Applied DNA Sciences, Inc.
                       25 Health Sciences Drive, Suite 113
                           Stony Brook, New York 11790

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

January 17, 2006

VIA EDGAR AND FEDERAL EXPRESS

Securities and Exchange Commission
100 F Street, N.E.
Washington, DC  20549

         Attn:    Jeffrey Riedler, Assistant Director
                  Division of Corporation Finance

                  Albert Lee, Esq.

         Re:      Applied DNA Sciences, Inc.
                  Amendment No. 4 to Registration Statement on Form SB-2
                  File No. 333-122848
                  Amended Registration Statement filed October 28, 2005

Ladies and Gentlemen:

     The following  responses address the comments of the reviewing Staff of the
Commission as set forth in a comment letter dated November 8, 2005 (the "Comment
Letter") relating to Amendment No. 4 to the Registration  Statement on Form SB-2
(the  "Registration  Statement") of Applied DNA Sciences,  Inc. (the "Company").
The answers set forth herein refer to each of the Staffs' comments by number.

     We are  filing  herewith  Amendment  No.  5 to the  Company's  Registration
Statement.

FORM SB-2
- ---------

General
- -------

     1.   Prior to requesting acceleration for effectiveness,  please amend your
          Form  10-KSB  for the year  ended  September  30,  2004 and your Forms
          10-QSB for the quarters  ended  December 31, 2004,  March 31, 2005 and
          June 30, 2005, as applicable, to comply with our comments on your Form
          SB-2.







Securities and Exchange Commission
January 17, 2006
Page 2 of 15



          Response
          --------

          Prior to requesting acceleration for effectiveness,  we will amend our
          Form 10-KSB for the year ended  September  30, 2004 and our Forms 10-Q
          for the quarters ended December 31, 2004,  March 31, 2005 and June 30,
          2005, as applicable, to comply with your comments on our Form SB-2.

     2.   Prior to requesting  acceleration for  effectiveness,  please refer to
          Item  310(g)(2)  of  Regulation  S-B and file an amended  registration
          statement on Form SB-2 to include your most recent  audited  financial
          statements for your fiscal year ended September 30, 2005. In doing so,
          please also file as an exhibit an updated,  signed consent report from
          your independent accountants.

          Response
          --------

          We have included our audited  financial  statements for the year ended
          September 30, 2005 in this  amendment,  along with an updated,  signed
          consent from our independent registered public accounting firm.

     3.   We note your  response  to prior  comment 1. Please  confirm  that the
          reference to Korea in the chart on page 20 is to South Korea and that,
          pursuant to your language  regarding  countries that the United States
          has  designated as state  sponsors of  terrorism,  you do not have, or
          intend to have, contacts with North Korea.

          Response
          --------

          We hereby confirm that the reference to Korea in the chart  previously
          shown on page 20 was to South Korea. We have amended our disclosure to
          state South Korea  instead of simply  Korea.  In  addition,  we hereby
          confirm that there are no past,  current or intended,  communications,
          personal contacts or contracts,  directly or indirectly, of any nature
          whatsoever  including through licensees or intermediaries,  with North
          Korea, and/or with entities in North Korea.

Liquidity and Capital Resources, pages 17-18
- --------------------------------------------

     4.   Please  update the  information  regarding the  beneficial  conversion
          feature recorded and the penalties  incurred to date due to failure to
          have a registration statement effective by July 15, 2005.




Securities and Exchange Commission
January 17, 2006
Page 3 of 15


          Response
          --------

          We have revised our disclosure to update the information regarding the
          beneficial  conversion feature and penalities  incurred to date due to
          our failure to have a  registration  statement  effective  by July 15,
          2005.

Consolidated Financial Statements
- ---------------------------------

Statements of Losses, page F-3
- ------------------------------

     5.   We  acknowledge  your  response  to comment  13 per our  letter  dated
          September 12, 2005.  We again request that you revise your  statements
          of  operations  for the year ended  September  30, 2003 to  separately
          present  the license fee paid to Biowell  Technology  as research  and
          development  expense.  Please also revise your statement of operations
          for the year ended  September  30,  2004,  as well as your  cumulative
          statement  of  operations,  to reflect the  research  and  development
          expense that you incurred  during those periods,  as represented to us
          in your response.

