shall  be
determined by multiplying the exercise price in effect  immediately prior to the
dilutive  issuance by a fraction.  The numerator of the fraction is equal to the
sum of the number of shares  outstanding  immediately prior to the offering plus
the quotient of the amount of  consideration  received by us in connection  with
the  issuance  divided by the market  price in effect  immediately  prior to the
issuance.  The  denominator  of such  issuance  shall be equal to the  number of
shares outstanding after the dilutive issuance.

          The conversion price of the secured convertible notes and the exercise
price of the warrants may be adjusted in certain circumstances such as if we pay
a stock dividend, subdivide or combine outstanding shares of common stock into a
greater  or  lesser  number  of  shares,  or take such  other  actions  as would
otherwise result in dilution of the selling stockholder's position.

          The selling  stockholders have contractually  agreed to restrict their
ability to convert their secured  convertible  notes or exercise  their warrants
and receive  shares of our common stock such that the number of shares of common
stock held by them and their  affiliates in the aggregate  after such conversion
or exercise does not exceed 4.99% of the then issued and  outstanding  shares of
common stock.

          A complete  copy of the  Securities  Purchase  Agreements  and related
documents  are   incorporated   by  reference  as  exhibits  to  our  Form  SB-2
registration statement relating to this prospectus.

SAMPLE CONVERSION CALCULATION

          The number of shares of common stock  issuable upon  conversion of the
secured  convertible  notes  is  determined  by  dividing  that  portion  of the
principal of the notes to be converted and interest,  if any, by the  conversion
price. For example, assuming conversion of the $2,000,000 of secured convertible
notes on October 31, 2005, at a conversion price of $0.035, the number of shares
issuable upon conversion would be:

$2,000,000/$0.035 = 57,142,858 shares

                                       41

          The  following  is an  example  of the  amount of shares of our common
stock that are issuable,  upon conversion of the principal amount of our secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price as of October 28, 2005 of $0.12.

                                             Number           % of
% Below     Price Per    With Discount      of Shares         Outstanding
Market         Share       at 50%           Issuable          Stock
- -------     --------     -------------     -----------        -----------
25%           $.09         $.045            44,444,445        60.00%
50%           $.06         $.03             66,666,667        69.23%
75%           $.03         $.015           133,333,334        81.82%

                                  LEGAL MATTERS

          Sichenzia Ross Friedman  Ference LLP, New York, New York will issue an
opinion with respect to the validity of the shares of common stock being offered
hereby.

                                     EXPERTS

          Corbin & Company, LLP, independent  registered public accounting firm,
have audited,  as set forth in their report thereon appearing  elsewhere herein,
our  financial  statements  at June 30,  2005 and for the year then  ended  that
appear in the prospectus.  Kabani & Company, Inc., independent registered public
accounting  firm, have audited,  as set forth in their report thereon  appearing
elsewhere  herein,  our  financial  statements at June 30, 2004 and for the year
then ended that appear in the prospectus.  The financial  statements referred to
above  are  included  in this  prospectus  with  reliance  upon the  independent
registered  public  accounting  firms'  opinion  based  on  their  expertise  in
accounting and auditing.

                              AVAILABLE INFORMATION

          We  have  filed  a  registration  statement  on Form  SB-2  under  the
Securities Act of 1933, as amended, relating to the shares of common stock being
offered  by  this  prospectus,  and  reference  is  made  to  such  registration
statement.  This prospectus constitutes the prospectus of Reclamation Consulting
and Applications, Inc., filed as part of the registration statement, and it does
not contain all information in the registration  statement,  as certain portions
have been omitted in accordance with the rules and regulations of the Securities
and Exchange Commission.

          We are subject to the  informational  requirements  of the  Securities
Exchange Act of 1934 which  requires us to file reports,  proxy  statements  and
other  information  with the Securities and Exchange  Commission.  Such reports,
proxy  statements  and other  information  may be inspected at public  reference
facilities of the SEC at 100 F Street,  N.E.,  Washington D.C. 20549.  Copies of
such  material can be obtained from the Public  Reference  Section of the SEC at
100 F Street, N.E., Washington,  D.C. 20549 at prescribed rates. Because we file
documents  electronically  with the SEC, you may also obtain this information by
visiting the SEC's Internet website at http://www.sec.gov.


                                       42



                          INDEX TO FINANCIAL STATEMENTS

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          INDEX TO FINANCIAL STATEMENTS



                                                                                     
         Reports of Independent Registered Public Accounting Firms                    F-1
         Balance Sheet as of June 30, 2005                                            F-3
         Statements of Operations for the years ended June 30, 2005 and 2004          F-4
         Statements of Stockholders' Deficit for the years ended
                  June 30, 2005 and 2004                                              F-5
         Statements of Cash Flows for the years ended June 30, 2005 and 2004          F-7
         Notes to Financial Statements                                                F-9 to F-25


                                       43




             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and Stockholders
Reclamation Consulting and Applications, Inc.

We have audited the  accompanying  balance sheet of  Reclamation  Consulting and
Applications,  Inc.  (the  "Company")  as of  June  30,  2005  and  the  related
statements of operations, stockholders' deficit and cash flows for the year then
ended.  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 audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  are free of material  misstatement.  The Company is not  required to
have,  nor were we engaged to perform,  an audit of its  internal  control  over
financial reporting.  Our audit included  consideration of internal 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 also  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial   statements,   assessing  the  accounting  principles  used  and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of  Reclamation  Consulting and
Applications, Inc. as of June 30, 2005 and the results of its operations and its
cash  flows for the year then ended in  conformity  with  accounting  principles
generally accepted in the United States of America.

As discussed  in Note 1 to the  financial  statements,  the Company has incurred
recurring losses and has yet to establish profitable operations.  These factors,
among others,  raise  substantial doubt about its ability to continue as a going
concern.  Management's  plans regarding these matters are also described in Note
1. The  financial  statements do not include any  adjustments  that might result
from the outcome of this uncertainty.

CORBIN & COMPANY, LLP
/s/CORBIN & COMPANY, LLP
Irvine, California
October 3, 2005

                                      F-1

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders
Reclamation Consulting and Applications, Inc.

We have audited the accompanying statements of operations, stockholders' equity,
and cash flows of  Reclamation  Consulting  and  Applications,  Inc.  (formerly,
Recycling  Centers of  America,  Inc.) for the year ended June 30,  2004 . 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 audit.

We conducted our audit of these  statements in accordance  with the standards of
the Public Company  Accounting  Oversight Board ( United States) Those standards
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements.  An audit also includes  assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our
audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the results of operations and cash flows of Reclamation
Consulting  and  Applications,  Inc.  for the  year  ended  June  30,  2004,  in
conformity with accounting principles generally accepted in the United States of
America.


The Company's  financial  statements are prepared  using the generally  accepted
accounting  principles  applicable to a going concern,  which  contemplates  the
realization  of assets and  liquidation  of  liabilities in the normal course of
business.  The Company has  accumulated  deficit of $ 11,112,519  as of June 30,
2004. The Company incurred net losses of $ 2,542,770 for the year ended June 30,
2004. These factors as discussed in Note 15 to the financial statements included
in the 10KSB for the year ended June 30, 2004,  raises  substantial  doubt about
the  Company's  ability to continue as a going  concern.  Management's  plans in
regard to these  matters are also  described  in Note 15 referred to above.  The
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.


KABANI & COMPANY, INC.
- ---------------------------
CERTIFIED PUBLIC ACCOUNTANTS
Fountain Valley, California
September 2, 2004

                                      F-2

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.
                                  BALANCE SHEET
                                  JUNE 30, 2005

                                                                ASSETS

CURRENT ASSETS:

            Cash and cash equivalents                            $           --
            Accounts receivable                                          31,215
            Inventories                                                  45,692
            Prepaid interest                                             46,000
            Prepaid professional fees                                    25,000
            Other prepaid expenses and current assets                    35,328
                                                                 --------------

                      Total current assets                              183,235

Property and equipment, net                                              53,400
Deferred financing costs, net                                            40,000
                                                                 --------------

                                                                 $      276,635
                                                                 ==============

                      LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:

Accounts payable                                                 $      122,258
Accrued professional fees                                                60,000
Payroll taxes payable                                                   222,533
Accrued interest payable                                                 70,505
Other accrued expenses                                                   47,856
Current portion of accrued judgment payable                              39,300
Notes payable - related parties                                         415,575
Notes payable, net of unamortized discount                              301,350
                                                                 --------------

          Total current liabilities                                   1,279,377

Accrued judgment payable, net of current portion                         65,100
Derivative liabilities                                                1,709,081
                                                                 --------------

          Total liabilities                                           3,053,558
                                                                 --------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIT:

Common stock, $0.01 par value;
75,000,000 shares authorized, 29,628,813
 shares issued and outstanding                                          296,208
Additional paid-in capital                                           11,731,997
Treasury stock (1,500,000 shares), at cost                              (15,000)
Shares to be issued (100,000 shares)                                     25,000
Accumulated deficit                                                 (14,815,128)
                                                                 --------------

          Total stockholders' deficit                                (2,776,923)
                                                                 --------------

                                                                 $      276,635
                                                                 ==============

         See reports of independent registered public accounting firms
               and accompanying notes to the financial statements

                                      F-3


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.
                            STATEMENTS OF OPERATIONS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004


                                                                         2005               2004
                                                                    --------------     --------------
                                                                                 
Net revenue                                                         $      242,965     $      289,218

Cost of revenue                                                            192,937            185,280
                                                                    --------------     --------------

       Gross profit                                                         50,028            103,938

Selling, general and administrative expenses                             2,210,588          2,044,600
                                                                    --------------     --------------

       Loss from operations                                             (2,160,560)        (1,940,662)
                                                                    --------------     --------------

Other income (expense):
       Interest income                                                      60,491             46,284
       Loss on uncollectible notes receivable                           (1,080,320)                --
       Loss on settlement of debt                                               --           (578,695)
       Interest expense                                                   (486,795)           (45,622)
       Legal settlement                                                    (34,625)                --
       Loss on impairment of inventory                                          --               (583)
       Loss on disposal of property and equipment                               --            (22,692)
                                                                    --------------     --------------
                                                                        (1,541,249)          (601,308)
                                                                    --------------     --------------

       Loss before provision for income taxes                           (3,701,809)        (2,541,970)

Provision for income taxes                                                     800                800

                                                                    --------------     --------------
Net loss                                                            $   (3,702,609)    $   (2,542,770)
                                                                    ==============     ==============

Net loss per share - basic and diluted                              $        (0.13)    $        (0.12)
                                                                    ==============     ==============

Weighted-average common shares outstanding - basic and diluted          27,491,556         21,968,260
                                                                    ==============     ==============

         See reports of independent registered public accounting firms
               and accompanying notes to the financial statements

