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

                                   FORM 10-K/A
                                 AMENDMENT NO. 1

(Mark One)

[X]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934 For the fiscal year ended  December  31, 2005 OR

[ ]  TRANSITION  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934 For the transition period from ________ to ________


                         Commission file number: 0-10909


                             PHASE III MEDICAL, INC.
             (Exact name of registrant as specified in its charter)


                 Delaware                                22-2343568
     (State or other jurisdiction of        (I.R.S. Employer Identification No.)
      incorporation or organization)
          330 South Service Road
                Suite 120
            Melville, New York                             11747
 (Address of principal executive offices)                (Zip Code)


Registrant's telephone number, including area code:         (631) 574 4955


Securities registered pursuant to Section 12(b) of the Act:     None.


Securities registered pursuant to Section 12(g) of the Act: Common Stock, $0.001
                                                                 par value


Indicate by check mark if the  registrant is a well-known  seasoned  issuer,  as
defined in Rule 405 of the Securities Act.
[_] Yes  [X] No


Indicate  by  check  mark if the  registrant  is not  required  to file  reports
pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934.  [X] Yes   [_] No


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


Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K (ss.  229.405 of this Chapter) is not contained  herein,  and
will not be  contained,  to the best of  Registrant's  knowledge,  in definitive
proxy or information  statements  incorporated  by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [ ]


Indicate by check mark whether the Registrant is a large  accelerated  filer, an
accelerated  filer, or a non-accelerated  filer (as defined in Rule 12b-2 of the
Exchange Act).

Large accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [X]


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



The aggregate  market value of the voting and  non-voting  common equity held by
non-affiliates  of  the  Registrant  as  of  June  30,  2005  was  approximately
$1,218,527  million.  (For purposes of determining this amount,  only directors,
executive   officers,   and  10%  or  greater   stockholders  have  been  deemed
affiliates).

On March 17, 2006, 78,571,087 shares of the Registrant's common stock, par value
$0.001 per share, were outstanding.

Documents incorporated by reference: None



                                TABLE OF CONTENTS

                                     PART I

Item 1    Business                                                             4
Item 1A.  Risk Factors                                                         9
Item 1B.  Unresolved Staff Comments                                           16
Item 2    Properties                                                          16
Item 3    Legal Proceedings                                                   16
Item 4    Submission of Matters to a Vote of Security Holders                 16

                                     PART II

Item 5    Market for the Registrant's Common Equity,
            Related Stockholder Matters
            and Issuer Purchases of Equity Securities                         17
Item 6    Selected Financial Data                                             28
Item 7    Management's Discussion and Analysis of Financial Condition and
            Results of Operations                                             28
Item 7A.  Quantitative and Qualitative Disclosures About Market Risk          32
Item 8    Financial Statements and Supplementary Data                         33
Item 9    Changes in and Disagreements With Accountants on Accounting and
            Financial Disclosure                                              33
Item 9A.  Controls and Procedures                                             33
Item 9B.  Other Information                                                   34

                                    PART III

Item 10   Directors and Executive Officers of the Registrant                  35
Item 11   Executive Compensation                                              38
Item 12   Security Ownership of Certain Beneficial Owners and Management
            and Related Stockholder Matters                                   45
Item 13   Certain Relationships and Related Transactions                      46
Item 14   Principal Accounting Fees and Services                              47

                                     PART IV

Item 15 Exhibits and Financial Statement Schedules                            48



CAUTION REGARDING FORWARD LOOKING STATEMENTS
- --------------------------------------------

This Annual Report on Form 10-K contains "forward-looking statements" within the
meaning  of  the  Private  Securities   Litigation  Reform  Act  of  1995.  Such
forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors which may cause the actual results, performance or achievements of
Phase III Medical,  Inc. (the "Company"),  or industry results, to be materially
different  from any future  results,  performance or  achievements  expressed or
implied by such  forward-looking  statements.  When used in this Annual  Report,
statements  that are not statements of current or historical  fact may be deemed
to be  forward-looking  statements.  Without  limiting the foregoing,  the words
"plan," "intend," "may," "will,"  "expect,"  "believe,"  "could,"  "anticipate,"
"estimate,"  or  "continue"  or  similar  expressions  or  other  variations  or
comparable terminology are intended to identify such forward-looking statements.
Additionally,  statements  concerning the Company's ability to develop the adult
stem cell business,  the future of  regenerative  medicine and the role of adult
stem cells in that  future,  the  future use of adult stem cells as a  treatment
option and the potential  revenue  growth of such  business are  forward-looking
statements.  The Company's ability to enter the adult stem cell arena and future
operating results are dependent upon many factors,  including but not limited to
(i) the Company's ability to obtain sufficient  capital or a strategic  business
arrangement to fund its expansion plans; (ii) the Company's ability to build the
management  and human  resources  and  infrastructure  necessary  to support the
growth of its business;  (iii) competitive  factors and developments  beyond the
Company's control; (iv) scientific and medical developments beyond the Company's
control;  (v) any adverse effect or limitations caused by government  regulation
of the  business;  and (vi) other risk  factors  discussed  in  "Business - Risk
Factors" contained herein.  Readers are cautioned not to place undue reliance on
these forward-looking statements, which speak only as of the date hereof. Except
as  required  by law,  the  Company  undertakes  no  obligation  to  update  any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise.


                                     PART I


ITEM 1. BUSINESS

Phase III Medical,  Inc., a Delaware  corporation ("Phase III" or the "Company")
is currently engaged in the business of operating a commercial autologous (donor
and  recipient  are the  same)  adult  stem  cell  bank  and is  pioneering  the
pre-disease  collection,  processing and storage of adult stem cells that donors
can access for their own present and future  medical  treatment.  The  Company's
previous  business had been providing capital and business guidance to companies
in the healthcare and life science  industries.  On January 19, 2006 the Company
consummated  the  acquisition  of the  assets  of  NeoStem  Inc.,  a  California
corporation ("NeoStem") relating to NeoStem's business of collecting and storing
adult  stem  cells.  NeoStem  had been a  company  to which  Phase  III had been
providing  business  guidance.  Effective with the acquisition,  the business of
NeoStem became the principal business of the Company. The Company now intends to
provide adult stem cell  processing,  collection  and banking  services with the
goal of making stem cell  collection and storage widely  available,  so that the
general  population  will have the opportunity to store their own stem cells for
future  healthcare  needs. The Company also hopes to become the leading provider
of adult stem cells for therapeutic use in the burgeoning  field of regenerative
medicine for potentially  addressing heart disease,  certain types of cancer and
other critical health problems. The Company will attempt to utilize the combined
Phase III and NeoStem  management  teams to develop and expand this business.  A
marketing and  operational  plan is being developed to integrate both companies,
and a corporate awareness campaign is being prepared.
See "- Current Business Operations."

Until the NeoStem acquisition, the business of the Company was providing capital
and  business   guidance  to  companies  in  the  healthcare  and  life  science
industries, in return for a percentage of revenues, royalty fees, licensing fees
and other product sales of the target companies.  Additionally, through June 30,
2002, the Company was a provider of extended  warranties  and service  contracts
via the Internet at warrantysuperstore.com.  The Company is still engaged in the
"run off" of such extended warranties and service contracts. For a discussion of
the Company's  involvement in such other activities and Company history,  see "-
Former  Business  Operations."  In  2004,  the  Company  launched  its  website:
WWW.PHASE3MED.COM.  The Company's  information  as filed with the Securities and
Exchange  Commission  is  available  via a link  on the  website  as  well as at
www.sec.gov.


                                       4


Current Business Operations

On January 19, 2006, the Company through a wholly-owned  subsidiary  consummated
its  acquisition  of the assets of NeoStem  relating  to  NeoStem's  business of
collecting and storing adult stem cells, pursuant to an Asset Purchase Agreement
dated December 6, 2005. The purchase price  consisted of 5 million shares of the
Company's Common Stock, plus the assumption of certain enumerated liabilities of
NeoStem and liabilities under assumed  contracts.  The Company also entered into
employment  agreements  with NeoStem's  chief  executive  officer and one of its
founders.  NeoStem  was  incorporated  in  California  in July 2002 and from its
inception  through the  acquisition  by the Company,  was engaged in the sale of
adult stem cell banking  services.  In October 2003  NeoStem  leased  laboratory
space in a research  facility at Cedars Sinai Hospital in California and entered
into an  agreement  with a third  party to provide  adult  stem cell  collection
services.  By December 2003 NeoStem had outfitted its laboratory  with equipment
for processing,  cryopreservation  and storage of adult stem cells. In May 2004,
after  a  validation  process  and  inspection  and  approval  by the  State  of
California,  NeoStem  received a  biologics  license  and  commenced  commercial
operations.  In January 2005 NeoStem  moved its adult stem cell  processing  and
storage  facility to Good  Samaritan  Hospital.  NeoStem was  compelled to cease
operations   because  it  did  not  have  sufficient   assets  to  complete  the
revalidation  of  the  new  laboratory  and  NeoStem's   biologics  license  was
suspended.  In October,  2005 NeoStem restarted the validation of the laboratory
at Good  Samaritan  Hospital  and now the  Company  is  currently  seeking a new
biologics  license from the State of California.  Pursuant to the Asset Purchase
Agreement,  NeoStem is  obligated to return to the Company (out of the 5 million
shares of Common Stock issued) 16,666 shares per day for each day after February
15, 2006 that such biologics  license has not been issued. As of March 31, 2006,
733,304 shares of Common Stock are subject to recall.

The Company  will  attempt to develop  NeoStem's  business  into a leader in the
adult stem cell field and to capitalize on the increasing importance the Company
believes adult stem cells will play in the future of regenerative  medicine. The
use of adult  stem  cells as a  treatment  option  for those who  develop  heart
disease,  certain  types of  cancer  and other  critical  health  problems  is a
burgeoning area of clinical  research  today.  The adult stem cell industry is a
field  independent of embryonic stem cell  research.  The Company  believes that
adult stem cell therapies are more likely to be developed  before embryonic stem
cell therapies due to  significant  governmental,  legal,  ethical and technical
issues.  Medical  researchers,  scientists,  medical  institutions,  physicians,
pharmaceutical  companies and biotechnology  companies are currently  developing
therapies for the  treatment of disease  using adult stem cells.  As these adult
stem cell therapies  become licensed or become  standard of care,  patients will
need a service which can collect, process and bank their stem cells. The Company
intends to provide this service.

Stem Cells

Stem cells are very  primitive  cells that have the unique  ability to transform
into many  different  cells,  such as white  blood  cells,  nerve cells or heart
muscle cells. When collected from adults, stem cells can be found in bone marrow
or  peripheral  blood.  Certain  processes can cause the stem cells to leave the
bone marrow and enter the blood where they can be  collected.  The Company  only
works with adult peripheral blood stem cells.

Plan of Operations

The Company aims to become the leader in  autologous  adult stem cell banking by
developing a profitable  service model which would create a source of stem cells
that  potentially  enables  physicians  to treat a variety  of  diseases.  It is
expected  that the  Company's  revenue  model  will  initially  consist  of four
distinct  revenue  sources:  collection fees and storage fees from  subscribers;
fees  derived  from a partner  collection  program to open stem cell  collection
centers;  grants and fees for  developing a first  responder  safety program for
certain government agencies, the military,  regional and local agencies and fees
from diagnostic  testing.  It also plans to catalogue and store adult stem cells
in a biorepository - and as this  biorepository  grows, it is anticipated  there
will be revenues derived from B2B relationships  with  pharmaceutical  companies
and other stem cell companies developing stem cell therapies.


                                 Source of Fees

          o    The fee structure for subscribers  will be an upfront  collection
               fee and an annual storage fee.

          o    The Company plans to initially own and operate collection centers
               in key metropolitan areas.


                                       5


          o    The Company  plans to partner  with  qualified  operators to open
               collection  centers,  in exchange  for an upfront fee and ongoing
               revenues for collection and storage.

          o    The Company intends to present a program to certain  governmental
               agencies and large cities for first  responders to bank and store
               their stem cells.

          o    As a longer term goal,  the Company  hopes to receive  diagnostic
               testing revenues based upon cell biomarker testing for predictive
               cardiovascular events.

Marketing

The Company intends to embark on a significant marketing,  advertising and sales
campaign for the purpose of educating  physicians  and potential  clients to the
benefits of adult stem cell collection and storage. The essence of the Company's
strategy is to reach the  end-customers as quickly as possible and to accelerate
the adoption  curve of our service.  In addition,  the Company  plans to utilize
marketing  resources  to  develop  and  expand a stem  cell  collection  partner
program.

Several  consumer  segments may recognize and experience the long-term  benefits
from banking their own stem cells. These include:

     o    Individuals with a family history of serious diseases, i.e., diabetes,
          heart disease, or cancer

     o    Wellness and regenerative medicine communities

     o    Families who have already  banked the umbilical  cord blood from their
          newborns

     o    Patients diagnosed with cancer, cardiovascular disease, or diabetes.

The Company expects its marketing  efforts to be designed to educate  physicians
on the benefits both of referring  their adult  patients to the Company for stem
cell banking and participating in our partner  collection  program.  Thus, it is
expected  that  revenue  will be generated  in three  stages,  targeting  and/or
promoting the following:

     Stage One

     o    Wellness  Physicians to refer  patients to the Company for  collection
          and banking the client's stem cells.

     o    Partner  Program  to expand  the  opening of  collection  centers  and
          increase the number of specimens being banked.

     o    Cardiology Market by selective use of clinical  experience trials with
          key interventional cardiologists throughout the United States.

     o    Stem  Cell  Therapies  currently  used by  medical  professionals  and
          hospitals or those who are developing new therapies.

     o    Patients at Risk for  cancer,  heart  disease,  etc,  through  medical
          professionals,    advertising,    marketing    and   public    service
          announcements.

     Stage Two

     o    Safety  programs for first  responders and expand  relationships  with
          government  agencies and  initiatives by partnering  with  bio-defense
          companies and certain government agencies.

     o    Diagnostic Testing program for a new biomarker for cardiac impairment.

     Stage Three

     o    B2B Relationships  relating to the use of the stem cell  biorepository
          with biotechnology, pharmaceutical and stem cell research companies.

The Company expects to hire an experienced  medical service marketing  executive
and a premier  marketing and public  relations  company  specializing in medical
service related businesses.


                                       6


Intellectual Property

We are seeking patent  protection for our  proprietary  technology.  The Company
acquired  two patent  applications  which had been  submitted by NeoStem and are
pending,  which are of material  importance  to our  business.  The first patent
addresses  the  process by which we prepare  and store stem cells  derived  from
adult  peripheral  blood following  mobilization of the stem cells from the bone
marrow.  The second patent  contains a number of claims relating to, among other
things,  the use of stored stem cells to form the basis for medical  information
that will provide  statistics  on the  etiology of disease,  and the use of stem
cells in the  treatment of  infectious  diseases and breast  cancer.  The patent
position of biotechnology  companies  generally is highly uncertain and involves
complex legal,  scientific and factual  questions.  Our success will depend,  in
part, on whether we can obtain patents to protect our own  technologies;  obtain
licenses to use the  technologies  of third parties if  necessary,  which may be
protected  by patents;  protect  our trade  secrets  and  know-how;  and operate
without  infringing the intellectual  property and proprietary rights of others.
There can be no assurance of our success in this regard.

Competition

For a description of matters relating to competition, please see "Item 1A - Risk
Factors - Risks Related to Competition."

Prior Relationship with NeoStem

On March 31, 2004, the Company entered into a joint venture  agreement to assist
NeoStem in finding uses of and customers for NeoStem's  services and technology.
The Company's  initial  efforts  concentrated on developing  programs  utilizing
NeoStem's services and technology through  government  agencies.  That agreement
was terminated as a result of the NeoStem acquisition. On September 9, 2005, the
Company signed a revenue  sharing  agreement with NeoStem  pursuant to which the
Company had agreed to fund NeoStem certain amounts to pay pre-approved  expenses
and other amounts based on a formula relating to the Company's  ability to raise
capital. Once funded, NeoStem would pay the Company monthly based on the revenue
generated  in the  previous  month with a minimum  payment due each month.  That
agreement was also terminated as a result of the NeoStem acquisition.


FORMER BUSINESS OPERATIONS

History

The  Company  was  incorporated  under  the  laws of the  State of  Delaware  in
September 1980 under the name Fidelity Medical  Services,  Inc. On July 28, 1983
the Company  changed  its name to  Fidelity  Medical,  Inc.  From its  inception
through  March 1995,  the Company  was  engaged in the  development  and sale of
medical imaging  products  through a wholly owned  subsidiary.  As a result of a
reverse  merger on March 2,  1995 with  Corniche  Distribution  Limited  and its
subsidiaries,  the  Company  was  engaged  in  the  retail  sale  and  wholesale
distribution  of stationery and related office  products in the United  Kingdom.
Effective  March  25,  1995  the  Company  sold  its  medical  imaging  products
subsidiary. On September 28, 1995 the Company changed its name to Corniche Group
Incorporated.  In February 1996, the Company's  United Kingdom  operations  were
placed in receivership by creditors.  Thereafter  through March 1998 the Company
was  inactive.  On March 4, 1998,  the  Company  entered  into a Stock  Purchase
Agreement  with  certain  individuals  (the  "Initial  Purchasers")  whereby the
Initial  Purchasers  acquired in  aggregate  765,000  shares of a newly  created
Series  B  Convertible  Redeemable  Preferred  Stock.   Thereafter  the  Initial
Purchasers  endeavored to establish  for the Company new business  operations in
the property and casualty  specialty  insurance and  warranty/service  contracts
markets.  On September 30, 1998 the Company acquired all of the capital stock of
Stamford  Insurance  Company,  Ltd.  ("Stamford")  and commenced  operation of a
property and casualty insurance business. Stamford provided reinsurance coverage
for one domestic  insurance  company  until the fourth  quarter of 2000 when the
relationship with the carrier was terminated. On April 30, 2001 the Company sold
Stamford  and  was  no  longer  involved  in  property  and  casualty  specialty
insurance.


                                       7


In  January  2002,  the  Company  entered  into a  Stock  Contribution  Exchange
Agreement, as amended (the "Exchange Agreement"),  with StrandTek International,
Inc., a Delaware  corporation  ("StrandTek"),  certain of StrandTek's  principal
shareholders  and  certain   non-shareholder  loan  holders  of  StrandTek  (the
"StrandTek  Transaction").  Certain  condition  to closing were not met, and the
Exchange Agreement was formally  terminated by the Company and StrandTek in June
2002. In January 2002, the Company advanced to StrandTek a loan of $1,000,000 on
an unsecured basis, which was personally  guaranteed by certain of the principal
shareholders  of StrandTek and a further loan of $250,000 in February 2002 on an
unsecured basis.  StrandTek  defaulted on the payment of $1,250,000 plus accrued
interest  due to the Company in July 2002.  As a result,  the Company  commenced
legal proceedings  againt StrandTek and the guarantors to recover the principal,
accrued  interest  and  costs of  recovery  and in May 2003 was  granted a final
judgment  in the amount of  $1,415,622  from each  corporate  defendant,  in the
amount of $291,405 against each individual defendant and dismissing  defendants'
counterclaims.  The legal action concluded with the Company  receiving  payments
from the guarantors totaling approximately $987,000 in 2003.

WarrantySuperstore.com Internet Business

The Company's  primary business focus through June 2002 was the sale of extended
warranties and service  contracts over the Internet covering  automotive,  home,
office, personal electronics,  home appliances,  computers and garden equipment.
While the Company managed most functions  relating to its extended  warranty and
service  contracts,  it did not bear the  economic  risk to  repair  or  replace
products nor did it administer  the claims  function,  all of which  obligations
rested  with  the  Company's  appointed  insurance  carriers.  The  Company  was
responsible for marketing,  recording  sales,  collecting  payment and reporting
contract  details and paying  premiums to the  insurance  carriers.  The Company
commenced  operations  initially by marketing  its  extended  warranty  products
directly  to  the  consumer  through  its  web  site,  and  as a  result  of the
development  of   proprietary   software  by  January  2001  had  four  distinct
distribution   channels:   (i)  direct  sales  to  consumers,   (ii)  co-branded
distribution,  (iii) private label  distribution and (iv)  manufacturer/retailer
partnerships.  During the first half of fiscal 2001, management became concerned
by the slow progress being made by its warrantysuperstore.com business and began
to evaluate other opportunities.  In June 2002, management determined,  in light
of continuing operating losses, to discontinue its warranty and service contract
business  and to seek  new  business  opportunities  for the  Company  (see  the
Strandtek Transaction, above, and Medical Biotech/Business,  below). In addition
to such  activities,  the  Company  has  continued  to "run off" the sale of its
warranties and service contracts.

Medical/Biotech Business

On February 6, 2003, the Company appointed Mark Weinreb as a member of the Board
of  Directors  and as its  President  and  Chief  Executive  Officer.  Under his
direction,  the Company entered a new line of business where it provided capital
and  guidance to  companies,  in  multiple  sectors of the  healthcare  and life
science  industries,  in return for a  percentage  of  revenues,  royalty  fees,
licensing  fees and other  product  sales of the target  companies.  The Company
continued to recruit management,  business  development and technical personnel,
and developed its business  model,  in  furtherance  of its business  plan.  The
Company engaged in various  capital raising  activities to pursue this business,
raising $489,781 in 2003 and $1,289,375 in 2004 through the sale of Common Stock
and notes. Additionally,  in 2003, it received a total of approximately $987,000
from the  settlement  with the StrandTek  guarantors (a  significant  portion of
which was used to pay outstanding  liabilities  for legal  expenses,  employment
terminations,  travel and entertainment expenses and consultants and the balance
of which was used for operating expenses and the retirement of certain debt). In
2005 and through March 2006, the Company raised $1,600,000. Such capital raising
activities  since 2003 enabled the Company to pursue the  arrangements  with PSI
(below) and NeoStem.

On July 24, 2003, the Company changed its name to Phase III Medical, Inc., which
better  described the Company's  current  business plan. In connection  with the
change of name, the Company changed its trading symbol to "PHSM" from "CNGI".

                                       8



On December 12,  2003,  the Company  signed a royalty  agreement  with  Parallel
Solutions,  Inc. "(PSI") to develop a new bioshielding  platform  technology for
the delivery of therapeutic proteins and small molecule drugs in order to extend
circulating  half-life  to improve  bioavailability  and dosing  regimen,  while
maintaining or improving  pharmacologic activity. The agreement provided for PSI
to pay the Company a percentage of the revenue received from the sale of certain
specified  products or  licensing  activity.  The Company  provided  capital and
guidance  to PSI to  conduct a proof of concept  study to  improve  an  existing
therapeutic protein with the goal of validating the bioshielding  technology for
further  development and licensing the  technology.  The Company paid a total of
$720,000 since the inception of the agreement. The agreement also called for the
Company to pay on behalf of PSI $280,000 of certain expenses relating to testing
of the bioshielding  concept, and since inception through December 31, 2005, the
Company paid $85,324 of such expenses. In August 2005, the Company received from
PSI a letter stating that the proof of concept study under the royalty agreement
had been  completed and that despite  interesting  preliminary IN VITRO results,
the study did not meet the success  standards set forth in the royalty agreement
and that PSI had no definitive plans to move forward with the program. Phase III
requested  pursuant to the royalty agreement that additional in vitro studies be
performed with other  molecules;  however PSI was under no obligation to perform
any  additional  studies.  If no  additional  studies were  performed  under the
royalty agreement the likelihood of PSI generating revenues in which the Company
would share would have been substantially reduced. At this time the Company does
not anticipate any further activity pursuant to the PSI Agreement.

In March 2003 and September,  2004, the Company  entered into a revenue  sharing
agreement and joint venture agreement,  respectively, with NeoStem. As described
above,   such   agreements  were  terminated  in  connection  with  the  NeoStem
acquisition.

On  June  16,  2005,  the  Company  signed  a  revenue  sharing  agreement  with
Healthwave,  a medical  billing  company  that  utilizes  advanced,  proprietary
technology   and   connectivity   to  improve  the   efficiency   of   paper-and
labor-intensive  routines  of  healthcare  transaction  processing.   Under  the
agreement,  Phase III was to fund  Healthwave  certain  amounts  and to  provide
guidance to them principally  relating to developing and marketing  Healthwave's
healthcare  transaction  processing services.  In return,  Healthwave was to pay
Phase III on a monthly basis a portion of its gross revenues.  Performance under
the agreement was contingent upon certain  conditions,  and has not been pursued
by either party.

Employees

As of March 15, 2006, the Company had seven employees.



ITEM 1A.        RISK FACTORS.


THE RISKS DESCRIBED BELOW ARE NOT THE ONLY RISKS FACING THE COMPANY.  ADDITIONAL
RISKS  THAT THE  COMPANY  DOES NOT YET KNOW OF OR THAT IT  CURRENTLY  THINKS ARE
IMMATERIAL MAY ALSO IMPAIR ITS BUSINESS  OPERATIONS.  IF ANY OF THE RISKS OCCUR,
ITS  BUSINESS  STRATEGY,  FINANCIAL  CONDITION  OR  OPERATING  RESULTS  COULD BE
ADVERSELY AFFECTED.


       RISKS RELATED TO THE COMPANY'S FINANCIAL CONDITION AND COMMON STOCK


We Have a History of Operating Losses and We Will Continue to Incur Losses.

Since its  inception in 1980,  the Company has generated  only limited  revenues
from sales and has incurred substantial net losses of $1,745,039, $1,748,372 and
$1,044,145 for the years ended December 31, 2005,  2004 and 2003,  respectively.
The Company  expects to incur  additional  operating  losses as well as negative
cash flow from its new  business  operations  until,  if ever,  it  successfully
commercializes the collection, processing and storage of adult stem cells.


                                       9


We Have  Liquidity  Problems  and Our Ability to Continue as a Going  Concern Is
Questionable.

At December  31, 2005,  the Company had a cash  balance of  $488,872,  a working
capital deficiency of $1,245,084 and a stockholders' deficit of $1,817,638.  The
Company's auditors,  Holtz Rubenstein  Reminick LLP, have expressed  substantial
doubt about the  Company's  ability to continue as a going  concern based on its
lack of  liquidity  combined  with its  history of  losses,  and it will be more
difficult for the Company to raise capital on favorable  terms as a result.  The
financial  statements of the Company do not reflect any adjustments  relating to
the doubt of its ability to continue  as a going  concern.  The Company has from
time to time raised  capital for its  activities  through the sale of its equity
securities and promissory  notes.  Most recently,  it raised $1,000,000 in gross
proceeds from a private sale of equity and  convertible  debt.  The net proceeds
enabled the Company to complete the NeoStem acquisition, pay certain outstanding
liabilities  and provide the Company  with  working  capital to  facilitate  the
development of its new business,  but the Company's  financial  condition  still
raises  substantial  doubt  about its  ability to  operate  as a going  concern.
Substantial additional financing is needed.

We Will Need Substantial Additional Financing and We Are Uncertain of Our Access
to Capital Funding.

The Company  will  require  substantial  capital to fund the  Company's  current
operating  plan for its new  business,  including  the  payment  of the  assumed
liabilities  of NeoStem and other  outstanding  liabilities.  In  addition,  the
Company's cash  requirements  may vary materially from those now planned because
of expenses relating to marketing,  advertising,  sales, distribution,  research
and  development  and regulatory  affairs,  as well as the costs of maintaining,
expanding  and  protecting  our  intellectual   property  portfolio,   including
litigation  costs and  liabilities.  The  Company  may seek  additional  funding
through public or private financings.  Additional financing may not be available
on acceptable terms, or at all. If additional capital is raised through the sale
of equity,  or  securities  convertible  into equity,  further  dilution to then
existing  stockholders will result. If additional  capital is raised through the
incurrence  of debt,  business  could be  affected  by the  amount  of  leverage
incurred.  For instance,  such borrowings could subject the Company to covenants
restricting  its business  activities,  paying  interest would divert funds that
would  otherwise be available to support  commercialization  and other important
activities,  and holders of debt  instruments  would have rights and  privileges
senior to those of equity investors. If the Company is unable to obtain adequate
financing on a timely basis, it may be required to delay, reduce the scope of or
eliminate  some of its  planned  activities,  any of which could have a material
adverse   effect  on  the   business.   The  Company  is   currently   exploring
capital-raising opportunities, however there can be no assurance that it will be
successful or that sufficient capital will be raised.

We Will Continue to Experience Cash Outflows.

The Company  continues to incur expenses,  including the salary of its President
and executive officers,  rent, legal and accounting fees,  insurance and general
administrative  expenses, and was in arrears for certain of these expenses as of
December 31, 2005. The Company's new business  activities are in the development
stage and will  therefore  result in  additional  cash  outflows  in the  coming
period.  It is not  possible at this time to state  whether the Company  will be
able to finance  these cash outflows or when the Company will achieve a positive
cash position,  if at all. Our ability to become  profitable will depend on many
factors,  including our ability to successfully  commercialize the business.  We
cannot  assure  you that we will ever  become  profitable.  NeoStem  itself  had
nominal  operations  and  nominal  assets at the time of  acquisition.  From its
inception in 2002 through September 30, 2005,  NeoStem had aggregate revenues of
$25,950, and aggregate losses of $2,357,940.

Stocks Traded on the OTC Bulletin Board Are Subject to Greater Market Risks
Than Those of Exchange-Traded and Nasdaq Stocks


                                       10


The  Company's  Common  Stock  currently  trades on the OTC Bulletin  Board,  an
electronic,  screen-based trading system operated by the National Association of
Securities  Dealers,  Inc.  Securities traded on the OTC Bulletin Board are, for
the most part,  thinly  traded  and  generally  are not  subject to the level of
regulation  imposed on securities listed or traded on the Nasdaq Stock Market or
on a  national  securities  exchange.  As a  result,  an  investor  may  find it
difficult to dispose of our Common Stock or to obtain accurate  quotations as to
its price.

Our Stock Price Could Be Volatile

The price of the  Company's  Common Stock has  fluctuated in the past and may be
more  volatile in the future.  Factors such as the  announcements  of government
regulation,  new  products  or  services  introduced  by the  Company  or by the
competition, healthcare legislation, trends in the health insurance, litigation,
fluctuations in operating results and market conditions for healthcare stocks in
general  could have a  significant  impact on the future price of the  Company's
Common Stock.  In addition,  the stock market has from time to time  experienced
extreme  price and volume  fluctuations  that may be unrelated to the  operating
performance of particular companies.  The generally low volume of trading in the
Company's  Common Stock makes it more  vulnerable  to rapid  changes in price in
response to market conditions.

                  RISKS RELATING TO THE COMPANY'S NEW BUSINESS

If the Potential of Stem Cell Therapy to Treat Serious Diseases is Not Realized,
the  Value  of  Our  Stem  Cell  Collection,  Processing  and  Storage  and  Our
Development Programs Could Be Significantly Reduced.