          Response
          --------

          We have revised our  cumulative  statement of  operations  and related
          footnote disclosures for the years ending 2004 and 2005 to reflect the
          research and development expense that we incurred during those periods
          as well as to  separately  present  the  license  fee paid to  Biowell
          Technology as a research and development expense.


Notes to Consolidated Financial Statements
- -------------------------------------------

Note A - Summary of Accounting Policies, page F-17
- --------------------------------------------------

     6.   Per your  response to comment 13, we note that you  incurred  research
          and  development  expense  during the period from  September  16, 2002
          through September 30, 2004. Please revise your disclosure accordingly.

          Response
          --------

          We have revised our  disclosure  to reflect that we incurred  research
          and  development  expenses  during the period from  September 16, 2002
          (date of inception) through September 30, 2004.





Securities and Exchange Commission
January 17, 2006
Page 4 of 15




Note D - Capital Stock - pages F-21 - F-27
- ------------------------------------------

     7.   We  acknowledge  your  response  to comment  15 per our  letter  dated
          September 12, 2005, as well as the information provided in "Exhibit A"
          to your response. We again request the following:

          o    Please  provide us with a detailed  analysis that  quantifies the
               aggregate  understatement/overstatement  of compensation  expense
               that  occurred  in the third and fourth  quarters of 2002 and the
               first  quarter  of  2003.  Your  analysis  should  include:   the
               valuation  date/period in which the service transaction occurred;
               the valuation  calculation,  including your accounting  basis for
               ascribing  value to the shares  issued;  and the trading price of
               your common  shares at the date the services  were  provided,  if
               applicable;

          o    With  respect to Exhibit A, please  clarify for us your basis for
               the restated  amounts.  Specifically,  please specify whether the
               "price  restated"  column is based on the  trading  price or some
               other value of your common shares.  Additionally,  please clarify
               whether the "date" column relates to the date that the consulting
               services were provided and correlate  that to the period in which
               you issued the shares.

          Response
          --------

          Exhibit  A,  attached  hereto,  describes  the  material  transactions
          involving  the  issuance of our common  stock in exchange for services
          from  September  16, 2002 (date of  inception)  to March 31, 2003.  We
          related  the date of  provided  services  to the  market  price of the
          shares on the same date and  reflected  the market price in Exhibit A.
          The aggregate  understatement of expense based on the closing price of
          our common stock during this period represents  approximately  $12,000
          or 0.02% of the cumulative loss of $54.6 million as of June 30, 2005.

          Given  the  immaterial   effect  on  our  financial   statements,   we
          respectfully  request  the  adjustment  arising  from this  comment be
          waived.

          In the "price  restated"  used in Exhibit A in the  October  28,  2005
          response,  we should have indicated  "Market price" instead.  The date
          column  corresponds  to both the service  provided date as well as the
          issuance date.

Unaudited Condenses Consolidated Statements of Cash Flows, page F-49
- --------------------------------------------------------------------

     8.   We  acknowledge  your  response  to comment  17 per our  letter  dated
          September  12, 2005.  Please  provide us with  additional  information
          about or  reconcile  for us the  following  items for the nine  months
          ended June 30, 2005:



Securities and Exchange Commission
January 17, 2006
Page 5 of 15




          o    The "proceeds from loans" of $843,971;

          o    The  "common  stock  canceled   previously  issued  for  services
               rendered"  of  $(642,098)  as it  relates  to  the  corresponding
               statements of stockholders' deficit;

          o    The "common  stock  issued in exchange  for  consulting  services
               rendered"  of  $13,037,773  as it  relates  to the  corresponding
               statements of stockholders' deficit;

          o    The "amortization of beneficial  conversion feature - convertible
               notes"  of  $8,836,000   as  it  relates  to  the   corresponding
               statements of stockholders' deficit;

          o    The  "proceeds  from  sale  of  common  stock,  net of  cost"  of
               $8,141,055 and the "proceeds from  subscription  of common stock"
               of $2,340,000 as each relates to the corresponding  statements of
               stockholders' deficit.

          Response
          --------

          In reviewing the June 30, 2005  transactions,  we  misclassified  some
          cash flow  items.  In the  attached  Exhibit B, we present the revised
          condensed  consolidated  statement of cash flows. We reclassified $2.9
          million from financing to operations to more properly  reflect sources
          and uses of cash.