                                      F-4

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.
                       STATEMENTS OF STOCKHOLDERS' DEFICIT
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004



                                                   Common Stock
                                        ---------------------------------          Additional
                                          Number of                                 Paid-in            Treasury      Shares to
                                           Shares               Amount              Capital              Stock       Be Issued
                                        ------------         ------------         ------------         --------      ---------
                                                                                                     
Balance at July 1, 2003                   18,669,659         $    186,696         $  7,318,209         $(15,000)       $71,167

Issuance of shares for cash
received in the prior year                   127,918                1,279               49,888                         (51,167)

Issuance of shares for service
received in the prior year                    50,000                  500               19,500                         (20,000)

Issuance of shares for debt
settlement                                 1,546,131               15,461            1,176,493

Issuance of shares on loan
conversion                                    41,432                  414               26,917

Issuance of  shares for cash               4,279,805               42,798            1,753,635

Issuance of shares for services
rendered                                     777,675                7,777              519,156

Option granted for services                                                             31,500

10,000 shares of common stock to
be issued for service rendered                                                                                           5,000

Net loss for the year ended
June 30, 2004
                                        ------------         ------------         ------------         --------        -------

Balance at June 30, 2004                  25,492,620              254,926           10,895,296          (15,000)         5,000

Issuance of common shares
for cash                                   1,922,943               19,229              452,027                           5,000

Issuance of shares for services
rendered                                   1,672,750               16,728              391,390                          (5,000)

Conversion of notes payable                  732,500                7,325              139,175

Conversion of interest payable                25,000                  250                4,650

Cancellation of common shares
for legal settlement                        (225,000)              (2,250)             (67,525)

Issuance of stock options for
services rendered                                                                      495,530

Common shares to be issued for
conversion of note payable
(100,000 shares)                                                                                                        20,000

Beneficial conversion feature
of convertible debt                                                                    100,000

Stock warrants reclassified
as derivative liabilities                                                             (678,546)

Net loss
                                        ------------         ------------         ------------         --------        -------

                                          29,620,813         $    296,208         $ 11,731,997         $(15,000)       $25,000
                                        ============         ============         ============         ========        =======

                                      F-5

                                                               Total
                                         Accumulated         Stockholders'
                                          Deficit              Deficit
                                        ------------         -------------
Balance at July 1, 2003                 $ (8,569,749)        $ (1,008,677)

Issuance of shares for cash
received in the prior year

Issuance of shares for service
received in the prior year

Issuance of shares for debt
settlement                                                      1,191,954

Issuance of shares on loan
conversion                                                         27,331

Issuance of  shares for cash                                    1,796,433

Issuance of shares for services
rendered                                                          526,933

Option granted for services                                        31,500

10,000 shares of common stock to
be issued for service rendered                                      5,000

Net loss for the year ended
June 30, 2004                             (2,542,770)          (2,542,770)
                                        ------------         ------------

Balance at June 30, 2004                 (11,112,519)              27,703

Issuance of common shares
for cash                                                          476,256

Issuance of shares for services
rendered                                                          403,118

Conversion of notes payable                                       146,500

Conversion of interest payable                                      4,900

Cancellation of common shares
for legal settlement                                              (69,775)

Issuance of stock options for
services rendered                                                 495,530

Common shares to be issued for
conversion of note payable
(100,000 shares)                                                   20,000

Beneficial conversion feature
of convertible debt                                               100,000

Stock warrants reclassified
as derivative liabilities                                        (678,546)

Net loss                                  (3,702,609)          (3,702,609)
                                        ------------         ------------

                                        $(14,815,128)        $ (2,776,922)
                                        ============         ============

         See reports of independent registered public accounting firms
               and accompanying notes to the financial statements

                                      F-6

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.
                            STATEMENTS OF CASH FLOWS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004


                                                                                              2005              2004
                                                                                          ------------      ------------
                                                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES:
            Net loss                                                                      $ (3,702,609)     $ (2,542,770)
            Adjustments to reconcile net loss to net cash used in
              operating activities:
                   Loss on uncollectible notes receivable                                    1,080,320                --
                   Loss on settlement of debt                                                       --           578,695
                   Allowance for doubtful accounts                                                  --           270,000
                   Issuance of stock options for services rendered                             495,530            31,500
                   Issuance of shares for services rendered                                    403,118           531,933
                   Fair value of derivative liabilities recorded to interest expense           330,535                --
                   Cancellation of common shares for legal settlement                          (69,775)               --
                   Amortization of discount on notes payable                                    62,500                --
                   Loss on impairment of inventory                                                  --               583
                   Depreciation                                                                  8,201             5,338
                   Loss on disposal of fixed assets                                                 --            22,692
                   (Increase) decrease in current assets:
                              Accounts receivable                                              (31,215)         (224,968)
                              Inventories                                                      (45,692)           98,116
                              Prepaid expenses and other current assets                        (89,375)            8,238
                   Increase (decrease) in current liabilities:
                              Accounts payable and accrued expenses                             55,156            93,671
                              Customer deposits                                                 (7,542)            7,542
                                                                                          ------------      ------------

                   Total adjustments                                                         2,191,761         1,423,340
                                                                                          ------------      ------------

            Net cash used in operating activities                                           (1,510,848)       (1,119,430)
                                                                                          ------------      ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
                   Advances on notes receivable                                               (301,902)         (714,178)
                   Acquisition of property and equipment                                        (4,757)           (1,948)
                                                                                          ------------      ------------

            Net cash used in investing activities                                             (306,659)         (716,126)
                                                                                          ------------      ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
                   Proceeds on notes payable and convertible debentures                      1,875,466            98,112
                   Payment of deferred financing costs                                         (40,000)
                   Payments on notes payable and convertible debentures                       (495,258)          (58,246)
                   Issuance of common shares for cash                                          476,256         1,796,433
                                                                                          ------------      ------------

            Net cash provided by financing activities                                        1,816,464         1,836,299
                                                                                          ------------      ------------

Net (decrease) increase in cash and cash equivalents                                            (1,043)              743

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                                     1,043               300
                                                                                          ------------      ------------

CASH AND CASH EQUIVALENTS, END OF YEAR                                                    $         --      $      1,043
                                                                                          ============      ============

                                    Continued

                                      F-7

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.
                            STATEMENTS OF CASH FLOWS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
                                   (Continued)

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Cash paid for: Interest                                                   $     62,755      $     25,003
                                                                          ============      ============

               Income taxes                                               $         --      $         --
                                                                          ============      ============

Non-cash investing and financing activities:

Conversion of notes payable and accrued interest to common stock          $    171,400      $  1,219,285
                                                                          ============      ============

Beneficial conversion feature of convertible debt                         $    100,000      $         --
                                                                          ============      ============

Debt discount on convertible debt                                         $    700,000      $         --
                                                                          ============      ============

Stock warrants reclassified as derivative liabilities                     $    678,546      $         --
                                                                          ============      ============

Acquisition of fixed assets through reduction of accounts receivable      $     44,902      $         --
                                                                          ============      ============

         See reports of independent registered public accounting firms
               and accompanying notes to the financial statements

                                      F-8

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

Organization

Reclamation  Consulting  and  Applications,  Inc. (the  "Company") is a Colorado
corporation,  originally  formed in 1976. The Company's  primary business is the
production  and  sale  of  Alderox(TM),   ASA-12(TM)  and  applicator   systems.
ASA-12(TM)  is an  asphalt/concrete  release  agent  that was  developed  by the
Company in response to the  industry's  need for an  effective,  economical  and
environmentally friendly product. The Company's customers are located throughout
the United States.

Basis of Presentation

The Company's  financial  statements  are prepared  using the accrual  method of
accounting in accordance with accounting  principles  generally  accepted in the
United  States  and  have  been  prepared  on  a  going  concern  basis,   which
contemplates  the realization of assets and the settlement of liabilities in the
normal  course of  business.  The  Company  has  incurred  cumulative  losses of
$14,815,128,  including net losses of $3,702,609  and  $2,542,770  for the years
ended June 30, 2005 and 2004, respectively.

In view of the matters described in the preceding paragraph,  the recoverability
of a major  portion of the  recorded  asset  amounts  shown in the  accompanying
balance sheet is dependent upon future sustainable  profitable operations of the
Company,  which  in turn is  dependent  upon  the  Company's  ability  to  raise
additional capital, obtain financing,  increase its customer base and manage its
costs. The financial  statements do not include any adjustments  relating to the
recoverability  and  classification  of  recorded  asset  amounts or amounts and
classification  of  liabilities  that might be  necessary  should the Company be
unable to continue as a going concern.

Management  has taken the following  steps,  which it believes are sufficient to
provide  the  Company  with the  ability to  continue  as a going  concern:  (i)
obtaining  additional  equity  and debt  financing  (see  Notes 7 and 11);  (ii)
controlling of salaries and general and administrative  expenses; (iii) managing
accounts payable; and (iv) evaluating its distribution and marketing methods.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities,  disclosure of contingent assets and liabilities at the date of the
financial  statements and the reported  amounts of revenues and expenses  during
the  reporting  period.  Significant  estimates  include  the  realizability  of
long-lived assets, the fair value of derivative liabilities,  and the fair value
of common shares/options granted for services.  Actual results could differ from
those estimates.

Cash Equivalents

For  purposes of the  statements  of cash  flows,  the  Company  considers  cash
equivalents to include  highly liquid  investments  with original  maturities of
three months or less.

                                      F-9

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued

Accounts Receivable

The  Company  performs  periodic  evaluations  of its  customers  and  maintains
allowances  for  potential  credit  losses  as  deemed  necessary.  The  Company
generally  does not require  collateral to secure its accounts  receivable.  The
Company estimates credit losses and returns based on management's  evaluation of
historical experience and current industry trends.  Although the Company expects
to  collect  amounts  due,  actual  collections  may differ  from the  estimated
amounts.

Inventories

Inventories  consist of raw materials  and finished  goods and are stated at the
lower of cost (determined using the average cost method) or market.  The Company
regularly  monitors  potential  excess or obsolete  inventories by comparing the
market value to cost. When necessary, the Company reduces the carrying amount of
inventories to their market value.

Property and Equipment

Property and equipment are stated at cost.  Major renewals and  improvements are
charged to the asset accounts while  replacements,  maintenance and repairs that
do not improve or extend the lives of the respective assets are expensed. At the
time property and equipment are retired or otherwise  disposed of, the asset and
related  accumulated  depreciation  accounts  are  relieved  of  the  applicable
amounts.  Gains or losses from  retirements  or sales are credited or charged to
income.