The potential of stem cell therapy to treat serious  diseases is currently being
explored.  Other than hematopoietic stem cell transplants,  stem cell therapy is
not a commonly used procedure and it has not been proven in clinical trials that
stem cell therapy will be an effective  treatment for diseases  other than those
currently  addressed  by  hematopoietic  stem  cell  transplants.  No stem  cell
products have been successfully  developed and  commercialized to date, and none
has received regulatory  approval in the United States or internationally.  Stem
cell therapy may be  susceptible  to various risks,  including  undesirable  and
unintended  side  effects,   unintended  immune  system  responses,   inadequate
therapeutic  efficacy or other  characteristics  that may prevent or limit their
approval or  commercial  use.  If the  potential  of stem cell  therapy to treat
serious  diseases  is not  realized,  the  value  of our stem  cell  collection,
processing  and  storage and our  development  programs  could be  significantly
reduced.

Because Our Industry is Subject to Rapid Technological and Therapeutic  Changes,
Our Future  Success Will  Materially  Depend on the Viability of the Use of Stem
Cells.

Our success materially depends on the development of therapeutic treatments and
cures for disease using stem cells. The broader medical and research environment
for such treatments and cures critically  affects the utility of stem cells, the
services we offer to the public,  and our future success.  The use of stem cells
in  the   treatment   of  disease  is  subject  to   potentially   revolutionary
technological, medical and therapeutic changes. Future technological and medical
developments  could render the use of stem cells and our services and  equipment
obsolete  and  unmarketable.  As a result,  there can be no  assurance  that our
services  will  provide  competitive  advantages  over  other  technologies.  If
technological or medical developments arise that materially alter the commercial
viability of our technology or services,  we may be forced to incur  significant
costs in  replacing  or  modifying  equipment  in which we have  already  made a
substantial  investment  prior  to  the  end  of its  anticipated  useful  life.
Alternatively, significant advances may be made in other treatment methods or in
disease  prevention  techniques  which  could  significantly  reduce or entirely
eliminate the need for the services we provide.  The  materialization  of any of
these  risks could have a material  adverse  effect on our  business,  financial
condition and results of operations.

We May Be Forced  to  Undertake  Lengthy  and  Costly  Efforts  to Build  Market
Acceptance of Our Stem Cell Storage  Services,  the Success of Which is Critical
to Our  Profitability.  There Can Be No Assurance  That These Services Will Gain
Market Acceptance.


                                       11


We anticipate  that service fees from the  processing  and storage of stem cells
will  comprise  a  substantial  majority  of  our  revenue  in the  future  and,
therefore,  our future success  depends on the  successful and continued  market
acceptance of this  service.  Broad use and  acceptance of our service  requires
marketing  expenditures  and  education  and  awareness of consumers and medical
practitioners,  and the time and expense required to educate and build awareness
of our services and its  potential  benefits  could  significantly  delay market
acceptance and our ultimate profitability.  The successful  commercialization of
our  services  will also  require  that we  satisfactorily  address the needs of
medical   practitioners   in   order  to   address   potential   resistance   to
recommendations  for our services and ultimately reach our potential  consumers.
No assurances can be given that our business plan and marketing  efforts will be
successful, that the Company will be able to commercialize its services, or that
there will be market  acceptance  of our  services  sufficient  to generate  any
material revenues for the Company.

Ethical  and  Other  Concerns  Surrounding  the Use of  Stem  Cell  Therapy  May
Negatively  Affect  Regulatory  Approval or Public  Perception  of Our Stem Cell
Banking Services, Thereby Reducing Demand for Our Services.

      The use of  embryonic  stem cells for  research  and stem cell therapy has
been the subject of debate regarding  related ethical,  legal and social issues.
Although our business  only  utilizes  adult stem cells and does not involve the
use of  embryonic  stem  cells,  the use of other  types of human stem cells for
therapy  could give rise to similar  ethical,  legal and social  issues as those
associated  with  embryonic stem cells.  The commercial  success of our business
will depend in part on public  acceptance  of the use of stem cell  therapy,  in
general, for the prevention or treatment of human diseases. Public attitudes may
be influenced by claims that stem cell therapy is unsafe,  and stem cell therapy
may not gain the  acceptance  of the public or the  medical  community.  Adverse
events in the field of stem cell  therapy  that may occur in the future also may
result  in  greater  governmental  regulation  of  our  business  and  potential
regulatory  delays  relating to the  approval or  licensing of any or all of the
processes  and  facilities  involved in our stem cell banking  services.  In the
event  that  the use of  stem  cell  therapy  becomes  the  subject  of  adverse
commentary or publicity, our business could be adversely affected and the market
price for our common stock could be significantly harmed.

We Operate in a Regulated Environment, and Our Failure to Comply with Applicable
Regulations,  Registrations  and Approvals Would Materially and Adversely Affect
Our Business.

Historically, the FDA has not regulated banks that collect and store stem cells.
Recent  changes,  however,  require  establishments  engaged  in  the  recovery,
processing,  storage,  labeling,  packaging or  distribution of any Human Cells,
Tissues,  and Cellular and  Tissue-Based  Products  (HCT/Ps) or the screening or
testing of a cell tissue donor to register  with the FDA under the Public Health
Service  Act as of January  2004.  The FDA also  adopted  rules in May 2005 that
regulate  current Good Tissues  Practices  (cGTP).  The Company may be or become
subject to such registration  requirements and regulations,  and there can be no
assurance that the Company will be able, or will have the resources,  to comply.
Future FDA  regulations  could  also  adversely  impact or limit our  ability to
market or perform our  services.  Additionally,  the states in which the Company
initially  plans to engage in processing  and storage  activities  all currently
have  licensing  requirements  with which the  Company  believes it will need to
comply.  There can be no  assurance  that the Company will be able to obtain the
necessary licensing.  Currently,  the Company is seeking a new biologics license
from the State of  California.  This  process was started by NeoStem in October,
2005 when it  restarted  the  validation  of its  laboratory  at Good  Samaritan
Hospital.  There can be no assurance that the Company will receive this license,
or a license  from any state in which it plans to  maintain a stem cell  storage
facility. If the Company identifies other states with licensing  requirements or
if other states adopt such  requirements,  the Company would also have to obtain
such licenses and/or comply with such requirements.  We may be required to spend
substantial   amounts  to  comply  with  any  such   regulations  and  licensing
requirements,  as well as any future  legislative  and  regulatory  initiatives.
Failure to comply with applicable  regulatory  requirements can result in, among
other things, injunctions,  operating restrictions, and civil fines and criminal
prosecution. Delays or failure to obtain registrations or licensing would have a
material  adverse  effect on the  marketing and sales of our services and impair
our ability to operate profitably in the future.


                                       12


Our Failure to Comply with Laws Related to Hazardous  Materials Could Materially
Harm Us.

We are  subject to state and  federal  laws  regulating  the proper  disposal of
biohazardous  material.  Although we believe we are in compliance  with all such
applicable  laws,  a violation  of such laws,  or the future  enactment  of more
stringent  laws or  regulations,  could subject us to  liability,  require us to
incur costs and/or otherwise have an adverse effect on us.

Side Effects of the  Collection  Process or a Failure in the  Performance of Our
Cryopreservation  Storage  Facility  or  Systems  Could  Harm Our  Business  And
Reputation.

To the extent a customer  experiences  adverse  side  effects of the  collection
process, or our cryopreservation  storage service is disrupted,  discontinued or
the  performance  is impaired,  our business and  operations  could be adversely
affected.   Any  equipment  failure  that  causes  a  material  interruption  or
discontinuance  in our  cryopreservation  storage of stem cell  specimens  could
result in stored specimens being damaged and unable to be utilized. Adverse side
effects of the collection  process or specimen damage (including loss in transit
to the  Company),  could  result in  litigation  against us and  reduced  future
revenue to us, which in turn could be harmful to our  reputation.  Our insurance
may not  adequately  compensate us for any losses that may occur due to any such
adverse side effects or failures in our system or  interruptions  in our ability
to maintain proper,  continued,  cryopreservation storage services. Any claim of
adverse side effects or material disruption in our ability to maintain continued
uninterrupted  storage  systems  could  have a  material  adverse  effect on our
business,  operating results and financial condition. Our systems and operations
are vulnerable to damage or interruption  from fire, flood,  equipment  failure,
break-ins,  tornadoes  and  similar  events  for which we do not have  redundant
systems or a formal disaster recovery plan and may not carry sufficient business
interruption insurance to compensate us for losses that may occur.

We Are  Dependent on Existing  Relationships  with Third Parties to Conduct Our
Business.

The  Company's  process of  collecting  stem cells  involves the  injection of a
"mobilizing  agent"  which  causes the stem  cells to leave the bone  marrow and
enter  into the blood  stream.  The  injection  of this  mobilizing  agent is an
integral part of the Company's process.  There is currently only one supplier of
this mobilizing agent, and we are currently dependent upon our relationship with
such supplier to maintain an adequate supply.  Although the Company continues to
explore alternative  methods of stem cell collection,  there can be no assurance
that any such  methods will prove to be  successful.  We are also using only one
outside  "collection"  service.  Although the Company has the ability to perform
the collection services itself or through other third parties, any disruption in
the  relationship  with  this  collection  service  would  cause a delay  in the
delivery  of our  services.  In order to  commercialize  our  business,  we will
continue to depend upon our relationship with such companies. In particular,  in
the event that our  supplier  is unable or  unwilling  to  continue to produce a
mobilizing  agent  for us (and on  commercially  reasonable  terms),  and we are
unable  to  identify   alternative  methods  or  find  substitute  suppliers  on
commercially reasonable terms, we may not be able to successfully  commercialize
our business.

Our  Success  Will  Depend in Part on  Establishing  and  Maintaining  Effective
Strategic Partnerships and Collaborations.

A key aspect of our business strategy is to establish strategic relationships in
order  to gain  access  to  critical  supplies,  to  expand  or  complement  our
development  or  commercialization  capabilities,  or  to  reduce  the  cost  of
developing or  commercializing  services on our own. We currently have strategic
relationships  with two  parties.  While we are  currently in  discussions  with
others to establish additional relationships and collaborations, there can be no
assurance  that the  Company  will  enter  into such  relationships  or that the
arrangements  will  be on  favorable  terms.  Even  if we do  enter  into  these
arrangements,  we may not be able to maintain these  relationships  or establish
new ones in the future on acceptable terms. Furthermore,  these arrangements may
require us to grant certain rights to third parties,  including exclusive rights
or may have  other  terms  that are  burdensome  to us.  If any of our  partners
terminate their  relationship  with us or fail to perform their obligations in a
timely  manner,  the  development  or  commercialization  of our services may be
substantially delayed.


                                       13


We Depend upon  Management,  Scientific  and Medical  Personnel  and We May Face
Difficulties in Managing the Growth of Our Business.

The Company's future  performance and success are dependent upon the efforts and
abilities of our management, medical and scientific personnel.  Furthermore, our
future growth will require hiring a significant  number of qualified  technical,
medical,  scientific,  commercial  and  administrative  personnel.  Accordingly,
recruiting  and retaining  such  personnel in the future will be critical to our
success.  If we are not able to continue to attract  and retain,  on  acceptable
terms, the qualified  personnel  necessary for the continued  development of our
business,  we may not be able to sustain our  operations or achieve our business
objectives.  Our failure to manage growth effectively could limit our ability to
achieve our  commercialization  and other goals  relating to, and we may fail in
developing, our new business.


                          RISKS RELATED TO COMPETITION

The Stem Cell  Preservation  Market  Has and  Continues  to Become  Increasingly
Competitive.

Stem cell  preservation is becoming an increasingly  competitive  business.  For
example, in the established market for cord blood stem cell banking,  the growth
in the number of families banking their newborn's cord blood stem cells has been
accompanied by an increasing landscape of competitors.  Our business,  which has
been more recently developed,  already faces competition from other operators of
stem cell  preservation  businesses and providers of stem cell storage services.
We understand that LifeStem,  a subsidiary of CalbaTech,  Inc., desires to be an
autologous  adult stem cell  collection  and storage  company and focuses on the
micro-collection  of stem cells and the storage of two  different  types of stem
cells  for  autologous  use.  In  addition,  StemSource,  a  division  of Cytori
Therapeutics  and Bio-Matrix  Scientific Group Inc. each have established a stem
cell  banking  service to process and store stem cells  collected  from  adipose
tissue (fat tissue). This type of stem cell banking will require partnering with
cosmetic surgeons who perform liposuction  procedures.  In addition, the Company
believes the use of adult stem cells from adipose tissue will require  extensive
clinical trials to prove the safety and efficacy of such cells and the enzymatic
process  required  to  extract  adult stem  cells  from fat.  From a  technology
perspective  the ability to expand a small number of stem cells could  present a
competitive   alternative  to  stem  cell  banking.  The  ability  to  create  a
therapeutic  quantity of stem cells from a small number of cells is essential to
using embryonic stem cells and would be desirable to treat patients who can only
supply a small  number of their  own stem  cells.  There are many  biotechnology
laboratories attempting to develop stem cell expansion technology,  but to date,
stem cell  expansion  techniques are very  inefficient  and typically the target
cells  stop  dividing  naturally,  keeping  the yield  low.  However,  stem cell
expansion could also complement adult stem cell banking by allowing  individuals
to extend the banking of an initial collection of cells for many applications.

In general,  we may face competition from companies with far greater  financial,
marketing,  technical and research  resources,  name  recognition,  distribution
channels and market  presence  than the Company who are  marketing or developing
new services  that are similar to the services  that are now being or may in the
future be developed by the Company.  There can be no assurance  that the Company
will be able to  compete  successfully.  In the  event  that we are not  able to
compete  successfully  with our  current  or  potential  competitors,  it may be
difficult for us to grow our revenue and maintain our existing  business without
incurring  significant  additional  expenses  to try and refine our  technology,
services  or approach to our  business  to better  compete,  and even then there
would be no guarantee of success.

We May Face Competition in the Future from Established Cord Blood Banks and Some
Hospitals.

In addition,  future  competition may come from several sources  including cord
blood banks and some hospitals.  Cord blood banks such as ViaCord (a division of
ViaCell  International)  or  Cryo-Cell  International  may be drawn to the field
because their processing labs and storage  facilities can be used for processing
adult stem cells from peripheral blood and their customer lists may provide them
with an easy  access to the  market.  We  estimate  that there are 54 cord blood
banks in the United States,  29 of which are autologous (donor and recipient are


                                       14


the same) and 25 of which are allogeneic (donor and recipient are not the same).
Hospitals  that have  transplant  centers to serve cancer  patients may elect to
enter some phases of new stem cell  therapies.  We  estimate  that there are 110
hospitals in the United States with stem cell transplant  centers.  All of these
competitors may have access to greater financial resources.  In addition,  other
established  companies with greater access to financial  resources may enter our
markets and compete with us.  There can be no assurance  that we will be able to
compete successfully.

                     RISKS RELATED TO INTELLECTUAL PROPERTY

There is Significant  Uncertainty  about the Validity and  Permissible  Scope of
Patents in the  Biotechnological  Industry.  We May Not Be Able to Obtain Patent
Protection.

There can be no assurance that the patent  applications  to which we hold rights
will result in the issuance of patents,  that any patents  issued or licensed to
our  company  will not be  challenged  and held to be  invalid  or of a scope of
coverage  that is different  from what we believe the  patent's  scope to be, or
that our present or future patents related to these technologies will ultimately
provide  adequate  patent  coverage for or  protection  of our present or future
technologies,  products or processes. This could materially and adversely affect
the Company and result in our not being able to commercialize our new business.

We May Be Unable to Protect Our Intellectual Property from Infringement by Third
Parties  and Third  Parties  May Claim That We  Infringe  on Their  Intellectual
Property.  This Can  Result in  Significant  Expense  to Us and  Materially  and
Adversely  Affect  Our  Business.

We will rely upon patent  protection,  trade  secrets,  technical  know-how  and
continuing  technological  innovation  to develop and maintain  our  competitive
position,  and we typically  require our employees,  consultants and advisors to
execute   confidentiality   agreements  in  connection  with  their  employment,
consulting or advisory relationships.  There can be no assurance,  however, that
these agreements will not be breached or that we will have adequate remedies for
any such breach.

Despite our  efforts to protect our  intellectual  property,  third  parties may
infringe or misappropriate our intellectual property or may develop intellectual
property competitive to ours. Our competitors may independently  develop similar
technology,  duplicate our processes, services or design around our intellectual
property rights. As a result, we may have to litigate to enforce and protect our
intellectual   property   rights  to   determine   their   scope,   validity  or
enforceability.  Intellectual property litigation is expensive (particularly for
a company of our size), time-consuming,  diverts the attention of management and
technical  personnel  and  could  result  in  substantial  cost and  uncertainty
regarding our future viability.  The loss of intellectual property protection or
the inability to secure or enforce intellectual  property protection would limit
our ability to develop and/or market our services in the future and would likely
have an adverse affect on the revenues  generated by the sale or license of such
intellectual  property.  Furthermore,  any public announcements  related to such
litigation or regulatory  proceedings  could  adversely  affect the price of our
common stock.

We also  may be  subject  to  costly  litigation  in the  event  our  technology
infringes upon another party's  proprietary  rights.  Third parties may have, or
may eventually be issued, patents that would be infringed by our technology. Any
of these  third  parties  could  make a claim of  infringement  against  us with
respect to our technology. We may also be subject to claims by third parties for
breach of copyright, trademark or license usage rights. An adverse determination
in any litigation of this type could require us to design around a third party's
patent, license alternative technology from another party or otherwise result in
limitations  in our  ability to use the  intellectual  property  subject to such
claims.   Litigation  and  patent  interference   proceedings  could  result  in
substantial expense to us and significant  diversion of efforts by our technical
and management  personnel.  An adverse  determination  in any such  interference
proceedings or in patent litigation to which we may become a party could subject
us to significant liabilities to third parties or, as noted above, require us to
seek licenses from third parties. If required, the necessary licenses may not be
available  on   acceptable   financial  or  other  terms  or  at  all.   Adverse
determinations in a judicial or  administrative  proceeding or failure to obtain
necessary  licenses could prevent us, in whole or in part, from  commercializing
our  products,  which  could have a  material  adverse  effect on our  business,
financial condition and results of operations.


                                       15


ITEM 1B.        UNRESOLVED STAFF COMMENTS

Not applicable


ITEM 2. PROPERTIES

Since  February 21, 2003,  the Company has leased office space in Melville,  New
York. The current lease provides for an annual rental of  approximately  $22,800
and expires March 31, 2007.  This space will be  sufficient  for our needs until
the business plan of the Company has been successfully  implemented.  In January
2005,  NeoStem began leasing  space at Good  Samaritan  Hospital in Los Angeles,
California at an annual rental of approximately $26,000 for use as its stem cell
processing and storage facility.  The lease expired on December 31, 2005, but we
continue  to occupy  the space on a  month-to-month  basis.  This  space will be
sufficient  for the Company's  needs in the short term and we are in the process
of  negotiating  a new  lease  for  the  facility  with  the  landlord.  If such
negotiations  are  unsuccessful,  we  believe  that  we  will  be able to find a
suitable alternative location. NeoStem also leased office space in Agoura Hills,
California on a month-to-month  basis from Symbion  Research  International at a
monthly rental of $1,687,  and we plan to continue this  arrangement to fill our
need for office space in California.

ITEM 3. LEGAL PROCEEDINGS

The Company is not aware of any material  pending  legal  proceedings  or claims
against the Company.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were  submitted to a vote of the  Company's  stockholders  during the
fourth quarter of 2005. On March 17, 2006, a Special Meeting of the stockholders
was held pursuant to which  stockholders  were asked to vote upon, and approved,
an  amendment  to the  Certificate  of  Designations  for  the  Series  A  $0.07
Convertible  Preferred  Stock to exchange all of the 681,171  shares of Series A
Preferred Stock and accrued dividends into 5,449,368 shares of Common Stock. See
Item 5(a),  "Market  for  Registrant's  Common  Equity and  Related  Stockholder
Matters - Series A Preferred Stock."


                                       16


                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS
        AND ISSUER PURCHASES OF EQUITY SECURITIES


ITEM 5(a).      MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
                STOCKHOLDER MATTERS.

          MARKET  INFORMATION.  The Company's Common Stock has traded on the OTC
          Bulletin  Board under the symbol "PHSM" since July 24, 2003.  Prior to
          that date, the Company's  Common Stock traded under the symbol "CNGI."
          The  following  table  sets  forth the high and low bid  prices of the
          Company's  Common Stock for each quarterly  period within the two most
          recent  fiscal  years,  as  reported  by  Nasdaq  Trading  and  Market
          Services.  On March 1, 2006,  the closing bid price for the  Company's
          Common  Stock was  $0.06.  Information  set  forth in the table  below
          reflects  inter-dealer  prices without retail mark-up,  mark-down,  or
          commission, and may not necessarily represent actual transactions.

         2005                                     HIGH               LOW

         First Quarter                          $ 0.07            $ 0.03

         Second Quarter                           0.05              0.02

         Third Quarter                            0.10              0.03

         Fourth Quarter                           0.09              0.03


         2004                                     HIGH               LOW

         First Quarter                           $0.18            $ 0.13
         Second Quarter                           0.22              0.06
         Third Quarter                            0.10              0.07
         Fourth Quarter                           0.10              0.05

          HOLDERS.  As of March 1, 2006, there were approximately  1,524 holders
          of record of the Company's Common Stock.

          DIVIDENDS. Holders of Common Stock are entitled to dividends when, as,
          and if  declared  by the  Board  of  Directors  out of  funds  legally
          available therefor. The Company has not paid any cash dividends on its
          Common Stock and, for the foreseeable future, intends to retain future
          earnings, if any, to finance the operations, development and expansion
          of its business.  Future  dividend policy is subject to the discretion
          of the Board of Directors.


                                       17


SERIES A PREFERRED STOCK

On March 17, 2006, the stockholders of the Company voted to approve an amendment
to the  Certificate  of  Incorporation  which  permits  the  Company to issue in
exchange for all 681,171 shares of Series A Preferred Stock  outstanding and its
obligation to pay $528,564 (or $.78 per share) in accrued dividends  thereon,  a
total of 5,449,368  shares of Common Stock (eight (8) shares of Common Stock per
share of Series A Preferred Stock).  Pursuant thereto, all outstanding shares of
Series A Preferred Stock will be cancelled and converted into Common Stock.  The
Certificate  of  Designation  for the  Company's  Series A  Preferred  Stock had
provided  that at any time  after  December  1,  1999  any  holder  of  Series A
Preferred  Stock  could  require  the  Company  to redeem his shares of Series A
Preferred Stock (if there were funds with which the Company could legally do so)
at a  price  of  $1.00  per  share.  Notwithstanding  the  foregoing  redemption
provisions,  if any dividends on the Series A Preferred  Stock were past due, no
shares of Series A Preferred  Stock could be redeemed by the Company  unless all
outstanding shares of Series A Preferred Stock were simultaneously redeemed. The
holders of Series A Preferred Stock could convert their Series A Preferred Stock
into shares of Common Stock of the Company at a price of $5.20 per share. If the
preferred  shareholders did not approve the exchange of their shares into Common
Stock,  and if the Company  were  required to redeem any  significant  number of
shares of Series A Preferred Stock, the Company's financial condition could have
been materially adversely affected.

EQUITY COMPENSATION PLAN INFORMATION

The following table gives  information about the Company's Common Stock that may
be issued upon the exercise of options,  warrants and rights under the Company's
2003  Equity  Participation  Plan as of  December  31,  2005.  This plan was the
Company's only equity compensation plan in existence as of December 31, 2005.



                                                                               
                                                                                        (C)
                                                                                NUMBER OF SECURITIES
                                                                                REMAINING AVAILABLE FOR
                                    (A)                      (B)                FUTURE ISSUANCE UNDER
                           NUMBER OF SECURITIES TO      WEIGHTED-AVERAGE        EQUITY COMPENSATION
                           BE ISSUED UPON EXERCISE      EXERCIE PRICE OF        PLAN (EXCLUDING
                           OF OUTSTANDING OPTIONS,      OUTSTANDING OPTIONS,    SECURITIES REFLECTED IN
        PLAN CATEGORY      WARRANTS AND RIGHTS          WARRANTS AND RIGHTS     COLUMN(A))
        -------------      -----------------------      --------------------    -----------------------

Equity Compensation Plans
Approved by
Shareholders.............            23,140,832               $0.08                     26,859,168

Equity Compensation Plans
Not Approved by
Shareholders.............                     0                   0                              0



TOTAL                                23,140,832               $0.08                     26,859,168





                                       18


RECENT SALES OF UNREGISTERED SECURITIES

In  September  2002,  the  Company  sold to  accredited  investors  pursuant  to
Regulation  D  promulgated  under the  Securities  Act of 1933,  as amended (the
"Securities  Act"), five 60-day promissory notes in the principal sum of $25,000
each,  resulting  in net  proceeds to the Company of  $117,500,  net of offering
costs.  The notes bear interest at 15% per annum payable at maturity.  The terms
of the notes  include a default  penalty  pursuant to which if the notes are not
paid on the due date, the holder shall have the option to purchase 25,000 shares
of the Company's  Common Stock for an aggregate  purchase  price of $125. If the
non payment  continues for 30 days, then on the 30th day, and at the end of each
successive  30-day  period  until the note is paid in full,  the  holder has the
option to purchase an additional 25,000 shares of the Company's Common Stock for
an  aggregate  purchase  price  of  $125.  As of  December  31,  2003 a total of
1,000,000 of such shares resulting in net proceeds to the Company of $5,000 were
exercised because the notes remained unpaid. As of December 31, 2004, options to
purchase an additional 1,875,000 shares of Common Stock at an aggregate purchase
price of $9,375 were exercised  pursuant to the default penalty.  As of December
31,  2004 all but two of these notes and  related  interest  had been repaid and
there were no additional options to purchase Common Stock outstanding.

The two  outstanding  notes described  above totaling  $50,000,  were sold to an
unrelated third party who agreed to cancel the two notes and replace them with a
new note which did not contain the default penalty.  This new note also included
a previous note of $25,000 which was issued on August 26, 2003 in exchange for a
loan from a then consultant of the Company.  On October 1, 2004 a new promissory
note in the amount $75,000 bearing  interest at 8% per annum was executed.  This
note,  plus accrued  interest,  was due June 30, 2005 and extended to August 31,
2005. On November 30, 2005,  this note was converted  into  1,275,000  shares of
Common Stock (as described later in this section).

In February  2003,  the Company issued a total of 100,000 shares of Common Stock
(with a value of $3,000) to three of its major creditors in consideration of the
deferral of $523,887 in liabilities, subsequently paid in 2003.

The  offer  and  sale by the  Company  of the  securities  described  in the two
immediately  preceding  paragraphs  were made to accredited  investors,  without
general  solicitation  or  advertising,  and in reliance upon the exemption from
registration  provided by Section 4(2) of the Securities Act for transactions by
an issuer not involving a public offering.

On March 17, 2003, the Company commenced a private placement offering,  pursuant
to  Regulation  D, to  raise  up to  $250,000  in  6-month  promissory  notes in
increments of $5,000 bearing interest at 15% per annum. Only selected  investors
which  qualified as  "accredited  investors" as defined in Rule 501(a) under the
Securities Act were eligible to purchase  these  promissory  notes.  The Company
raised the full $250,000 through the sale of such promissory notes, resulting in
net proceeds to the Company of $225,000. The notes contained a default provision
which raised the  interest  rate to 20% if the notes were not paid when due. The
due date of these notes had been extended to August 31, 2005. As of December 31,
2005,  $70,000 of the principal  amount of these notes had been  converted  into
1,190,000  shares of Common Stock and $80,000 of the  principal  amount of these
notes remained outstanding bearing interest at 20% (of which $15,000 was paid in
January 2006). The due date has been extended to September 30, 2006.

On  September  22,  2003,  the Company  commenced  an equity  private  placement
pursuant to  Regulation  D to raise up to  $4,000,000  through the sale of up to
40,000,000  shares of its Common Stock in  increments of $5,000 or 50,000 shares
(the "2003 Private Placement"). Such shares were not registered and were subject
to  restrictions  on  resale.   Only  selected   investors  which  qualified  as
"accredited  investors" as defined in Rule 501(a) under the  Securities Act were
eligible to purchase these shares. The 2003 Private Placement closed on December
31, 2003 upon the sale of  2,825,000  shares,  resulting  in net proceeds to the
Company of  $214,781.  The  investment  banker,  Robert M. Cohen & Company,  was
issued a five year  warrant to  purchase  282,500  shares of Common  Stock at an
exercise price of $0.12 per share. The warrant contains  piggyback  registration
rights..  In January 2004,  the Company  amended the 2003 Private  Placement and
sold  additional  shares of Common  Stock  thereunder,  which closed on July 31,
2004. As of July 31, 2004,  12,132,913 shares of Common Stock had been sold with
net proceeds to the Company of  $1,105,000.  Of these shares,  7,282,913  shares
were purchased by Robert Aholt, Jr., the Company's then Chief Operating Officer,
for $650,000.


                                       19


In March 2004,  the Company sold a 30 day 20% note  pursuant to  Regulation D in
the amount of $50,000 to a director who qualifies as an  accredited  investor to
fund current operations. As of December 31, 2004, $25,000 had been repaid and as
of December 31, 2005 the remaining $25,000 had been repaid.

In  March  2004,  the  Company  issued  30,000  shares  of  Common  Stock to two
noteholders who were accredited investors in payment of interest.

In July 2004,  the  Company  sold a five month 20% note in the amount of $25,000
and two six month 20% notes totaling  $80,000 to three  accredited  investors to
fund  current  operations.  As of December  31,  2004 the $25,000  note had been
repaid together with accrued  interest.  The due date was extended to August 31,
2005 on the remaining two notes for $80,000,  which were subsequently  converted
into 1,360,000 shares of Common Stock (as later described in this section).  All
interest has been paid.

In August 2004,  the Company sold a 30 day 20% note in the amount of $30,000 and
a six month 20% note in the  amount of $25,000 to two  accredited  investors  to
fund current  operations.  As of December 31, 2004, $30,000 had been repaid. The
due date was  extended to August 31,  2005 as to the  remaining  $25,000,  which
subsequently  converted into 425,000 shares of Common Stock (as later  described
in this section). All interest payments have been made.

In August 2004,  the Company sold a six month 20% $100,000  convertible  note to
its then Chief Operating Officer, an accredited investor.  This note at maturity
was to be  converted  into shares of the  Company's  Common  Stock at 85% of the
average price as quoted on the NASD Over-the-Counter Bulletin Board for the five
days prior to the maturity  date of the note.  In February  2005,  this note was
converted into 1,960,784 shares of common stock. All interest payments were made
on the note.

The  offer  and sale by the  Company  of the  securities  described  in the four
immediately  preceding  paragraphs  were made to accredited  investors,  without
general  solicitation  or  advertising,  and in reliance upon the exemption from
registration  provided by Section 4(2) of the Securities Act for transactions by
an issuer not involving a public offering.