          For the items not  affected by the  reclassification,  the  ($642,098)
          cancelled  service  shares  consist of  1,069,600  shares  returned on
          October 2004 and agrees the  Shareholder  Equity  Statement as well as
          Footnote B - Capital Stock detail for that period.

          The $8,836,000 of beneficial  conversion feature amortization consists
          of the  $1,465,000  recorded in December 2004 and the  $4,179,554  and
          $3,191,446  recorded  in  March  2005.  These  amounts  agree  to  the
          disclosures in the Statement of Shareholder Equity for each applicable
          time period.

Notes to Unaudited Condensed Consolidated Financial Information
- ---------------------------------------------------------------

Note G - Subsequent Events, page F-68
- -------------------------------------

     9.   We  acknowledge  your  response  to comment  19 per our  letter  dated
          September 12, 2005 and request the following.

          o    Please refer to Note 2 of Item 310 of  Regulation  S-B and to the
               interpretive guidance on the distinction between a "business" and
               an "asset"  provided in Item 11-01(d) of Regulation  S-X.  Please
               then  provide  us  with  the  relevant   information  about  your
               acquisition  of Rixflex  Holdings that  supports your  conclusion
               that you have not acquired a business.

Securities and Exchange Commission
January 17, 2006
Page 6 of 15




          o    Please also  provide us with your  analysis  under EIRF 98-3 that
               supports  your  determination  that you will not  account for the
               Rixflex Holdings acquisition as that of a business.

          o    Please discuss the purchase price for your acquisition of Rixflex
               Holdings  and provide a  preliminary  purchase  price  allocation
               according to the  applicable  provisions of SFAS No. 141.  Please
               also provide us with  information  that  outlines  your  specific
               analysis  of  the  substance  of  the  transaction   pursuant  to
               paragraph 17 of SFAS No. 141.

          Response
          --------

          Acquiring Entity

          On July 12,  2005,  we  acquired  certain  intangible  assets  held by
          Rixflex   Holdings,   Inc.  ,a  wholly  owned  subsidiary  of  Biowell
          Technology,  Inc. in exchange for 36,000,000  shares of our restricted
          common  stock,  or  approximately  35% of our issued  and  outstanding
          common shares. The shares were disbursed to approximately ____ Biowell
          shareholders of record subsequent to the exchange.

          In  connection  with the  acquisition  of the  intangible  assets from
          Biowell,  we were the acquiring  entity based upon the following facts
          and circumstances:

          Our owners, prior to the acquisition, retained majority control of our
          company, subsequent to the acquisition.

          The absence of a single owner or organized group of owners that hold a
          large minority interest in our company.

          While one Biowell manager joined our Board of Directors  subsequent to
          the sale of assets, the Board of Directors is controlled by our owners
          prior to the acquisition of the Biowell assets.

          Subsequent  to the  acquisition  of the  assets  and  issuance  of our
          shares, we appointed Dr. Shu, formerly of Biowell,  as our Chairman of
          the Board and Dr. Ben  Liang,  formerly  of  Biowell  as well,  as our
          Secretary.  The rest of our senior  management  positions (Chief Chief
          Executive  Officer,  Chief  Financial  Officer and  President)  had no
          relationship with Biowell.

          Based upon the above, we concluded the we were the acquiring entity.




Securities and Exchange Commission
January 17, 2006
Page 7 of 15



          Acquisition of Business vs. Acquisition of Assets

          We have accounted for the  transaction as an asset acquired based upon
          the following facts and circumstances.

          The acquisition included the set of inputs:

          o    Long-lived    intangible   assets   comprised    exclusively   of
               intellectual property
          o    Two (2) senior managers of Biowell

          The set acquired did not include:

          o    Operational employees of Biowell
          o    Ability to access customers of Biowell
          o    Customer contracts
          o    Access to customers through continuity of location
          o    Processes  (including a systems to take  customer  orders,  order
               fulfillment, billing and collecting, administration of personnel,
               and operations analysis)

          Based upon the above facts and  circumstances,  we have  concluded the
          missing  elements taken as a whole are more than minor, and the set is
          not able, on a stand-alone  basis, to continue  normal  operations and
          sustain its revenue stream and, therefore, is not a business.