The Company  depreciates  its property  and  equipment  using the  straight-line
method over the following estimated useful lives:

Computers and office equipment              3-5 years
Test equipment                                5 years
Vehicles                                      5 years

Long-Lived Assets

The Company  accounts for its long-lived  assets in accordance with Statement of
Financial  Accounting Standards ("SFAS") No. 144, "Accounting for the Impairment
or Disposal of Long-Lived  Assets." SFAS No. 144 requires that long-lived assets
be reviewed for impairment whenever events or changes in circumstances  indicate
that  the  historical  cost  carrying  value  of  an  asset  may  no  longer  be
appropriate.  The Company  assesses  recoverability  of the carrying value of an
asset by estimating the future net cash flows expected to result from the asset,
including eventual  disposition.  If the future net cash flows are less than the
carrying  value  of the  asset,  an  impairment  loss is  recorded  equal to the
difference  between  the  asset's  carrying  value and fair value or  disposable
value.  As of June 30,  2005,  the Company  does not believe  there has been any
impairment of its long-lived assets.  There can be no assurance,  however,  that
market  conditions  will not change or demand  for the  Company's  products  and
services will continue, which could result in impairment of long-lived assets in
the future.


                                      F-10


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued

Income Taxes

The Company  accounts  for income  taxes under the  provisions  of SFAS No. 109,
"Accounting  for Income  Taxes."  Under SFAS No.  109,  deferred  tax assets and
liabilities are recognized for future tax benefits or consequences  attributable
to temporary  differences  between the financial  statement  carrying amounts of
existing  assets and liabilities  and their  respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered  or settled.  A valuation  allowance  is provided  for  significant
deferred tax assets when it is more likely than not that such assets will not be
realized through future operations.

Convertible Debentures

In certain  instances,  the  convertible  feature of the Company's notes payable
provides  for a rate of  conversion  that is below market value (see Notes 6 and
7). This feature is  characterized as a beneficial  conversion  feature ("BCF"),
which is  recorded  by the  Company  pursuant  to  Emerging  Issues  Task Forces
("EITF") Issue No. 98-5,  "Accounting for Convertible Securities with Beneficial
Conversion  Features or  Contingently  Adjustable  Conversion  Ratios," and EITF
Issue No.  00-27,  "Application  of EITF Issue No.  98-5 to Certain  Convertible
Instruments."

The Company's  convertible  debt is recorded net of the debt discount related to
the BCF. The Company amortizes the discount to interest expense over the life of
the debt on a straight-line  basis,  which  approximates the effective  interest
method. For the years ended June 30, 2005 and 2004, the Company recorded $62,500
and $0, respectively, of amortization related to the BCF.

Deferred Financing Costs

The Company  records direct costs of obtaining debt as deferred  financing costs
and  amortizes  these costs to interest  expense  over the life of the debt on a
straight-line  basis,  which approximates the effective interest method. For the
years  ended June 30, 2005 and 2004,  the  Company  did not record any  deferred
financing cost amortization.

Fair Value of Financial Instruments

The  Company's  financial  instruments  consist  of cash and  cash  equivalents,
accounts  receivable,  accounts payable,  accrued expenses,  related-party notes
payable and notes  payable.  Pursuant to SFAS No. 107,  "Disclosures  About Fair
Value of  Financial  Instruments,"  the Company is required to estimate the fair
value of all financial instruments at the balance sheet date. The Company cannot
determine  the  estimated  fair  value of  related-party  notes  payable  as the
transactions  originated  with related  parties and  instruments  similar to its
convertible  notes  payable  could not be located.  Other than these items,  the
Company  considers  the  carrying  values of its  financial  instruments  in the
financial statements to approximate their fair values.


                                      F-11


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued

Derivative Financial Instruments

The Company's derivative  financial  instruments consist of embedded derivatives
related to the Callable  Secured  Convertible  Term Notes (the "Notes")  entered
into on June 23, 2005 (see Note 7). These embedded  derivatives  include certain
conversion  features,  variable  interest  features,  call  options  and default
provisions.   The  accounting  treatment  of  derivative  financial  instruments
requires that the Company record the derivatives  and related  warrants at their
fair values as of the inception date of the agreement  (estimated at $1,030,535)
and at fair value as of each  subsequent  balance  sheet date (no  difference at
June 30, 2005 as only seven days have elapsed  since the date of the Notes).  In
addition,  under  the  provisions  of EITF  Issue  No.  00-19,  "Accounting  for
Derivative  Financial  Instruments  Indexed  to, and  Potentially  Settled in, a
Company's  Own  Stock," as a result of entering  into the Notes,  the Company is
required to  classify  all other  non-employee  stock  options  and  warrants as
derivative  liabilities and mark them to market at each reporting date. The fair
value of such options and warrants that were  reclassified  as liabilities  from
additional paid-in capital at June 30, 2005 totaled $678,546. Any change in fair
value will be  recorded  as  non-operating,  non-cash  income or expense at each
reporting date. If the fair value of the derivatives is higher at the subsequent
balance sheet date, the Company will record a non-operating, non-cash charge. If
the fair value of the derivatives is lower at the subsequent balance sheet date,
the  Company  will record  non-operating,  non-cash  income.  Conversion-related
derivatives  were  valued  using the  Binomial  Option  Pricing  Model  with the
following assumptions: dividend yield of 0%; annual volatility of 169%; and risk
free interest rate of 3.67% as well as probability  analysis  related to trading
volume restrictions. The remaining derivatives were valued using discounted cash
flows and  probability  analysis.  The  derivatives  are classified as long-term
liabilities (see Note 7).

Revenue Recognition

The Company  recognizes  revenue in accordance  with Staff  Accounting  Bulletin
("SAB") No. 101,  "Revenue  Recognition in Financial  Statements," as revised by
SAB No. 104. As such, the Company recognizes revenue when persuasive evidence of
an  arrangement  exists,  title  transfer  has  occurred,  the price is fixed or
readily  determinable and collectibility is probable.  Sales are recorded net of
sales discounts.

Revenues from sales to distributors and agents are recognized upon shipment when
there is evidence that an  arrangement  exists,  delivery has occurred under the
Company's  standard  FOB  shipping  point  terms,  the  sales  price is fixed or
determinable  and the ability to collect sales  proceeds is reasonably  assured.
The contracts regarding these sales do not include any rights of return or price
protection clauses.

Net Loss Per Share

The  Company  adopted  the  provisions  of SFAS No.  128,  "Earnings  Per Share"
("EPS"). SFAS No. 128 provides for the calculation of basic and diluted earnings
per share.  Basic EPS includes no dilution and is computed by dividing income or
loss available to common  shareholders by the weighted  average number of common
shares  outstanding  during the  period.  Diluted  EPS  reflects  the  potential
dilution of securities that could share in the earnings or losses of the entity.
Dilution is computed by applying the treasury  stock method.  Under this method,
options and warrants are assumed to be exercised at the  beginning of the period
(or at the time of issuance, if later) as if funds obtained thereby were used to
purchase common stock at the average market price during the period.

For the years ended June 30, 2005 and 2004, basic and diluted loss per share are
the same since the  calculation  of diluted per share amounts would result in an
anti-dilutive calculation that is not permitted and therefore not included. Such
dilutive  amounts would have included shares  potentially  issuable  pursuant to
convertible  debentures (see Notes 6 and 7) and outstanding options and warrants
(see Note 10).

                                      F-12


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued

Issuance of Stock for Non-Cash Consideration

All  issuances  of the  Company's  stock for  non-cash  consideration  have been
assigned a per share  amount  equaling  either  the  market  value of the shares
issued  or the  value  of  consideration  received,  whichever  is more  readily
determinable.  The majority of the non-cash  consideration  received pertains to
services  rendered by  consultants  and others and has been valued at the market
value of the shares on the dates issued. In certain  instances,  the Company has
discounted  the values  assigned  to the issued  shares for  illiquidity  and/or
restrictions on resale (see Note 10).

Stock-Based Compensation

Stock-based  awards to  non-employees  are  accounted  for using the fair  value
method  in  accordance   with  SFAS  No.  123,   "Accounting   for   Stock-Based
Compensation," 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."  All  transactions  in  which  goods  or  services  are the
consideration  received for the issuance of equity instruments are accounted for
based on the fair value of the  consideration  received or the fair value of the
equity instrument issued, whichever is more reliably measurable. The measurement
date used to  determine  the fair value of the equity  instrument  issued is the
earlier of the date on which the third-party performance is complete or the date
on which it is probable that performance will occur.

Stock-based  compensation  for  employees is accounted  for in  accordance  with
Accounting  Principles  Board Opinion No. 25 ("APB 25"),  "Accounting  for Stock
Issued to  Employees."  The  Company has  elected to adopt the  disclosure  only
provisions  of SFAS  No.  123,  which  requires  pro  forma  disclosures  in the
financial  statements as if the measurement  provisions of SFAS No. 123 had been
adopted.  In  addition,  the Company  has made the  appropriate  disclosures  as
required  under  SFAS No.  148,  "Accounting  for  Stock-Based  Compensation  --
Transition and Disclosure."

Had the Company  determined  employee  stock-based  compensation cost based on a
fair value model at the grant date for its stock options under SFAS No. 123, the
Company's  net loss and net loss per share for the years ended June 30, 2005 and
2004  would  have  been  adjusted  to the pro  forma  amounts,  as  follows  (in
thousands, except per share amounts):

                                                        2005          2004
                                                      ---------     ---------
Net loss - as reported                                $  (3,703)    $  (2,543)
Stock-based compensation expense reported in
  net income, net of  tax                                    --            31
Stock-based compensation expense determined
  under fair-value based method, net of tax                (112)          (57)
                                                      ---------     ---------

            Pro forma net loss                        $  (3,815)    $  (2,569)
                                                      =========     =========

Basic and diluted, as reported                        $   (0.13)    $   (0.12)
                                                      =========     =========
Basic and diluted, pro forma                          $   (0.14)    $   (0.12)
                                                      =========     =========

                                      F-13


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued

Concentrations of Credit Risk

The Company  maintains  its cash  balances at  financial  institutions  that are
insured by the Federal Deposit  Insurance  Corporation  ("FDIC") up to $100,000.
From time-to-time,  the Company's cash balances exceed the amount insured by the
FDIC.  Management  believes  the risk of loss of cash  balances in excess of the
insured limit to be low.

The  majority  of  revenues  in the  years  ended  June 30,  2005 and 2004  were
generated from a few customers. For the year ended June 30, 2005, total sales to
two major  customers  amounted to $178,822 and as of June 30,  2005,  no amounts
were due from these major customers.  For the year ended June 30, 2004, sales to
the two major customers amounted to $321,239.

Reclassifications

Certain amounts in June 30, 2004 financial  statements have been reclassified to
conform with the June 30, 2005 presentation. Such reclassification had no effect
on net loss as previously reported.