In each of the months August 2004 to December  2004,  the Company  issued 37,500
shares  (for a total of  187,500  shares)  of  Common  Stock to  Consulting  for
Strategic Growth Ltd., the Company's investor relations firm for services.

In each of the months August 2004 to January 2005, the Company  issued  warrants
to purchase  25,000  shares of Common  Stock (for a total of 150,000  shares) at
$0.05 per share to Consulting for Strategic  Growth Ltd, the Company's  investor
relations firm. Such warrants are each exercisable for three years from the date
of issue.

The  offer  and  sale by the  Company  of the  securities  described  in the two
immediately  preceding  paragraphs  were made to accredited  investors,  without
general  solicitation  or  advertising,  and in reliance upon the exemption from
registration  provided by Section 4(2) of the Securities Act for transactions by
an issuer not involving a public offering.

In September  2004,  7,282,913  shares of common stock were  purchased by Robert
Aholt,  Jr., the then Chief  Operating  Officer of the Company and an accredited
investor, for an aggregate purchase price of $650,000.

In December 2004, to fund current operations,  the Company sold a 60 day 8% note
in the amount of $35,000 to its President and Chief Executive Officer, a 180 day
15% note in the amount of $25,000 to a related  party, a 180 day 20% note in the


                                       20


amount of $15,000,  of which  $5,000 has been repaid and a 90 day 8% note in the
amount of $25,000 to a Director,  all accredited  investors,  totaling $100,000.
The due dates of the notes  were  extended  to August  31,  2005  except for the
$15,000 note which was extended to September  30, 2005. As of December 31, 2005,
$85,000  converted into 1,445,000  shares of Common Stock (as later described in
this section).  The due date of the remaining  $10,000 was extended to September
30, 2006 and was repaid in January 2006. All interest payments have been made.

On January 1, 2005,  the Company  issued to Robert J. Aholt,  Jr., the Company's
then Chief Operating  Officer,  477,679 shares of  unregistered  Common Stock in
partial  payment of salary as per his Employment  Agreement  dated September 13,
2004.  Pursuant to this  agreement,  in partial  consideration  for Mr.  Aholt's
services  thereunder,  on January 1, 2005 and on the first day of each  calendar
quarter  thereafter  during the term  thereof,  Mr.  Aholt was  entitled to such
number of shares of Common Stock, with a "Dollar Value" of $26,750,  $27,625 and
$28,888 during the first, second and third years of the term, respectively, at a
"Per Share  Price"  equal to the  average  closing  price of one share of Common
Stock  on  the  Bulletin  Board  for  the  five  (5)  consecutive  trading  days
immediately  preceding the date of grant of such shares.  Mr. Aholt's Employment
Agreement was  subsequently  amended pursuant to which effective as of September
30, 2005 he was compensated solely in cash.

The offer  and sale by the  Company  of the  securities  described  in the three
immediately  preceding  paragraphs  were made to accredited  investors,  without
general  solicitation  or  advertising,  and in reliance upon the exemption from
registration  provided by Section 4(2) of the Securities Act for transactions by
an issuer not involving a public offering.

On each of January and February 20, 2005,  the Company  issued  37,500 shares of
its Common Stock,  for a total of 75,000 shares,  as  compensation to Consulting
for Strategic Growth Ltd, its public relations firm.

In January 2005, the Company sold a six month 20% note in the amount of $25,000
to an accredited investor to fund current operations. This note was subsequently
converted  into  425,000  shares  of  Common  Stock as  described  later in this
section.  In February  2005, the Company sold a six month 20% note in the amount
of $10,000 to an accredited  investor to fund current  operations (for which the
due date was extended  until  September  30, 2005).  This note was  subsequently
converted  into  170,000  shares  of  Common  Stock as  described  later in this
section. All interest payments have been made.

On February 20, 2005, the Company issued  1,960,784  shares of its Common Stock
in exchange for the conversion of a promissory  note held by its Chief Operating
Officer.

In March 2005, the Company sold a 30 day 8% note in the amount of $17,000 to its
President and Chief Executive Officer (for which the due date was extended until
August 31,  2005) and a one year 15% note in the  amount of  $20,000  (which was
subsequently converted into 340,000 shares of Common Stock as described later in
this  section) to two  accredited  investors  to fund  current  operations.  All
interest  payments on these notes were current.  The due date on the note in the
amount of $17,000 was extended to September 30, 2006, and it was paid in full in
January 2006.

On April 1, 2005,  the Company  issued 800,898 shares of its Common Stock to Mr.
Aholt, the Company's then Chief Operating Officer,  in partial payment of salary
as per Mr. Aholt's Employment Agreement.

The  offer  and sale by the  Company  of the  securities  described  in the five
immediately  preceding  paragraphs  were made to accredited  investors,  without
general  solicitation  or  advertising,  and in reliance upon the exemption from
registration  provided by Section 4(2) of the Securities Act for transactions by
an issuer not involving a public offering.

On April 20, 2005, the Company and Catherine M. Vaczy,  the Company's  Executive
Vice  President and General  Counsel,  entered into a stock  purchase  agreement
pursuant to which the Company sold to Ms. Vaczy 1,666,666 shares of Common Stock
in exchange for $100,000.  This agreement also gave her the right to purchase up
to an  additional  $200,000 of Common Stock at a per share price equal to 85% of
the average  closing price of one share of Common Stock  Bulletin  Board for the
five (5) consecutive trading days immediately  preceding the date of Ms. Vaczy's
notice exercising the option; provided, that in no event would the price be less
than $.06.


                                       21


In April,  2005,  the Company sold a one year 15% note in the amount of $100,000
to its Executive Vice President and General Counsel. Ms. Vaczy had the option to
convert the Note into  shares of Common  Stock at any time up until the 90th day
after  the date of the Note at a per  share  price  equal to 85% of the  average
closing price of one share of Common Stock on the Bulletin Board, provided, that
in no event would the price be less than $.06.  Following the 90th day after the
date of the Note,  Ms.  Vaczy was  obligated,  at any time  prior to the date of
maturity of the Note, to convert the Note into shares of Common Stock unless Ms.
Vaczy shall have  provided to the Company a notice  terminating  her  employment
with the Company pursuant to her employment agreement.  Effective as of November
30, 2005, the Note was converted  into  1,700,000  shares of Common Stock in the
exchange offer described later in this section.

The  offer  and  sale by the  Company  of the  securities  described  in the two
immediately  preceding  paragraphs were made in reliance upon the exemption from
registration provided by Section 4(2) of the Securities Act, for transactions by
an issuer not involving a public offering. The offer and sale of such securities
were made without general  solicitation or advertising and with  representations
by the investors that they were "accredited  investors," as such term is defined
in Rule 501(a) of Regulation D promulgated under the Securities Act.

On May 4, 2005,  the  Company  sold  100,000  shares of its  Common  Stock to an
unrelated  third party at a price of $.06 per share resulting in net proceeds to
the Company of $6,000.

On May 19,  2005,  the  Company,  and Joseph D.  Zuckerman,  a  Director  of the
Company,  entered into a  subscription  agreement  pursuant to which the Company
sold to Dr.  Zuckerman  100,000 shares of unregistered  Common Stock in exchange
for $6,000.

On May 26,  2005,  the  Company  and  Wayne A.  Marasco,  the  Company's  Senior
Scientific  Advisor and a Director of the Company,  entered into a  subscription
agreement  pursuant to which the Company sold to Dr.  Marasco  250,000 shares of
unregistered Common Stock in exchange for $15,000.

The offer  and sale by the  Company  of the  securities  described  in the three
immediately  preceding  paragraphs were made in reliance upon the exemption from
registration provided by Section 4(2) of the Securities Act, for transactions by
an issuer not involving a public offering. The offer and sale of such securities
were made without general  solicitation or advertising and with  representations
by the investors that they were "accredited  investors," as such term is defined
in Rule 501(a) of Regulation D promulgated under the Securities Act.

On June 8, 2005, the Company entered into a subscription  agreement  pursuant to
which the Company  sold to an investor  416,666  shares of  unregistered  Common
Stock in exchange for $25,000.

On July 1, 2005, the Company issued 668,750 shares of unregistered  Common Stock
to Mr. Aholt, the Company's then Chief Operating Officer,  in partial payment of
salary based on the formula in his Employment Agreement.

On July 1, 2005, the Company issued to Consulting for Strategic Growth Ltd., its
investor   relations  and  public   relations   consultant,   16,666  shares  of
unregistered  Common Stock pursuant to the terms of its consulting  agreement in
partial consideration for services thereunder.

On July 18,  2005,  the Company  sold  1,250,000  shares of its Common  Stock to
Catherine M. Vaczy, its Executive Vice President and General  Counsel,  at a per
share  purchase  price of $0.06 for  aggregate  consideration  of $75,000.  This
purchase was as a result of Ms. Vaczy's  exercise of the option contained in her
April 20, 2005 stock purchase agreement.


                                       22


The  offer  and sale by the  Company  of the  securities  described  in the four
immediately  preceding  paragraphs were made in reliance upon the exemption from
registration provided by Section 4(2) of the Securities Act, for transactions by
an issuer not involving a public offering. The offer and sale of such securities
were made without general  solicitation or advertising and with  representations
by the investors that they were "accredited  investors," as such term is defined
in Rule 501(a) of Regulation D promulgated under the Securities Act.

On each of  August  1,  2005 and  September  1,  2005,  the  Company  issued  to
Consulting for Strategic Growth Ltd, its investor relations and public relations
consultant, 16,666 shares of its unregistered Common Stock pursuant to the terms
of its consulting agreement in partial consideration for services thereunder.

On August 16, 2005, the Company entered into a subscription agreement with Wayne
A.  Marasco,  the  Company's  Senior  Scientific  Advisor  and a Director of the
Company,  pursuant to which the Company sold to Dr.  Marasco  833,333  shares of
unregistered Common Stock in exchange for $50,000.

Pursuant  to the terms of a letter  agreement  dated as of August  12,  2005 and
entered into between the Company and Catherine M. Vaczy, the Company's Executive
Vice President and General Counsel, on August 12, 2005 the Company issued to Ms.
Vaczy  412,339  shares of  unregistered  Common  Stock in  payment of $24,740 in
salary accrued during the period April 20, 2005 through August 12, 2005 at a per
share  price of $.06,  the  closing  price of one share of  Common  Stock on the
Bulletin Board on August 12, 2005. On October 3, 2005, the Company issued to Ms.
Vaczy pursuant to the letter  agreement,  260,817 shares of unregistered  Common
Stock in payment of $10,433 in salary  accrued during the period August 15, 2005
through  September  30, 2005 at a per share price of $.04,  the closing price of
one share of Common Stock on the Bulletin Board on September 30, 2005.

In August  2005,  the  Company  sold an 8% note in the  amount of $10,000 to its
President and Chief Executive Officer, an accredited investor,  which was due on
demand.  The due date was extended to September 30, 2006,  and the note was paid
in full in January 2006.

In  September  2005,  the Company sold two 8% notes in the amounts of $6,000 and
$15,000 to its President and Chief Executive  Officer,  an accredited  investor,
which were due on demand. The due dates were extended to September 30, 2006, and
they were paid in full in January 2006.

On September 14, 2005,  the Company  issued to Dr. Robin Smith 500,000 shares of
the Company's  unregistered  Common Stock  pursuant to the terms of a consulting
agreement  with Dr.  Smith  pursuant to which she serves as the  Chairman of the
Company's  Advisory  Board.  Dr.  Smith was also issued  three year  warrants to
purchase  240,000 shares of Common Stock at $0.08 per share.  Such warrants vest
at the rate of 20,000 per month.

On  September  29,  2005,  the Company  entered  into a  subscription  agreement
pursuant to which the Company sold to an investor 142,857 shares of unregistered
Common Stock in exchange for $10,000.

Pursuant to the terms of Mr. Aholt's  Employment  Agreement  dated September 13,
2004, as amended by a letter  agreement dated July 20, 2005, on October 3, 2005,
the Company issued to Mr. Aholt,  461,206 shares of unregistered Common Stock in
payment of accrued  salary.  The shares issued had an aggregate  dollar value of
$26,750,  and the price per share was equal to the average  closing price of one
share of Common Stock on the Bulletin Board for the five (5) consecutive trading
days immediately preceding the date of grant of such shares.

The offer  and sale by the  Company  of the  securities  described  in the eight
immediately  preceding  paragraphs were made in reliance upon the exemption from
registration provided by Section 4(2) of the Securities Act, for transactions by
an issuer not involving a public offering. The offer and sale of such securities
were made without general  solicitation or advertising and with  representations
by the investors that they were "accredited  investors," as such term is defined
in Rule 501(a) of Regulation D promulgated under the Securities Act.

On each of October 1, 2005 and November 1, 2005,  16,666 shares of the Company's
Common Stock were issued to Consulting for Strategic  Growth Ltd., the Company's
investor  relations and public  relations firm; as  compensation  for work to be
performed in October and November 2005.


                                       23


On October 6, 2005,  the Company sold  250,000  shares of its Common Stock to an
accredited  investor at a price of $.04 per share resulting in gross proceeds to
the Company of $10,000.

On October 6, 2005,  the Company  sold  500,000  shares of its Common Stock to a
member of its Advisory  Board,  an accredited  investor,  at a price of $.05 per
share resulting in gross proceeds to the Company of $25,000.

On October 28,  2005,  the Company  issued  50,000  shares of Common  Stock to a
hospital in  exchange  for  advertising  in an event  journal.  Such shares were
valued at $3,500.

On November 10, 2005,  the Company sold a total of 833,332  shares of its Common
Stock to two  accredited  investors  at a price of $.06 per share  resulting  in
gross proceeds to the Company of $50,000.

On November 28, 2005, the Company entered into a subscription agreement pursuant
to which the Company sold to an investor 6,250,000 shares of unregistered Common
Stock and short term warrants in exchange for $500,000.

The  offer  and  sale by the  Company  of the  securities  described  in the six
immediately  preceding  paragraphs were made in reliance upon the exemption from
registration provided by Section 4(2) of the Securities Act, for transactions by
an issuer not involving a public offering. The offer and sale of such securities
were made without general  solicitation or advertising and with  representations
by the investors that they were "accredited  investors," as such term is defined
in Rule 501(a) of Regulation D promulgated under the Securities Act.

Effective  as of November  30, 2005,  the Company  effected  the  exchange  (the
"Exchange")  of an  aggregate  of $445,000 in  outstanding  indebtedness  of the
Company  represented by certain  promissory notes (the "Notes") for an aggregate
of 7,565,000 shares of Common Stock of the Company.  The rate at which the Notes
were  exchanged for shares of Common Stock was 17,000 shares of Common Stock for
every  $1,000  of  indebtedness  represented  by the  Notes.  Of the  Notes,  an
aggregate of $160,000 was held by certain  officers and directors of the Company
and exchanged into 2,720,000  shares of Common Stock.  The offer and sale by the
Company  of the  securities  described  above  were  made in  reliance  upon the
exemption from  registration  provided by Section  3(a)(9) of the Securities Act
for exchange  offers.  The offer and sale of such  securities  were made without
general solicitation or advertising and no commissions were paid.

On November 20, 2005,  the Company  issued to an employee an aggregate of 60,000
shares of its  restricted  Common  Stock in payment of an aggregate of $3,000 in
accrued salary.

On January 19, 2006,  the Company  effected the issuance of 5,000,000  shares of
unregistered  Common  Stock to NeoStem in  connection  with the  purchase of the
NeoStem assets described in Item 1, Business. In addition, the Company issued an
aggregate of 2,012,225 shares of Common Stock to various parties in satisfaction
of $82,000 of $465,000 in assumed  liabilities of NeoStem in connection with the
acquisition,   of  which   675,227   shares  were  issued  to  Denis   Rodgerson
(subsequently  the  Company's  Director of Stem Cell  Science) and 96,148 shares
were  issued  to  Larry A.  May  (subsequently  the  Company's  Chief  Financial
Officer).

On December 1, 2005,  the Company  issued to its investor  relations  consultant
16,666  shares  of  unregistered  Common  Stock  pursuant  to the  terms  of its
consulting agreement in partial consideration for services thereunder.

On December 22, 2005,  the Company  issued to its Executive  Vice  President and
General Counsel an aggregate of 416,666 shares of its restricted Common Stock in
payment of an aggregate of $25,000 in accrued salary.

The  offer  and sale by the  Company  of the  securities  described  in the four
immediately  preceding  paragraphs were made in reliance upon the exemption from
registration provided by Section 4(2) of the Securities Act, for transactions by
an issuer not involving a public offering. The offer and sale of such securities
were made without general  solicitation or advertising and with  representations
by the investors that they were "accredited  investors," as such term is defined
in Rule 501(a) of Regulation D promulgated under the Securities Act.


                                       24


On  December  30,  2005,  the  Company  effected  the  exchange  of  $20,000  in
outstanding  indebtedness of the Company  represented by a promissory  note, for
340,000 shares of its Common Stock.

Effective as of each of January 10, 2006 and January 11, 2006, respectively, the
Company  effected the exchange  (the  "Exchange")  of an aggregate of $45,000 in
outstanding  indebtedness of the Company represented by certain promissory notes
(the "Notes") for an aggregate of 765,000  shares of restricted  Common Stock of
the  Company.  The rate at which the Notes were  exchanged  for shares of Common
Stock  was  17,000  shares of Common  Stock  for  every  $1,000 of  indebtedness
represented by the Notes.

The  offer  and  sale by the  Company  of the  securities  described  in the two
immediately  preceding  paragraphs were made in reliance upon the exemption from
registration  provided by Section  3(a)(9) of the  Securities  Act for  exchange
offers.  The  offer  and  sale of such  securities  were  made  without  general
solicitation or advertising and no commissions were paid.

On December 30, 2005, and in January 2006, the Company entered into Subscription
Agreements (the "Agreement") with certain  accredited  investors and consummated
the sale of Units  consisting of  Convertible  Promissory  Notes and  detachable
warrants under Regulation D under the Securities Act. Gross proceeds raised were
$250,000  on  December  30,  2005 and  $250,000  in January  2006,  totaling  an
aggregate of $500,000 in gross proceeds.  Each Unit was comprised of: (a) a nine
month  note in the  principal  amount of  $25,000  bearing  9% simple  interest,
payable semi-annually, with the 2nd payment paid upon maturity, convertible into
shares of the  Company's  Common Stock at a conversion  price of $.06 per share;
and (b) 416,666  detachable  three year  Warrants,  each for the purchase of one
share of Common  Stock at an  exercise  price of $.12 per  share.  The Notes are
subject to  mandatory  conversion  by the  Company if the  closing  price of the
Common  Stock  has been at least  $.18 for a period  of at least 10  consecutive
trading  days  prior to the date on which  notice of  conversion  is sent by the
Company to the holders of the Promissory Notes, and if the underlying shares are
then  registered  for resale with the SEC.  Holders of the Units are entitled to
certain  registration  rights.  The Company  will,  promptly  following the last
closing date, endeavor to file a Registration  Statement with the SEC to include
the shares of Common Stock underlying the Promissory Notes, the shares of Common
Stock  underlying  the  Warrants,  the  shares  of  Common  Stock  issued to the
Placement  Agent  as its fee and the  shares  of  Common  Stock  underlying  the
warrants  issued to the Placement Agent in payment of its fee. In the event that
the  Registration  Statement  is not  declared  effective  by the  SEC as of the
six-month  anniversary  of the last closing date,  the  conversion  price of the
Promissory  Notes and the exercise  price of the Warrants  shall be decreased by
five  percent for each  30-day  period that the  Registration  Statement  is not
declared  effective by the SEC;  provided,  however,  that in no event shall the
conversion  price of the Promissory Notes and the exercise price of the Warrants
be decreased  pursuant to the  operation of this  provision to an amount that is
less than $.04 and $.10 respectively.

The Company issued to WestPark Capital,  Inc., the placement agent for the Units
described  above, (i) 500,000 shares of Common Stock (250,000 shares on December
30, 2005 and 250,000 shares in January  2006);  and (ii) warrants to purchase an
aggregate of 833,332  shares of the Company's  Common Stock (416,666 on December
30, 2005 and 416,666 in January 2006).

None  of the  shares  of  Common  Stock,  short  term  warrants,  Units  and the
convertible  promissory notes and detachable  warrant  comprising the Units were
registered  under the  Securities  Act,  and such  securities  were  exempt from
registration  pursuant  to Section  4(2) of the  Securities  Act and Rule 506 of
Regulation D promulgated thereunder.

In March 2006, the Company issued warrants to purchase  120,000 shares of Common
Stock at a price of $0.10 per share to its marketing  consultant.  These warrant
vest 20,000 per month for six months.  The warrants expire three years from date
of issue.  These  securities  were  issued to an  accredited  investor,  without
general solicitation or advertising, and in reliance upon the exemption provided
by  Section  4(2)  of the  Securities  Act for  transactions  by an  issuer  not
involving a public offering.

On March 17, 2006, the stockholders of the Company voted to approve an amendment
to the  Certificate  of  Incorporation  which  permit  the  Company  to issue in
exchange for all 681,171 shares of Series A Preferred Stock  outstanding and its
obligation to pay $528,564 (or $.78 per share) in accrued dividends  thereon,  a


                                       25


total of  5,449,368  shares of Common  Stock  (eight  shares of Common Stock per
share of Series A Preferred Stock).  Pursuant thereto, all outstanding shares of
Series A Common Stock will be cancelled and converted into  5,449,368  shares of
Common Stock. The offer and sale by the Company of the securities described will
be made in reliance upon the  exemption  from  registration  provided by Section
3(a)(9) of the Securities Act for exchange offers.


                                       26


On March 27, 2006,  the Company  sold  100,000  shares of its Common Stock to an
Advisory Board member at a price of $.053 per share resulting in net proceeds to
the Company of $5,300.  These securities were issued to an accredited  investor,
without general solicitation or advertising,  and in reliance upon the exemption
provided by Section 4(2) of the Securities Act for transactions by an issuer not
involving a public offering.

ITEM 5(b)       USE OF PROCEEDS

Not applicable.

ITEM 5(c)       REPURCHASES OF EQUITY SECURITIES

There were no repurchases of equity  securities by the Company or any affiliated
purchaser  during the fourth  quarter of the fiscal year ended December 31, 2005
as to which information is required to be furnished.


                                       27


ITEM 6. SELECTED FINANCIAL DATA

The selected statements of operations and balance sheet data set forth below are
derived from audited  financial  statements of the Company.  The information set
forth below should be read in conjunction with the Company's  audited  financial
statements and notes thereto. See Item 8 "Financial Statements and Supplementary
Data" and Item 7  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operation".  The requirement to provide geographical  information
for the operations of the Company is not practical.



                                                                                                     

STATEMENT OF OPERATIONS:                         YEAR ENDED      YEAR ENDED      YEAR ENDED     YEAR ENDED      YEAR ENDED
($'000 EXCEPT NET LOSS PER SHARE WHICH IS       DECEMBER 31,    DECEMBER 31,    DECEMBER 31,   DECEMBER 31,    DECEMBER 31,
STATED IN $)                                           2005            2004            2003           2002            2001

Earned revenues                                        $ 35             $49            $ 65          $  81          $  107
Direct costs                                             25              34              44             60              70
Gross profit                                             10              15              21             21              37
Operating  (loss)                                    (1,601)         (1,474)           (894)        (1,149)         (1,606)
Loss before discontinued operations and
 preferred dividends                                 (1,745)         (1,748)         (1,044)        (1,160)         (1,792)
Net loss attributable to common
 stockholders                                        (1,745)         (1,748)         (1,068)        (1,208)         (2,081)
Basic and diluted earnings per share:
  Loss from continuing operations                      (.04)           (.05)          (0.05)         (0.05)          (0.08)
  Income (loss) from discontinued operations              -               -               -              -           (0.01)
Net loss attributable to common
 shareholders                                          (.04)           (.05)          (0.05)         (0.05)          (0.09)
Weighted average number of shares
 outstanding                                     49,775,746      32,541,845      23,509,343     22,344,769      22,284,417


BALANCE SHEET DATA:                                   AS OF           AS OF           AS OF          AS OF           AS OF
$'000                                           DECEMBER 31,    DECEMBER 31,    DECEMBER 31,   DECEMBER 31,    DECEMBER 31,
                                                       2005            2004            2003           2002            2001

Working Capital  (Deficiency)                      $ (1,245)        $(1,239)        $  (794)         $ (82)        $ 1,085
Total Assets                                            643              99             312          1,183           1,836
Current Liabilities                                   1,752           1,288           1,023          1,141             489
Long Term Debt                                            -               -               -              9              32
(Accumulated Deficit)                               (14,255)        (12,510)        (10,762)        (9,694)          (8,486)
Total Stockholders' (Deficit)/ Equity                (1,818)         (1,932)         (1,503)          (824)             373



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATION


                                       28


The  following  discussion  should  be  read in  conjunction  with  the  audited
financial  statements and notes thereto,  included in Item 8 of this report, and
is qualified in its entirety by reference thereto.

GENERAL

The  Company is  currently  engaged in the  business of  operating a  commercial
autologous  (donor  and  recipient  are the  same)  adult  stem cell bank and is
pioneering  the  pre-disease  collection,  processing  and storage of adult stem
cells that donors can access for their own present and future medical treatment.
On January 19, 2006 the Company  consummated  the  acquisition  of the assets of
NeoStem  Inc.  ("NeoStem")  relating to  NeoStem's  business of  collecting  and
storing  adult stem  cells.  Effective  with the  acquisition,  the  business of
NeoStem became the principal  business of the Company,  rather than its historic
business  of  providing  capital  and  business  guidance  to  companies  in the
healthcare and life science industries. The Company now intends to provide adult
stem cell  processing,  collection and banking  services with the goal of making
stem  cell  collection  and  storage  widely  available,  so  that  the  general
population  will have the  opportunity  to store their own stem cells for future
healthcare needs. The Company also hopes to become the leading provider of adult
stem cells for therapeutic use in the burgeoning field of regenerative  medicine
for heart disease, types of cancer and other critical health problems.

Until the NeoStem acquisition, the business of the Company was providing capital
and  business   guidance  to  companies  in  the  healthcare  and  life  science
industries, in return for a percentage of revenues, royalty fees, licensing fees
and other product sales of the target companies.  Additionally, through June 30,
2002, the Company was a provider of extended  warranties  and service  contracts
via the Internet at warrantysuperstore.com.  The Company is still engaged in the
"run  off" of such  extended  warranties  and  service  contracts.  In June 2002
management  determined,  in light of continuing operating losses, to discontinue
its   warranty  and  service   contract   business  and  to  seek  new  business
opportunities  for the  Company.  As a result,  on January  7, 2002 the  Company
entered into the StrandTek  Transaction as previously reported.  Consummation of
the StrandTek  Transaction was conditioned upon certain closing conditions,  and
the arrangement was formally terminated by written agreement between the Company
and  StrandTek  in June 2002.  The Company had loaned a total of  $1,250,000  to
StrandTek  (which  defaulted)  and in  2003,  the  Company  received  a total of
approximately $987,000 from a settlement with StrandTek guarantors.

Management had been exploring new business  opportunities for the Company and on
February 6, 2003, the Company appointed Mark Weinreb as a member of the Board of
Directors and as its  President and Chief  Executive  Officer.  Mr.  Weinreb was
appointed to finalize and execute the  Company's  new business  plan.  Under his
direction,  the Company entered a new line of business where it provided capital
and  guidance to  companies,  in  multiple  sectors of the  healthcare  and life
science  industries,  in return for a  percentage  of  revenues,  royalty  fees,
licensing  fees and other  product  sales of the target  companies.  The Company
continued to recruit management,  business  development and technical personnel,
and develop its business model, in furtherance of its business plan.

On December 12,  2003,  the Company  signed a royalty  agreement  with  Parallel
Solutions,  Inc. ("PSI") to develop a new bioshielding  platform  technology for
the delivery of therapeutic proteins and small molecule drugs in order to extend
circulating  half-life  to improve  bioavailability  and dosing  regimen,  while
maintaining or improving  pharmacologic activity. The agreement provided for PSI
to pay the Company a percentage of the revenue  received for the sale of certain
specified  products or  licensing  activity.  The Company  provided  capital and
guidance  to PSI to  conduct a Proof of Concept  Study  relating  thereto.  As a
result of the Proof of Concept  Study,  PSI advised  the Company  that it had no
definitive  plans to move forward with the program.  Since the  inception of the
PSI  agreement,  the Company paid a total of $720,000 to PSI and paid $85,324 of
expenses.  The Company does not anticipate any further activity  pursuant to the
PSI agreement.

The Company  engaged in various  capital  raising  activities  to pursue its new
business  opportunities,  raising  $489,781 in 2003,  $1,289,375 in 2004,  and a
total of $1,600,000 in 2005 through March 2006. Such capital raising  activities
enabled the Company to pursue the arrangement  with PSI and NeoStem.  It will be
necessary for the Company to raise new capital.  There can be no assurance  that
the  Company's  new business will be successful or that the Company will be able
to raise new capital.


                                       29


CRITICAL ACCOUNTING POLICIES

REVENUE  RECOGNITION:  Stamford's  reinsurance  premiums are recognized on a pro
rata basis over the policy term. The deferred policy  acquisition  costs are the
net cost of  acquiring  new and  renewal  insurance  contracts.  These costs are
charged  to  expense  in  proportion  to net  premium  revenue  recognized.  The
provisions for losses and loss-adjustment  expenses include an amount determined
from loss reports on individual cases and an amount based on past experience for
losses incurred but not reported.  Such  liabilities  are  necessarily  based on
estimates,  and while  management  believes  that the  amount is  adequate,  the
ultimate  liability may be in excess of or less than the amounts  provided.  The
methods for making such estimates and for establishing  the resulting  liability
are  continually  reviewed,  and  any  adjustments  are  reflected  in  earnings
currently.

INCOME  TAXES AND  VALUATION  RESERVES:  We are  required to estimate our income
taxes in each of the  jurisdictions in which we operate as part of preparing our
financial  statements.  This  involves  estimating  the  actual  current  tax in
addition to assessing temporary  differences resulting from differing treatments
for tax and financial accounting purposes. These differences,  together with net
operating  loss  carryforwards  and tax  credits,  are  recorded as deferred tax
assets or  liabilities on our balance sheet. A judgment must then be made of the
likelihood  that any  deferred tax assets will be realized  from future  taxable
income.  A valuation  allowance may be required to reduce deferred tax assets to
the  amount  that is more  likely  than  not to be  realized.  In the  event  we
determine  that we may not be able to realize  all or part of our  deferred  tax
asset in the future, or that new estimates  indicate that a previously  recorded
valuation  allowance is no longer  required,  an  adjustment to the deferred tax
asset is charged or credited to net income in the period of such determination.