          In  addition,  the  intangible  assets  acquisition  had  none  of the
          following  attributes  defining a business  (as defined in  Regulation
          S-X, Rule 11-01(d)):

              o   Physical facilities
              o   Employee base
              o   Market distribution system
              o   Sales force
              o   Customer base
              o   Operating rights
              o   Production techniques
              o   Trade names

          Accordingly,  we  believe  the  acquisition  of  Rixflex  Holdings  is
          required  to  be  accounted  for  an an  asset  acquisition,  not  the
          acquisition of a business.

          Purchase Price Allocation

          We have valued the acquisition of the intangible  assets acquired from
          Biowell and included the  valuation in  accordance  with SFAS No. 141.
          The results of the valuation are included in our Annual Report on Form
          10-KSB for the year ended September 30, 2005.

Securities and Exchange Commission
January 17, 2006
Page 8 of 15



     10.  We note that you  entered  into a  transaction  with  Trilogy  Capital
          Partners, Inc. in June 2005, pursuant to which you issued a warrant to
          purchase 7.5 million  shares of your common  stock.  We also note that
          the warrant contains a cashless exercise provision.  Please provide us
          with  your  analysis  as  to  whether  this  warrant  qualifies  as  a
          derivative  instrument  within the scope of SFAS No. 133,  which would
          necessitate  that you account for the warrant at fair market value and
          record   changes  in  that  fair   market   value   within   earnings.
          Additionally,  please provide us with an analysis under EITF No. 00-19
          that  supports  your  classification  of  the  warrant  as  an  equity
          instrument.  Please  provide  all  significant  terms  of  your  other
          warrants  outstanding  and your  analysis  under SFAS 133 and EITF No.
          00-19. Specifically state if the agreement includes any requirement to
          register, any requirements for net cash settlement (such as a cashless
          exercise feature), and any liquidating damages or penalties that could
          be incurred.  Address  whether or not you have  sufficient  authorized
          shares for all warrants and convertible instruments outstanding.

          Response
          --------

          Per EITF 00-19, and due to the cashless exercise provision,  the $0.55
          warrant should be classified as a derivative instrument.  For the year
          ended  September  30,  2005,  we  recorded  mark to market  expense of
          $180,000 ($0.57  September  market price less the $0.55 exercise price
          times  the 7.5  million  warrants).  Other  than the 3  million  $0.60
          identified as Directors and Advisor  warrants granted in June 2005, no
          other   warrants  have   cashless   features,   registration   rights,
          liquidating damages or penalties. In addition, all other warrant terms
          regarding  exercise price,  remaining term in years and exercise price
          has been disclosed in past and current filings.

          Following  the  effective  date  of this  SB-2,  we are  obligated  to
          register  the  $0.55  warrants  upon  the  filing  of  any  subsequent
          registration statement. On a fully diluted basis, with our 250 million
          authorized  shares,  we have a sufficient  quantity to  encompass  all
          existing warrant and convertible instruments.

     11.  Additionally,  please revise your financial  statement  disclosures to
          appropriately  reflect the fact that both  transaction  outlined above
          occurred   during  the  nine  months   ended  June  30,   2005.   Your
          characterization  of each within "subsequent  events" is misleading to
          investors.

          Response
          --------

          Per EITF  00-19,  the mark to  market  requirement  for the 9  million
          warrants  results in a $450,000  June 30,  2005  impact to  operations
          ($0.60 June 30, 2005 market price less the $0.55  exercise price times
          the 9  million  warrants).  Offsetting  this  item  are the 3  million


Securities and Exchange Commission
January 17, 2006
Page 9 of 15




          cashless  Directors  and  Advisors  warrants.  In  September  2005  we
          reversed the previously  recorded $794,642 in intrinsic value recorded
          in the quarter ended June 30, 2005.  The net $344,642  benefit to June
          2005  operations  represents only 0.6% of cumulative loss through June
          30, 2005.

          Given  the  immaterial   effect  on  our  financial   statements,   we
          respectfully  request  the  adjustment  arising  from this  comment be
          waived.

Form 10-QSB/A#2 for the Fiscal Quarter Ended March 31, 2005
- -----------------------------------------------------------

          General
          -------

     12.  We  acknowledge  your  response  to comment  20 per our  letter  dated
          September 12, 2005, as well as the  information  provided in Note E to
          your unaudited  condensed  consolidated  financial  statements for the
          period  ended June 30,  2005.  Please  amend your March 31,  2005 Form
          10-QSB to appropriately present the financial statements as "restated"
          and  to  provide  the  footnote  which   outlines  the   circumstances
          surrounding  the  restatement  and  its  impact  on  your  results  of
          operations,  inclusive  of the  disclosures  required  by APB No.  20.
          Additionally, we note that the net loss per share amounts reflected on
          page F-66 appear to be incorrect;  please revise your  disclosures  to
          reflect the  corrected  net loss per share  amounts or tell us why you
          believe your net loss per share amounts are correct.