Recent Accounting Pronouncements

In December 2004, the Financial  Accounting Standards Board ("FASB") issued SFAS
No. 123R,  "Share-Based Payment," which replaces SFAS No. 123 and supersedes APB
Opinion No. 25. SFAS No. 123R addresses the accounting for transactions in which
an enterprise  receives employee services in exchange for equity  instruments of
the  enterprise  or  liabilities  that  are  based  on  the  fair  value  of the
enterprise's  equity  instruments or that may be settled by the issuance of such
equity  instruments.   SFAS  No.  123R  requires  all  share-based  payments  to
employees,  including  grants of employee  stock options and  restrictive  stock
grants, to be recognized as a compensation cost based on their fair values.  The
pro forma disclosures  previously permitted under SFAS No. 123 no longer will be
an  alternative  to financial  statement  recognition.  Under SFAS No. 123R, the
Company must determine the  appropriate  fair value model to be used for valuing
share-based  payments,  the amortization  method for  compensation  cost and the
transition  method to be used at the date of adoption.  The  transition  methods
include  prospective and  retroactive  adoption  options.  Under the retroactive
option,  prior periods may be restated either as of the beginning of the year of
adoption or for all periods  presented.  The  prospective  method  requires that
compensation  expense be recorded for all unvested  stock options and restricted
stock at the beginning of the first quarter of adoption of SFAS No. 123R,  while
the retroactive methods would record compensation expense for all unvested stock
options and  restricted  stock  beginning  with the first period  restated.  The
Company is required to adopt SFAS No.  123R in its fiscal year  beginning  after
December 15, 2005.  The Company is currently  assessing the impact that adoption
of this Standard will have on its results of operations,  financial position and
cash flows.  The Company  preliminarily  believes that adoption of this standard
will result in additional charges to reported earnings.

In September 2004, the EITF finalized its consensus on EITF Issue No. 04-8, "The
Effect of Contingently  Convertible  Debt on Diluted  Earnings Per Share" ("EITF
04-8"). EITF 04-8 addresses when the dilutive effect of contingently convertible
debt with a market  price  trigger  should be included in diluted  earnings  per
share. Under EITF 04-8, the market price contingency should be ignored and these
securities  should be  treated as  non-contingent,  convertible  securities  and
always included in the diluted EPS  computation  unless their inclusion would be
anti-dilutive.  EITF 04-8 requires  these  securities be included in diluted EPS
using  either  the  if-converted  method  or the net  share  settlement  method,
depending on the  conversion  terms of the security.  EITF 04-8 is effective for
all  periods   ending  after   December  15,  2004  and  is  to  be  applied  by
retrospectively  restating  previously  reported  EPS. The adoption of EITF 04-8
will have an effect  on the  Company's  diluted  EPS  computation  if, in future
periods, the inclusion of contingently convertible debt becomes dilutive.

                                      F-14


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued

In November 2004, The FASB issued SFAS No. 151,  "Inventory  Costs, an amendment
of ARB No. 43,  Chapter 4," to clarify the  accounting  for abnormal  amounts of
idle  facility  expense,  freight,  handling  costs and  spoilage.  SFAS No. 151
requires  that these costs be expensed as incurred and not included in overhead.
SFAS No. 151 also  requires  that  allocation  of fixed  production  overhead to
conversion costs be based on normal capacity of the production facilities.  This
standard is effective for inventory costs incurred during fiscal years beginning
after June 15, 2005.  The Company does not believe the adoption of the statement
will result in a significant impact to the Company's financial statements.

In December  2004,  the FASB issued SFAS No.  153,  "Exchanges  of  Non-Monetary
Assets,   an  amendment  of  APB  Opinion  29,   Accounting   for   Non-Monetary
Transactions."  The  amendments  made by SFAS No. 153 are based on the principle
that exchanges of non-monetary assets should be measured based on the fair value
of the assets exchanged.  Further, the amendments eliminate the narrow exception
for non-monetary  exchanges of similar  productive  assets and replace it with a
broader  exception  for  exchanges  of  non-monetary  assets  that  do not  have
"commercial  substance."  The  provisions  in SFAS  No.  153 are  effective  for
non-monetary  asset exchanges  occurring in fiscal periods  beginning after June
15, 2005.  The Company does not believe the adoption of this statement will have
a material impact on its financial statements.

NOTE 3 - ACCOUNTS RECEIVABLE

All accounts receivable are trade related.  These receivables are current and no
reserve for uncollectible accounts is deemed necessary.

NOTE 4 - NOTES RECEIVABLE

At November 4, 2004,  the Company had notes  receivable of  $1,119,378  due from
North American Systems,  Inc. ("NAS"), the former sole United States distributor
of the Company's line of  Alderox(TM)  products under a revolving loan agreement
with the Company (the  "Agreement").  The  Agreement  with NAS required that the
Company provide loans to NAS to meet working capital  requirements until sale of
the Alderox(TM) products commenced. The notes bore interest at 10% per annum and
were  secured  by the  assets of NAS.  As of  November  4,  2004,  NAS also owed
$275,844 of unsecured accounts receivable to the Company.

The  Agreement was  terminated on November 4, 2004 due to NAS  defaulting on the
Agreement.  At that date, the Company purchased $44,902 of fixed assets owned by
NAS by reducing  the  accounts  receivable  balance  owing from NAS. The Company
believes that no amounts owing from NAS will be recovered.  The Company recorded
an allowance for doubtful  accounts of $270,000  against the notes receivable in
fiscal 2004 and wrote off the  remaining  unreserved  balance of  $1,080,320  in
2005.  The  write-off  of the notes and accounts  receivable  in fiscal 2005 are
recorded as other expense in the accompanying statements of operations.

                                      F-15

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 5 - PROPERTY AND EQUIPMENT

The following is a summary of property and equipment at June 30, 2005:

Computers and office equipment      $   23,333
Test equipment                          29,974
Vehicles                                17,408
                                    ----------
                                        70,715

Less accumulated depreciation          (17,315)
                                    ----------

                                    $   53,400
                                    ==========

NOTE 6 - NOTES PAYABLE - RELATED PARTIES


Notes payable - related parties consists of the following at June 30, 2005:
                                                                              
Unsecured notes payable to shareholders, bearing interest at 10 percent per
  annum, convertible to common stock at $0.25 per share, due on demand              $   21,000
Unsecured note payable to shareholder, bearing interest at 15 percent per
  annum, convertible to common shares at $0.75 per share, monthly
  principal payments of $1,833, due June 30, 2006                                       20,000
Unsecured notes payable to shareholder, bearing interest at 15 percent per
  annum, due on demand                                                                  16,056
Unsecured notes payable to shareholders, bearing interest at 10 percent per
  annum, due on demand                                                                 336,964
Unsecured notes payable to shareholders, bearing interest at credit card rate,
  as defined, due on demand                                                             21,555
                                                                                    ----------

                                                                                    $  415,575
                                                                                    ==========

Interest expense on notes payable - related parties for the years ended June 30,
2005 and 2004 was $55,619  and $7,707,  respectively.  All  related-party  notes
payable are reflected as current liabilities as they are either due on demand or
mature on June 30, 2006.

During  the year  ended June 30,  2005,  the  Company  borrowed  $50,000  from a
shareholder that was to be repaid prior to June 30, 2005. As of June 30, 2005, a
balance of $15,000 was due on the note. The investor has an option to convert up
to the full loan amount into restricted  shares of the Company's common stock at
$0.25 per share.  The  Company  recorded a discount  on the debt of $50,000  and
amortized the entire $50,000 as non-cash interest expense during 2005.

                                      F-16


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 7 - NOTES PAYABLE


Notes payable consist of the following at June 30, 2005:
                                                                                 
Callable, secured, convertible notes, net of unamortized debt discount
     of $700,000 (see below)                                                           $       --
Note payable, bearing interest at 10 percent per annum, convertible to common
     stock at 70% of the average of the 5 lowest closing bid prices of the
     common stock for the 20 days preceding the date of conversion, with a floor
     of $0.18 per share and a ceiling of $0.30 per share, due March 2006,
     secured by accounts receivable, inventories and property and equipment, net
     of unamortized debt discount of $37,500 (see below)                                   12,500
Note payable, bearing interest at 15 percent per annum, convertible to common
     shares at $0.40 per share, due on demand, secured by substantially all
     assets of the Company                                                                  8,000
Note payable, bearing interest at 15 percent per annum, convertible to common
     shares at $0.40 per share, due September 2005, secured by substantially
     all assets of the Company                                                             75,000
Note payable, bearing interest at 15 percent per annum, convertible to common
     shares at $0.40 per share, due October 2005, secured by substantially all
     assets of the Company                                                                 50,000
Notes payable, bearing interest at 10 percent per annum and paid semi-annually,
     convertible to common shares at $0.40 or $0.45 per share, due August 2005,
     secured by substantially all assets of the Company                                    50,000
Note payable, bearing interest at 15 percent per annum, convertible to common
     shares at $0.75 per share, due September 2005, secured by substantially
     all assets of the Company                                                             50,000
Unsecured notes payable, bearing interest at 10 percent per annum, convertible to
     common shares at $0.40 per share, due December 31, 2005                               55,850
                                                                                       ----------

                                                                                       $  301,350
                                                                                       ==========

During  the year ended June 30,  2005,  the  Company  borrowed  $50,000  from an
investor,  which is payable in March 2006. The investor has an option to convert
up to the full loan amount into restricted  shares of the Company's common stock
at $0.25 per share.  The Company  recorded a discount on the debt of $50,000 and
amortized $12,500 as non-cash interest expense during 2005.

On June 23, 2005, the Company entered into a Securities  Purchase Agreement (the
"SPA") with AJW Offshore,  Ltd., AJW Qualified Partners,  LLC, AJW Partners, LLC
and New Millennium Capital Partners II, LLC (collectively,  the "Investors") for
the sale of (i)  $2,000,000  in Notes and (ii)  warrants to  purchase  8,000,000
shares of the Company's common stock.

The Investors are obligated to provide the Company with the funds as follows:

o $700,000 was disbursed on June 23, 2005;
o  $600,000  was  disbursed  on July 28,  2005  (within  five  days of  filing a
registration  statement covering the number of shares of common stock underlying
the secured convertible notes and the warrants); and
o  $700,000  will be  disbursed  within  five days of the  effectiveness  of the
registration statement.

                                      F-17


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 7 - NOTES PAYABLE, continued

The Notes bear interest at 10%, mature three years from the date of issuance and
are convertible  into the Company's common stock, at the Investors'  option,  at
the lower of $0.21 per share or 50% of the average of the three lowest  intraday
trading prices for the common stock on the  Over-The-Counter  Bulletin Board for
the 20 trading days before, but not including, the conversion date.