RESULTS OF CONTINUING OPERATIONS

The  Company's  "Critical  Accounting  Policies"  are described in Note 2 to the
audited  financial  statements  and notes  thereto,  included  in Item 8 of this
report.  The Company  recognizes  revenue  from its warranty  service  contracts
ratably over the length of the  contracts  executed.  Additionally,  the Company
purchased insurance to fully cover any losses under the service contracts from a
domestic  carrier.  The insurance premium expense and other costs related to the
sale are amortized ratably over the life of the contracts.

FISCAL 2005 COMPARED TO FISCAL 2004

The Company generated  recognized  revenues from the sale of extended warranties
and service  contracts  via the  Internet of $35,000 in fiscal 2005  compared to
$49,000 in fiscal 2004. The revenues generated in the year were derived entirely
from  revenues  deferred  over the life of the  contracts  sold in prior  years.
Similarly,  direct costs incurred were $25,000 and $34,000 for fiscal years 2005
and 2004 respectively,  which relate to costs previously  deferred over the life
of such contracts.

General and  administrative  expenses totaled  $1,611,000  during the year ended
December  31,  2005 as  compared to  $764,000  for fiscal  2004,  an increase of
$847,000 or 190%.  The  increase  was  primarily  attributable  to  increases in
salaries  and related  expenses  ($495,000),  consultants  ($50,000),  legal and
accounting ($196,000),  investment banking fees ($61,000) and investor relations
($19,000).

In accordance with the PSI agreement,  the Company paid PSI $0 in fiscal 2005 as
compared to $725,000 in fiscal 2004.

Interest  expense  decreased in fiscal 2005 to $144,000  from $274,000 in fiscal
2004  due to the  lower  level of debt  and  certain  loans  from  officers  and
directors  at an  interest  rate of 8%  compared  with much  higher  rates  from
non-affiliated noteholders in the previous year.

For the reasons cited above, the net loss decreased to $1,745,000 in fiscal 2005
from the comparable loss of $1,748,000 for fiscal 2004.


                                       30


FISCAL 2004 COMPARED TO FISCAL 2003

The Company generated  recognized  revenues from the sale of extended warranties
and service  contracts  via the  Internet of $49,000 in fiscal 2004  compared to
$65,000 in fiscal 2003. The revenues generated in the year were derived entirely
from  revenues  deferred  over the life of the  contracts  sold in prior  years.
Similarly,  direct costs incurred were $34,000 and $44,000 for fiscal years 2004
and 2003 respectively,  which relate to costs previously  deferred over the life
of such contracts.

General  and  administrative  expenses  totaled  $764,000  during the year ended
December  31,  2004 as  compared to  $685,000  for fiscal  2003,  an increase of
$79,000 or 11.5%.  The  increase  was  primarily  attributable  to  increases in
salaries and related  expenses  ($189,000),  directors and  officer's  liability
insurance  ($31,000),  rent ($12,000) and investor relations ($29,000) partially
offset by decreases in legal ($59,000),  consultants ($63,000),  director's fees
($13,000) travel and entertainment ($17,000),  stockholder's meetings ($12,000),
transfer agent fees ($5,000) and miscellaneous items ($13,000).

In accordance  with the PSI  agreement,  the Company paid PSI $725,324 in fiscal
2004 as compared to $80,000 in fiscal 2003.

Interest  income  decreased  from  $89,000 in fiscal 2003 to less than $1,000 in
fiscal 2004 due to the lack of funds.  Interest expense increased in fiscal 2004
to $274,000  from  $215,000  in fiscal 2003 due to the higher  level of debt and
certain debt being in default and therefore  subject to a higher  interest rate.
In addition,  the Company  recorded  interest expense in fiscal 2004 relating to
the Series A  Preferred  in the amount of  approximately  $48,000 as compared to
approximately $24,000 in 2003 due to a recent accounting pronouncement.

For the reasons  cited  above,  the net loss  before  preferred  stock  dividend
increased to  $1,748,000 in fiscal 2004 from the  comparable  loss of $1,044,000
for fiscal 2003.

LIQUIDITY AND CAPITAL RESOURCES

The following  chart  represents the net funds provided by or used in operating,
financing and investment activities for each period as indicated:
                                                          TWELVE MONTHS ENDED
                                                          -------------------
                            December 31, 2005             December 31, 2004

Cash used in
operating activities         $ (833,996)                       $(1,459,653)

Cash used in
investing activities                $ 0                             (3,288)

Cash provided by
financing activities         $1,295,000                          1,279,862

At  December  31,  2005,  the Company had a cash  balance of  $488,872,  deficit
working  capital of $1,245,084 and a  stockholders'  deficit of  $1,817,638.  In
addition, the Company sustained losses of $1,745,039,  $1,748,372 and $1,044,145
for the three fiscal years ended December 31, 2005, 2004 and 2003, respectively.
The  Company's  lack of  liquidity  combined  with its history of losses  raises
substantial  doubt as to the  ability  of the  Company  to  continue  as a going
concern.  No  assurance  can be  given  as to the  Company's  ability  to  raise
additional financing to cure its liquidity issues.

On December  30, 2005 the Company  commenced a private  placement to sell 9% six
month  convertible  notes in $25,000  units.  Each unit consisted of the 9% note
convertible  into shares of the  Company's  Common  Stock at $0.06 per share and
416,666  warrants to purchase the Company's Common Stock at an exercise price of
$.12 per share.  On December 30, 2005,  the Company sold $250,000 of these notes
and through  January 31, 2006 an additional  $250,000 of these notes for a total
of $500,000.  The net proceeds from the sales of these notes to the Company were
$443,880.


                                       31


The  following  table  reflects  a summary  of the  Company's  contractual  cash
obligations as of December 31, 2005:



                                                                                                      

                                                                        PAYMENTS DUE BY PERIOD


CONTRACTUAL OBLIGATIONS                                           LESS THAN 1                                MORE THAN 5
                                                   TOTAL             YEAR          1-3 YEARS      3-5 YEARS        YEARS

Notes payable                                       $ 433,000      $ 433,000          $    0          $ 0            $ 0
Operating leases                                       74,744         69,044           5,700            0              0
Employment agreements                               2,332,867        986,083       1,346,783            0              0
                                                                                                                       -
SERIES A MANDATORILY REDEEMABLE CONVERTIBLE
PREFERRED STOCK                                       572,208         47,684         143,052      143,052        238,420
                                                      -------         ------         -------      -------        -------
     Total                                         $2,840,611     $1,535,811      $1,495,535     $143,052       $238,420
                                                    ---------      ---------      ----------     --------       --------



The table above includes the contractual obligations acquired in the purchase of
substantially all the assets of NeoStem, Inc. on January 19, 2006.

INFLATION

The Company does not believe that its operations have been materially influenced
by  inflation in the fiscal year ended  December 31, 2005, a situation  which is
expected to continue for the foreseeable future.

SEASONALITY

The Company does not believe that its operations are seasonal in nature.

OFF-BALANCE SHEET ARRANGEMENTS

The Company does not have any off-balance sheet arrangements.

ITEM 7A.        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not Applicable.


                                       32


ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The  financial  statements  required to be filed  under this Item are  presented
commencing on page F-1 of the Annual Report on Form 10-K,  and are  incorporated
herein by reference.  The  supplementary  financial  information  required to be
disclosed under this Item is presented below:



                                                                       

SELECTED QUARTERLY FINANCIAL DATA

$'000               QUARTER   QUARTER   QUARTER    QUARTER   QUARTER   QUARTER   QUARTER   QUARTER
(EXCEPT NET           ENDED     ENDED     ENDED      ENDED     ENDED     ENDED     ENDED     ENDED
LOSS PER           12/31/05   9/30/05   6/30/05    3/31/05  12/31/04   9/30/04   6/30/04   3/31/04
SHARE WHICH
IS STATED IN $)

Earned Revenues          $8        $8        $9       $ 10       $12        $3        $7       $27
Direct Costs              6         6         6          7         8         2         5        19
Gross profit              2         2         3          3         4         1         2         8
Operating Loss         (491)     (542)     (356)      (212)     (263)     (417)     (413)     (381)
Net Loss
 Attributable to       (527)     (575)     (393)      (250)     (300)     (500)     (492)     (456)
 Common Stockholders
Net loss per share     (.01)     (.01)     (.01)      (.01)     (.00)     (.01)     (.02)     (.02)



ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

Information required pursuant to this Item has been previously reported, that on
January 6, 2004,  upon  recommendation  and approval of the  Company's  Board of
Directors,  the Company dismissed Travis, Wolff & Company, LLP and engaged Holtz
Rubenstein  Reminick LLP as the  Company's  independent  auditors for the fiscal
year ended  December  31, 2003.  There were no  "disagreements"  or  "reportable
events" that were required to be disclosed.

ITEM 9A.        CONTROLS AND PROCEDURES

DISCLOSURE CONTROLS AND PROCEDURES

As of the end of the  Company's  most  recently  completed  fiscal  quarter (the
registrant's  fourth fiscal quarter in the case of an annual report)  covered by
this report,  the Company carried out an evaluation,  with the  participation of
the Company's  management,  including the Company's Chief Executive Officer,  of
the effectiveness of the Company's  disclosure  controls and procedures pursuant
to  Securities  Exchange  Act Rule  13a-15.  Based  upon  that  evaluation,  the
Company's  Chief  Executive  Officer  concluded  that the  Company's  disclosure
controls and procedures are effective in ensuring that  information  required to
be disclosed  by the Company in the reports  that it files or submits  under the
Securities Exchange Act is recorded, processed,  summarized and reported, within
the time periods specified in the SEC's rules and forms.

CHANGES IN INTERNAL CONTROLS OVER FINANCIAL REPORTING

There have been no changes in the Company's  internal  controls  over  financial
reporting  that occurred  during the Company's last fiscal quarter to which this
report  relates  that have  materially  affected,  or are  reasonably  likely to
materially affect, the Company's internal control over financial reporting.


                                       33


ITEM 9B.          OTHER INFORMATION

None.


                                       34


                                    PART III

ITEM 10.DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The following table sets forth certain  information  regarding the directors and
executive officers of the Company as of March 15, 2006:

NAME                      AGE     POSITION

Mark Weinreb              53      Director, President & Chief Executive Officer
Larry A. May              56      Chief Financial Officer
Catherine M. Vaczy        44      Executive Vice President and General Counsel
Wayne Marasco             52      Director
Joseph Zuckerman          54      Director

MARK WEINREB
PRESIDENT, CHIEF EXECUTIVE OFFICER AND DIRECTOR

Mr.  Weinreb  joined  the  Company  on  February  6, 2003 as a  Director,  Chief
Executive  Officer  and  President.  In 1976,  Mr.  Weinreb  joined  Bio  Health
Laboratories,  Inc., a state-of-the-art  medical diagnostic laboratory providing
clinical  testing  services  for  physicians,   hospitals,   and  other  medical
laboratories.  He progressed to become the laboratory  administrator in 1978 and
then an owner and the  laboratory's  Chief  Operating  Officer in 1982.  Here he
oversaw all technical and business facets, including finance, laboratory science
technology and all the additional support  departments.  He left Bio Health Labs
in 1989 when he sold the business to a  biotechnology  company listed on the New
York Stock  Exchange.  In 1992,  Mr.  Weinreb  founded Big City Bagels,  Inc., a
national  chain of  franchised  upscale bagel  bakeries and became  Chairman and
Chief Executive  Officer of such entity.  The company went public in 1995 and in
1999 he redirected  the company and completed a merger with an Internet  service
provider.  In 2000, Mr. Weinreb became the Chief Executive Officer of Jestertek,
Inc., a 12-year old software  development company pioneering gesture recognition
and control using advanced inter-active  proprietary video technology.  In 2002,
he left Jestertek after arranging additional  financing.  Mr. Weinreb received a
Bachelor of Arts  degree in 1975 from  Northwestern  University  and a Master of
Science  degree  in 1982  in  Medical  Biology,  from  C.W.  Post,  Long  Island
University.

LARRY A. MAY
CHIEF FINANCIAL OFFICER

Larry A. May joined the Company in connection with the NeoStem acquisition,  and
effective March 1, 2006, is the Chief Financial Officer of the Company. Mr. May,
the  former  Treasurer  of  Amgen  (one  of the  world's  largest  biotechnology
companies),  initially  became  affiliated with Phase III Medical to assist with
licensing  activities  in  September  2003.  For the last 20 years,  Mr. May has
worked in the areas of life science and  biotechnology.  From 1983 to 1998,  Mr.
May   worked  for  Amgen  as   Corporate   Controller   (1983  to  1988),   Vice
President/Corporate Controller/Chief Accounting Officer (1988 to 1997), and Vice
President/Treasurer  (1997  to  1998).  At  Amgen,  Mr.  May  helped  build  its
accounting,  finance and IT organizations.  From 1998 to 2000, Mr. May served as
the Senior  Vice  President,  Finance & Chief  Financial  Officer  of  Biosource
International,  Inc., a provider of biologic research reagents and assays.  From
2000 to May 2003,  Mr. May  served as the Chief  Financial  Officer of  Saronyx,
Inc.,  a  company   focused  on   developing   productivity   tools  and  secure
communication systems for research scientists.  From August 2003 to present, Mr.
May  served as the  Chief  Executive  Officer  and Chief  Financial  Officer  of
NeoStem.   Mr.  May   received  a  Bachelor   of  Science   degree  in  Business
Administration & Accounting in 1971 from the University of Missouri.


                                       35


CATHERINE M. VACZY
EXECUTIVE VICE PRESIDENT AND GENERAL COUNSEL

Ms.  Vaczy  joined the Company in April 2005 as  Executive  Vice  President  and
General  Counsel.  Ms. Vaczy is responsible  for overseeing the Company's  legal
affairs as well as assisting the Company in reviewing and  evaluating  business,
scientific  and medical  opportunities.  From 1997 through 2003,  Ms. Vaczy held
various senior  positions at ImClone  Systems  Incorporated,  a  publicly-traded
company  developing a portfolio of targeted  biologic  treatments to address the
medical needs of patients  with a variety of cancers,  most recently as its Vice
President,  Legal and Associate  General  Counsel.  While at ImClone,  Ms. Vaczy
served as a key advisor in the  day-to-day  operations of the company and helped
forge  a  number  of  important  strategic  alliances,  including  a $1  billion
co-development   agreement  for  Erbitux(R),   the  company's  targeted  therapy
currently approved for the treatment of metastatic  colorectal and head and neck
cancers.  From 1988  through  1996,  Ms.  Vaczy  served as a corporate  attorney
advising clients in the life science industries at the New York City law firm of
Ross & Hardies. Ms. Vaczy received a Bachelor of Arts degree in 1983 from Boston
College and a Juris Doctor from St. John's University School of Law in 1988.

WAYNE MARASCO, M.D., PH.D.
DIRECTOR

Dr. Marasco joined the Board of Directors of the Company in June 2003. In August
2004 he was appointed the Company's Senior Scientific Advisor. Dr. Marasco is an
Associate  Professor  in the  Department  of  Cancer  Immunology  & AIDS  at the
Dana-Farber  Cancer  Institute  and  Associate  Professor  of  Medicine  in  the
Department  of  Medicine,  Harvard  Medical  School.  Dr.  Marasco is a licensed
physician-scientist with training in Internal Medicine and specialty training in
infectious diseases.  His clinical practice sub-specialty is in the treatment of
immunocompromised (cancer, bone marrow and solid organ transplants) patients.

Dr. Marasco's research  laboratory is primarily focused on the areas of antibody
engineering  and gene  therapy.  New immuno- and  genetic-  therapies  for HIV-1
infection / AIDS,  HTLV-1,  the etiologic  agent in Adult T-cell  Leukemia,  and
other emerging  infectious  diseases such as SARS and Avian  Influenza are being
studied.  Dr.  Marasco's  laboratory  is  recognized   internationally  for  its
pioneering  development of intracellular  antibodies (sFv) or "intrabodies" as a
new class of molecules  for research  and gene therapy  applications.  He is the
author of more than 70 peer reviewed research  publications,  numerous chapters,
books and  monographs  and has been an  invited  speaker  at many  national  and
international conferences in the areas of antibody engineering, gene therapy and
AIDS. Dr. Marasco is also the Scientific Director of the National Foundation for
Cancer Research Center for Therapeutic Antibody Engineering (the "Center").  The
Center  is  located  at the  Dana-Farber  Cancer  Institute  and will  work with
investigators  globally to develop new human  monoclonal  antibody drugs for the
treatment of human cancers.

In 1995, Dr. Marasco  founded  IntraImmune  Therapies,  Inc., a gene therapy and
antibody  engineering  company.  He served  as the  Chairman  of the  Scientific
Advisory  Board until the company was  acquired by Abgenix in 2000.  He has also
served as a scientific advisor to several biotechnology companies working in the
field  of  antibody  engineering,  gene  discovery  and gene  therapy.  He is an
inventor on numerous issued and pending patent applications.

JOSEPH ZUCKERMAN, M.D.
DIRECTOR

Joseph D.  Zuckerman  joined the Board of  Directors  of the  Company in January
2004.  Since 1997, Dr. Zuckerman has been Chairman of the NYU-Hospital for Joint
Diseases  Department  of  Orthopaedic  Surgery  and the  Walter  A. L.  Thompson
Professor of Orthopaedic  Surgery at the New York University School of Medicine.
He is responsible for one of the largest  departments of orthopaedic  surgery in
the country,  providing  orthopaedic care at five different  hospitals including
Tisch Hospital,  the Hospital for Joint Diseases,  Bellevue Hospital Center, the
Manhattan Veteran's  Administration  Medical Center and Jamaica Hospital.  He is
also the Director of the Orthopaedic  Surgery  Residency  Program,  which trains
more than 60 residents in a five year program.


                                       36


Dr.  Zuckerman  was  President of the American  Shoulder and Elbow  Surgeons and
Chair of the  Council on  Education  for the  American  Academy  of  Orthopaedic
Surgeons.  He recently  developed  and  successfully  implemented  a sponsorship
program  between the  hospital and the New York Mets.  His clinical  practice is
focused on shoulder surgery and hip and knee replacement and he is the author or
editor  of ten  textbooks,  60  chapters  and  more  than  200  articles  in the
orthopaedic and scientific literature.

SIGNIFICANT EMPLOYEES

DENIS RODGERSON, PH.D.
DIRECTOR OF STEM CELL SCIENCE

Denis  Rodgerson,  Ph.D.,  the Company's  Director of Stem Cell Science,  joined
Phase III in connection with the NeoStem acquisition.  Dr. Rodgerson, one of the
original  founders  of  NeoStem,  has over 36 years  experience  managing  large
tertiary care and reference clinical laboratories with many patents and articles
to his credit. Prior to joining NeoStem, he co-founded StemCyte, and oversaw the
company to the world's second largest  allogeneic  umbilical cord stem cell bank
with  multinational  collection  centers.  His  career  has  included  being the
Vice-Chairman  and  Professor  of the  Department  of Pathology  and  Laboratory
Medicine at the  University of California  Los Angeles  ("UCLA") and Director of
Pediatric  Laboratories and Analytical  Toxicology  Service at the University of
Colorado.  At UCLA,  where he was the Head of Clinical  Chemistry and Toxicology
and  Clinical  Laboratory  Computing,  he  was in  charge  of a  laboratory  and
administrative  staff of more  than 300 with an annual  operating  budget of $12
million and revenues of $60  million.  Prior to UCLA,  he held the  positions of
Director of Pediatric  Laboratories  and  Analytical  Toxicology  Service at the
University  of  Colorado  for 12  years.  He is a Fellow of the  Association  of
Clinical   Scientists  and  Institute  of  Medical  Laboratory   Science.  As  a
long-standing  member of the American  Association  for Clinical  Chemistry,  he
served on its  Board of  Directors  and was the  Chairman  of the 1969  National
Meeting and many other committees.  The committees that he has served on at UCLA
and the University of California system-wide, include serving as the Director of
the Office of Industry Relations, Chairman of the System-wide Library Committee,
member of the  System-wide  Committee on  Information  Transfer  and  Technology
Policy and the President's  Task-Force on the California  Digital  Library.  Dr.
Rodgerson  has  published  more than 150 articles in the medical and  scientific
literature.   He  has  held  consulting  positions  for  many  institutions  and
corporations,  including NASA,  National Bureau of Standards,  Hewlett  Packard,
Beckman Instruments,  Hybridtech,  Boehringer-Mannheim  Corporation, 3M Company,
Warren-Teed  Pharmaceuticals,  Micromedic Systems,  Ortho Diagnostics,  National
Health Laboratories,  Consolidated Biomedical Laboratories,  Bio-Dynamics, Inc.,
Fisher  Scientific,   E.  I.  DuPont  de  Nemours,  Ciba  Pharmaceuticals,   DNA
Technology, and Diagnostic Products Corporation. Dr. Rodgerson received his M.S.
and Ph.D. from the University of Colorado.

COMMITTEES OF THE BOARD OF DIRECTORS

COMPOSITION  OF  THE  BOARD  OF  DIRECTORS.  Because  of  the  Company's  recent
reorganization  and  implementation  of its new business  plan,  and its ongoing
efforts to engage  qualified  board  members  under its new business  plan,  the
Company  does not  have a  separately  designated  audit  committee,  nominating
committee  or  compensation  committee  at this  time  and the  entire  Board of
Directors acts in such capacities. Accordingly, the Company's Board of Directors
also has determined that the Company does not have an audit committee  financial
expert.  The Company  continues to seek new board  members in order to implement
its  reorganization  and new business plan, and appoint a separately  designated
audit committee.


                                       37


SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

     Section 16(a) of the Securities Exchange Act of 1934 requires the Company's
directors and officers,  and persons who own more than 10% of a registered class
of the Company's  equity  securities,  to file initial  reports of ownership and
reports of changes in ownership  with the  Securities  and Exchange  Commission.
These persons are required by the Securities and Exchange  Commission to furnish
the Company  with  copies of all Section  16(a)  reports  that they file.  Based
solely on the  Company's  review of these  reports and  written  representations
furnished  to the  Company,  the  Company  believes  that  in  2005  each of the
reporting persons complied with these filing requirements,  except that one such
report was inadvertently not timely filed by Dr. Joseph Zuckerman.




CODE OF ETHICS

     The  Company has  adopted a Code of Ethics  that  applies to the  Company's
principal executive officer,  principal financial officer,  principal accounting
officer or controller (or persons performing similar functions).  A copy of such
Code of Ethics has been filed as Exhibit 14.1 to Annual  Report on Form 10-K for
the year ended December 31, 2003.

ITEM 11.EXECUTIVE COMPENSATION

The following table sets forth the aggregate  compensation paid during the three
years ended December 31, 2005 to the Company's Chief  Executive  Officer and all
other  executive  officers of the  Company who earned in excess of $100,000  for
services rendered during fiscal 2005 (the "Named Executive Officers").



                                                                                       

                                            SUMMARY COMPENSATION TABLE
- ----------------------------------------------------------------------------------------------------------------------
                                                 Annual Compensation                 Long Term Compensation
                                     --------------------------------------------    ---------------------------------


                                                                                                       Securities
                                                                    All Other        Restricted        Underlying
Name and Principal          YEAR         SALARY        BONUS      COMPENSATION       STOCK AWARDS    OPTIONS/SAR'S
                            ----         ------        -----      ------------       ------------    -------------
POSITION
Mark Weinreb (1)            2005           $245,741(2)  $20,000       $18,500(3)         $150,000           6,550,000
Chief Executive Officer     2004           $203,192     $20,000       $18,500(3)                -           2,550,000
                            2003           $157,154           -       $18,500(3)                -           2,500,000

Robert Aholt, Jr. (4)       2005           $173,079(5)        -        $9,000(6)                -           1,500,000
Chief Operating Officer     2004                  -           -                -                -
                            2003                  -           -                -                -

Catherine Vaczy (7)         2005            $97,062           -        $6,000(6)                -           1,100,000
                                                 (8)
Executive Vice President
and General Counsel         2004                  -           -                -                -
                            2003                  -           -                -                -



(1)  Mr. Weinreb joined the Company as of February 6, 2003.
(2)  Payment  of  $201,391  of  this  amount  was   deferred  and  is  currently
     outstanding.  The Company  and Mr.  Weinreb are  currently  in  discussions
     relating to the method by which such  deferred  amount  will be  satisfied,
     which could  include the issuance of shares of Common Stock to Mr.  Weinreb
     in full or partial payment of such amount.
(3)  Consists of (i) a car  allowance of $12,000 and (ii)  approximately  $6,500
     paid by the Company on behalf of Mr. Weinreb for disability insurance.
(4)  Mr. Aholt joined the Company as of September 13, 2004.


                                       38


(5)  Payment of $57,940 of this amount was deferred. Mr. Aholt has resigned from
     his position with the Company.  On March 31, 2006 the Company and Mr. Aholt
     entered into a Settlement  Agreement  and General  Release  relating to the
     satisfaction  of this  and  certain  severance  obligations.  In  addition,
     $64,200  of the  $173,079  was paid to Mr.  Aholt in the form of  shares of
     Common  Stock with a per share price equal to the fair market  value of the
     Common  Stock on the date such amount was  converted  into shares of Common
     Stock.
(6)  Consists of a car allowance per the Named  Executive  Officer's  employment
     agreement with the Company.
(7)  Ms. Vaczy joined the Company as of April 20, 2005.
(8)  Payment  of  $17,885  of  this  amount  was   deferred   and  is  currently
     outstanding.  The  Company  and Ms.  Vaczy  are  currently  in  discussions
     relating to the method by which such  deferred  amount  will be  satisfied,
     which could  include the issuance of shares of Common Stock to Ms. Vaczy in
     full or partial payment of such amount. In addition, $48,138 of this amount
     was paid to Ms.  Vaczy in the form of  shares of  Common  Stock  with a per
     share price equal to the fair market  value of the Common Stock on the date
     such amount was converted into shares of Common Stock.


                                       39


OPTION GRANTS

The following table provides certain information with respect to options granted
to the Company's Named Executive  Officers during the fiscal year ended December
31, 2005:

Option Grants in Last Fiscal Year


                                                                                 

                                   PERCENT OF                                           POTENTIAL REALIZABLE VALUE
                                     TOTAL                                              AT ASSUMED ANNUAL RATES OF
                  NUMBER OF        OPTIONS        EXERCISE    MARKET                    STOCK PRICE APPRECIATION
                  SECURITIES       GRANTED TO      PRICE      PRICE ON                      FOR OPTION TERM(1)
                  UNDERLYING       EMPLOYEES      PER SHARE   DATE OF              ------------------------------
                     OPTIONS         IN                       GRANT     EXPIRATION
       NAME          GRANTED       FISCAL YEAR      ($)         ($)         DATE           5%              10%
 -------------------------------  -------------- -----------  ---------- ------------- -------------- ----------------
 Mark Weinreb
                  2,500,000(2)        100%          $.03        $.03       2-14-13       $53,275         $129,257


                     50,000(2)          6%          $.10        $.10       9-13-14        $8,552          $13,617

                  4,000,000(3)         43%          $.06        $.05       7-19-15      $325,779         $518,748

- ---------------------------------------------------------------------------------------------------------------------
Robert Aholt, Jr. 1,500,000(4)         16%          $.06        $.05       7-19-15      $122,167         $194,531

- ---------------------------------------------------------------------------------------------------------------------
Catherine Vaczy
                     150,000(5)        2%           $.10        $.05       4-19-15      $12,217          $19,453

                     750,000(6)        8%           $.06        $.05       7-19-15      $61,084          $97,265

                     200,000(2)        2%           $.06        $.06      12-21-15      $16,289          $25,937
- ---------------------------------------------------------------------------------------------------------------------


(1)  The Securities and Exchange  Commission (the "SEC") requires  disclosure of
     the potential  realizable  value or present value of each grant. The 5% and
     10%  assumed  annual  rates of  compounded  stock  price  appreciation  are
     mandated by rules of the SEC and do not represent the Company's estimate or
     projection of the Company's  future  Common Stock  prices.  The  disclosure
     assumes  the  options  will be held for the  full  ten-year  term  prior to
     exercise.  Such options may be exercised  prior to the end of such ten-year
     term.  The actual  value,  if any, an  executive  officer may realize  will
     depend on the excess of the stock price over the exercise price on the date
     the option is  exercised.  There can be no  assurance  that the stock price
     will appreciate at the rates shown in the table.

(2)  These options vested in their entirety on the date of grant.

(3)  These  options  vested as to 2,000,000  shares on the date of grant and are
     scheduled to vest as to an additional 1,000,000 shares on each of the first
     and second anniversaries of the date of grant.

(4)  These options  vested as to 1,000,000  shares on the date of grant and were
     scheduled to vest as to an additional  250,000  shares on each of the first
     and second anniversaries of the date of grant.  However, due to Mr. Aholt's
     resignation from the Company prior to the first  anniversary of the date of
     grant, the option shall not vest as to any additional shares as provided in
     the Company's 2003 Equity Participation Plan.

(5)  These  options  are  scheduled  to vest as to 50,000  shares on each of the
     first, second and third anniversaries of the date of grant.

(6)  These  options are  scheduled  to vest as to 375,000  shares on each of the
     first and second anniversaries of the date of grant.


                                       40


OPTION EXERCISES AND HOLDINGS

The following table provides  information  concerning  options  exercised during
2005 and the value of  unexercised  options held by each of the Named  Executive
Officers at December 31, 2005.

                       OPTION VALUES AT DECEMBER 31, 2005


                                                                                           

                                                       NUMBER OF
                      SHARES                     SECURITIES UNDERLYING
                     ACQUIRED                     UNEXERCISED OPTIONS                        VALUE OF
                        ON                       AT DECEMBER 31, 2005                IN-THE-MONEY OPTIONS AT
                     EXERCISE      VALUE             (# OF SHARES)                   DECEMBER 31, 2005 ($)(1)
                                           ----------------------------------  -------------------------------------
        NAME        (# SHARES)   REALIZED    EXERCISABLE      UNEXERCISABLE       EXERCISABLE     UNEXERCISABLE
  ---------------------------------------- ----------------- ----------------- -----------------------------------

  Mark Weinreb           -           -       4,550,000          2,000,000          $165,000            $40,000

  Robert Aholt,          -           -       1,000,000            500,000            $20,000           $10,000
  Jr.

  Catherine Vaczy        -           -         200,000            900,000             $4,000           $15,000
  ----------------------------------------------------------------------------------------------------------------


(1)  Based on $0.08 per share,  the closing price of the Company's Common Stock,
     as reported by the OTC Bulletin Board, on December 30, 2005.

EMPLOYMENT AGREEMENTS

On February 6, 2003,  Mr.  Weinreb was appointed  President and Chief  Executive
Officer of the Company and the Company entered into an employment agreement with
Mr. Weinreb.  The employment  agreement had an initial term of three years, with
automatic annual  extensions  unless terminated by the Company or Mr. Weinreb at
least 90 days prior to an applicable anniversary date. The Company had agreed to
pay Mr.  Weinreb an annual  salary of $180,000 for the initial year of the term,
$198,000 for the second year of the term, and $217,800 for the third year of the
term.  In addition,  he was entitled to an annual bonus in the amount of $20,000
for the  initial  year in the  event,  and  concurrently  on the date,  that the
Company  received  debt and/or equity  financing in the  aggregate  amount of at
least  $1,000,000  since the  beginning  of his  service,  and  $20,000 for each
subsequent year of the term, without condition.