          Response
          --------

          We will  revise  the  March  31,  2005  10-QSB  to  indicate  that the
          financials  are  "restated"  and to provide the footnote that outlines
          the  circumstances  surrounding  the restatement and its impact on our
          results of operations.  In addition,  we have revised the the loss per
          share on page F-66.

Notes to Unaudited Condensed Consolidated Financial Information
- ---------------------------------------------------------------

Note B - Capital Stock, page 25
- -------------------------------

     13.  We  acknowledge  your  response  to comment  18 per our  letter  dated
          September 12, 2005, as well as the information provided in "Exhibit B"
          to your response. We again request that you provide us with additional
          information that correlates the $2.9 million restatement amount to the
          individual transactions outlined in Note B to your unaudited condensed
          consolidated financial statements. Based on the information in Note B,
          it appears that only $1.4 million of the 3/31/05  restatements relates
          to the valuation of common stock issued to  non-employee  consultants,
          while $1.5 million relates to your retirement of convertible  debt via
          the issuance of common stock.

Securities and Exchange Commission
January 17, 2006
Page 10 of 15




          Response
          --------

          After  reviewing our  disclosure,  we determined  that we  overcharged
          $1,365,000 in the quarter ended March 31, 2005. The debt exchanged for
          shares  transaction  was  incorrectly  valued using market price. As a
          result,   cumulative   loss  from  of  operations  was  overstated  by
          $1,365,000 or 2.8% through  March 31, 2005 and 1.8% through  September
          30, 2005.  We reduced  cumulative  loss by $1,365,000 in the September
          30, 2005 10-KSB.

          Given  the  immaterial   effect  on  our  financial   statements,   we
          respectfully  request  the  adjustment  arising  from this  comment be
          waived.

     We trust that the  foregoing  appropriately  addresses the issues raised by
your recent  Letter of Comment.  Thank you in advance for your prompt review and
assistance.

                                           Very truly yours,



                                           /s/ JAMES HAYWARD
                                           ------------------------
                                           James Hayward
                                           Chief Executive Officer




Securities and Exchange Commission
January 17, 2006
Page 11 of 15

                                    EXHIBIT A

Applied DNA Sciences, Inc.
Amendment No. 5 to Registration Statement on Form SB-2
File No. 333-122848
Amended Registration Statement Filed November 8, 2005
Exhibit A per Item 7 of SEC Review Comments
Aggregate Compensation Expense Net Understatement



                                                                                                                         (Over)/
                                                                                                                          Under
                                                                                                                         Statement
Fiscal   Fiscal     Original    Revised                             Share Price        Shares         Share Value        Dollar
Year     Qtr        Date        Date          Purpose             Used     Market     Issued       Used       Market     Difference
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                             
2002   Q-4           09/16/02            Founders Compensation  0.0100      A         100,000     1,000           A         A
                                                               ----------------------------------------


       Q-4 Total                                                                      100,000     1,000

2003   Q-1          10/21/02             Prohealth Merger       0.0001      A      10,178,352     1,018           A        A

                    10/21/02             Cancellation of
                                         Prohealth shares       0.0100      A        (100,000)   (1,000)          A        A

                     Oct '02             Services               0.0650    0.065       602,000    39,130        39,130      -

                 Nov/Dec '02             Shares Subscribed      0.0650      B         876,000    56,940           B        B
                                                               ----------------------------------------


       Q-1 Total                                                                   11,556,352    96,088
                                                               ----------------------------------------


       Q-2           Jan '03             Cancellation of
                                         Services shares        0.0650    0.065      (836,000)     C             C         C

                     Jan '03    Oct '02  Licensing Shares       0.0650    0.065     1,500,000    97,500        97,500      -    (D)

Securities and Exchange Commission
January 17, 2006
Page 12 of 15






                     Jan '03    Oct '02  Services               0.1300    0.065       586,250    76,213        38,106   (38,107)(E)