The full principal  amount of the Notes is due upon a default under the terms of
the SPA. In addition,  the Company granted the Investors a security  interest in
substantially all of its assets and intellectual  property.  The Company filed a
registration  statement with the Securities  and Exchange  Commission  within 45
days of closing,  which  included the common stock  underlying the Notes and the
warrants.  If the  registration  statement is not declared  effective within 120
days from the date of closing,  the Company will be required to pay a penalty to
the Investors.  In the event the Company breaches any representation or warranty
in the SPA,  the Company is required to pay a penalty in shares or cash,  at the
election  of  the  Investors,  in an  amount  equal  to  three  percent  of  the
outstanding  principal  amount of the Notes per month  plus  accrued  and unpaid
interest.

The  warrants  are  exercisable  until five years from the date of issuance at a
purchase price of $0.28 per share.  The Investors may exercise the warrants on a
cashless  basis if the shares of common  stock  underlying  the warrants are not
then registered pursuant to an effective  registration  statement.  In the event
the Investors  exercise the warrants on a cashless  basis,  the Company will not
receive any proceeds.  In addition,  the exercise  price of the warrants will be
adjusted in the event the Company  issues  common stock at a price below market,
with the  exception of any  securities  issued as of the date of the warrants or
issued in connection with the Notes issued pursuant to the SPA.

The  Investors  have agreed to restrict  their ability to convert their Notes or
exercise their  warrants and receive  shares of the Company's  common stock such
that the  number of shares of common  stock  held by them in the  aggregate  and
their  affiliates after such conversion or exercise does not exceed 4.99% of the
then issued and outstanding shares of common stock.

Under a Guaranty and Pledge  Agreement,  Mr. Gordon Davies,  Company  President,
agreed (i) to unconditionally  guarantee the timely and full satisfaction of all
obligations,  whether matured or unmatured, now or hereafter existing or created
and  becoming due and payable to the  Investors,  their  successors,  endorsees,
transferees  or assigns  under the SPA and other  transaction  documents  to the
extent of 517,400 shares of the Company's common stock owned by Mr. Davies,  and
(ii) to grant to the  Investors,  their  successors,  endorsees,  transferees or
assigns a security  interest in the 517,400 shares,  as collateral  security for
such obligations.

The Notes include  certain  features  that are  considered  embedded  derivative
financial  instruments,  such as a variety  of  conversion  options,  a variable
interest  rate  feature,  events of default  and a variable  liquidated  damages
clause. These features are described below, as follows:

o The Notes'  conversion  features are identified as an embedded  derivative and
have been  bifurcated and recorded on the Company's  balance sheet at their fair
value;
o The  Company has a partial  call  option to allow the Company to pre-empt  the
conversion of the Notes in a given month and partially  offset the BCF, which is
identified as an embedded derivative and has been bifurcated and recorded on the
Company's balance sheet at its fair value;
o Annual  interest on the Notes is equal to 10% provided that no interest  shall
be due and payable for any month in which the Company's trading price is greater
than $0.3125 for each trading day of the month,  which  potential  interest rate
reduction is identified as an embedded  derivative  and has been  bifurcated and
recorded on the Company's balance sheet at its fair value;

                                      F-18

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 7 - NOTES PAYABLE, continued

o The SPA includes a penalty provision based on any failure to meet registration
requirements for shares issuable under the conversion of the note or exercise of
the warrants, which represents an embedded derivative, but such derivative has a
de minimus  value and has not been  included in this  analysis at June 30, 2005;
and
o The SPA  contains  certain  events of default  including  not having  adequate
shares  registered  to  effectuate  allowable  conversions;  in that event,  the
Company is required to pay a conversion  default payment at 24% interest,  which
is identified as an embedded  derivative and has been bifurcated and recorded on
the Company's balance sheet at its fair value.

The  initial  relative  fair value  assigned  to the  embedded  derivatives  was
$504,601.

In conjunction with the Notes, the Company issued warrants to purchase 8,000,000
shares of common stock. The accounting treatment of the derivatives and warrants
requires  that the  Company  record the  warrants at their fair values as of the
inception date of the SPA, which totaled $525,934.

The Company  recorded the first  $700,000 of fair value of the  derivatives  and
warrants to debt discount  (equal to the total proceeds  received as of June 30,
2005),  which will be amortized to interest  expense over the term of the Notes.
No  amortization  was recorded for the year ended June 30, 2005.  The  remaining
balance of $330,535 was recorded as interest expense for the year ended June 30,
2005.

The market price of the Company's common stock significantly  impacts the extent
to which  the  Company  may be  required  or may be  permitted  to  convert  the
unrestricted  and restricted  portions of the Notes into shares of the Company's
common stock.  The lower the market price of the  Company's  common stock at the
respective  times of conversion,  the more shares the Company will need to issue
to convert the  principal and interest  payments  then due on the Notes.  If the
market price of the Company's common stock falls below certain  thresholds,  the
Company will be unable to convert any such  repayments of principal and interest
into equity, and the Company will be forced to make such repayments in cash. The
Company's  operations could be materially  adversely  impacted if the Company is
forced to make repeated cash payments on the Notes.

Future  minimum  principal  payments are as follows  under notes payable for the
year ending June 30:

              2006                 $  338,850
              2007                         --
              2008                    700,000
                                   ----------
                                   $1,038,850
                                   ==========

                                      F-19


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 8 - COMMITMENTS AND CONTINGENCIES

Operating Leases

The Company conducts its operations  utilizing  leased  facilities and equipment
under  non-cancelable  operating  lease  agreements  expiring  at various  dates
through 2007.  Future minimum lease  commitments,  excluding  property taxes and
insurance for the years ending June 30 are:

              2006                   $ 61,230
              2007                     58,217
              2008                      1,320
                                     --------
                                     $120,767
                                     ========

Rent expense for all leased facilities and equipment was $67,277 and $38,661 for
the years ended June 30, 2005 and 2004, respectively.

Litigation

The Company  settled a lawsuit with two former  employees  during the year ended
June 30, 2004. The former employees had alleged that the Company and its officer
were liable to them for losses suffered by the former employees due to breach of
employment contract. Per the settlement agreement,  the Company agreed to pay to
the former  employees  a total of  $128,000  in  exchange  for the return to the
Company of 200,000 shares of the Company's  common stock. The payments were paid
in combined  monthly  installments of $14,333  through  December 31, 2004 and no
balance was due to the employees as of June 30, 2005.  The value of the returned
shares of $69,775 is shown as other  expense in the  accompanying  statement  of
operations for the year ended June 30, 2005.

On May 2, 2005, a complaint was filed against the Company, our president, Gordon
Davies, and our vice president,  Michael Davies.  The complaint  alleges,  among
other  things,  a cause of action for breach of contract and seeks the return of
approximately  $55,000,  which the  plaintiff  alleges was loaned to the Company
under a "partly written,  partly oral"  agreement,  pursuant to which a total of
$80,000 was loaned. Company management has denied that the plaintiff is owed the
amounts  sought and  intends to  vigorously  defend this  action.  Specifically,
Company  management  denies that any such agreement  ever existed,  and that the
Company  never  received  any loans from the  plaintiff.  On August 2,  2005,  a
hearing on the Company's  demurrer to the complaint was held,  pursuant to which
the demurrer was granted and required the plaintiff to amend their complaint. On
August 29, 2005, an amended complaint was filed against the Company,  Mr. Gordon
Davies and Mr. Michael  Davies.  This matter is currently in the discovery phase
and, as such,  counsel has advised  Company  management  that it is premature to
attempt to estimate any potential outcome or loss at this time.

In  September  2005,  litigation  between the  Company  and a former  lessor was
settled  through  arbitration.  The complaint  alleged breach of contract by the
Company  for not paying  amounts  due as per the lease  terms.  The terms of the
settlement require the Company to pay $30,000 on March 1, 2006.  Beginning April
1, 2006,  the  Company is required  to pay  monthly  installments  of $3,100 for
twenty-four  months.  These  amounts are accrued in the  accompanying  financial
statements as other expense.  The Company may prepay the remaining  balance at a
twenty  percent  discount  at any time.  If the  Company  defaults on any of the
required  payments,  the additional  $40,000 due under the terms of the original
lease  will  become due and  payable.  This  amount has not been  accrued as the
Company  believes the possibility of default under the agreement is remote.  The
payment of the settlement is personally guaranteed by Mr. Gordon Davies.

                                      F-20


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 8 - COMMITMENTS AND CONTINGENCIES, continued

Future  minimum  payments under the former lessor  settlement  agreement for the
years ending June 30 are:

                2006               $ 39,300
                2007                 37,200
                2008                 27,900
                                   --------
                                   $104,400
                                   ========

Indemnities and Guarantees

The Company has made certain  indemnities and guarantees,  under which it may be
required to make  payments to a guaranteed or  indemnified  party in relation to
certain  actions  or  transactions.   The  Company  indemnifies  its  directors,
officers,  employees  and agents,  as  permitted  under the laws of the State of
California.  In connection with its facility leases, the Company has indemnified
its lessors for  certain  claims  arising  from the use of the  facilities.  The
Company is also  required  to  indemnify  the  Investors  under the terms of the
Notes. The duration of the guarantees and indemnities  varies,  and is generally
tied to the life of the  agreement.  These  guarantees  and  indemnities  do not
provide for any limitation of the maximum  potential future payments the Company
could be obligated to make. Historically, the Company has not been obligated nor
incurred any payments for these obligations and, therefore,  no liabilities have
been recorded for these  indemnities and guarantees in the accompanying  balance
sheet.

NOTE 9 - INCOME TAXES

The provision (benefit) for income taxes consists of the following for the years
ended June 30:

                                                   2005                2004
                                                -----------         -----------
Current:
    Federal                                     $        --         $        --
    State                                               800                 800
                                                -----------         -----------
                                                        800                 800
                                                -----------         -----------
Deferred
    Federal                                      (1,240,000)           (860,000)
    State                                          (220,000)           (130,000)
                                                -----------         -----------
                                                 (1,460,000)           (990,000)
Less change in valuation allowance                1,460,000             990,000
                                                -----------         -----------
                                                         --                  --
                                                -----------         -----------

                                                $       800         $       800
                                                ===========         ===========

                                      F-21


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 9 - INCOME TAXES, continued

The components of the net deferred tax asset as of June 30, 2005 is as follows:

Net operating loss carryforwards                        $ 5,900,000
Valuation allowance                                      (5,900,000)
                                                        -----------
                                                        $        --
                                                        ===========

Deferred income taxes are provided for the tax effects of temporary  differences
in the reporting of income and deductions for financial statement and income tax
reporting  purposes and arise principally from net operating loss  carryforwards
and accelerated depreciation methods used for income tax reporting.

The Company's  effective  tax rate differs from the federal and state  statutory
rates due to the valuation  allowance recorded for the deferred tax asset due to
unused net operating loss  carryforwards.  An allowance has been provided for by
the Company  which  reduced the tax benefits  accrued by the Company for its net
operating  losses to zero,  as it  cannot be  determined  when,  or if,  the tax
benefits derived from these operating losses will materialize.