In  addition,   the  Company,   pursuant  to  its  newly   adopted  2003  Equity
Participation Plan ("2003 EPP"),  entered into a stock option agreement with Mr.
Weinreb (the "initial option  agreement").  Under the initial option  agreement,
the Company granted Mr. Weinreb the right and option,  exercisable for 10 years,
to purchase up to 2,500,000  shares of the Company's common stock at an exercise
price of $0.03 per share and  otherwise  upon the terms set forth in the initial
option  agreement.  In  addition,  in the event  that the  closing  price of the
Company's  common  stock  equals  or  exceeds  $0.50  per  share  for  any  five
consecutive  trading days during the term of the employment  agreement  (whether
during the initial term or an annual extension),  the Company agreed to grant to
Mr. Weinreb, on the day immediately following the end of the five day period, an
option for the  purchase  of an  additional  2,500,000  shares of the  Company's
common stock for an exercise price of $0.50 per share,  pursuant to the 2003 EPP
and a stock  option  agreement  to be entered  into  between the Company and Mr.
Weinreb containing substantially the same terms as the initial option agreement,
except  for the  exercise  price  and that the  option  would be  treated  as an
"incentive  stock option" for tax purposes only to the maximum extent  permitted
by law (the "additional option agreement").  The Company agreed to promptly file
with the Securities and Exchange Commission a Registration Statement on Form S-8
(the  "registration  statement")  pursuant  to which the  issuance of the shares
covered by the 2003 EPP, as well as the resale of the common stock issuable upon
exercise of the initial option agreement, are registered,  which has been filed.
Additionally,  the Company  agreed,  following  any grant  under the  additional
option   agreement,   to  promptly  file  a  post-effective   amendment  to  the
registration statement pursuant to which the common stock issuable upon exercise
thereof would be registered  for resale.  Mr.  Weinreb  agreed that he would not
resell publicly any shares of the Company's  common stock obtained upon exercise
of any initial option agreement or the additional  option agreement prior to the
first anniversary of the date of the employment agreement.


                                       41


On May 4,  2005,  the Board  voted to  approve  an  amendment  to Mr.  Weinreb's
employment agreement, subject to approval of the stockholders which was obtained
on July 20,  2005,  pursuant to which Mr.  Weinreb's  employment  agreement  was
amended to (a) extend the expiration date thereof from February 2006 to December
2008; (b) change Mr.  Weinreb's annual base salary of $217,800 (with an increase
of 10% per annum) to an annual  base salary of  $250,000  (with no increase  per
annum); (c) grant Mr. Weinreb 3,000,000 shares of common stock, 1,000,000 shares
of which  shall  vest on each of the  date of grant  and the  first  and  second
anniversaries  of the date of grant;  (d) amend the  severance  provision of the
existing  employment  agreement  to  provide  that in the  event of  termination
without cause (subject to certain  exceptions),  Mr. Weinreb will be entitled to
receive  a lump sum  payment  equal  to his  then  base  salary  and  automobile
allowance for a period of one year; (e) commencing in August 2006,  increase Mr.
Weinreb's  annual  bonus from $20,000 to $25,000;  (f) in August  2005,  pay Mr.
Weinreb $15,000 to cover costs incurred by him on behalf of the Company; and (g)
in 2006,  provide for the  reimbursement  of all premiums in an annual aggregate
amount  of up to  $18,000  payable  by Mr.  Weinreb  for life and long term care
insurance covering each year during the remainder of the term of his employment.

On August 12, 2004 ("Commencement Date") the Company and Dr. Wayne A. Marasco, a
Company Director,  entered into a Letter Agreement appointing Dr. Marasco as the
Company's  Senior  Scientific  Advisor.   Pursuant  thereto,   Dr.  Marasco  was
responsible  for  assisting the Company in reviewing  and  evaluating  business,
scientific and medical  opportunities,  and for other  discussions  and meetings
that arise during the normal course of the Company conducting business.  For his
services,  during a three year period  ("Term"),  Dr.  Marasco  was  entitled to
annual cash  compensation with increases each year of the Term and an additional
cash compensation  based on a percentage of collected  revenues derived from the
Company's  royalty or  revenue  sharing  agreements.  Although  the annual  cash
compensation and additional cash compensation stated above began to accrue as of
the  Commencement  Date,  Dr.  Marasco  was not be  entitled to receive any such
amounts until the Company raises $1,500,000 in additional equity financing after
the  Commencement  Date. In addition,  Dr. Marasco was granted an option,  fully
vested,  to purchase 675,000 shares of the Company's common stock at an exercise
price of $.10 cents per share.  The shares  will be subject to a one year lockup
as of the date of grant.  The exercise  period will be ten years,  and the grant
will otherwise be in accordance  with the Company's  2003 EPP and  Non-Qualified
Stock Option Grant Agreement.

On May 4, 2005, the Board voted to approve an amendment to Dr.  Marasco's Letter
Agreement,  subject to approval of the  stockholders  which was obtained on July
20, 2005,  pursuant to which Dr. Marasco's Letter Agreement with the Company was
amended  to (a)  extend the term of the Letter  Agreement  from  August  2007 to
August 2008; (b) provide for an annual salary of $110,000, $125,000 and $150,000
for the years ended August 2006, 2007 and 2008, payable in each such year during
the term; (c) provide for a minimum annual bonus of $12,000,  payable in January
of each year during the term,  commencing  in January  2006;  (d)  eliminate Dr.
Marasco's  right  under his  existing  Letter  Agreement  to  receive  5% of all
collected  revenues derived from the Company's  royalty or other revenue sharing
agreements  (which  right is subject to the  limitation  that the amount of such
additional cash  compensation and Dr. Marasco's annual salary do not exceed,  in
the aggregate, $200,000 per year); and (e) permit Dr. Marasco to begin receiving
all accrued but unpaid cash  compensation  under his Letter  Agreement  upon the
Company's consummation of any financing,  whether equity or otherwise,  pursuant
to which the Company raises $1,500,000.

On April 20, 2005 (the  "Commencement  Date"), the Company entered into a letter
agreement (the "Letter Agreement") with Catherine M. Vaczy pursuant to which Ms.
Vaczy serves as the Company's  Executive  Vice  President  and General  Counsel.
Subject to the terms and  conditions  of the Letter  Agreement,  the term of Ms.
Vaczy's employment in such capacity will be for a period of three (3) years from
the Commencement  Date (the "Term").  In consideration  for Ms. Vaczy's services
under the Letter  Agreement,  Ms.  Vaczy will be  entitled  to receive an annual
salary of $155,000 during the first year of the Term, a minimum annual salary of
$170,500  during the second  year of the Term,  and a minimum  annual  salary of
$187,550  during  the third year of the Term.  Ms.  Vaczy and the  Company  have
agreed  that  from the  Commencement  Date  until the 90th day  thereafter  (the
"Initial 90 Day Period"),  Ms.  Vaczy's  salary will be paid to her at a rate of
50% of the annual rate and accrue as to the remainder. At the end of the Initial
90 Day  Period,  and at the end of each  additional  90 day  period  thereafter,
whether to continue to accrue  salary at this rate and  provision for payment of
accrued  amounts will be discussed in good faith.  Payment of accrued salary may
be made in cash, or, upon mutual  agreement,  shares of Common Stock. Any shares


                                       42


of Common Stock issued in payment of accrued salary shall have a per share price
equal to the average  closing price of one share of Common Stock on the Bulletin
Board (or other  similar  exchange or  association  on which the Common Stock is
then listed or quoted) for the five (5)  consecutive  trading  days  immediately
preceding  the date of  issue of such  shares;  provided,  however,  that if the
Common  Stock is not then quoted on the Bulletin  Board or  otherwise  listed or
quoted on an exchange or  association,  the price shall be the fair market value
of one share of Common Stock as of the date of issue as determined in good faith
by the Board of Directors  of the Company.  The number of shares of Common Stock
for any issuance in payment of accrued  salary shall be equal to the quotient of
the amount of the accrued salary divided by the price. The shares issued will be
subject  to a  one-year  lock of up as of the date of each  grant  and  shall be
registered  with  the  Securities  and  Exchange  Commission  on a  Registration
Statement on Form S-8.

Pursuant to Ms. Vaczy's Letter  Agreement with the Company,  on the Commencement
Date she was granted an option to purchase  150,000  shares of Common Stock (the
"Option")  pursuant to the Company's  2003 EPP, with an exercise  price equal to
$.10 per share. The Option vests and becomes  exercisable as to 50,000 shares on
each of the first,  second and third year anniversaries of the Commencement Date
and remains  exercisable as to any vested portion thereof in accordance with the
terms of the 2003 EPP and the Incentive Stock Option Agreement.

In the event Ms. Vaczy's  employment is terminated  prior to the end of the Term
for any reason,  earned but unpaid cash  compensation and unreimbursed  expenses
due as of the date of such termination will be payable in full. In addition,  in
the event Ms. Vaczy's  employment is terminated prior to the end of the Term for
any  reason  other than by the  Company  with Cause or Ms.  Vaczy  without  Good
Reason,  Ms.  Vaczy  or her  executor  of her last  will or the duly  authorized
administrator  of her estate,  as applicable,  will be entitled (i) in the event
the employment  termination  date is after April 20, 2006, to receive  severance
payments equal to Ms. Vaczy's then one year's  salary,  paid in accordance  with
the Company's  standard payroll practices for executives of the Company and (ii)
in the event the employment  termination date is before April 20, 2006 but after
October 20,  2005,  to receive  severance  payments  equal to  one-sixth  of Ms.
Vaczy's then one year's salary,  paid in accordance with the Company's  standard
payroll practices for executives of the Company.  In addition,  in the event Ms.
Vaczy's  employment  is  terminated  prior to the end of the Term by the Company
without Cause or by Ms. Vaczy for Good Reason,  the Option  granted to Ms. Vaczy
(described above), shall vest and become immediately exercisable in its entirety
and remain  exercisable in accordance with its terms. No other payments shall be
made, nor benefits  provided,  by the Company in connection with the termination
of employment prior to the end of the Term, except as otherwise required by law.
In January 2006, Ms.  Vaczy's  Letter  Agreement was amended to provide that (i)
regardless of her employment termination date, severance payments payable to her
would equal her then one year's salary and (ii) no severance  payments  would be
payable  without  Ms.  Vaczy  first  providing  the  Company  with a release  in
customary form.

In August 2005, Ms. Vaczy's Letter  Agreement was amended to provide that (i) as
of  October  1, 2005 she will  cease to accrue  salary  and will as of that date
begin to  receive  payment  of  salary  solely  in cash in  accordance  with the
Company's  standard  payroll  practices,  and (ii) will be issued in  payment of
salary  accruing during the period that commenced on April 20, 2005 and ended on
September  30,  2005,  shares of Common  Stock.  With  respect to the portion of
salary that accrued from April 20, 2005 through  August 12, 2005,  the price per
share will be $.06,  the closing  price of the Common  Stock on August 12, 2005.
For the portion of salary that accrued  from August 13, 2005  through  September
30, 2005,  the price per share will be the closing  price of the Common Stock on
September 30, 2005. Pursuant to the foregoing, on August 12, 2005, Ms. Vaczy was
issued  412,339  shares of Common Stock in payment of $24,740 in accrued  salary
and on October  3,  2005,  Ms.  Vaczy was  issued  260,817  shares in payment of
$10,433 in accrued  salary.  On December  22,  2005,  the Company and Ms.  Vaczy
entered  into a letter  agreement  pursuant to which Ms.  Vaczy agreed to accept
416,666  shares of Common  Stock in payment of  $25,000  of  additional  accrued
salary.  The price per share was equal to $.06,  the closing price of a share of
Common Stock on the date of the agreement.

In connection with the Company's acquisition of the assets of NeoStem on January
19, 2006,  the Company  entered into an employment  agreement with Larry A. May.
Mr. May is the former Chief Executive Officer of NeoStem.  Pursuant to Mr. May's
employment  agreement,  he is to serve as an officer of the Company reporting to
the CEO for a term of three years, subject to earlier termination as provided in
the  agreement.  In return,  Mr. May will be paid an annual  salary of $165,000,
payable in accordance with the Company's  standard  payroll  practices,  will be
entitled to participate in the Company's  benefit plans  generally  available to


                                       43


other  executives,  including  a car  allowance  equal to $750 per month and was
granted on his  commencement  date an employee  stock option under the Company's
2003 EPP to purchase 150,000 shares of the Company's Common Stock at a per share
purchase  price  equal to $.05,  the  closing  price of the Common  Stock on the
commencement date, which vests as to 50,000 shares of Common Stock on the first,
second  and  third   anniversaries  of  the  commencement  date.  Under  certain
circumstances,  Mr. May is also  entitled  to a severance  payment  equal to one
year's salary in the event of the early termination of his employment.

In connection with the Company's acquisition of the assets of NeoStem on January
19,  2006,  the  Company  entered  into an  employment  agreement  with Denis O.
Rodgerson.  Dr.  Rodgerson  is one of the founders of NeoStem.  Dr.  Rodgerson's
employment agreement is identical to Mr. May's employment agreement, except that
(i) its term is one year;  (ii) he was  granted  an option  to  purchase  50,000
shares of Common Stock under the EPP vesting in its entirety after one year; and
(iii) his agreement does not contain a provision for severance.]

On January 20, 2006,  Mr. Robert Aholt,  Jr.  tendered his  resignation as Chief
Operating Officer of the Company.  In connection  therewith,  on March 31, 2006,
the  Company and Mr.  Aholt  entered  into a  Settlement  Agreement  and General
Release (the "Settlement Agreement").  Pursuant to the Settlement Agreement, the
Company  agrees  to  pay to Mr.  Aholt  the  aggregate  sum  of  $250,000  (less
applicable  Federal  and  California  state and local  withholdings  and payroll
deductions),  payable  over a period of two years in  biweekly  installments  of
$4,807.69  commencing on April 7, 2006, except that the first payment will be in
the  amount  of  $9,615,38.  In the  event  the  Company  breaches  its  payment
obligations under the Settlement  Agreement and such breach remains uncured, the
full balance  owed shall  become due.  The Company and Mr.  Aholt each  provided
certain general  releases.  Mr. Aholt also agrees to continue to be bound by his
obligations not to compete with the Company and to maintain the  confidentiality
of  Company  proprietary  information.  Following  is a summary  of Mr.  Aholt's
previous employment arrangements.

On September 13, 2004,  ("Commencement  Date") the Company entered into a letter
agreement (the "Letter  Agreement") with Mr. Aholt pursuant to which the Company
appointed  Mr. Aholt as its Chief  Operating  Officer.  Subject to the terms and
conditions of the Letter Agreement,  the term of Mr. Aholt's  employment in such
capacity  was for a period of three (3) years  from the  Commencement  Date (the
"Term").

In consideration for Mr. Aholt's services under the Letter Agreement,  Mr. Aholt
was entitled to receive a monthly  salary of $4,000 during the first year of the
Term,  $5,000  during the second year of the Term,  and $6,000  during the third
year of the Term. In further  consideration  for Mr. Aholt's  services under the
Letter  Agreement,  on  January  1, 2005 and on the  first day of each  calendar
quarter  thereafter during the Term, Mr. Aholt was entitled to receive shares of
Common   Stock  with  a  "Dollar   Value"  of  $26,750,   $27,625  and  $28,888,
respectively,  during the first,  second  and third  years of the Term.  The per
share price (the  "Price") of each share  granted to determine  the Dollar Value
was to be the average closing price of one share of Common Stock on the Bulletin
Board (or other  similar  exchange or  association  on which the Common Stock is
then listed or quoted) for the five (5)  consecutive  trading  days  immediately
preceding  the date of  grant of such  shares;  provided,  however,  that if the
Common  Stock was not then listed or quoted on an exchange or  association,  the
Price would be the fair market value of one share of Common Stock as of the date
of grant as  determined  in good faith by the Board of Directors of the Company.
The number of shares of Common Stock for each quarterly grant was to be equal to
the quotient of the Dollar Value divided by the Price.  The shares  granted were
subject to a one year lockup as of the date of each grant.  Mr.  Aholt  received
477,679 shares of the Company's Common Stock on January 1, 2005,  800,898 shares
on April 1, 2005 and 668,750 shares on July 1, 2005.

In the event Mr. Aholt's  employment was terminated prior to the end of the Term
for any reason,  earned but unpaid cash  compensation and unreimbursed  expenses
due as of the date of such  termination  was to be payable in full. In addition,
in the event Mr. Aholt's  employment was terminated prior to the end of the Term
for any reason other than by the Company  with cause,  Mr. Aholt or his executor
of his  last  will  or the  duly  authorized  administrator  of his  estate,  as
applicable,  was to be entitled (i) to receive  severance  payments equal to one
year's salary, paid at the same level and timing of salary as Mr. Aholt was then
receiving and (ii) to receive, during the one (1) year period following the date
of such termination, the stock grants that Mr. Aholt would have been entitled to
receive had his  employment  not been  terminated  prior to the end of the Term;
provided, however, that in the event such termination was by the Company without
cause or was upon Mr.  Aholt's  resignation  for  good  reason,  such  severance
payment and grant was to be subject to Mr. Aholt's execution and delivery to the
Company of a release of all claims against the Company.

On May 4, 2005,  the Board voted to approve an amendment to Mr.  Aholt's  Letter
Agreement,  subject to approval of the  stockholders  which was obtained on July
20,  2005,  to (a) replace the  provision  of Mr.  Aholt's  existing  employment
agreement  pursuant to which he would be  compensated  in shares of Common Stock
with a  provision  pursuant  to which he would be  compensated  solely  in cash,
effective as of September  30, 2005;  (b) replace the  provision of Mr.  Aholt's
existing  employment  agreement pursuant to which his compensation  accrued on a
monthly  and/or  quarterly  basis  with  a  provision   pursuant  to  which  his
compensation  would be paid in  accordance  with the  Company's  normal  payroll
practices,  effective  as of September  30, 2005;  and (c) provide for a minimum
annual bonus of $12,000,  payable in January of each year during the term of his
employment, commencing in January 2006.

DIRECTOR COMPENSATION

Directors  who  are   employees  of  the  Company  do  not  receive   additional
compensation for serving as directors.  Independent  (non-employee) directors of
the Company are reimbursed for  out-of-pocket  travel expenses incurred in their
capacity as directors of the Company. Independent directors also receive options
to purchase  300,000 shares of the Company's Common Stock upon joining the Board
pursuant to the Company's  2003 EPP, and  thereafter  receive an annual grant to
purchase  50,000  shares  of the  Company's  Common  Stock  on the  date  of the
Company's annual  stockholder's  meeting  (although no director may receive more
than one grant of such options in any calendar year). The Company's only current
independent  director,  Joseph  Zuckerman,  has thus  far  received  options  to
purchase  350,000 shares of the Company's Common Stock pursuant to the Company's
2003 EPP pursuant to this standard  arrangement.  In addition,  in July 2005 the
shareholders approved a one-time grant to Dr. Zuckerman of an option to purchase
1,500,000  shares of the  Company's  Common  Stock at $0.06 per share (which was
greater  than the market price on the date the Board  approved the grant),  with
respect to which the option to purchase 1,000,000 shares vested immediately upon
the date of grant and 250,000  shares shall vest on each of the first and second
anniversaries of the date of grant.  Upon achieving  certain target increases in
stock  price  for a  defined  period  of time  during  an  existing  independent
director's  tenure,  the Company has agreed to grant each director an additional
option to purchase  100,000 shares of the Company's  Common Stock  substantially
upon the same terms of the options to purchase  300,000  shares of the Company's
Common Stock previously granted,  except for the exercise price of such options.
Thus far, no such options have been granted.


                                       44


ITEM 12.SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The  following  table sets forth  information  as to the number of shares of the
Company's  Common  Stock  beneficially  owned,  as of March 1,  2006 by (i) each
beneficial owner of more than five percent of the outstanding Common Stock, (ii)
each current  executive  officer and  director  and (iii) all current  executive
officers  and  directors  of the  Company as a group.  All shares are owned both
beneficially  and  of  record  unless  otherwise  indicated.   Unless  otherwise
indicated,  the address of each beneficial owner is c/o Phase III Medical, Inc.,
330 South Service Road, Suite 120, Melville, New York 11747.



                                                                                            

                              NUMBER AND PERCENTAGE OF SHARES OF COMMON STOCK OWNED
- -----------------------------------------------------------------------------------------------------------------
                                                                                                 Percentage
                 Name and Address of                   Number of Shares Beneficially          of Common Stock
                Beneficial Holder (1)                            Owned (2)                 Beneficially Owned (2)
                ---------------------                  -----------------------------       ----------------------

Mark Weinreb                                                      8,185,000 (3)                      9.50%
President, Chief Executive Officer and Director

Dr. Wayne Marasco                                                 3,608,333 (4)                      4.48%
Senior Scientific Advisor and Director

Dr.  Joseph Zuckerman                                             2,135,000 (5)                      2.67%
Director

Catherine M. Vaczy                                                5,956,488 (6)                      7.56%
Executive Vice President and General Counsel

Dr. Armando Munoz                                                 6,666,666 (7)                      8.49%
Caribbean Stem Cell Group, Inc.
Box 800982-00780-0982
Cotto Laurel, Puerto Rico 00780

Larry A. May, Chief Financial Officer                               639,969 (8)                        <1%

Robert Aholt, Jr                                                 12,191,024 (9)                     15.90%
20128 Cavern Court
Saugus, Los Angeles, CA  91390

All Directors and Officers as a group (five persons)             20,330,969(10)                     23.02%
- ----------------------------------------------------------------------------------------------------------------------



1.   Unless otherwise noted, each stockholder's  address is in care of Phase III
     Medical, Inc., 330 South Service Road, Suite 120, Melville, New York 11747.
2.   The  percentage of Common Stock owned by each  stockholder is calculated by
     dividing (i) the number of shares deemed to be  beneficially  owned by such
     stockholder  as of March 1, 2006, as  determined  in  accordance  with Rule
     13d-3 of the  Securities  Exchange Act of 1934,  as amended (the  "Exchange
     Act"),  by (ii) the sum of (A) 78,571,087  which is the number of shares of
     Common Stock outstanding as of March 1, 2006, plus (B) the number of shares
     of Common Stock issuable upon exercise of currently exercisable options and
     warrants held by such stockholder.  For purposes of this security ownership
     table,  "currently exercisable options and warrants" consist of options and
     warrants  exercisable  as of March 1, 2006 or within 60 days after March 1,
     2006. Except as indicated by footnote,  the stockholder has sole voting and
     investment  power  with  respect  to all  shares of Common  Stock  shown as
     beneficially owned by such stockholder.
3.   Includes  currently  exercisable  options to purchase  4,550,000  shares of
     Common Stock;  3,000,000  shares of restricted  Common Stock,  vested as to
     1,000,000 shares.


                                       45


4.   Includes  currently  exercisable  options to purchase  2,025,000  shares of
     Common Stock.
5.   Includes  currently  exercisable  options to purchase  1,350,000  shares of
     Common Stock.
6.   Includes currently exercisable options to purchase 250,000 shares of Common
     Stock.
7.   Includes  6,250,000  shares of Common  Stock  held by  Caribbean  Stem Cell
     Group, Inc. of which Dr. Munoz is President.
8.   Includes currently exercisable options to purchase 400,000 shares of Common
     Stock. Mr. May became the Chief Financial  Officer of the Company effective
     March 1, 2006.
9.   Includes 7,282,913 shares of Common Stock owned by the Robert J. Aholt, Jr.
     Family  Trust dated  2/17/97 of which Mr.  Aholt is Trustee  and  currently
     exercisable options to purchase 1,000,000 shares of Common Stock.
10.  Includes  currently  exercisable  options to purchase  8,575,000  shares of
     Common Stock.


ITEM 13.CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

On September 13, 2004, the Company and the Robert Aholt,  Jr. Family Trust dated
2/17/97 (the "trust"),  the trustee of which is Robert Aholt, Jr., the Company's
Chief   Operating   Officer,   entered  into  a   subscription   agreement  (the
"subscription  agreement"),  pursuant  to which  the  Company  sold to the trust
7,282,913  shares of common  stock of the  Company  in  exchange  for  $650,000.
Pursuant to the  subscription  agreement,  the Company and Mr. Aholt agreed that
upon maturity of a promissory  note made by the Company in favor of Mr. Aholt on
or about  August 30,  2004 (the  "note"),  the  Company  would repay the note in
shares of common  stock,  at a per share  conversion  price  equal to 85% of the
average  of the  closing  price of one  share of  common  stock on the  National
Association of Securities  Dealers,  Inc.  Over-the-Counter  Bulletin Board (the
"Bulletin Board") for the five (5) days immediately  preceding the maturity date
of the note,  or, if the common stock is not then traded on the Bulletin  Board,
at 85% of fair market value as determined by the Board. The note, which was made
in the  principal  amount of $100,000,  bore interest at a rate of 20% per annum
and matured on February 28, 2005. On February 20, 2005, Mr. Aholt  converted the
principal  amount of the note and all accrued  interest into 1,960,784 shares of
common stock.

Mark Weinreb, the Company's President and Chief Executive Officer, has from time
to time  loaned  money to the Company to help fund its  operations.  In 2004 and
2005,   Mr.  Weinreb  loaned  the  Company  a  total  of  $35,000  and  $48,000,
respectively. All such loans were represented by promissory notes of the Company
which  bore  interest  at the rate of 8%. To date,  an  aggregate  of $48,000 in
principal has been repaid and $35,000 has been  converted into 595,000 shares of
Common Stock.

On April 20, 2005, the Company and Catherine M. Vaczy,  the Company's  Executive
Vice President and General Counsel, entered into a stock purchase agreement (the
"Vaczy  Stock  Purchase  Agreement"),  pursuant to which the Company sold to Ms.
Vaczy 1,666,666 shares of Common Stock in exchange for $100,000. Pursuant to the
Vaczy Stock Purchase Agreement, for a period of 90 days, Ms. Vaczy had the right
to purchase up to an  additional  $200,000 of Common  Stock at a per share price
equal to 85% of the average  closing  price of one share of Common  Stock on the
Bulletin Board for the five (5) consecutive  trading days immediately  preceding
the date of Ms. Vaczy's notice exercising the option; provided, however, that in
no event  would the price be less than $.06.  Pursuant  to the  exercise of this
option,  on July 18, 2005, Ms. Vaczy purchased  1,250,000 shares of Common Stock
at a per share purchase price of $.06 per share for aggregate  consideration  of
$75,000.

Also on April 20, 2005,  Ms. Vaczy loaned to the Company the sum of $100,000 and
accepted from the Company a promissory  note (the "Vaczy Note").  The Vaczy Note
bears interest at a rate of 15% and matures on April 20, 2006. Ms. Vaczy has the
option to convert it into  shares of Common  Stock at any time up until the 90th
day after the date of the Vaczy  Note at a per share  price  equal to 85% of the
average  closing  price of one share of Common Stock on the  Bulletin  Board (or
other similar  exchange or  association on which the Common Stock is then listed
or quoted) for the five (5) consecutive  trading days immediately  preceding the
date of Ms. Vaczy's notice;  provided,  however, that if the Common Stock is not
then quoted on the Bulletin  Board or otherwise  listed or quoted on an exchange
or association,  the price shall be the fair market value of one share of Common
Stock  as of the  date of  issue as  determined  in good  faith by the  Board of
Directors of the Company; and further provided, that in no event shall the price
be less than $.06.  Following the 90th day after the date of the Vaczy Note, Ms.


                                       46


Vaczy is obligated, at any time prior to the date of maturity of the Vaczy Note,
to convert it into shares of Common Stock  unless Ms. Vaczy shall have  provided
to the Company a notice  terminating her employment with the Company pursuant to
her Letter  Agreement with the Company.  Effective  November 30, 2005, the Vaczy
Note was converted into 1,700,000 shares of Common Stock.

On January 19, 2006, the Company  consummated  the  acquisition of the assets of
NeoStem.  Larry  May,  the  Company's  Chief  Financial  Officer,  was the Chief
Executive Officer of NeoStem at the time of the transaction.  The purchase price
for NeoStem's  assets,  in addition to the  assumption  of certain  liabilities,
included  5 million  shares of the  Company's  Common  Stock,  of which Mr.  May
received a pro rata distribution of 143,821 shares in exchange for his shares of
NeoStem   preferred  stock,  and  96,148  shares  of  Company  Common  Stock  as
consideration  for  existing  debt  owed by  NeoStem  to Mr.  May.  Of the stock
consideration  paid to NeoStem,  60% (or 3 million  shares) has been retained in
escrow for a period of one (1) year from the date of the  agreement,  subject to
certain  indemnification  claims and setoffs.  Provided  that no claims are made
against the escrowed  shares,  Mr. May will be entitled to receive up to 350,563
shares of Company  Common  Stock in escrow in exchange for his shares of NeoStem
common stock. In addition,  upon the  acquisition,  Mr. May entered into a three
year  employment  agreement  with the Company.  See  "Executive  Compensation  -
Employment Agreements."

ITEM 14.PRINCIPAL ACCOUNTING FEES AND SERVICES

 All  audit and  audit-related  work and all  non-audit  work  performed  by the
Company's  independent  accountants  is  approved  in  advance  by the  Board of
Directors of the Company,  including the proposed fees for such work.  The Board
is informed of each service actually rendered.

AUDIT  FEES.  Audit fees  billed or  expected to be billed to the Company by the
Company's  principal  accountant  for  the  audit  of the  financial  statements
included  in the  Company's  Annual  Reports  on Form 10-K,  and  reviews of the
financial  statements  included in the Company's Quarterly Reports on Form 10-Q,
for the years ended December 31, 2005 and 2004 totaled approximately $32,000 and
$25,000, respectively.

AUDIT-RELATED  FEES.  The  Company was billed  $54,000  and $0 by the  Company's
principal  accountant  for the fiscal  years ended  December  31, 2005 and 2004,
respectively,  for assurance and related services that are reasonably related to
the performance of the audit or review of the Company's financial statements and
are not reported  under the caption Audit Fees above.  Such fees were related to
an audit in connection with the Company's acquisition of the assets of NeoStem.

TAX FEES. The Company was billed or expected to be billed an aggregate of $8,000
and $7,350 by the  Company's  principal  accountant  for the fiscal  years ended
December 31, 2005 and 2004, respectively,  for tax services,  principally advice
regarding the preparation of income tax returns.

ALL OTHER FEES.  The Company  incurred fees for the fiscal years ended  December
31, 2005 and 2004,  respectively,  for all other services not specified above of
$0 and $0, respectively.