                     Feb '03             Services               0.0650    2.558         9,000       585        23,022    22,437

                     Mar '03             Founders Compensation  0.0001      A      10,140,000     1,014          A         A

                     Mar '03             Services               2.5328    2.665        91,060   230,634       242,675    12,041

                     Mar '03             Services               0.0650    2.665         6,000       390        15,990    15,600
                                                               ---------------------------------------------------------------------

       Q-2 Total                                                                   11,496,310   406,336       417,293    11,971
                                                               ---------------------------------------------------------------------
           Cumulative Total                                                        23,152,662                            11,971



(A) Founders compensation and Proheath merger shares have no market value

(B) Third party shares sold for cash were issued for $0.065

(C) Cancelled shares were originally issued for $0.065

(D) While the stock was not issued until January 2003,  the terms of the Biowell
shares and related  licensing  agreement  were  consummated in October 2002. See
Footnote H, page F-24 of the 2002 10-K

(E) Service shares were originally issued for $0.065 but used the wrong date

For (D) and (E), the Company will amend the Statement of Shareholder  Equity and
related footnote disclosure to correct these two dates

Due to the lack of publicly available trading price history in 2002 and 2003, we
obtained the weekly  closing price from a Charles Schwab  customer  service rep.
Their source was their direct Reuters service. In addition,  using custom dates,
we prepared the chart from bigcharts.com to corroborate the Reuters  information
- - see the attached tabs


Securities and Exchange Commission
January 17, 2006
Page 13 of 15




The market price used is the average weekly close price for the indicated  month
per Reuters for ther period  December  2002 through  March 2003.  For thr period
Sept 2002 thru November 2002, we used the bigcharts.com information




Securities and Exchange Commission
January 17, 2006
Page 14 of 15

                                    EXHIBIT B

Applied DNA Sciences, Inc.
Amendment No. 5 to Registration Statement on Form SB-2
File No. 333-122848
Amended Registration Statement Filed November 8, 2005
Exhibit A per Item 8 of SEC Review Comments
Revised June 30, 30 2005 Condensed Consolidated Statement of Cash Flows



                                                                                         Revised         As Submitted
                                                                                          For the Six Months Ended
                                                                                               June 30, 2005
                                                                                    ------------------ ------------------
                                                                                                        
Cash flows from operating activities:

Net loss from operating activities                                                       (31,819,266)       (31,819,266)
Adjustments to reconcile net loss to net cash provided by (used in) operating
activities:

Depreciation                                                                                   15,187            15,187

Warrants issued to consultants                                                              1,243,744         1,243,744

Amortization of beneficial conversion feature                                               8,836,000         8,836,000

Common stock issued in exchange for consultant services rendered                           15,414,260        12,471,727  (A)

Common stock canceled-previously issued for services rendered                               (681,298)          (642,098)

Changes in Assets and Liabilities:

Payments for security deposits                                                               (33,291)           (33,291)

Increase (decrease) in due related parties                                                   (20,631)           (20,631)

Accounts payable and accrued liabilities                                                    (909,475)          (983,197)
                                                                                    ------------------ ------------------


Net cash provided by (used in) operating activities                                       (7,954,770)       (10,931,825)

Cash flows from investing activities:

Payments for Patent Filing                                                                    (4,347)            (4,347)
                                                                                    ------------------ ------------------


Net cash provided by (used in) investing activities                                           (4,347)            (4,347)

Cash flows from financing activities:

Proceeds from sale of common stock, net of costs                                                    -         8,141,055  (B)

Proceeds from subscription of common stock                                                  9,079,000         2,340,000  (B)




Securities and Exchange Commission
January 17, 2006
Page 15 of 15




Proceeds from notes converted to stock                                                              -         1,575,000

Proceeds from sale of options & warrants                                                       70,750            70,750
                                                                                    ------------------ ------------------


Net cash provided by (used in) financing activities                                         9,149,750        12,126,805  (A)


Net increase (decrease) in cash and cash equivalents                                        1,190,633         1,190,633

Cash and cash equivalents at beginning of period                                                1,832             1,832
                                                                                    ------------------ ------------------


Cash and cash equivalents at end of period                                                  1,192,465         1,192,465


(A) Approximately $2.9 million was reclassified from financing to operations
(B) We condensed  the sale of common stock and  subscription  of common into one
line - proceeds from subscription of common stock