As of June 30, 2005, the Company has available net operating loss  carryforwards
of approximately $14,750,000 for federal and California purposes which expire in
various  years  through  2025 and  2015 for  federal  and  California  purposes,
respectively. The Company's use of its net operating losses may be restricted in
future  years due to the  limitations  pursuant to IRC Section 382 on changes in
ownership.

The  following  is a  reconciliation  of the  provision  for income taxes at the
expected rates to the income taxes reflected in the statements of operations:

                                                           2005          2004
                                                         -------       -------
Tax expense (benefit) at federal statutory rate              (34)%         (34)%
State tax expense, net of federal tax effect                  (6)           (6)
Permanent differences                                          1             1
Change in valuation allowance                                (39)          (39)
                                                         -------       -------

                                                              --%           --%
                                                         =======       =======

NOTE 10 - STOCKHOLDERS' EQUITY

Common Stock

During the years ended June 30, 2005 and 2004 the Company  issued  common shares
at various times, as described per the following.  The shares were valued at the
average fair market value of the freely  trading shares of the Company as quoted
on  OTCBB  on the  date of  issuance.  Restricted  shares  were  discounted  for
illiquidity and restrictions on trading.

                                      F-22


                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 10 - STOCKHOLDERS' EQUITY, continued

2004

During the year ended June 30,  2004,  the Company  issued  4,407,723  shares of
common stock for cash amounting $1,796,432.

During the year ended June 30, 2004, the Company issued 777,675 shares of common
stock for services rendered amounting $526,933.

During the year ended June 30,  2004,  the Company  issued  1,587,563  shares of
common stock for  settlement  that an  conversion  of note payable  amounting to
$1,219,185.

As of June 30, 2004,  the Company has 10,000 shares of common stock to be issued
for service rendered valued at $5,000.

2005

During the year ended June 30,  2005,  the Company  issued  1,922,943  shares of
common stock and committed to issue common stock for cash amounting $476,256.

During the year ended June 30,  2005,  the Company  issued  1,672,750  shares of
common stock for services rendered amounting $403,118.

During  the year ended June 30,  2005,  the  Company  cancelled  225,000  shares
amounting $69,775 as part of a legal settlement.

During the year ended June 30, 2005, the Company issued 732,500 shares of common
stock  and  committed  to issue  100,000  shares of common  stock  amounting  to
$166,500 for the conversion of notes payable.

During the year ended June 30, 2005,  the Company issued 25,000 shares of common
stock amounting to $4,900 for the payment of accrued interest.

Stock Options and Warrants

The Company has no stock option plans.

The number and weighted-average  exercise prices of options and warrants granted
by the Company are as follows for the years ended June 30, 2005 and 2004:

                                      F-23

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 10 - STOCKHOLDERS' EQUITY, continued

                                            Number of Options   Weighted-Average
                                               and Warrants      Exercise Price
                                             ---------------     ---------------
Outstanding, July 1, 2003                          7,397,500     $          0.40
    Granted                                           50,000                0.40
    Exercised                                       (921,250)               0.40
    Forfeited/expired                               (432,500)               0.40
                                             ---------------

Outstanding, June 30, 2004                         6,193,750                0.40
    Granted                                       16,248,000                0.27
    Exercised                                             --                  --
    Forfeited/expired                                     --                  --
                                             ---------------

Outstanding, June 30, 2005                        22,441,750     $          0.31
                                             ===============

Exercisable, June 30, 2005                        20,191,750     $          0.32
                                             ===============

Weighted average fair value of options
  and warrants granted during the year
  ended June 30, 2005                                            $          0.19

Following is a summary of the status of options and warrants outstanding at June
30, 2005:

                                    Weighted Average
                                       Remaining
                                    Contractual Life
Exercise Price     Outstanding             (Years)       Exercisable
- --------------    --------------    ----------------    -------------

    $0.25           5,248,000           4.5 years         5,248,000
    $0.28           8,000,000           5.0 years         8,000,000
    $0.30           3,000,000           5.9 years           750,000
    $0.40           6,043,750           2.9 years         6,043,750
    $0.56             150,000           4.0 years           150,000

The Company granted options to various  consultants for services  rendered which
were  accounted  for using the fair value of the  options  granted  based on the
Black-Scholes option-pricing model. The Company recorded $495,530 and $31,500 as
consulting expense during the years ended June 30, 2005 and 2004,  respectively.
Included in 2005 consulting  expense is $192,249 for the issuance of one million
warrants to a party related to the Company's  president and vice president.  The
Company has also issued 2,250,000 warrants to a consultant that vest at the rate
of 750,000 warrants each on August 17, 2005,  November 17, 2005 and February 17,
2005.  The fair value of each group of 750,000  warrants is $136,500 and will be
recognized as compensation expense in the accompanying financial statements upon
vesting.

                                      F-24



                  RECLAMATION CONSULTING AND APPLICATIONS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                   For The Years Ended June 30, 2005 and 2004

NOTE 10 - STOCKHOLDERS' EQUITY, continued

The Company  accounts for stock based  compensation  to  employees  under APB 25
using the  intrinsic  value  method.  Pro  forma  information  of the  effect on
operations as required by SFAS No. 123 has been determined as if the Company had
accounted  for its employee  stock  options  under the fair value method of that
statement.  Pro forma information using the Black-Scholes  method at the date of
grant was based on the following  assumptions  for the years ended June 30, 2005
and 2004:

                                               2005                2004
                                               ----                ----
Expected life                               1-5 years           1-5 years
Risk-free interest rate                       3.67%                 5%
Dividend yield                                   0%                 0%
Volatility                                     169%                50%

NOTE 11 - SUBSEQUENT EVENTS

In July 2005, the Company borrowed  $112,200 from a shareholder.  The loan bears
interest at ten percent per annum and is payable on demand.

                                      F-25




                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

          Our  Articles of  Incorporation,  as  amended,  provide to the fullest
extent  permitted  by Colorado  law,  our  directors  or  officers  shall not be
personally  liable to us or our  shareholders  for  damages  for  breach of such
director's  or officer's  fiduciary  duty.  The effect of this  provision of our
Articles  of  Incorporation,  as  amended,  is to  eliminate  our  right and our
shareholders (through  shareholders'  derivative suits on behalf of our company)
to recover  damages  against a director or officer  for breach of the  fiduciary
duty of  care as a  director  or  officer  (including  breaches  resulting  from
negligent  or grossly  negligent  behavior),  except  under  certain  situations
defined  by  statute.  We believe  that the  indemnification  provisions  in its
Articles of  Incorporation,  as  amended,  are  necessary  to attract and retain
qualified persons as directors and officers.

          Insofar  as   indemnification   for  liabilities   arising  under  the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the registrant  pursuant to the foregoing  provisions,  or otherwise,
the  registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the  Securities  Act and is,  therefore,  unenforceable.  In the event that a
claim for  indemnification  against such liabilities  (other than the payment by
the  registrant  of  expenses  incurred  or  paid  by  a  director,  officer  or
controlling  person of the registrant 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 registrant 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
Securities Act and will be governed by the final adjudication of such issue.

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

          The  following  table  sets  forth  an  itemization  of all  estimated
expenses,  all of  which we will  pay,  in  connection  with  the  issuance  and
distribution of the securities being registered:

NATURE OF EXPENSE AMOUNT


SEC Registration fee                       $  1,254.30
Accounting fees and expenses                 10,000.00*
Legal fees and expenses                      45,000.00*
Miscellaneous                                 3,745.70
                                    TOTAL   $60,000.00*
                                            ===========

* Estimated.

                                      II-1

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

          On March 31, 2003, we issued 81,500 shares  related to a loan pay down
valued at $38,000.  Such issuances were considered  exempt from  registration by
reason of Section 4(2) of the Securities Act of 1933.

          On March 31,  2003,  we issued  167,000  shares  related  to a private
placement  valued  at  $66,800.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On March 31,  2003,  we issued  46,869  shares  in  exchange  for debt
reduction  valued at  $6,928.70.  Such  issuances  were  considered  exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On March 31, 2003, we issued 141,400 shares in exchange for consulting
services  valued  at  $49,490.   Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On June 25, 2003,  we issued  403,208  shares in exchange for valuable
services rendered valued at $162,533. Such issuances were considered exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On June 25,  2003,  we  issued  357,000  shares  related  to a private
placement  valued at  $142,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On August 4, 2003,  we issued  37,500  shares in  exchange  for a loan
reduction  valued  at  $15,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On August 4, 2003, we issued 50,000 shares related to a loan reduction
valued at $20,000.  Such issuances were considered  exempt from  registration by
reason of Section 4(2) of the Securities Act of 1933.

          On August 4, 2003, we issued 308,750 shares in exchange for a (capital
stock purchase) valued at $123,500.  Such issuances were considered  exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On August 23, 2003, we issued 33,750 shares related to a standard loan
conversion  valued at  $13,500.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On  August  23,  2003,  we  issued  55,555  shares  related  to a loan
conversion  valued at  $25,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On August  23,  2003,  we issued  6,666  shares  related to an accrued
interest conversion valued at $3,000. Such issuances were considered exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On September 29, 2003,  we issued  662,918  shares  related to private
placement  valued at  $265,167.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On September  29, 2003,  we issued  172,500  shares  related to a loan
conversion  valued at  $69,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On  September  29,  2003,  we issued  90,675  shares in  exchange  for
services rendered valued at $36,270.  Such issuances were considered exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On September 30, 2003, we issued 974,883 shares in exchange for a note
payable convertible valued at $389,953.29. Such issuances were considered exempt
from registration by reason of Section 4(2) of the Securities Act of 1933.

          On September 30, 2003, we issued 77,693 shares in exchange for accrued
interest  converted valued at $31,077.33.  Such issuances were considered exempt
from registration by reason of Section 4(2) of the Securities Act of 1933.

                                      II-2

          On September  30,  2003,  we issued  170,000  shares in exchange for a
payoff of a convertible  loan valued at $68,000.  Such issuances were considered
exempt from  registration  by reason of Section  4(2) of the  Securities  Act of
1933.

          On  September  30,  2003,  we issued  26,943  shares in exchange for a
payoff  of a  convertible  debenture  valued at  $10,777.  Such  issuances  were
considered  exempt from registration by reason of Section 4(2) of the Securities
Act of 1933.