The Company's Board of Directors  pre-approved the Company's engagement of Holtz
Rubenstein  Reminick  LLP to act as the  Company's  independent  auditor for the
fiscal years ended December 31, 2005,  2004 and 2003. The Company's  independent
auditors performed all work only with its full time permanent employees.


                                       47



                                     PART IV

ITEM 15.EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

The following documents are being filed as part of this Report:

(a)(1)          FINANCIAL STATEMENTS:

Reference is made to the Index to Financial  Statements and Financial  Statement
Schedule on Page F-1.

(a)(2)          FINANCIAL STATEMENT SCHEDULE:

Reference is made to the Index to Financial  Statements and Financial  Statement
Schedule on Page F-1.

All other  schedules have been omitted  because the required  information is not
present or is not present in amounts  sufficient  to require  submission  of the
schedule,  or because the  information  required  is  included in the  Financial
Statements or Notes thereto.


                                                                                            

(a)(3)      EXHIBITS:

3      (a)    Certificate of Incorporation filed September 18, 1980 (1)                                 3
       (b)    Amendment to Certificate of Incorporation filed September 29, 1980 (1)                    3
       (c)    Amendment to Certificate of Incorporation filed July 28, 1983 (2)                       3(b)
       (d)    Amendment to Certificate of Incorporation filed February 10, 1984 (2)                   3(d)
       (e)    Amendment to Certificate of Incorporation filed March 31, 1986 (3)                      3(e)
       (f)    Amendment to Certificate of Incorporation filed March 23, 1987 (4)                      3(g)
       (g)    Amendment to Certificate of Incorporation filed June 12, 1990 (5)                        3.8
       (h)    Amendment to Certificate of Incorporation filed September 27, 1991 (6)                   3.9
       (i)    Certificate of Designation filed November 12, 1994 (7)                                   3.8
       (j)    Amendment to Certificate of Incorporation filed September 28, 1995 (8)                  3(j)
       (k)    Certificate of Designation for the Series B Preferred Stock
              dated May 18, 1998 (9)                                                                 C 3(f)
       (l)    Amendment to Certificate of Incorporation dated May 18, 1998 (9)                          A
       (m)    Amendment to Certificate of Incorporation filed July 24, 2003 (10)                       3.1
       (n)    Amendment dated July 20, 2005 to Certificate of Incorporation (11)                      3.2
       (o)    Amendment to Certificate of Incorporation filed March 24, 2006 (21)                     3(o)
       (p)    Amended and Restated By-laws  (11)                                                       3.1

4      (a)    Form of Underwriter's Warrant (6)                                                       4.9.1
       (b)    Form of Promissory Note - September 2002 Offering (13)                                   4.1
       (c)    Form of Promissory Note - February 2003 Offering (13)                                    4.2
       (d)    Form of Promissory Note - March 2003 Offering (13)                                       4.3

10     (a)    Employment Agreement dated as of February 6, 2003 by and between
              Corniche Group Incorporated and Mark Weinreb* (14)                                      99.2
       (b)    Stock Option Agreement dated as of February 6, 2003 between
              Corniche Group Incorporated and Mark Weinreb* (14)                                      99.3
       (c]    Corniche Group Incorporated 2003 Equity Participation Plan* (14)                        99.4
       (d)    Form of Stock Option Agreement* (13)                                                    10.2
       (e)    Royalty Agreement, dated as of December 5, 2003, by and between
              Parallel Solutions, Inc. and Phase III Medical, Inc. (13)(14)                           10.1
       (f)    Employment Agreement dated as of  September 13, 2004 between Phase III Medical,
              Inc. and Robert Aholt, Jr.*  (15)                                                       10.3
       (g)    Stock Purchase Agreement, dated as of September 13, 2004, between Phase III
              Medical, Inc. and the Aholt, Jr. Family Trust (15)                                      10.4



                                       48




                                                                                            

       (h)    Form of Promissory Note - Robert Aholt, Jr. dated August 30, 2004 (15)                  10.5
       (i)    Letter Agreement dated as of August 12, 2004 by and between Phase III Medical,
              Inc. and Dr. Wayne A. Marasco* (15)                                                     10.6
       (j)    Board of Directors Agreement by and between Phase III Medical, Inc. and Joseph
              Zuckerman* (15)                                                                         10.8
       (k)    Stock Purchase Agreement, dated April 20, 2005, between Phase III Medical,
              Inc. and Catherine M. Vaczy (16)                                                        10.1
       (l)    Promissory Note made by the Company in favor of Catherine M. Vaczy (16)                 10.2
       (m)    Letter Agreement, dated April 20, 2005,  between Phase III Medical, Inc.
              and Catherine M. Vaczy* (16)                                                            10.3
       (n)    Stock Option Agreement dated April 20, 2005, between Phase III Medical, Inc.
              and Catherine M. Vaczy* (16)                                                            10.4
       (o)    Amendment dated July 18, 2005 to Stock Purchase Agreement with
              Catherine M. Vaczy dated April 20, 2005 (11)                                            10.1
       (p)    Amendment dated July 20, 2005 to Employment Agreement with
              Mark Weinreb dated February 6, 2003* (11)                                               10.2
       (q)    Amendment dated July 20, 2005 to Employment Agreement with
              Wayne A. Marasco dated August 12, 2004* (11)                                            10.3
       (r)    Amendment dated July 20, 2005 to Employment Agreement with
              Robert Aholt dated September 13, 2004* (11)                                             10.4
       (s)    203 Equity Participation Plan, as amended* (11)                                         99.1
       (t)    Form of Option Agreement dated July 20, 2005* (11)                                      10.5
       (u)    Form of Promissory Note Extension  (11)                                                 10.6
       (v)    Letter Agreement dated August 12, 2005 with Catherine M. Vaczy* (11)                    10.7
       (w)    Restricted Stock Agreement with Mark Weinreb* (17)                                      10.8
       (x)    Asset Purchase Agreement dated December 6, 2005 by and among
              Phase III Medical, Inc., Phase III Medical Holding Company, and
              NeoStem, Inc.  (18)                                                                     99.1
       (y)    Letter Agreement dated December 22, 2005 between Phase III Medical, Inc.
              and Catherine M. Vaczy* (21)                                                            10(y)
       (z)    Form of Convertible Promissory Note  (19)                                               10.1
       (aa)   Employment Agreement between the Company and Larry A. May
              dated January 19, 2006*  (20)                                                           10.1
       (bb)   Employment Agreement between the Company and Denis O. Rodgerson
              dated January 19, 2006 (20)                                                             10.2
       (cc)   Letter Agreement dated January 30, 2006 between Phase III Medical, Inc.
              and Catherine M. Vaczy* (21)                                                           10(cc)
       (dd)   Settlement Agreement and General Release dated March 31, 2006 between
              Phase III Medical, Inc. and Robert Aholt, Jr. (21)                                     10(dd)

14     (a)    Code of Ethics for Senior Financial Officers (13)                                       14.1

21     (a)    Subsidiaries of the Registrant (21)                                                     21.1

23     (a)    Consent of Holtz Rubenstein Reminick LLP (12)                                           23.1

31     (a)    Certification of Chief Executive Officer pursuant to Section 302
              of the Sarbanes-Oxley Act of 2002 (12)                                                  31.1

31     (b)    Certification of Chief Financial Officer pursuant to Section 302
              of the Sarbanes-Oxley Act of 2002 (12)                                                  31.2

32     (a)    Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted
              pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (12)                          32.1

32     (b)    Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted
              pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (12)                          32.2

99     (a)    Form of Warrant. (19)                                                                   99.1




                                       49


Notes:

* Management  contract or compensatory plan or arrangement  required to be filed
as an exhibit to this Form 10-K pursuant to Item 15(b) of Form 10-K.

(1)      Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated above, to the Company's registration statement on
         Form S-18,  File No.  2-69627,  which exhibit is  incorporated  here by
         reference.

(2)      Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated above, to the Company's registration statement on
         Form S-2,  File No.  2-88712,  which  exhibit is  incorporated  here by
         reference.

(3)      Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated above, to the Company's registration statement on
         Form S-2,  File No.  33-4458,  which  exhibit is  incorporated  here by
         reference.

(4)      Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the  Company's  annual report on Form
         10-K  for  the  year  ended  September  30,  1987,   which  exhibit  is
         incorporated here by reference.

(5)      Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated above, to the Company's registration statement on
         Form S-3,  File No.  33-42154,  which exhibit is  incorporated  here by
         reference.

(6)      Filed with the Securities and Exchange  Commission as an exhibit to the
         Company's registration statement on Form S-1, File No. 33-42154,  which
         exhibit is incorporated here by reference.

(7)      Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the  Company's  annual report on Form
         10-K  for  the  year  ended  September  30,  1994,   which  exhibit  is
         incorporated here by reference.

(8)      Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the  Company's  annual report on Form
         10-K for the year ended March 31, 1996,  which exhibit is  incorporated
         here by reference.

(9)      Filed with the  Securities  and Exchange  Commission as an exhibit,  as
         indicated above, to the Company's proxy statement dated April 23, 1998,
         which exhibit is incorporated here by reference.

(10)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the current  report of the Company on
         Form 8-K, dated July 24, 2003,  which exhibit is  incorporated  here by
         reference.

(11)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above, to the quarterly report of the Company on
         Form  10-Q for the  quarter  ended  June 30,  2005,  which  exhibit  is
         incorporated here by reference.

(12)     Filed herewith.

(13)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as  indicated  above,  to the annual  report of the Company on
         Form 10-K,  for the year ended  December  31,  2003,  which  exhibit is
         incorporated  here by  reference.  Certain  portions  of Exhibit  10(e)
         (10.1) were omitted  based upon a request for  confidential  treatment,
         and the omitted  portions were filed separately with the Securities and
         Exchange Commission on a confidential basis.

(14)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the current  report of the Company on
         Form 8-K, dated February 6, 2003, which exhibit is incorporated here by
         reference.

(15)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the  Company's  annual report on Form
         10-K  for  the  year  ended   December  31,  2004,   which  exhibit  is
         incorporated here by reference.

(16)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the current  report of the Company on
         Form 8-K, dated April 20, 2005,  which exhibit is incorporated  here by
         reference.


                                       50


(17)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above, to the quarterly report of the Company on
         Form 10-Q for the quarter ended  September  30, 2005,  which exhibit is
         incorporated here by reference.

(18)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the current  report of the Company on
         Form 8-K, dated December 6, 2005, which exhibit is incorporated here by
         reference.

(19)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the current  report of the Company on
         Form 8-K, dated December 31, 2005,  which exhibit is incorporated  here
         by reference.

(20)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the current  report of the Company on
         Form 8-K, dated January 19, 2006, which exhibit is incorporated here by
         reference.

(21)     Filed  with the  Securities  and  Exchange  Commission  as an  exhibit,
         numbered as indicated  above,  to the  Company's  annual report on Form
         10-K  for  the  year  ended   December  31,  2005,   which  exhibit  is
         incorporated here by reference.


                                       51


SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the Company has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

                                        PHASE III MEDICAL, INC.

                                        BY:
                                        /S/MARK WEINREB
                                        MARK WEINREB, PRESIDENT

DATED: APRIL 5, 2006


                                       52


                             PHASE III MEDICAL, INC.

                                Table of Contents


                                                                                                                 

                                                                                                                Page
                                                                                                       -----------------------

Report of Independent Registered Public Accounting Firm -
        Holtz Rubenstein Reminick LLP                                                                           F - 1

Financial Statements:

        Balance Sheets at December 31, 2005 and 2004                                                            F - 2

        Statements of Operations
                Years Ended December 31, 2005, 2004 and 2003                                                    F - 3

        Statements of Stockholder's (Deficit)
                Years Ended December 31, 2005, 2004 and 2003                                                    F - 4

        Statements of Cash Flows
                Years Ended December 31, 2005, 2004 and 2003                                                    F - 5

Notes to Financial Statements                                                                                   F - 7 - F - 25






             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders
Phase III Medical, Inc.

We have audited the accompanying balance sheets of Phase III Medical, Inc. as of
December  31,  2005  and  2004  and  the  related   statements  of   operations,
stockholders'  deficit  and cash  flows for each of the years in the  three-year
period  ended   December  31,  2005.   These   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Phase III Medical,  Inc. as of
December 31, 2005 and 2004 and the results of its  operations and cash flows for
each of the years in the three year period ended December 31, 2005 in conformity
with accounting principles generally accepted in the United States of America.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 1 to the
financial  statements,  the Company's  recurring  losses from  operations  raise
substantial doubt about its ability to continue as a going concern. Management's
plans in regard to 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.


/s/ HOLTZ RUBENSTEIN REMINICK LLP

Melville, New York
February  23, 2006, except for Note 12,
as to which the date is March 27, 2006

                                      F-1


                             PHASE III MEDICAL, INC.

                                 Balance Sheets

                                                  December 31,
                                           ---------------------------
                                                 2005          2004
                                            ------------  ------------
ASSETS
Current assets:
        Cash and cash equivalents          $    488,872  $     27,868
        Prepaid expenses and other current
         assets                                  18,447        21,233
                                            ------------  ------------
                Total current assets            507,319        49,101

Property and equipment, net                       1,488         3,446
Deferred acquisition costs                       19,121        43,897
Other assets                                    114,753         3,000
                                            ------------  ------------
                                           $    642,681  $     99,444
                                            ============  ============

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
        Interest and dividends payable -
         preferred stock                   $    528,564  $    480,880
        Accounts payable                        256,976       149,169
        Accrued liabilities                     617,196        88,883
        Notes payable                           135,000       475,000
        Note payable - related party             48,000
        Convertible debentures, related party -
         net of debt discount of $5,882               -        94,118
        Convertible debentures - net of
         debt discount of $83,333               166,667             -
                                            ------------  ------------

                Total current liabilities     1,752,403     1,288,050

Unearned revenues                                26,745        62,007
Series A mandatorily redeemable
 convertible preferred stock                    681,171       681,171


COMMITMENTS AND CONTINGENCIES

Stockholders' deficit:
        Preferred stock; authorized, 5,000,000
         shares Series B convertible redeemable
         preferred stock, liquidation value, 10
         shares of common stock per share, $.01
         par value; authorized, 825,000 shares;
         issued and outstanding, 10,000 shares
         at December  31, 2005 and at
         December 31, 2004                          100           100
        Common stock, $.001par value; authorized,
         500,000,000 shares; issued and
         outstanding, 70,543,862 at December 31,
         2005 and 41,029,552 shares at December
         31, 2004                                70,545        41,031
        Additional paid-in capital           12,367,082    10,537,411
        Accumulated deficit                 (14,255,365)  (12,510,326)
                                            ------------  ------------

                Total stockholders' deficit  (1,817,638)   (1,931,790)
                                            ------------  ------------

                                           $    642,681  $     99,444
                                            ============  ============

   The accompanying notes are an integral part of these financial statements

                                      F-2


                            PHASE III MEDICAL, INC.

                            Statements of Operations

                                        Years ended December 31,
                                  ------------------------------------
                                         2005        2004        2003
                                   ----------- ----------- -----------

Earned revenues                   $    35,262 $    48,561 $    64,632

Direct Costs                          (24,776)    (33,885)    (43,608)
                                   ----------- ----------- -----------

        Gross Profit                   10,486      14,676      21,024

Selling, general and
 administrative                    (1,611,398)   (763,640)   (685,353)
Purchase of medical royalty stream          -    (725,324)    (80,000)
Realized loss on note receivable            -                (150,000)
                                   ----------- ----------- -----------

        Operating loss             (1,600,912) (1,474,288)   (894,329)

Other income (expense):
   Interest income                        137         199      88,923
   Interest expense - Series A
     mandatorily redeemable
     convertible preferred
     stock                            (47,684)    (47,684)    (23,842)
   Interest expense                   (96,580)   (226,599)   (214,897)
                                   ----------- ----------- -----------

                                     (144,127)   (274,084)   (149,816)
Provision for income taxes                  -           -           -
                                   ----------- ----------- -----------
Loss before preferred dividend     (1,745,039) (1,748,372) (1,044,145)
Preferred dividend                          -           -     (23,842)
                                   ----------- ----------- -----------
Net Loss attributable to common
 stockholders                     $(1,745,039)$(1,748,372)$(1,067,987)
                                   =========== =========== ===========
Basic earnings per share
Net loss attributable to common
 stockholders                     $      (.04)$     (0.05)$     (0.05)
                                   =========== =========== ===========
Weighted average common shares
 outstanding                       49,775,746  32,541,845  23,509,343
                                   =========== =========== ===========

   The accompanying notes are an integral part of these financial statements

                                      F-3


                            PHASE III MEDICAL, INC.
                      Statements of Stockholders' Deficit


                                                                                 


                                                     Series B      Common Stock     Additional  Accumulated     Total
                                                    Convertible                       Paid-in      Deficit
                                                    Preferred                         Capital
                                                       Stock
                                                    ----------- -------------------
                                                 Shares  Amount   Shares    Amount
                                                 ------- ------ ----------- ------- ----------- ------------ -----------

Balance at December 31, 2002                     10,000 $  100  22,398,710 $22,399 $ 8,847,576 $ (9,693,967)$  (823,892)
Issuance of common stock for cash,
net of offering costs                                 -      -   2,825,000   2,825     211,956            -     214,781
Issuance of common stock upon exercise of
common stock options                                  -      -   1,000,000   1,000       4,000            -       5,000
Issuance of common stock for services                 -      -     100,000     100       2,900            -       3,000
Issuance of common stock to directors                 -      -       2,750       3         300            -         303
Series A convertible stock dividends                  -      -           -       -           -      (23,842)    (23,842)
Stock options granted with debt                       -      -           -       -     166,024            -     166,024
Net loss                                              -      -           -       -           -   (1,044,145) (1,044,145)
                                                 ------- ------ ----------- ------- ----------- ------------ -----------
Balance at December 31, 2003                     10,000    100  26,326,460  26,327   9,232,756  (10,761,954) (1,502,771)
Issuance of common stock for cash,
net of offering costs                                           12,132,913  12,133   1,092,867                1,105,000
Issuance of common stock upon
exercise of common stock options                                 1,875,000   1,875       7,500                    9,375
Issuance of common stock options for services                                           15,000                   15,000
Issuance of common stock for  services                             187,500     188      14,062                   14,250
Interest expense on loans in  default                                                  127,137                  127,137
Debt discount on loan from officer                                                      17,647                   17,647
Issuance of common stock for interest                               30,000      30       4,170                    4,200
Issuance of common stock to  officer for services                  477,679     478      26,272                   26,750
Net loss                                                                                         (1,748,372) (1,748,372)
                                                 ------- ------ ----------- ------- ----------- ------------ -----------
Balance at December 31, 2004                     10,000    100  41,029,552  41,031  10,537,411  (12,510,326) (1,931,784)
Issuance of common stock for cash,
net of offering costs                                           12,592,854  12,593     859,407                  872,000
Issuance of common stock for conversion of debt                  9,865,784   9,865     555,135                  565,000
Issuance of common stock to officers and
 directors                                                       6,020,676   6,021     231,265                  237,286
Issuance of common stock for services                            1,034,996   1,035      75,073                   76,108
Equity component of issuance of convertible debt                                        83,333                   83,333
Issuance of common stock purchase warrants for
 services                                                                               25,458                   25,458
Net loss                                                                                         (1,745,039) (1,745,039)
                                                 ------- ------ ----------- ------- ----------- ------------ -----------
Balance at December 31, 2005                     10,000 $  100  70,543,862 $70,545 $12,367,082 $(14,255,365)$(1,817,638)
                                                 ------- ------ ----------- ------- ----------- ------------ -----------



   The accompanying notes are an integral part of these financial statements

                                      F-4


                            PHASE III MEDICAL, INC.

                            Statements of Cash Flows



                                                                                

                                                                  Years ended December 31,
                                              ----------------------------------------------------------------
                                                             2005                  2004                  2003
                                              --------------------  --------------------  --------------------

Cash flows from operating activities:        $         (1,745,039) $         (1,748,372) $         (1,044,145)
Net loss
Adjustments to reconcile net loss to net
 cash used in
 operating activities:
Common shares issued and stock options granted
as payment for interest expense and for
 services rendered                                        338,852               187,337               169,327
Depreciation                                                1,958                 1,777                   646
Amortization of debt discount                               5,882                11,765                     -
     Series A mandatorily redeemable
convertible preferred stock dividends                      47,684                47,684                23,842
Unearned revenues                                         (35,262)              (48,561)              (64,632)
Deferred acquisition costs                                 24,776                33,885                46,053
Realized loss on note receivable                                -                     -               150,000
Changes in operating assets and liabilities
 :
Prepaid expenses and other current assets                   2,786                (3,209)               22,070
Other assets                                             (111,753)                                     (3,000)
Accounts payable, accrued expenses
and other current liabilities                             636,120                58,041              (322,074)
                                              --------------------  --------------------  --------------------

Net cash used in operating activities                    (833,996)           (1,459,653)           (1,021,913)
                                              --------------------  --------------------  --------------------

Cash flows from investing activities:
Acquisition of property and equipment                           -                (3,288)               (2,581)
Notes receivable                                                -                     -               850,000
                                              --------------------  --------------------  --------------------

Net cash (used in)  provided by investing
 activities                                                     -                (3,288)              847,419

Cash flows from financing activities:
Net proceeds from issuance of capital stock               872,000             1,114,375               219,781
Stockholder advances                                                                  -              (106,000)
Proceeds from notes payable                               203,000                75,000               275,000
Repayment of notes payable                                (30,000)
Proceeds from notes payable - related party                                     100,000                     -
Proceeds from sale of convertible
 debentures                                               250,000
Repayment of long-term debt                                                      (9,513)              (22,595)
                                              --------------------  --------------------  --------------------

Net cash provided by financing activities               1,295,000             1,279,862               366,186
                                              --------------------  --------------------  --------------------

Net increase  (decrease) in cash and cash
 equivalents                                              461,004              (183,079)              191,692

Cash and cash equivalents at beginning of
 year                                                      27,868               210,947                19,255
                                              --------------------  --------------------  --------------------

Cash and cash equivalents at end of year     $            488,872  $             27,868  $            210,947
                                              ====================  ====================  ====================




The accompanying notes are an integral part of these financial statements

                                      F-5


                             PHASE III MEDICAL, INC.

                      Statements of Cash Flows - continued


                                                                                

                                                                  Years ended December 31,
                                              ----------------------------------------------------------------
                                                             2005                  2004                  2003
                                              --------------------  --------------------  --------------------

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
 INFORMATION:
Cash paid during the year for:
Interest                                     $             92,010  $            106,574  $              26,483
                                              ====================  ====================  ====================

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING
AND FINANCING ACTIVITIES

Issuance of common stock for services
 rendered                                    $            313,394  $             32,027  $               3,303
                                              ====================  ====================  ====================

Compensatory element of stock options        $             25,458  $            127,137  $             166,024
                                              ====================  ====================  ====================

Net accrual of dividends on Series A
 preferred stock                             $                  -  $                  -  $              23,842
                                              ====================  ====================  ====================

Conversion of convertible debentures         $            565,000  $                  -  $                   -
                                              ====================  ====================  ====================


   The accompanying notes are an integral part of these financial statements

                                      F-6


NOTE 1 - THE COMPANY
- --------------------

Phase III Medical,  Inc. (hereinafter referred to as the "Company") was known as
Corniche  Group  Incorporated  until it changed its name on July 24,  2003.  The
Company  was  incorporated  in  Delaware  on  September  18, 1980 under the name
Fidelity  Medical  Services,  Inc.  From its inception  through March 1995,  the
Company was engaged in the development, design, assembly, marketing, and sale of
medical  imaging  products.  As a  result  of a  reverse  merger  with  Corniche
Distribution  Limited and its Subsidiaries  ("Corniche") the Company was engaged
in the retail sale and wholesale distribution of stationery products and related
office products,  including office furniture,  in the United Kingdom.  Effective
March 25,  1995,  the Company sold its  wholly-owned  medical  imaging  products
subsidiary. On September 28, 1995 the Company changed its name to Corniche Group
Incorporated.  In February 1996, the Company's  United Kingdom  operations  were
placed in receivership  by their  creditors.  Thereafter,  through May 1998, the
Company had no  activity.  On March 4, 1998,  the Company  entered  into a Stock
Purchase Agreement ("Agreement"),  approved by the Company's stockholders on May
18, 1998,  with  certain  individuals  (the  "Initial  Purchasers")  whereby the
Initial  Purchasers  acquired an aggregate of 765,000  shares of a newly created
Series B  Convertible  Redeemable  Preferred  Stock,  par value $0.01 per share.
Thereafter  the Initial  Purchasers  endeavored to establish for the Company new
business  operations  in the property and casualty  specialty  insurance and the
service contract markets. On September 30, 1998, the Company acquired all of the
capital stock of Stamford Insurance Company,  Ltd.  ("Stamford") from Warrantech
Corporation ("Warrantech") for $37,000 in cash in a transaction accounted for as
a purchase.  On April 30, 2001, the Company sold Stamford for a consideration of
$372,000.  During 2001, the Company recorded a loss of approximately $479,000 on
the sale of  Stamford.  The closing was  effective  May 1, 2001 and  transfer of
funds was completed on July 6, 2001.

On January 7, 2002,  the  Company  entered  into a Stock  Contribution  Exchange
Agreement (the "Exchange  Agreement")  and a Supplemental  Disclosure  Agreement
(together  with  the  Exchange  Agreement,   the  "Agreements")  with  Strandtek
International,   Inc.,  a  Delaware   corporation   ("Strandtek"),   certain  of
Strandtek's principal  shareholders and certain  non-shareholder loan holders of
Strandtek (the "StrandTek  Transaction").  The Exchange Agreement was amended on
February 11, 2002. Had the transactions  contemplated by the Agreements  closed,
StrandTek  would have become a majority owned  subsidiary of the Company and the
former shareholders of StrandTek would have controlled the Company. Consummation
of  the  StrandTek   Transaction  was  conditioned  upon  a  number  of  closing
conditions,  including the Company  obtaining  financing  via an equity  private
placement,  which ultimately  could not be met and, as a result,  the Agreements
were formally terminated by the Company and StrandTek in June 2002.

The Company was a provider of extended  warranties and service contracts via the
Internet  at  warrantysuperstore.com  through  June  30,  2002.  In  June  2002,
management  determined,  in light of continuing operating losses, to discontinue
its   warranty  and  service   contract   business  and  to  seek  new  business
opportunities  for the Company.  On February 6, 2003, the Company appointed Mark
Weinreb as a member of the Board of  Directors  and as its  President  and Chief
Executive  Officer.  The Company provides capital and guidance to companies,  in
multiple sectors of the healthcare and life science industries,  in return for a
percentage of revenues,  royalty fees, licensing fees and other product sales of
the target  companies.  Mr.  Weinreb was  appointed  to finalize and execute the
Company's new business plan.

On December 12,  2003,  the Company  signed a royalty  agreement  with  Parallel
Solutions,  Inc. "(PSI") to develop a new bioshielding  platform  technology for
the delivery of therapeutic proteins and small molecule drugs in order to extend
circulating  half-life  to improve  bioavailability  and dosing  regimen,  while
maintaining or improving  pharmacologic activity. The agreement provides for PSI
to pay the Company a percentage of the revenue received from the sale of certain
specified  products or  licensing  activity.  The company  provided  capital and
guidance  to PSI to  conduct a Proof of Concept  Study to  improve  an  existing
therapeutic protein with the goal of validating the bioshielding  technology for
further development and licensing the technology.

                                      F-7


NOTE 1 - THE COMPANY - (CONTINUED)
- --------------------

The Company continues to recruit management,  business development and technical
personnel, and develop its business model. Accordingly, it will be necessary for
the  Company  to raise  new  capital.  There can be no  assurance  that any such
business plan developed by the Company will be successful, that the Company will
be able to acquire such new business or rights or raise new capital, or that the
terms of any transaction will be favorable to the Company.

The  business  of the  Company  today  comprises  the  "run  off" of its sale of
extended  warranties and service contracts via the Internet and the new business
opportunity it is pursuing in the medical/bio-tech sector.

On January 19,  2006,  the  Company  acquired  all the assets of NeoStem,  Inc.,
("NeoStem") a company that  specializes  in the  collection and storage of adult
stem cells.  NeoStem is a commercial  autologous  (donor and  recipient  are the
same) adult stem cell bank pioneering the pre-disease collection, processing and
storage of stem cells that  donors can access for their own  present  and future
medical treatment.  The Company's new objective is to be the leading provider of
adult stem cells for  therapeutic  use in the burgeoning  field of  regenerative
medicine,  including  treatment for heart  disease,  certain types of cancer and
other critical health problems.

At  December  31,  2005,  the Company had a cash  balance of  $488,872,  deficit
working  capital of $1,245,084 and a  stockholders'  deficit of  $1,817,638.  In
addition, the Company sustained losses of $1,745,039,  $1,748,372 and $1,067,987
for the three fiscal years ended December 31, 2005, 2004 and 2003  respectively.
The  Company's  lack of  liquidity  combined  with its history of losses  raises
substantial  doubt as to the  ability  of the  Company  to  continue  as a going
concern.  The financial statements of the Company do not reflect any adjustments
relating to the doubt of its ability to continue as a going  concern.  There can
be no assurance that the Company will be able to sell securities and may have to
rely on its ability to borrow funds from new and or existing investors.

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  certain
reported amounts and disclosures.  Accordingly, actual results could differ from
those estimates.

CASH EQUIVALENTS:  Short-term cash investments,  which have a maturity of ninety
days or less when purchased, are considered cash equivalents in the consolidated
statement of cash flows.

CONCENTRATIONS OF CREDIT-RISK:  Financial  instruments that potentially  subject
the Company to significant  concentrations of credit risk consist principally of
cash. The Company  places its cash accounts with high credit  quality  financial
institutions, which at times may be in excess of the FDIC insurance limit.

PROPERTY AND EQUIPMENT:  The cost of property and equipment is depreciated  over
the estimated  useful lives of the related  assets of 3 to 5 years.  The cost of
computer  software  programs are amortized over their estimated  useful lives of
five years.  Depreciation is computed on the straight-line  method.  Repairs and
maintenance  expenditures that do not extend original asset lives are charged to
expense as incurred.

INCOME TAXES: The Company,  in accordance with SFAS 109,  "Accounting for Income
Taxes", recognizes (a) the amount of taxes payable or refundable for the current
year  and,  (b)  deferred  tax   liabilities  and  assets  for  the  future  tax
consequences of events that have been  recognized in an  enterprise's  financial
statement or tax returns. Comprehensive income (loss)

                                      F-8


COMPREHENSIVE INCOME (LOSS): Refers to revenue,  expenses, gains and losses that
under generally  accepted  accounting  principles are included in  comprehensive
income but are excluded from net income as these  amounts are recorded  directly
as an adjustment to  stockholders'  equity.  At December 31, 2005, 2004 and 2003
there were no such adjustments required.

PRO  FORMA  EFFECT  OF  STOCK  OPTIONS:  Financial  Accounting  Standards  Board
Interpretation  No. 44 is an  interpretation  of APB Opinion No. 25 and SFAS No.
123  which  requires  that  effective  July  1,  2000,  all  options  issued  to
non-employees  after  January 12, 2000 be accounted  for under the rules of SFAS
No. 123.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)
- ---------------------------------------------------
Assuming  the fair market  value of the stock at the date of grant to be $.03 in
February 2003,  $.05 in May, June and July 2003, $.18 in September 2003, $.15 in
January  2004,  $.14 in March  2004,  $.11 in May 2004,  $.10 in  September  and
November  2004,  $.06 in  February  2005,  $.05 in April and July 2005,  $.08 in
September  2005 and $.06 in  December  2005,  the life of the options to be from
three to ten years,  the expected  volatility at between 15% and 200%,  expected
dividends are none,  and the risk-free  interest rate of  approximately  3%, the
Company  would have  recorded  compensation  expense of  $116,146,  $218,597 and
$205,760,  respectively, for the years ended December 31, 2005, 2004 and 2003 as
calculated by the Black-Scholes  option pricing model. The weighted average fair
value per option of options granted during 2005, 2004 and 2003 was $0.06,  $0.11
and $0.06, respectively.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded options,  which have no vesting  restrictions and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
the Company's stock options have  characteristics  significantly  different from
those of traded options, and because changes in the subjective input assumptions
can materially  affect the fair value  estimate,  in management's  opinion,  the
existing models do not necessarily provide a reliable single measure of the fair
value of its stock options.

As such, proforma net loss and net loss per share would be as follows:



                                                      2005                2004                 2003
                                                 ---------------     ----------------     ---------------
                                                                              
Net loss as reported                        $       (1,745,039)  $       (1,748,372)   $     (1,067,987)
Additional compensation                               (116,146)            (218,597)           (205,760)
                                                 ---------------     ----------------     ---------------
Adjusted net loss                           $       (1,861,185)  $       (1,966,969)   $     (1,273,747)
                                                 ===============     ================     ===============
Net loss per share as reported              $             (.04)  $             (.05)   $           (.05)
                                                 ===============     ================     ===============
Adjusted net loss per share                 $             (.04)  $             (.06)   $           (.05)
                                                 ===============     ================     ===============



RECENTLY ISSUED  ACCOUNTING  PRONOUNCEMENTS  - In December 2004, the FASB issued
SFAS No. 123(R),  "Share-Based  Payment"  ("SFAS No.  123(R)").  SFAS No. 123(R)
establishes  standards for the  accounting for  transactions  in which an entity
exchanges its equity  instruments for goods or services.  This statement focuses
primarily on accounting for  transactions  in which an entity  obtains  employee
services in share-based payment transactions.  SFAS No. 123(R) requires that the
fair  value of such  equity  instruments  be  recognized  as an  expense  in the
historical  financial  statements as services are  performed.  Prior to SFAS No.
123(R),  only certain pro forma  disclosures  of fair value were  required.  The
provisions  of this  statement  are  effective  for the first  interim or annual
reporting period that begins after June 15, 2005.

                                      F-9


In  June  2005,  FASB  issued  SFAS  No.  154 -  Accounting  Changes  and  Error
Corrections,  which  replaces APB Opinion No. 20 and FASB  Statement No. 3. This
statement  applies to all  voluntary  changes in  accounting  principles  and to
changes required by an accounting pronouncement in the unusual instance that the
pronouncement  does  not  include  specific   transition   provisions.   When  a
pronouncement includes specific transition  provisions,  those provisions should
be followed.  This  pronouncement  is effective for fiscal years beginning after
December 15, 2005.  The Company does not believe that this statement will have a
material effect on its financial statements.

In March 2005, the FASB issued FASB  Interpretation  ("FIN") 47,  ACCOUNTING FOR
CONDITIONAL ASSET RETIREMENT  OBLIGATIONS -- AN INTERPRETATION OF FASB STATEMENT
NO. 143. FIN 47 clarifies that conditional asset retirement obligations meet the
definition of liabilities  and should be recognized  when incurred if their fair
values can be reasonably estimated. The Company adopted the provisions of FIN 47
effective  December  31,  2005.  The  adoption  of FIN 47 had no  impact  on the
Company's financial position or results of operations.

In February  2006,  the FASB issued SFAS No. 155,  ACCOUNTING FOR CERTAIN HYBRID
FINANCIAL INSTRUMENTS. This Statement amends FASB Statements No. 133, ACCOUNTING
FOR DERIVATIVE  INSTRUMENTS AND HEDGING ACTIVITIES,  and No. 140, ACCOUNTING FOR
TRANSFERS AND SERVICING OF FINANCIAL ASSETS AND  EXTINGUISHMENTS OF LIABILITIES.
This Statement resolves issues addressed in Statement 133  Implementation  Issue
No. D1, " Application  of Statement 133 to Beneficial  Interests in  Securitized
Financial Assets. " SFAS No. 155 permits fair value remeasurement for any hybrid
financial  instrument that contains an embedded  derivative that otherwise would
require  bifurcation,  clarifies which  interest-only  strips and principal-only
strips are not subject to the  requirements  of Statement 133, and establishes a
requirement to evaluate  interests in securitized  financial  assets to identify
interests  that  are  freestanding  derivatives  or that  are  hybrid  financial
instruments that contain an embedded derivative requiring  bifurcation.  It also
clarifies that  concentrations  of credit risk in the form of subordination  are
not embedded  derivatives and amends  Statement 140 to eliminate the prohibition
on a  qualifying  special-purpose  entity from  holding a  derivative  financial
instrument that pertains to a beneficial  interest other than another derivative
financial instrument.  This Statement is effective for all financial instruments
acquired or issued  after the  beginning  of an entity's  first fiscal year that
begins after  September 15, 2006.  The Company has not yet determined the impact
of the adoption of FAS 155 on its financial statements, if any.

EARNINGS PER SHARE:  Basic earnings per share is based on the weighted effect of
all common  shares  issued and  outstanding,  and is  calculated by dividing net
income  available  to  common   stockholders  by  the  weighted  average  shares
outstanding  during the period.  Diluted earnings per share, which is calculated
by dividing net income available to common  stockholders by the weighted average
number of common shares used in the basic  earnings per share  calculation  plus
the number of common  shares  that would be issued  assuming  conversion  of all
potentially  dilutive  securities  outstanding,   is  not  presented  as  it  is
anti-dilutive in all periods presented.

ADVERTISING   POLICY:  All  expenditures  for  advertising  is  charged  against
operations as incurred.

REVENUE  RECOGNITION:  Stamford's  reinsurance  premiums are recognized on a pro
rata basis over the policy term. The deferred policy  acquisition  costs are the
net cost of  acquiring  new and  renewal  insurance  contracts.  These costs are
charged  to  expense  in  proportion  to net  premium  revenue  recognized.  The
provisions for losses and loss-adjustment  expenses include an amount determined
from loss reports on individual cases and an amount based on past experience for
losses incurred but not reported.  Such  liabilities  are  necessarily  based on
estimates,  and while  management  believes  that the  amount is  adequate,  the
ultimate  liability may be in excess of or less than the amounts  provided.  The
methods for making such estimates and for establishing  the resulting  liability
are  continually  reviewed,  and  any  adjustments  are  reflected  in  earnings
currently.

                                      F-10


The Company had sold,  via the Internet,  through  partnerships  and directly to
consumers,   extended  warranty  service  contracts  for  seven  major  consumer
products.  The  Company  recognizes  revenue  ratably  over  the  length  of the
contract.  The Company  purchased  insurance to fully cover any losses under the
service contracts from a domestic carrier. The insurance premium and other costs
related to the sale are amortized over the life of the contract.

PURCHASE OF ROYALTY INTERESTS:  The Company charges payments for the purchase of
future potential  royalty  interests to expense as paid and will record revenues
when royalty payments are received.

NOTE 3 - NOTES RECEIVABLE
- -------------------------

In January  2002,  the Company  advanced to StrandTek a loan of $1 million on an
unsecured  basis,  which was  personally  guaranteed by certain of the principal
shareholders of StrandTek and a further loan of $250,000 on February 19, 2002 on
an  unsecured  basis.  Such loans bore  interest at 7% per annum and were due on
July 31, 2002  following  termination of the Agreements (as discussed in Note 1)
in June 2002.  StrandTek failed to pay the notes on the due date and the Company
commenced legal proceedings  against StrandTek and the guarantors to recover the
principal,  accrued interest and costs of recovery.  The Company ceased accruing
interest  on July 31,  2002.  Subsequent  to July 31,  2002,  the  notes  accrue
interest at the default rate of 12% per annum. The Company provided an allowance
for the $250,000  unsecured loan and interest of $8,103 at December 31, 2002. On
July 24, 2003 the Company  entered into a  Forbearance  Agreement  with personal
guarantors  Veltmen and Buckles  pursuant to which they made  payments  totaling
$590,640,  including  interest of $90,640. A similar  Forbearance  Agreement was
reached with personal  guarantor Arnett as of July 28, 2003 pursuant to which he
paid $287,673, including interest of $37,673. A Settlement Agreement was reached
with personal guarantor Bauman as of December 23, 2003 pursuant to which he paid
$100,000  in full  settlement  of the  judgment  against  him in the  amount  of
$291,406.  The  payment  was  received  on  December  30,  2003 as stated in the
agreement.  These payments,  totaling  approximately  $987,000 were paid as full
satisfaction for the outstanding amounts owed to the Company.  Accordingly,  the
Company recorded a realized loss on these notes of $150,000 in 2003.

NOTE 4 - ACCRUED LIABILITIES
- ----------------------------

Accrued liabilities are as follows:
                                                         December 31,
                                          -------------------------------------
                                               2005                 2004
                                          ----------------     ----------------
  Professional fees                  $            173,649  $            31,760
  Interest on notes payable                         4,268               11,530
  Salaries and related taxes                      424,950               45,368
  Other                                            14,329                  225
                                          ----------------     ----------------
                                     $            617,196  $            88,883
                                          ================     ================

NOTE 5 - NOTES PAYABLE
- ----------------------

In  September  2002,  the  Company  sold to  accredited  investors  five  60-day
promissory notes in the principal sum of $25,000 each, resulting in net proceeds
to the Company of $117,500,  net of offering  costs.  The notes bear interest at
15% per annum payable at maturity.  The notes include a default penalty pursuant
to which,  if the notes are not paid on the due date,  the holder shall have the
option to purchase twenty five thousand shares of the Company's common stock for
an aggregate  purchase price of $125. If the non payment  continues for 30 days,
then on the 30th day, and at the end of each successive  30-day period until the

                                      F-11


note is paid in full, the holder shall have the option to purchase an additional
twenty five  thousand  shares of the  Company's  common  stock for an  aggregate
purchase  price of $125.  During the year ended  December  31,  2004,  1,875,000
options granted pursuant to the default penalty were exercised  resulting in net
proceeds of $9,375.  Interest expense on these notes  approximated  $127,000 and
$166,000 for the years ended December 31, 2004 and 2003 respectively.  (See Note
7) In September and October, 2004, these notes were repaid.

On March 17, 2003, the Company commenced a private  placement  offering to raise
up to $250,000  in 6-month  promissory  notes in  increments  of $5,000  bearing
interest at 15% per annum. Only selected  investors which qualify as "accredited
investors"  as defined  in Rule  501(a)  under the  Securities  Act of 1933,  as
amended,  were eligible to purchase these  promissory  notes. The Company raised
the full $250,000  through the sale of such promissory  notes,  resulting in net
proceeds to the Company of $225,000,  net of offering costs. The notes contain a
default  provision  which raises the  interest  rate to 20% if the notes are not
paid when due. The Company  issued  $250,000 of these notes.  As of December 31,
2005,  $70,000 has been converted into 1,190,000  shares of the Company's Common
Stock and  $80,000 of which  $15,000  has been  repaid in  January  2006 and the
remainder  bears interest at 20% and the due date has been extended to September
30, 2006.

On August 26, 2003, the Company  borrowed  $25,000 from a then consultant to the
Company.  In  October  2004,  this  note  was  combined  with a note of  $50,000
previously held by an unrelated third party.  This new note accrues  interest at
8% and was due on  August  31,  2005  together  with the  accrued  interest.  In
November  30,  2005,  this  note was  converted  into  1,275,000  shares  of the
Company's Common Stock. All interest payments have been accrued.

In February 2004, the Company commenced a sale of 30 day 20% notes in the amount
of $125,000 to three  accredited  investors to fund current  operations.  It was
anticipated  that these notes  would be repaid from the  proceeds of the January
2004 amended equity private placement. Two of these notes have a default
provision  that if they are not paid  within  30  days,  there is an  additional
interest  payment of $250 per $25,000 of principal  outstanding  for each 30 day
period or part thereof.  As of December 31, 2005,  these notes have been repaid.
All interest  payments have been paid timely.  In May 2004,  the Company sold an
additional 30 day 20% note in the amount of $40,000 to an accredited investor to
fund current operations.  This note plus interest has been repaid. In July 2004,
the  Company  sold a five month 20% note in the  amount of  $25,000  and two six
month 20% notes totaling $80,000 to three  accredited  investors to fund current
operations. As of December 31, 2005, $25,000 has been repaid and the balance has
been converted into 1,360,000 shares of the Company's Common Stock. All interest
payments have been paid timely.  In August 2004, the Company sold  additional 30
day 20% notes in the  amount of  $55,000  to two  accredited  investors  to fund
current  operations.  As of December  31, 2005,  $25,000 of these notes  remains
unpaid.  All interest  payments  have been paid timely.  In December  2004,  the
Company sold four notes to four  accredited  investors  totaling  $100,000  with
interest  rates that range from 8% to 20%. As of December 31,  2005,  $5,000 has
been repaid,  $85,000  converted into 1,445,000  shares of the Company's  Common
Stock and $10,000 of these notes remain  unpaid.  The $10,000 note was repaid in
January 2006. All interest payments have been made timely.

In August 2004, the Company sold a six month 20% convertible  note in the amount
of $100,000 to its Chief Operating Officer ("COO").  Upon maturity,  the Company
and the COO have  agreed to convert  the  principal  amount of the new note into
shares of the  Company's  common stock at 85% of the average  price as quoted on
the NASD Over-the-Counter Bulletin Board for the five days prior to the maturity
date of the note.  Approximately $18,000 of the total debt was attributed to the
intrinsic value of the beneficial  conversion feature.  This amount was recorded
as an equity  component.  The  remaining  balance of  approximately  $82,000 was
recorded as debt. For the year ended December 31, 2004 the  amortization of debt
discount  approximated  $12,000.  All  interest is paid  monthly in arrears.  In
February 2005,  this note was converted  into 1,960,784  shares of the Company's
Common Stock.  All interest  payments have been paid timely.  For the year ended
December 31, 2005 the amortization of debt discount approximated $6,000.

                                      F-12


In January 2005,  the Company sold a six month 20% note in the amount of $25,000
to an accredited  investor to fund current  operations.  This note was converted
into 425,000 shares of the Company's  Common Stock.  All interest  payments have
been made. In February 2005, the Company sold a six month 20% note in the amount
of $10,000 to an accredited investor to fund current  operations.  This note was
converted  into  170,000  shares of the  Company's  Common  Stock.  All interest
payments have been made. In March 2005, the Company sold a 30 day 8% note in the
amount of $17,000 to the  President  and CEO of the Company.  Additionally,  the
Company  sold  a one  year  15%  note  in  the  amount  of  $20,000,  which  was
subsequently  converted into 340,000 shares of the Company's Common Stock, to an
accredited investor.  All interest payments on these notes are current. The note
in the amount of $17,000 was unpaid as of December  31,  2005,  however,  it was
repaid in January 2006.

In April 2005, the Company sold a one year 15% note in the amount of $100,000 to
its Executive  Vice  President and General  Counsel.  The note contains  certain
rights and  obligations  regarding its  conversion  into shares of the Company's
Common Stock. In November 2005, this note was converted into 1,700,000 shares of
the Company's Common Stock. All interest payments on this note have been made.

In August  2005,  the  Company  sold an 8% note in the  amount of $10,000 to its
President and CEO, an accredited investor which is due on demand. As of December
31, 2005, this note remains unpaid, however it was repaid in January 2006.

In  September  2005,  Company  sold two 8% notes in the  amounts  of $6,000  and
$15,000  to its  President  and CEO,  an  accredited  investor  which are due on
demand.  As of December 31, 2005,  these notes remain  unpaid,  however,  it was
repaid in January 2006.

On December  30,  2005,  the Company  sold  $250,000 of  convertible  nine month
Promissory  Notes which bear 9% simple interest with net proceeds to the Company
of  $220,000.  In  addition,  these  Promissory  Notes have  416,666  detachable
warrants  for each  $25,000 of debt,  which  entitle the holder to purchase  one
share of the Company's  Common Stock at a price of $.12 per share.  The warrants
are  exercisable  for a period of three  years  from the date of the  Promissory
Note.  The  Promissory  Notes convert to the Company's  Common Stock at $.06 per
share.  The  Promissory  Notes are  convertible at anytime into shares of Common
Stock at the  option of the  Company  subsequent  to the shares  underlying  the
Promissory  Notes and the shares  underlying  the warrants  registration  if the
closing  price of the  Common  Stock  has been at least  $.18 for a period of at
least 10  consecutive  days prior to the date on which notice of  conversion  is
sent by the Company to the holders of the Promissory Notes. The Company recorded
a debt discount associated with the conversion feature in the amount of $83,333.
The Company recorded an expense of $2,573  associated with the warrants as their
fair value using the Black Scholes method.

    A summary of notes payable and convertible debentures is as follows:


                                                                            
                                JANUARY 1,                  REPAYMENTS        Less: Debt
                                   2005       PROCEEDS      /CONVERSIONS       DISCOUNTS    DECEMBER 31, 2005
                                   ----       --------      ------------       ---------    -----------------
     March 2003 Notes           $ 170,000     $     -       $  (90,000)       $       -       $   80,000
     Consultant Note               75,000                      (75,000)                                -
     2004 Notes                   230,000                      (175,000)                          55,000
     2005 Notes                         -     203,000          (155,000)                          48,000
     Related Party Note            94,118                       (94,118)                               -
     Convertible
     Debentures                               250,000                           (83,333)         166,667
                               --------------------------------------------------------------------------------

     Total                       $569,118    $453,000       $  (589,118)      $ (83,333)      $  349,667
                               ===============================================================================



                                      F-13



NOTE 6 - SERIES A MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED STOCK
- --------------------------------------------------------------------

In connection with the settlement of securities class action litigation in 1994,
the Company  issued  1,000,000  shares of Series A $0.07  Convertible  Preferred
Stock (the "Series A Preferred  Stock") with an aggregate  value of  $1,000,000.
The following summarizes the terms of Series A Preferred Stock as more fully set
forth in the  Certificate  of  Designation.  The Series A Preferred  Stock has a
liquidation  value of $1 per share,  is non-voting and  convertible  into common
stock  of the  Company  at a price of  $5.20  per  share.  Holders  of  Series A
Preferred  Stock are entitled to receive  cumulative cash dividends of $0.07 per
share, per year, payable semi-annually. The Series A Preferred Stock is callable
by the Company at a price of $1.05 per share, plus accrued and unpaid dividends.
In addition,  if the closing price of the Company's  common stock exceeds $13.80
per share for a period of 20  consecutive  trade  days,  the Series A  Preferred
Stock is  callable  by the  Company at a price  equal to $0.01 per  share,  plus
accrued and unpaid dividends.

The Certificate of Designation for the Series A Preferred Stock also states that
at any time after December 1, 1999 the holders of the Series A Preferred  Stocks
may require the Company to redeem their  shares of Series A Preferred  Stock (if
there are funds with which the Company may do so) at a price of $1.00 per share.

Notwithstanding any of the foregoing redemption provisions,  if any dividends on
the Series A Preferred Stock are past due, no shares of Series A Preferred Stock
may be  redeemed  by the  Company  unless  all  outstanding  shares  of Series A
Preferred Stock are simultaneously redeemed.

At December 31, 2005, 2004 and 2003,  681,174 shares of Series A Preferred Stock
were  outstanding,  and  accrued  dividends  on these  outstanding  shares  were
$528,564, $480,880, and $433,196 respectively.

On January 29, 2002, notice was given that,  pursuant to the Company's  Restated
Certificate of Incorporation,  as amended,  the Company called for redemption on
the date of closing the StrandTek Transaction,  all shares of Series A Preferred
Stock  outstanding on that date at a redemption price of $1.05, plus accrued and
unpaid dividends of approximately  $0.47 per share. The redemption,  among other
financial,  legal and  business  conditions,  was a  condition  of  closing  the
StrandTek  Transaction.  Similarly,  the  redemption  was subject to closing the
StrandTek  Transaction.  Upon  termination  of the  StrandTek  Transaction,  the
Company rescinded the notice of redemption.

NOTE 7 - STOCKHOLDERS' EQUITY
- -----------------------------

(a)      SERIES B CONVERTIBLE REDEEMABLE PREFERRED STOCK:

         The  total  authorized  shares  of  Series  B  Convertible   Redeemable
         Preferred Stock is 825,000.  The following  summarizes the terms of the
         Series B Stock whose terms are more fully set forth in the  Certificate
         of Designation. The Series B Stock carries a zero coupon and each share
         of the Series B Stock is  convertible  into ten shares of the Company's
         common  stock.  The holder of a share of the Series B Stock is entitled
         to ten times any dividends  paid on the common stock and such stock has
         ten votes per share and votes as one class with the common stock.

         The holder of any share of Series B  Convertible  Redeemable  Preferred
         Stock has the right,  at such holder's option (but not if such share is
         called for  redemption),  exercisable  after  September  30,  2000,  to
         convert such share into ten (10) fully paid and  non-assessable  shares
         of common stock (the "Conversion Rate"). The Conversion Rate is subject
         to adjustment as stipulated in the  Agreement.  Upon  liquidation,  the
         Series B Stock  would be junior  to the  Company's  Series A  Preferred
         Stock and would share  ratably  with the common  stock with  respect to
         liquidating distributions.

                                      F-14


         During the year ended  December 31, 2000,  holders of 805,000 shares of
         the Series B Preferred  Stock  converted  their  shares into  8,050,000
         shares of the Company's  common stock.  During the year ended  December
         31, 2002, the holders of 10,000 shares of the Series B Preferred  Stock
         converted  their shares into  100,000  shares of the  Company's  common
         stock.

         At December 31, 2005 and 2004,  10,000  Series B Preferred  Shares were
         issued and  outstanding.  The  Company's  right to repurchase or redeem
         shares of Series B Stock was  eliminated in fiscal 1999 pursuant to the
         terms of the Agreement and the Certificate of Designation.

(b)      COMMON STOCK:

         At the July 2005 annual meeting, the stockholders approved an amendment
         increasing the  authorized  common stock to 500 million shares from 250
         million shares.

         In 2003,  the  Company  issued  1,000,000  shares of its common  stock,
         resulting in net proceeds to the Company of $5,000 and 1,875,000 shares
         of its common  stock in 2004,  resulting in net proceeds to the Company
         of $9,375 as a result of the exercise of stock options granted pursuant
         to the default  provisions of the 60 day promissory  notes discussed in
         Note 5.

         On February 6, 2003,  the Company  entered  into a deferment  agreement
         with  three  major   creditors   pursuant  to  which   liabilities   of
         approximately $523,887 in the aggregate, were deferred,  subject to the
         success  of  the  Company's  debt  and  equity  financing  efforts.  In
         addition,  in  consideration  for the deferral,  the Company  agreed to
         issue 100,000  restricted  shares of the Company's common stock,  whose
         fair value was $3,000. The deferred creditors were paid in full, during
         2003 from the  recoveries  against the StrandTek  (see Note 3) personal
         guarantors.

         On September 22, 2003 the Company commenced an equity private placement
         to raise up to $4 million  through the sale of up to 40 million  shares
         of its Common  Stock in  increments  of $5,000 or 50,000  shares.  Only
         selected  investors which qualify as "accredited  investors" as defined
         in Rule 501(a)  under the  Securities  Act of 1933,  as  amended,  were
         eligible to purchase these shares. The placement closed on December 31,
         2003 upon the sale of  2,825,000  shares,  resulting in proceeds to the
         Company of  $214,781,  net of offering  costs of  $67,719.  The Company
         retained  Robert  M.  Cohen & Company  as  placement  agent,  on a best
         efforts  basis,  for  the  offering.  The  Company  agreed  to pay  the
         placement  agent an amount equal to 10% of the proceeds of the offering
         as  commissions  for the  placement  agents'  services  in  addition to
         reimbursement  of  the  placement  agents'  expenses  (by  way  of a 3%
         non-accountable   expense   allowance)  and   indemnification   against
         customary liabilities.

         In January 2004,  the Company  amended its equity  private  placement.
         During the year ended December 31, 2004,  the Company sold  12,132,913
         common shares  resulting in net proceeds to the Company of $1,105,000.
         Of these shares,  7,282,913 were purchased by Robert Aholt, Jr., Chief
         Operating Officer of the Company in exchange for $650,000. Such shares
         have not  been  registered  under  the  Securities  Act and may not be
         offered  or  sold  in the  United  States  absent  registration  or an
         applicable exemption of registration requirements.

         In March 2004,  the Company  issued  30,000  shares of its common stock
         whose fair value was $4,200 to two note holders as additional interest.

         In each of the months of August  through  December  2004,  the  Company
         issued 37,500 shares for a total of 187,500  shares of its common stock
         to its investor  relations firms for services.  The fair value of these
         shares was $14,250 which was charged to operations.

                                      F-15


         In December 2004, the Company issued 477,679 shares of its common stock
         to its  Chief  Operating  Officer  as  compensation  as  stated  in his
         employment  contract.  The fair value of these shares was $26,750 which
         was charged to operations.

         In February 2005, the $100,000  convertible  note sold to the Company's
         former COO was converted into 1,960,784  shares of the Company's Common
         Stock.

         For the twelve  months  ended  December 31,  2005,  the Company  issued
         174,996 shares of its common stock to its investor  relations firms for
         services.  The fair value of these shares was $10,208 which was charged
         to operations.

         For the twelve  months  ended  December 31,  2005,  the Company  issued
         3,080,676  shares of its common stock to its  officers,  directors  and
         employees  for  services  in lieu of  salary.  The fair  value of these
         shares was $119,686 which was charged to operations.

         In 2005,  the Company issued  12,592,854  shares of its Common Stock to
         accredited  investors  resulting  in net  proceeds  to the  Company  of
         $872,000.

         In July 2005, the Company granted  3,000,000 shares of its Common Stock
         to its President and CEO. These shares vest 1,000,000  immediately  and
         1,000,000 on each of the next two anniversary  dates. The fair value of
         these shares was $120,000 which was charged to expense.

         In September  2005,  the Company  granted  500,000 shares of its Common
         Stock to an Advisory  Board member.  The fair value of these shares was
         $40,000 which was charged to expense.

         In October 2005,  the Company  issued 50,000 shares to the Hospital for
         Joint Diseases in exchange for  advertising  in an event  journal.  The
         fair value of these shares was $3,500 which was charged to expense.

         On November 30, 2005, $445,000 of debt was converted into the Company's
         Common  Stock at 17 shares  for each one  dollar of debt  resulting  in
         7,565,000  shares being  issued.  On December 30, 2005,  an  additional
         $20,000 of debt was  converted  into  340,000  shares of the  Company's
         Common Stock.

         On December 30, 2005,  the Company  issued 250,000 shares of its Common
         Stock to Westpark Capital, Inc. as additional compensation for the sale
         of the  convertible  debentures.  The fair  value of these  shares  was
         $20,000 which was charged to expense.

(c)      WARRANTS:

         The Company has issued common stock purchase warrants from time to time
         to investors in private placements,  certain vendors, underwriters, and
         directors and officers of the Company.

         In connection  with the September  2003 equity private  placement,  the
         Company  issued a 5 year  warrant  to  purchase  282,500  shares of its
         Common  Stock at an  exercise  price of $.12 per share to its  retained
         placement  agent,  Robert M.  Cohen &  Company.  The  warrant  contains
         "piggyback  registration  rights.  The fair value of these warrants was
         $13,500 at December 31, 2003.

         In each of the months of August 2004 through  January 2005, the Company
         issued 25,000  warrants for a total of 150,000  warrants which entitles
         the holder to  purchase  one share of common  stock at a price of $.05.
         These warrants expire in three years from date of issue and were issued
         the Company's investor relations firm. The fair value of these warrants
         was $874 in 2005 and $3,250 in 2004.

                                      F-16


         Warrants to purchase  240,000 shares of the Company's Common Stock were
         issued in  September  2005,  to Dr.  Robin  Smith for her  position  as
         Chairperson of the Advisory  Board.  The warrants vest 20,000 per month
         for twelve  months.  Each  warrant  entitles  Dr. Smith to purchase one
         share of common stock at a price of $.08.  These warrants  expire three
         years  from the date of issue.  The fair  value of these  warrants  was
         $3,196 in 2005 and $6,392 will be charged to operations in 2006.

         In December 2005, the Company issued 4,166,660  warrants to the holders
         of the 9% convertible  debt and 416,666 warrants to the placement agent
         as  additional  compensation.  These  warrants  entitle  the  holder to
         purchase  one share of common stock at a price of $.12 and expire three
         years from the date of issue. The Company recorded an expense of $2,573
         associated  with the  warrants  as their  fair  value  using  the Black
         Scholes method.

         A total of  5,255,826  shares of common stock are reserved for issuance
         upon exercise of outstanding warrants as of December 31, 2005 at prices
         ranging  from  $.05 to $.16 and  expiring  through  December  2008.  No
         warrants were exercised during any of the periods presented.

(d)      STOCK OPTION PLANS:

         (i) The 1998  Employee  Incentive  Stock  Option Plan  provides for the
         granting of options to purchase shares of the Company's common stock to
         employees.  Under the 1998 Plan, the maximum aggregate number of shares
         that may be issued under options is 300,000 shares of common stock. The
         aggregate  fair  market  value  (determined  at the time the  option is
         granted)  of  the  shares  for  which   incentive   stock  options  are
         exercisable  for the first time under the terms of the 1998 Plan by any
         eligible  employee  during any calendar  year cannot  exceed  $100,000.
         Options are exercisable at the fair market value of the common stock on
         the date of grant and have five-year  terms. The exercise price of each
         option is 100% of the fair market value of the underlying  stock on the
         date the options are  granted and are  exercisable  for a period of ten
         years,  except that no option will be granted to any  employee  who, at
         the time the option is granted,  owns stock possessing more than 10% of
         the total combined  voting power of all classes of stock of the Company
         or any subsidiary  unless (a) at the time the options are granted,  the
         option  exercise price is at least 110% of the fair market value of the
         shares of common stock subject to the options and (b) the option by its
         terms is not  exercisable  after the  expiration of five years from the
         date such  option is  granted.  The  Board of  Directors'  Compensation
         Committee  administers the 1998 Plan. The 1998 Employee Incentive Stock
         Option Plan was  superceded  by the 2003 Equity  Participation  Plan in
         February 2003. (see below).