          On September 30, 2003,  we issued  201,375  shares  related to private
placement  valued  at  $80,550.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On November 21, 2003, we issued 20,000 shares related to the payoff of
a convertible loan valued at $8,000.  Such issuances were considered exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On November 21, 2003, we issued  318,750  shares  related to a private
placement  valued at  $127,500.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On  November  21,  2003,  we issued  550,000  shares in  exchange  for
services rendered valued at $418,000. Such issuances were considered exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On December 9, 2003,  we issued 50,000 shares in exchange for services
rendered  valued  at  $31,500.   Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On December 24, 2003,  we issued  50,000  shares  related to a private
placement  valued  at  $25,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On December 23, 2003, we issued  452,500  shares  related to a private
placement  valued at  $206,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On  December  20,  2003,  we  issued  30,000  shares  related  to debt
reduction  valued  at  $12,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On January 21, 2004,  we issued  242,100  shares  related to a private
placement  valued at  $116,050.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On February 9, 2004,  we issued  522,300  shares  related to a private
placement  valued at  $227,400.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On March 25,  2004,  we issued  577,750  shares  related  to a private
placement  valued at  $247,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On April 16, 2004,  we issued  87,000  shares in exchange for services
rendered  valued  at  $43,500.   Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On April 16,  2004,  we issued  198,000  shares  related  to a private
placement  valued  at  $94,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On April 16, 2004,  we issued  7,073 shares  related to a note payable
conversion  valued  at  $2,283.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On June  29,  2004,  we  issued  182,500  shares  related  to  private
placement  valued  at  $73,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On June 29, 2004, we issued  665,779  shares related to a note payable
conversion  valued at  $252,996.  Such  issuances  were  considered  exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

                                      II-3

          On August 20, 2004, we issued  399,593 shares in exchange for services
rendered  valued at  $119,877.90.  Such  issuances were  considered  exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On August 24,  2004,  we issued  726,663  shares  related to a private
placement  valued at  $218,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On August  27,  2004,  we issued  40,000  shares  related to a private
placement  valued  at  $12,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On October  5,  2004,  we issued  5,000  shares  related to an accrued
interest converted valued at $1,500.  Such issuances were considered exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On October 6, 2004,  we issued  49,375 shares in exchange for services
rendered  valued at  $14,812.50.  Such  issuances  were  considered  exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On January 3, 2005, we issued  710,000 shares in exchange for services
rendered  valued  at  $142,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On January 4, 2005, we issued 150,000 shares related to a note payable
conversion  valued at  $30,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On January  4, 2005,  we issued  150,000  shares  related to a private
placement  valued  at  $30,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On January 4, 2005, we issued 340,000 shares related to a loan payable
conversion  valued  at  68,000.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On February 28, 2005, we issued  580,500  shares  related to a private
placement  valued at  $116,100.  Such  issuances  were  considered  exempt  from
registration by reason of Section 4(2) of the Securities Act of 1933.

          On February  28,  2005,  we issued  242,500  shares  related to a loan
payable conversion valued at $48,500. Such issuances were considered exempt from
registration by reason of Section 4(2) of the Securities Act of 1933.

          To obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on June 23, 2005
for the sale of (i) $2,000,000 in secured convertible notes and (ii) warrants to
buy 8,000,000 shares of our common stock.

          The  investors  are  obligated  to  provide  us with an  aggregate  of
$2,000,000 as follows:

          o    $700,000 was disbursed on June 23, 2005;

          o    $600,000 was disbursed on July 28, 2005; and

          o    $700,000 will be disbursed within five days of the  effectiveness
               of this prospectus.

          Accordingly,  we have received a total of  $1,300,000  pursuant to the
Securities Purchase Agreement. Pursuant to the Securities Purchase Agreement, we
have issued  5,200,000  warrants to purchase  shares of common  stock and we are
obligated to issue  2,800,000  additional  warrants  together  with  $700,000 in
secured  convertible  notes  within  five days from the  effective  date of this
prospectus.

          The secured convertible notes bear interest at 10%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
selling  stockholders'  option,  at the  lower  of (i)  $0.21 or (ii) 50% of the
average of the three lowest  intraday  trading  prices for the common stock on a
principal market for the 20 trading days before but not including the conversion
date. The full principal  amount of the secured  convertible  notes are due upon


                                      II-4

default  under the terms of secured  convertible  notes.  In  addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual  property and  registration  rights.  The warrants are  exercisable
until  five  years from the date of  issuance  at a purchase  price of $0.28 per
share.  In addition the warrants  exercise  price gets  adjusted in the event we
issue common stock at a price below market, with the exception of any securities
issued as of the date of this warrant.

          * All of the above  offerings and sales were deemed to be exempt under
rule 506 of  Regulation D and Section  4(2) of the  Securities  Act of 1933,  as
amended.  No  advertising or general  solicitation  was employed in offering the
securities.  The offerings  and sales were made to a limited  number of persons,
all of whom  were  accredited  investors,  business  associates  of  Reclamation
Consulting and Applications or executive officers of Reclamation  Consulting and
Applications,   and  transfer  was  restricted  by  Reclamation  Consulting  and
Applications in accordance with the  requirements of the Securities Act of 1933.
In addition to representations  by the  above-referenced  persons,  we have made
independent  determinations  that  all  of  the  above-referenced  persons  were
accredited or sophisticated  investors,  and that they were capable of analyzing
the  merits  and  risks  of  their  investment,  and that  they  understood  the
speculative nature of their investment. Furthermore, all of the above-referenced
persons were  provided  with access to our  Securities  and Exchange  Commission
filings.

          Except as expressly set forth above,  the  individuals and entities to
whom we issued  securities  as  indicated  in this  section of the  registration
statement are unaffiliated with us.

                                      II-5

         ITEM 27. EXHIBITS.

          The  following  exhibits  are  included  as part of  this  Form  SB-2.
References to "the Company" in this Exhibit List mean Reclamation Consulting and
Applications, Inc., a Colorado corporation.

Exhibit No.       Description

3.1            Articles   of   Incorporation,   filed  as  an   exhibit  to  the
               registration  statement on Form 10-SB,  filed with the Securities
               and Exchange  Commission (the  "Commission") on March 8, 2000 and
               incorporated herein by reference.

3.2            Articles of Amendment to the Articles of Incorporation,  filed as
               an exhibit to the  registration  statement  on Form 10-SB,  filed
               with the Commission on March 8, 2000 and  incorporated  herein by
               reference.

3.3            Articles of Amendment to the Articles of Incorporation,  filed as
               an exhibit to the  registration  statement  on Form 10-SB,  filed
               with the Commission on March 8, 2000 and  incorporated  herein by
               reference.

3.4            By-laws,  filed as an exhibit to the  registration  statement  on
               Form  10-SB,  filed  with the  Commission  on  March 8,  2000 and
               incorporated herein by reference.

4.1            Securities Purchase Agreement,  dated June 23, 2005, by and among
               Reclamation  Consulting and Applications,  Inc. and AJW Offshore,
               Ltd.,  AJW Qualified  Partners,  LLC, AJW  Partners,  LLC and New
               Millennium Capital Partners II, LLC (filed herewith).

4.2            Callable Secured  Convertible Note issued to AJW Offshore,  Ltd.,
               dated June 23, 2005, filed as an exhibit to the Current Report on
               Form  8-K  filed  with  the  Commission  on  June  28,  2005  and
               incorporated herein by reference.

4.3            Callable  Secured   Convertible  Note  issued  to  AJW  Qualified
               Partners,  LLC,  dated June 23, 2005,  filed as an exhibit to the
               Current  Report on Form 8-K filed with the Commission on June 28,
               2005 and incorporated herein by reference.

4.4            Callable Secured  Convertible  Note issued to AJW Partners,  LLC,
               dated June 23, 2005, filed as an exhibit to the Current Report on
               Form  8-K  filed  with  the  Commission  on  June  28,  2005  and
               incorporated herein by reference.

4.5            Callable  Secured  Convertible  Note  issued  to  New  Millennium
               Capital  Partners  II,  LLC,  dated  June 23,  2005,  filed as an
               exhibit  to the  Current  Report  on  Form  8-K  filed  with  the
               Commission on June 28, 2005 and incorporated herein by reference.

4.6            Stock Purchase  Warrant issued to AJW Offshore,  Ltd., dated June
               23, 2005,  filed as an exhibit to the Current  Report on Form 8-K
               filed  with  the  Commission  on June 28,  2005 and  incorporated
               herein by reference.

4.7            Stock  Purchase  Warrant issued to AJW Qualified  Partners,  LLC,
               dated June 23, 2005, filed as an exhibit to the Current Report on
               Form  8-K  filed  with  the  Commission  on  June  28,  2005  and
               incorporated herein by reference.

4.8            Stock Purchase  Warrant  issued to AJW Partners,  LLC, dated June
               23, 2005,  filed as an exhibit to the Current  Report on Form 8-K
               filed  with  the  Commission  on June 28,  2005 and  incorporated
               herein by reference.

4.9            Stock Purchase Warrant issued to New Millennium  Capital Partners
               II, LLC, dated June 23, 2005,  filed as an exhibit to the Current
               Report on Form 8-K filed with the Commission on June 28, 2005 and
               incorporated herein by reference.

                                      II-6

4.10           Registration Rights Agreement,  dated as of June 23, 2005, by and
               among  Reclamation   Consulting  and   Applications,   Inc.,  AJW
               Offshore,  Ltd., AJW Qualified Partners,  LLC, AJW Partners,  LLC
               and New Millennium  Capital Partners II, LLC, filed as an exhibit
               to the Current  Report on Form 8-K filed with the  Commission  on
               June 28, 2005 and incorporated herein by reference.

4.11           Security  Agreement,  dated as of June  23,  2005,  by and  among
               Reclamation  Consulting  and  Applications,  Inc.,  AJW Offshore,
               Ltd.,  AJW Qualified  Partners,  LLC, AJW  Partners,  LLC and New
               Millennium  Capital  Partners II, LLC, filed as an exhibit to the
               Current  Report on Form 8-K filed with the Commission on June 28,
               2005 and incorporated herein by reference.

4.12           Intellectual Property Security Agreement, dated June 23, 2005, by
               and among  Reclamation  Consulting  and  Applications,  Inc., AJW
               Offshore,  Ltd., AJW Qualified Partners,  LLC, AJW Partners,  LLC
               and New Millennium  Capital Partners II, LLC, filed as an exhibit
               to the Current  Report on Form 8-K filed with the  Commission  on
               June 28, 2005 and incorporated herein by reference.

4.13           Guaranty and Pledge Agreement,  dated June 23, 2005, by and among
               Reclamation Consulting and Applications, Inc., Gordon Davies, AJW
               Offshore,  Ltd., AJW Qualified Partners,  LLC, AJW Partners,  LLC
               and New Millennium  Capital Partners II, LLC, filed as an exhibit
               to the Current  Report on Form 8-K filed with the  Commission  on
               June 28, 2005 and incorporated herein by reference.

4.14           Callable Secured  Convertible Note issued to AJW Offshore,  Ltd.,
               dated July 28, 2005 (filed herewith).

4.15           Callable  Secured   Convertible  Note  issued  to  AJW  Qualified
               Partners, LLC, dated July 28, 2005 (filed herewith).

4.16           Callable Secured  Convertible  Note issued to AJW Partners,  LLC,
               dated July 28, 2005 (filed herewith).

4.17           Callable  Secured  Convertible  Note  issued  to  New  Millennium
               Capital Partners II, LLC, dated July 28, 2005 (filed herewith).

4.18           Stock Purchase  Warrant issued to AJW Offshore,  Ltd., dated July
               28, 2005 (filed herewith).

4.19           Stock  Purchase  Warrant issued to AJW Qualified  Partners,  LLC,
               dated July 28, 2005 (filed herewith).

4.20           Stock Purchase  Warrant  issued to AJW Partners,  LLC, dated July
               28, 2005 (filed herewith).

4.21           Stock Purchase Warrant issued to New Millennium  Capital Partners
               II, LLC, dated July 28, 2005 (filed herewith).

5.1            Sichenzia Ross Friedman Ference LLP Opinion and Consent, filed as
               an exhibit to the Registration  Statement on Form SB-2 filed with
               the  Commission  on July 27,  2005  and  incorporated  herein  by
               reference.

10.1           Employment  Agreement for Gordon  Davies,  dated as of January 6,
               2005, filed as an exhibit to the  Registration  Statement on Form
               SB-2 filed with the Commission on July 27, 2005 and  incorporated
               herein by reference.

                                      II-7

10.2           Employment  Agreement for Michael Davies,  dated as of January 6,
               2005, filed as an exhibit to the  Registration  Statement on Form
               SB-2 filed with the Commission on July 27, 2005 and  incorporated
               herein by reference.

10.3           Distribution  Agreement,  dated as of  February  3, 2005,  by and
               between the Company and ITA Asphalt Limited,  filed as an exhibit
               to the  Registration  Statement  on  Form  SB-2  filed  with  the
               Commission on July 27, 2005 and incorporated herein by reference.

10.4           Distribution Agreement,  dated as of July 7, 2005, by and between
               the  Company  and  Jimmy  Watts,  filed  as  an  exhibit  to  the
               Registration  Statement on Form SB-2 filed with the Commission on
               July 27, 2005 and incorporated herein by reference.

10.5           Distribution Agreement, dated as of July 12, 2005, by and between
               the  Company   and  Mark  Lang,   filed  as  an  exhibit  to  the
               Registration  Statement on Form SB-2 filed with the Commission on
               July 27, 2005 and incorporated herein by reference.

10.6           Distribution Agreement, dated as of June 30, 2005, by and between
               the  Company  and  Don  Pickett,  filed  as  an  exhibit  to  the
               Registration  Statement on Form SB-2 filed with the Commission on
               July 27, 2005 and incorporated herein by reference.

10.7           Contract Sales Representative Agreement,  dated as of October 27,
               2004, by and between the Company and Dennis Jackman,  filed as an
               exhibit to the Registration Statement on Form SB-2 filed with the
               Commission on July 27, 2005 and incorporated herein by reference.

10.8           Amendment to Contract Sales Representative Agreement, dated as of
               October 27, 2004, by and between the Company and Dennis  Jackman,
               filed as an exhibit to the  Registration  Statement  on Form SB-2
               filed  with  the  Commission  on July 27,  2005 and  incorporated
               herein by reference.

10.9           Contract Sales Representative Agreement, dated as of November 15,
               2004, by and between the Company and Rosiane  Jacomini,  filed as
               an exhibit to the Registration  Statement on Form SB-2 filed with
               the  Commission  on July 27,  2005  and  incorporated  herein  by
               reference.

10.10          Contract Sales Representative Agreement, dated as of November 15,
               2004, by and between the Company and Rosiane  Jacomini,  filed as
               an exhibit to the Registration  Statement on Form SB-2 filed with
               the  Commission  on July 27,  2005  and  incorporated  herein  by
               reference.

10.11          Contract Sales Representative Agreement, dated as of November 15,
               2004, by and between the Company and Rosiane  Jacomini,  filed as
               an exhibit to the Registration  Statement on Form SB-2 filed with
               the  Commission  on July 27,  2005  and  incorporated  herein  by
               reference.

10.12          Contract Sales Representative Agreement, dated as of November 15,
               2004, by and between the Company and Rosiane  Jacomini,  filed as
               an exhibit to the Registration  Statement on Form SB-2 filed with
               the  Commission  on July 27,  2005  and  incorporated  herein  by
               reference.

10.13          Contract Sales Representative Agreement, dated as of November 15,
               2004, by and between the Company and Rosiane  Jacomini,  filed as
               an exhibit to the Registration  Statement on Form SB-2 filed with
               the  Commission  on July 27,  2005  and  incorporated  herein  by
               reference.

10.14          Amendment to Contract Sales Representative Agreement, dated as of
               November  15,  2004,  by and  between  the  Company  and  Rosiane
               Jacomini,  filed as an exhibit to the  Registration  Statement on
               Form  SB-2  filed  with  the  Commission  on July  27,  2005  and
               incorporated herein by reference.

10.15          Amendment to Contract Sales Representative Agreement, dated as of
               November  15,  2004,  by and  between  the  Company  and  Rosiane
               Jacomini,  filed as an exhibit to the  Registration  Statement on
               Form  SB-2  filed  with  the  Commission  on July  27,  2005  and
               incorporated herein by reference.

                                      II-8

10.16          Amendment to Contract Sales Representative Agreement, dated as of
               November  15,  2004,  by and  between  the  Company  and  Rosiane
               Jacomini,  filed as an exhibit to the  Registration  Statement on
               Form  SB-2  filed  with  the  Commission  on July  27,  2005  and
               incorporated herein by reference.

10.17          Amendment to Contract Sales Representative Agreement, dated as of
               November  15,  2004,  by and  between  the  Company  and  Rosiane
               Jacomini,  filed as an exhibit to the  Registration  Statement on
               Form  SB-2  filed  with  the  Commission  on July  27,  2005  and
               incorporated herein by reference.

10.18          Amendment to Contract Sales Representative Agreement, dated as of
               November  15,  2004,  by and  between  the  Company  and  Rosiane
               Jacomini,  filed as an exhibit to the  Registration  Statement on
               Form  SB-2  filed  with  the  Commission  on July  27,  2005  and
               incorporated herein by reference.

10.19          Distribution  Agreement,  dated as of  August  10,  2004,  by and
               between the Company and Aurtech  Marketing,  Pty., Ltd., filed as
               an exhibit to the Registration  Statement on Form SB-2 filed with
               the  Commission  on July 27,  2005  and  incorporated  herein  by
               reference.

10.20          Distribution  Agreement,  dated as of  December  5, 2003,  by and
               between the Company and Canadian  Release Agents,  Ltd., filed as
               an exhibit to the Registration  Statement on Form SB-2 filed with
               the  Commission  on July 27,  2005  and  incorporated  herein  by
               reference.

14.1           Code of Ethics,  filed as an exhibit to the annual report on Form
               10-KSB  filed  with  the  Commission  on  October  17,  2005  and
               incorporated herein by reference.

23.1           Consent of Kabani & Company, Inc. (filed herewith).

23.2           Consent of Corbin & Company, LLP (filed herewith).

23.3           Consent of legal counsel (see Exhibit 5.1).

ITEM 28. UNDERTAKINGS.

The undersigned registrant hereby undertakes to:

(1) File,  during  any  period  in which  offers  or sales  are  being  made,  a
post-effective amendment to this registration statement to:

(i) Include any prospectus required by Section 10(a)(3) of the Securities Act of
1933, as amended (the "Securities Act");

(ii)  Reflect  in the  prospectus  any facts or events  which,  individually  or
together,  represent a fundamental change in the information in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of the  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  Commission  pursuant  to  Rule  424(b)  under  the
Securities Act if, in the aggregate,  the changes in volume and price  represent
no more than a 20% change in the maximum  aggregate  offering price set forth in
the  "Calculation  of  Registration  Fee"  table in the  effective  registration
statement, and

(iii) Include any  additional  or changed  material  information  on the plan of
distribution.

(2)  For   determining   liability   under  the   Securities   Act,  treat  each
post-effective  amendment  as a new  registration  statement  of the  securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering.

(3) File a  post-effective  amendment  to remove  from  registration  any of the
securities that remain unsold at the end of the offering.


                                      II-9

(4) For purposes of determining  any liability  under the Securities  Act, treat
the  information  omitted  from  the  form of  prospectus  filed as part of this
registration  statement  in reliance  upon Rule 430A and  contained in a form of
prospectus  filed by the registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act as part of this  registration  statement as of the time
it was declared effective.

(5)  For  determining  any  liability  under  the  Securities  Act,  treat  each
post-effective   amendment   that  contains  a  form  of  prospectus  as  a  new
registration statement for the securities offered in the registration statement,
and that  offering  of the  securities  at that  time as the  initial  bona fide
offering of those securities.

          Insofar  as   indemnification   for  liabilities   arising  under  the
Securities Act may be permitted to directors,  officers and controlling  persons
of the  registrant  pursuant to the  foregoing  provisions,  or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore, unenforceable.

          In the event that a claim for indemnification against such liabilities
(other than the  payment by the  registrant  of  expenses  incurred or paid by a
director,  officer or  controlling  person of the  registrant 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
registrant  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 Securities  Act and will be governed by the final  adjudication
of such issue.


                                     II-10

                                   SIGNATURES

          In accordance with the  requirements of the Securities Act of 1933, as
amended,  the  registrant,   Reclamation  Consulting  and  Applications,   Inc.,
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  of  filing  on Form  SB-2 and has duly  caused  this  registration
statement  on Form SB-2 to be signed on its  behalf by the  undersigned,  in the
City of Lake Forest, State of California, on November 1, 2005.

                  RECLAMATION CONSULTING AND APPLICATIONS, INC.



By: /s/ GORDON DAVIES
    -----------------
    Gordon Davies, Chief Executive Officer, Principal Executive
    Officer and Director

By: /s/ MICHAEL DAVIES
    ------------------
    Michael Davies, Chief Financial Officer, Principal
    Financial Officer and Principal Accounting Officer

          In accordance  with the  requirements  of the  Securities Act of 1933,
this  registration  statement  was  signed  by  the  following  persons  in  the
capacities and on the dates stated.



SIGNATURE                        TITLE                               DATE

/s/ GORDON DAVIES       Chief Executive Officer (Principal      November 1, 2005
- ------------------      Executive Officer), President and
    Gordon Davies       Director

/s/ MICHAEL DAVIES      Chief Financial Officer (Principal      November 1, 2005
- ------------------      Financial Officer and Principal
    Michael Davies      Accounting Officer) and Director

                                     II-11