         Under  the  1998  plan   outstanding   options  expire  90  days  after
         termination of the holder's status as employee or director. All options
         were granted at an exercise price equal to the fair value of the common
         stock at the grant date.  Therefore,  in accordance with the provisions
         of APB Opinion No. 25 related to fixed stock options,  no  compensation
         expense is  recognized  with respect to options  granted or  exercised.
         Under the alternative  fair-value based method defined in SFAS No. 123,
         the fair  value of all fixed  stock  options on the grant date would be
         recognized as expense over the vesting period.

         (ii) At the 2003 annual  meeting,  the  stockholders  approved the 2003
         Equity  Participation  Plan. The Company has reserved 50,000,000 shares
         of  common  stock  for  the  grant  of  incentive   stock  options  and
         non-statutory  stock options to employees and  non-employee  directors,
         consultants  and  advisors.  Pursuant to such plan the Company  entered
         into a Stock Option  Agreement  with Mr.  Weinreb (the "Initial  Option
         Agreement").  Under the Initial Option  Agreement,  the Company granted
         Mr. Weinreb the right and option, exercisable for 10 years, to purchase
         up to  2,500,000  shares of the  Company's  common stock at an exercise
         price of $0.03 per share.

                                      F-17


         Additionally,  in the event  that the  closing  price of the  Company's
         common stock equals or exceeds $0.50 per share for any five consecutive
         trading  days  during  the term of the  employment  agreement  (whether
         during the initial term or an annual extension), the Company has agreed
         to grant Mr. Weinreb,  on the day immediately  following the end of the
         five day period,  an option to purchase an additional  2,500,000 shares
         of the Company's  common stock at an exercise price of $0.50 per share,
         pursuant to the 2003 Equity Participation Plan.

         Mr.  Weinreb  has  agreed  that he will  not  sell  any  shares  of the
         Company's  common stock  obtained upon  exercise of the Initial  Option
         Agreement or Additional Option Agreement prior to the first anniversary
         of the date of the employment agreement.

         In April 2005, the Company granted an option to purchase 150,000 shares
         of its Common Stock at an exercise  price of $.10 to  Catherine  Vaczy,
         its Executive  Vice President and General  Counsel.  These options vest
         50,000 per year on each anniversary of the grant date.

         In July 2005, the Company granted an option to purchase  750,000 shares
         of its Common Stock at an exercise  price of $.06 to  Catherine  Vaczy,
         its Executive  Vice President and General  Counsel.  These options vest
         375,000 per year on each anniversary of the grant date.

         In July  2005,  the  Company  granted an option to  purchase  4,000,000
         shares  of its  Common  Stock  at an  exercise  price  of  $.06 to Mark
         Weinreb,   its  President  and  CEO.   These  options  vest   2,000,000
         immediately  and  1,000,000 per year on each  anniversary  of the grant
         date.

         In July  2005,  the  Company  granted an option to  purchase  1,500,000
         shares  of its  Common  Stock at an  exercise  price of $.06 to  Robert
         Aholt,  its former COO.  These options vest 1,000,000  immediately  and
         250,000 per year on each anniversary of the grant date.

         Additionally,  the Company has granted  options to purchase  11,200,000
         shares in 2005,  2,985,000  shares in 2004 and 3,700,000 shares in 2003
         of Common Stock at exercise prices ranging from $.03 to $.18 to members
         of its board of  directors,  employees,  consultants  and its  advisory
         board. All options were granted at an exercise price more than or equal
         to the fair value of the common stock at the date of grant.

         Stock option  activity under the 2003 Equity  Participation  Plan is as
         follows:


                                    

                                                                               Range of         Weighted Average
                                                   Number of Shares (1)        Exercise          Exercise Price
                                                                                 Price
                                                   ---------------------     --------------    --------------------
                  Balance at December 31, 2002                        -                  -                       -
                   Granted                                    3,700,000        $.03 - $.18                    $.05
                   Exercised                                          -                  -                       -
                   Expired                                            -                  -                       -
                   Cancelled                                          -                  -                       -
                                                   ---------------------     --------------    --------------------
                  Balance at December 31, 2003                3,700,000        $.03 - $.18                    $.05
                   Granted                                    2,985,000        $.10 - $.15                    $.13
                  Exercised                                           -                  -                       -
                  Expired                                             -                  -                       -
                  Cancelled                                           -                  -                       -
                                                   ---------------------     --------------    --------------------
                  Balance at December 31, 2004                6,685,000        $.03 - $.18                    $.08
                  Granted                                    11,200,000        $.05 - $.10                    $.06
                  Exercised                                           -                  -                       -
                  Expired                                             -                  -                       -
                  Cancelled                                           -                  -                       -
                                                   ---------------------     --------------    --------------------
                  Balance at December 31, 2005               17,885,000        $.03 - $.18                    $.07
                                                   =====================     ==============    ====================

                                (1) All options are exercisable for a period of ten years.

Options exercisable at December 31, 2003 - 3,700,000 at a weighted average exercise price of $.05
Options exercisable at December 31, 2004 - 6,185,000 at a weighted average exercise price of $.07
Options exercisable at December 31, 2005 - 12,085,000 at a weighted average exercise price of $.07



                                      F-18


     STOCK OPTION PLANS: - (CONTINUED)


                                                                                

                        Number Outstanding       Weighted Average Remaining      Number Exercisable
     EXERCISE PRICE      DECEMBER 31, 2005        CONTRACTUAL LIFE (YEARS)        DECEMBER 31, 2005
     --------------      -----------------        ------------------------        -----------------
          $.03                     2,500,000                7.10                            2,500,000
          $.05                       950,000                7.55                              950,000
          $.06                    10,750,000                9.57                            5,300,000
          $.07                       200,000                9.09                                    -
          $.10                     1,575,000                8.81                            1,425,000
          $.11                       200,000                8.42                              200,000
          $.14                       300,000                8.17                              300,000
          $.15                     1,110,000                8.01                            1,110,000
          $.18                       300,000                7.70                              300,000
                                     -------                                                  -------

                                  17,885,000                                               12,085,000
                                  ==========                                               ==========



NOTE 8 - INCOME TAXES
- ---------------------

Deferred tax assets consisted of the following as of December 31:



                                                        2005                    2004
                                                 --------------------    --------------------
                                                                
Net operating loss carryforwards              $            3,807,000  $            3,247,000
Depreciation and amortization                                      -                   1,000
                                                                                        ,000
Capital loss carryforward                                          -                 149,000
Deferred revenue                                               9,000                  21,000
Deferred legal and other fees                                 87,000                  51,000
                                                 --------------------    --------------------
Net deferred tax assets                                    3,903,000               3,469,000

Deferred tax asset valuation allowance                   (3,903,000)              (3,469,000)
                                                 --------------------    --------------------
                                              $                    -  $                    -
                                                 ====================    ====================

The provision for income taxes is different  than the amount  computed using the
applicable  statutory  federal income tax rate with the difference for each year
summarized below:
                                                            2005                  2004                   2003
                                                      ------------------    ------------------     -----------------

Federal tax benefit at statutory rate                           (34.0%)               (34.0%)               (34.0%)
Change in valuation allowance                                    34.0%                 34.0%                 34.0%
                                                      ------------------    ------------------     -----------------
Provision for income taxes                                       0.00%                 0.00%                 0.00%
                                                      ==================    ==================     =================


The Tax  Reform  Act of  1986  enacted  a  complex  set of  rules  limiting  the
utilization of net operating loss  carryforwards to offset future taxable income
following a corporate ownership change. The Company's ability to utilize its NOL
carryforwards  is limited  following  a change in  ownership  in excess of fifty
percentage points during any three-year period.

                                      F-19


Upon receipt of the proceeds  from the last foreign  purchasers of the Company's
common stock in January 2000,  common stock  ownership  changed in excess of 50%
during the three-year  period then ended.  At December 31, 2005, the Company had
net operating loss carryforwards of approximately  $11,196,000.  Included in the
net  operating  loss  carryforward  is  approximately  $2,121,000  that has been
limited by the ownership change.  The tax loss  carryforwards  expire at various
dates through 2025. The Company has recorded a full valuation  allowance against
its net deferred tax asset because of the  uncertainty  that the  utilization of
the net operating loss and deferred revenue and fees will be realized.

NOTE 9 - SEGMENT INFORMATION
- ----------------------------

Until April 30, 2001, the Company operated in two segments; as a reinsuror
and as a seller of extended warranty service contracts through the Internet. The
reinsurance  segment has been  discontinued  with the sale of Stamford (see Note
1), and the Company's remaining revenues are derived from the run-off of its
sale  of  extended   warranties   and  service   contracts   via  the  Internet.
Additionally,  the  Company is  currently  establishing  a new  business  in the
medical, bio-tech sector. The Company's operations are conducted entirely in the
U.S.  Although  the Company has not  realized  any revenue  from its purchase of
royalty revenue  interests,  the Company will be operating in two segments until
the "run-off" is completed.  On September  13, 2004,  ("Commencement  Date") the
Company entered into a letter agreement (the "Letter Agreement") with Mr. Robert
Aholt  Jr.  pursuant  to which  the  Company  appointed  Mr.  Aholt as its Chief
Operating Officer.  Subject to the terms and conditions of the Letter Agreement,
the term of Mr.  Aholt's  employment  in such  capacity  will be for a period of
three (3) years from the Commencement Date (the "Term").

In consideration for Mr. Aholt's services under the Letter Agreement,  Mr. Aholt
will be entitled to receive a monthly  salary of $4,000 during the first year of
the Term, $5,000 during the second year of the Term, and $6,000 during the third
year of the Term. In further  consideration  for Mr. Aholt's  services under the
Letter  Agreement,  on  January  1, 2005 and on the  first day of each  calendar
quarter thereafter during the Term, Mr. Aholt will be entitled to receive shares
of  Common  Stock  with a  "Dollar  Value"  of  $26,750,  $27,625  and  $28,888,
respectively,  during the first,  second  and third  years of the Term.  The per
share price (the  "Price") of each share  granted to determine  the Dollar Value
will be the average  closing  price of one share of Common Stock on the Bulletin
Board (or other  similar  exchange or  association  on which the Common Stock is
then listed or quoted) for the five (5)  consecutive  trading  days  immediately
preceding  the date of  grant of such  shares;  provided,  however,  that if the
Common  Stock is not then listed or quoted on an exchange  or  association,  the
Price will be the fair market  value of one share of Common Stock as of the date
of grant as  determined  in good faith by the Board of Directors of the Company.
The number of shares of Common Stock for each  quarterly  grant will be equal to
the quotient of the Dollar Value divided by the Price.  The shares  granted will
be subject to a one year lockup as of the date of each grant. On each of January
1, 2005,  April 1, 2005,  July 1, 2005 and October 1. 2005 Mr.  Aholt was issued
477,679,  800,898,  668,750 and 461,206  respectively  for a total of  2,408,533
shares pursuant to the terms of his agreement.

In the event Mr. Aholt's  employment is terminated  prior to the end of the Term
for any reason,  earned but unpaid cash  compensation and unreimbursed  expenses
due as of the date of such termination will be payable in full. In addition,  in
the event Mr. Aholt's  employment is terminated prior to the end of the Term for
any reason  other than by the Company  with cause,  Mr. Aholt or his executor of
his last will or the duly authorized administrator of his estate, as applicable,
will be entitled (i) to receive  severance  payments equal to one year's salary,
paid at the same level and timing of salary as Mr. Aholt is then  receiving  and
(ii) to  receive,  during  the one (1) year  period  following  the date of such
termination, the stock grants that Mr. Aholt would have been entitled to receive
had his employment not been terminated  prior to the end of the Term;  provided,
however,  that in the event such  termination is by the Company without cause or
is upon Mr. Aholt's  resignation  for good reason,  such  severance  payment and
grant shall be subject to Mr. Aholt's execution and delivery to the Company of a
release of all claims against the Company.

                                      F-20


On August 12, 2004 ("Commencement Date") the Company and Dr. Wayne A. Marasco, a
Company Director,  entered into a Letter Agreement appointing Dr. Marasco as the
Company's  Senior  Scientific  Advisor.  Dr.  Marasco  will be  responsible  for
assisting  the Company in reviewing  and  evaluating  business,  scientific  and
medical  opportunities,  and for other  discussions  and meetings that may arise
during the normal course of the Company conducting  business.  For his services,
during a three year period  ("Term"),  Dr.  Marasco  shall be entitled to annual
cash  compensation  of  $84,000  with  increases  each  year of the  Term and an
additional cash compensation based on a percentage of collected revenues derived
from the Company's  royalty or revenue sharing  agreements.  Although the annual
cash compensation and additional cash  compensation  stated above shall begin to
accrue as of the Commencement  Date, Dr. Marasco will not be entitled to receive
any such  amounts  until the Company  raises  $1,500,000  in  additional  equity
financing after the Commencement  Date. In addition,  Dr. Marasco was granted an
option,  fully vested,  to purchase 675,000 shares of the Company's common stock
at an  exercise  price of $.10 cents per share.  The shares will be subject to a
one year lockup as of the date of grant.  The exercise period will be ten years,
and the grant will  otherwise be in accordance  with the  Company's  2003 Equity
Participation Plan and Non-Qualified Stock Option Grant Agreement.

NOTE 11 - COMMITMENTS AND CONTINGENCIES
- ---------------------------------------

On February 6, 2003,  Mr.  Weinreb was appointed  President and Chief  Executive
Officer of the Company and has entered  into an  employment  agreement  with Mr.
Weinreb.  The  employment  agreement  has an initial term of three  years,  with
automatic annual  extensions  unless terminated by the Company or Mr. Weinreb at
least 90 days prior to an applicable anniversary date. The Company has agreed to
pay Mr.  Weinreb an annual  salary of $180,000 for the initial year of the term,
$198,000 for the second year of the term, and $217,800 for the third year of the
term.  In  addition,  he is entitled to an annual bonus in the amount of $20,000
for the  initial  year in the  event,  and  concurrently  on the date,  that the
Company has received debt and/or equity  financing in the aggregate amount of at
least  $1,000,000  since the  beginning  of his  service,  and  $20,000 for each
subsequent year of the term, without condition.

In addition, the Company,  pursuant to its 2003 EPP, entered into a Stock Option
Agreement with Mr. Weinreb (the "Initial Option  Agreement").  Under the Initial
Option  Agreement,  the  Company  granted  Mr.  Weinreb  the right  and  option,
exercisable  for 10 years,  to purchase up to 2,500,000  shares of the Company's
common  stock at an  exercise  price of $0.03 per share and  otherwise  upon the
terms set forth in the Initial Option Agreement.  In addition, in the event that
the closing  price of the  Company's  common stock  equals or exceeds  $0.50 per
share for any five  consecutive  trading days during the term of the  employment
agreement (whether during the initial term or an annual extension),  the Company
has agreed to grant to Mr. Weinreb, on the day immediately  following the end of
the five day  period,  an option for the  purchase  of an  additional  2,500,000
shares of the Company's  common stock for an exercise  price of $0.50 per share,
pursuant to the 2003 Equity  Participation  Plan and a Stock Option Agreement to
be entered into between the Company and Mr. Weinreb containing substantially the
same terms as the Initial  Option  Agreement,  except for the exercise price and
that the option would be treated as an "incentive stock option" for tax purposes
only to the maximum extent permitted by law (the "Additional Option Agreement").
The Company agreed to promptly file with the Securities and Exchange  Commission
a Registration Statement on Form S-8 (the "Registration  Statement") pursuant to
which the issuance of the shares covered by the 2003 Equity  Participation Plan,
as well as the resale of the common stock  issuable upon exercise of the Initial
Option  Agreement,  are  registered,  which has been  filed.  Additionally,  the
Company has agreed,  following any grant under the Additional  Option Agreement,
to  promptly  file a  post-effective  amendment  to the  Registration  Statement
pursuant to which the common  stock  issuable  upon  exercise  thereof  shall be
registered for resale.  Mr. Weinreb has agreed that he will not resell  publicly
any shares of the Company's  common stock  obtained upon exercise of any Initial
Agreement or the Additional  Option Agreement prior to the first  anniversary of
the date of the employment agreement.

                                      F-21


On April 25,  2005,  the Company  appointment  of  Catherine  M.  Vaczy,  as its
Executive  Vice  President and General  Counsel,  effective as of April 20, 2005
(the "Commencement  Date"). On the Commencement Date, the Company entered into a
letter agreement (the "Letter Agreement") with Ms. Vaczy,  pursuant to which the
Company appointed Ms. Vaczy as its Executive Vice President and General Counsel.
Subject to the terms and  conditions  of the Letter  Agreement,  the term of Ms.
Vaczy's employment in such capacity will be for a period of three (3) years from
the Commencement Date (the "Term").

In consideration for Ms. Vaczy's services under the Letter Agreement,  Ms. Vaczy
will be entitled to receive an annual  salary of $155,000  during the first year
of the Term, a minimum  annual salary of $170,500  during the second year of the
Term, and a minimum annual salary of $187,550 during the third year of the Term.
Ms. Vaczy and the Company have agreed that from the Commencement  Date until the
90th day  thereafter  (the "Initial 90 Day Period"),  Ms. Vaczy's salary will be
paid to her at a rate of 50% of the annual rate and accrue as to the  remainder.
At the end of the Initial 90 Day Period,  and at the end of each  additional  90
day period  thereafter,  whether to continue  to accrue  salary at this rate and
provision  for  payment of accrued  amounts  will be  discussed  in good  faith.
Payment of accrued salary may be made in cash, or, upon mutual agreement, shares
of common stock.  Any shares of common stock issued in payment of accrued salary
shall have a per share price equal to the average  closing price of one share of
common stock on the Bulletin Board (or other similar  exchange or association on
which the common  stock is then listed or quoted)  for the five (5)  consecutive
trading days immediately  preceding the date of issue of such shares;  provided,
however,  that if the common stock is not then quoted on the  Bulletin  Board or
otherwise listed or quoted on an exchange or association, the price shall be the
fair  market  value  of one  share  of  common  stock as of the date of issue as
determined in good faith by the Board of Directors of the Company. The number of
shares of common  stock for any  issuance in payment of accrued  salary shall be
equal to the quotient of the amount of the accrued  salary divided by the price.
The shares  issued will be subject to a one-year  lock up as of the date of each
grant and shall be registered  with the Securities and Exchange  Commission on a
Registration Statement on Form S-8.

In the event Ms. Vaczy's  employment is terminated  prior to the end of the Term
for any reason,  earned but unpaid cash  compensation and unreimbursed  expenses
due as of the date of such termination will be payable in full. In addition,  in
the event Ms. Vaczy's  employment is terminated prior to the end of the Term for
any  reason  other than by the  Company  with cause or Ms.  Vaczy  without  good
reason,  Ms.  Vaczy  or her  executor  of her last  will or the duly  authorized
administrator  of her estate,  as applicable,  will be entitled in the event the
employment  termination  date is after  April 20,  2006,  to  receive  severance
payments equal to Ms. Vaczy's then one year's  salary,  paid in accordance  with
the Company's  standard payroll practices for executives of the Company and (ii)
in the event the employment  termination date is before April 20, 2006 but after
October 20,  2005,  to receive  severance  payments  equal to  one-sixth  of Ms.
Vaczy's then one year's salary,  paid in accordance with the Company's  standard
payroll practices for executives of the Company.  In addition,  in the event Ms.
Vaczy's  employment  is  terminated  prior to the end of the Term by the Company
without  Cause or by Ms.  Vaczy for good reason,  the Option (as defined  below)
shall  vest and  become  immediately  exercisable  in its  entirety  and  remain
exercisable in accordance  with its terms.  No other payments shall be made, nor
benefits  provided,  by the  Company  in  connection  with  the  termination  of
employment prior to the end of the Term, except as otherwise required by law.

On May 4, 2005, the Board voted to amend the Company's  agreements  with each of
Mr. Weinreb,  Mr. Aholt and Dr. Marasco, as described below, subject to approval
of  the  Stockholders.  On  July  12,  2005,  the  Stockholders  approved  these
amendments.

Mr. Weinreb's employment agreement was amended to (a) extend the expiration date
thereof from February 2006 to December  2008;  (b) change Mr.  Weinreb's  annual
base  salary of  $217,800  (with an increase of 10% per annum) to an annual base
salary of $250,000 (with no increase per annum); (c) grant Mr. Weinreb 3,000,000
shares of Common stock, 1,000,000 shares of which shall vest on each of the date
of grant and the first and second  anniversaries of the date of grant; (d) amend
the severance provision of the existing employment  agreement to provide that in
the event of  termination  without cause  (subject to certain  exceptions),  Mr.
Weinreb  will be entitled  to receive a lump sum payment  equal to his then base
salary and  automobile  allowance  for a period of one year;  (e)  commencing in

                                      F-22


August 2006, increase Mr. Weinreb's annual bonus from $20,000 to $25,000; (f) in
August 2005, pay Mr. Weinreb $15,000 to cover costs incurred by him on behalf of
the Company;  and (g) in 2006,  provide for the reimbursement of all premiums in
an annual  aggregate amount of up to $18,000 payable by Mr. Weinreb for life and
long term care insurance  covering each year during the remainder of the term of
his employment.

Mr. Aholt's employment agreement with the Company was amended to (a) replace the
provision of Mr. Aholt's existing  employment  agreement pursuant to which he is
compensated in shares of common stock with a provision pursuant to which he will
be compensated  solely in cash,  effective as of September 30, 2005; (b) replace
the provision of Mr. Aholt's existing employment agreement pursuant to which his
compensation  accrues  on a monthly  and/or  quarterly  basis  with a  provision
pursuant to which his compensation will be paid in accordance with the Company's
normal  payroll  practices,  effective as of September 30, 2005; and (c) provide
for a minimum  annual  bonus of $12,000,  payable in January of each year during
the term of his  employment,  commencing in January 2006. As of May 9, 2005, Mr.
Aholt beneficially owned  approximately  23.1% of the then outstanding shares of
common stock (excluding the Options to purchase 1,500,000 shares of Common stock
granted  to Mr.  Aholt by the Board of  Directors,  subject to  approval  of the
Stockholders, as discussed above).

Dr.  Marasco's  letter  agreement with the Company was amended to (a) extend the
term of the letter agreement from August 2007 to August 2008; (b) provide for an
annual  salary of  $110,000,  $125,000  and  $150,000 for the years ended August
2006, 2007 and 2008,  payable in each such year during the term; (c) provide for
a minimum  annual  bonus of $12,000,  payable in January of each year during the
term,  commencing in January 2006; (d) eliminate Dr.  Marasco's  right under his
existing letter  agreement to receive 5% of all collected  revenues derived from
the  Company's  royalty or other  revenue  sharing  agreements  (which  right is
subject to the limitation that the amount of such  additional cash  compensation
and Dr.  Marasco's annual salary do not exceed,  in the aggregate,  $200,000 per
year); and (e) permit Dr. Marasco to begin receiving all accrued but unpaid cash
compensation  under his letter agreement upon the Company's  consummation of any
financing,  whether  equity or otherwise,  pursuant to which the Company  raises
$1,500,000.

On February 21, 2003 the Company  began  leasing  office space in Melville,  New
York at an original annual rental of $18,000. The lease has been renewed through
March  2007  with an  annual  rental  of  approximately  $22,800.  Rent  expense
approximated $28,900, $24,900 and $13,000 for the years ended December 31, 2005,
2004 and 2003, respectively.

On April 22, 2004,  the Company  entered  into an  agreement  with an advisor in
connection with its amended private  placement to provide  assistance in finding
qualified  investors.  The  agreement  calls for the payment of 10% of the funds
raised by the Company as a direct result of  introductions  made by the advisor.
In  addition,  the  Company is  obligated  to pay a 2%  non-accountable  expense
allowance on all funds  received  that are subject to the 10%  payment.  For the
years  ended  December  31, 2005 and 2004,  the  Company  paid a total of $0 and
$21,000 respectively under this agreement.

On March 20, 2004, the Company  entered into a consulting  agreement  which will
provide the Company with advice as to business development possibilities for the
services and technology of NeoStem Inc. The agreement  provides for the issuance
of  options to  purchase  300,000  shares of the  Company's  common  stock at an
exercise price of $.10 per share. This option is immediately  vested and expires
ten years from the date of issue. The agreement also provides for the payment of
$2,500  per  month  for each  month  after  the  Company  has  received  capital
contributions  of  $1,000,000  from  the  date  of  the  agreement.  If  certain
performance  levels are met,  the Company is  obligated  to issue an  additional
option to purchase  500,000 shares of the Company's common stock for an exercise
price of $.10 per share.

On December 12,  2003,  the Company  signed a royalty  agreement  with  Parallel
Solutions,  Inc. "(PSI") to develop a new bioshielding  platform  technology for
the delivery of therapeutic proteins and small molecule drugs in order to extend
circulating  half-life  to improve  bioavailability  and dosing  regimen,  while

                                      F-23


maintaining or improving  pharmacologic activity. The agreement provides for PSI
to pay the Company a percentage of the revenue received from the sale of certain
specified products or licensing  activity.  The Company is providing capital and
guidance  to PSI to  conduct a proof of concept  study to  improve  an  existing
therapeutic protein with the goal of validating the bioshielding  technology for
further development and licensing the technology. During the year ended December
31, 2004, the Company paid $640,000 as specified in the agreement  which brought
the total paid since the inception of the  agreement to $720,000.  The agreement
also calls for the Company to pay on behalf of PSI $280,000 of certain  expenses
relating to testing of the bioshielding concept. During the years ended December
31, 2005 and 2004, the Company paid $0 and $85,324 of such expenses.

NOTE 12 - SUBSEQUENT EVENTS
- ---------------------------

In January 2006, the Company sold $250,000 of convertible  nine month Promissory
Notes  which  bear 9%  simple  interest  with net  proceeds  to the  Company  of
$223,880.  In addition,  these Promissory Notes have 416,666 detachable warrants
for each $25,000 of debt,  resulting in 4,166,660  warrants being issued,  which
entitle  the holder to purchase  one share of the  Company's  Common  Stock at a
price of $.12 per share.  The  warrants  are  exercisable  for a period of three
years  from  the date of the  Promissory  Note.  These  notes  contain  the same
convertible  provision  as  described  in Note 5. As  compensation,  the Company
issued  250,000  shares  of  its  common  stock  and  416,666  warrants  to  the
underwriter.  The warrants  have the same terms and  conditions  as the warrants
issued in connection with the debt.

In January 2006,  two holders of promissory  notes  converted  their debt in the
amount of $45,000 into 765,000 shares of the Company's Common Stock.

In January  2006,  the Company  repaid  $73,000 of promissory  notes,  of which,
$48,000 was to its President and CEO.

On January 19, 2006,  Phase III  Medical,  Inc.  ("Phase III" or the  "Company")
consummated  its  acquisition  of the assets of  NeoStem,  Inc.  ("NeoStem"),  a
California  corporation.  The purchased  assets were those relating to NeoStem's
business of  collecting  and storing  adult stem cells.  The purchase  price for
NeoStem's  assets  consisted of 5 million shares of the Company's  common stock,
plus the  assumption of certain  liabilities  of NeoStem and  liabilities  under
assumed contracts. Of the stock consideration, 60% (or 3 million shares) will be
retained   in  escrow  for  a  period  of  one  (1)  year   subject  to  certain
indemnification  claims.  The assumed  liabilities  of NeoStem as of the Closing
Date,  including  accounts payable and accrued  liabilities,  professional  fees
incurred  in  the   acquisition   and  capitalized   lease   obligations,   were
approximately   $465,000,  of  which  holders  agreed  to  the  satisfaction  of
approximately  $82,000 of such  liabilities  by the  issuance  of an  additional
2,012,225 shares of the Company's Common Stock. The amount of the  consideration
paid pursuant to the Agreement was determined based on arms length  negotiations
between  the  parties.  The  shares  issued to  NeoStem  are  subject to certain
piggyback  registration  rights.  A copy of the Asset Purchase  Agreement  dated
December  6, 2005 among the  Company,  its  wholly-owned  subsidiary,  Phase III
Medical Holding Company and NeoStem was annexed to the Company's  Current Report
on Form 8-K filed on December  12, 2005.  Effective  with the  acquisition,  the
business of the Company has changed, so that the business of NeoStem now will be
the principal  business of the Company.  The Company will attempt to utilize the
combined Phase III and NeoStem  management teams to develop and expand NeoStem's
adult  stem cell  processing  and  storage  business,  instead  of its  historic
business  of  providing  capital  and  business  guidance  to  companies  in the
healthcare and life science industries.

In January 2006, the Company  granted  options to Larry May, the Company's Chief
Financial  Officer,  to purchase 150,000 shares of the Company's Common Stock at
an exercise  price of $.05.  These  options vest 50,000 per year for each of the
next three  years.  These  options  expire 10 years from the date of grant.  The
Company also granted options to Denis Rodgerson,  the Company's Director of Stem
Cell Science,  to purchase  50,000  shares of the  Company's  Common Stock at an
exercise  price of $.05.  These  options  vest one year  from the date of grant.
These options expire 10 years from the date of grant.

                                      F-24


On January 20, 2006,  Robert Aholt tendered his  resignation as Chief  Operating
Officer of the  Company.  On March 31, 2006,  the Company and Mr. Aholt  entered
into a Settlement  Agreement and General  Release  pursuant to which the Company
agrees  to pay  Mr.  Aholt  the  aggregate  sum  of  $250,000  (less  applicable
withholdings  and  deductions),  payable  over a period of two years in biweekly
installments  of $4,807.69  commencing  on April 7, 2006,  except that the first
payment will be $9,615.38.  In the event of an uncured  breach by the Company of
its payment obligations, the entire amount becomes due.

In March 2006, the Company  granted  options to a consultant to purchase  25,000
shares of the  Company's  Common  Stock at an exercise  price of $.08 which vest
immediately. These options expire tens years from the date of grant.

In March 2006,  the Company  issued  warrants to purchase  120,000 shares of its
Common  Stock at a price of $.10 per share to its  marketing  consultant.  These
warrants vest 20,000 per month for six months.  The warrants  expire three years
from the date of issue.

On March 17, 2006, the stockholders of the Company voted to approve an amendment
to the  Certificate  of  Incorporation  which  permits  the  Company to issue in
exchange for all 681,171 shares of Series A Preferred Stock  outstanding and its
obligation to pay $528,564 (or $.78 per share) in accrued dividends  thereon,  a
total of 5,449,368  shares of Common Stock (eight (8) shares of Common Stock per
share of Series A Preferred Stock).  Pursuant thereto, all outstanding shares of
Series A Preferred Stock will be cancelled and converted into Common Stock.

On March 27, 2006,  the Company  sold  100,000  shares of its Common Stock to an
Advisory Board member at a price of $.053 per share resulting in net proceeds to
the Company of $5,300.


                                      F-25