Filed Pursuant to Rule 424(b)(3)
                                                Registration File No. 333-130244


[ SpaceDev Logo ]                                      [ Starsys Research Logo ]

Dear Shareholders of SpaceDev, Inc. and Starsys Research Corporation:

     We  are  pleased  to  report that the boards of directors of SpaceDev, Inc.
("SpaceDev") and Starsys Research Corporation ("Starsys") have each approved the
Agreement  and  Plan  of  Merger and Reorganization, as amended, (referred to in
this  joint  proxy statement/prospectus as the merger agreement) providing for a
reorganization  involving  our  two  companies. Pursuant to the merger, SpaceDev
will acquire Starsys. Before we c an complete the reorganization, we are seeking
the  approval  of  each  of  our  company's  shareholders to the merger and some
related matters. We are sending you this joint proxy statement/prospectus to ask
you  to  vote  in  favor  of  the  merger  agreement  and  these  other matters.

     Starsys  shareholders  will  be  entitled   to   receive   the    following
consideration  at  the  effective  time  of  the merger, subject to reduction as
provided  in  the  merger  agreement:  (1) cash in the aggregate amount of up to
$1,500,000; and (2) an aggregate number of shares of SpaceDev common stock equal
to  the  quotient  of  (A)  up  to $7,500,000 divided by (B) the volume weighted
average  price  of  SpaceDev  common stock for the 20 trading days preceding the
merger,  but  not  less than $1.40 or more than $1.90. The cash and shares to be
paid  at  the  closing  of  the  merger are subject to reduction for transaction
expenses  and a working capital adjustment. Starsys management anticipates that,
after  these  reductions, only approx. $547,000 in cash and $6,152,000 in shares
of SpaceDev common stock, calculated as described above, will be paid to Starsys
shareholders  at the closing of the merger. Approximately one half of the shares
issued pursuant to the merger at the closing or for the first performance period
will  be  placed  in  escrow  to  satisfy indemnification obligations of Starsys
shareholders  under  the  merger  agreement  and  to pay certain expenses of the
shareholder  agent.  Following  the  merger,  Starsys  shareholders  may also be
entitled to receive, based on the achievement by the Starsys business of certain
performance  criteria  after  the  closing, additional performance consideration
consisting  of  up  to an aggregate of $1,050,000 in cash and shares of SpaceDev
common  stock  valued at up to $18,000,000, subject to reduction for some merger
related expenses and to the aforesaid escrow arrangements. For more information,
see  "The  Merger  -  Merger  Consideration"  beginning  on  page  57.

     SpaceDev  has scheduled a special meeting of shareholders at which SpaceDev
will  be  submitting  the merger-related proposals as well as several additional
proposals  for  the  consideration and approval of its shareholders. Starsys has
also  scheduled a special meeting for its shareholders to vote on the merger and
a  related proposal. The dates and times of these meetings are set forth in this
joint  proxy  statement/prospectus.

     YOUR  VOTE  IS  VERY  IMPORTANT.  Whether  or  not  you plan to attend your
meeting,  please  take  the  time  to  vote  by  completing, signing, dating and
returning  the  enclosed  proxy  card  to SpaceDev or Starsys, as applicable. WE
ENCOURAGE YOU TO READ THIS ENTIRE JOINT PROXY STATEMENT/PROSPECTUS CAREFULLY AND
WE  ESPECIALLY  ENCOURAGE  YOU  TO  READ  THE  SECTION  ENTITLED  "RISK FACTORS"
BEGINNING ON PAGE 15. This document provides you with detailed information about
the  merger  and  the  other  proposals  of  SpaceDev and the merger and related
proposal  of Starsys. As described in the next few pages, you can also find more
information  about  SpaceDev  from publicly available documents on file with the
Securities  and  Exchange  Commission. SpaceDev's common stock trades on the OTC
Bulletin  Board  under the symbol "SPDV.OB," and the last reported sale price of
shares  of  SpaceDev's  common  stock  on  December  16,  2005  was  $1.48.

     We  enthusiastically  support  this  reorganization,  and  we join with the
members  of our boards of directors in recommending that you vote FOR the merger
agreement,  the  merger  and  the  other  proposals.

         JAMES W. BENSON                                 SCOTT TIBBITTS
Chairman and Chief Executive Officer        Chairman and Chief Executive Officer
          SpaceDev, Inc.                         Starsys Research Corporation

     NEITHER  THE  SECURITIES  AND  EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION  HAS  APPROVED  OR  DISAPPROVED  OF  THE SPACEDEV COMMON STOCK ISSUED
PURSUANT  TO  THE  MERGER  OR PASSED UPON THE ADEQUACY OR ACCURACY OF THIS JOINT
PROXY  STATEMENT/PROSPECTUS.  ANY  REPRESENTATION  TO THE CONTRARY IS A CRIMINAL
OFFENSE.

     This  joint  proxy  statement/prospectus  is dated December 29, 2005 and is
first  being  mailed  to  shareholders  on  or  about  December  30,  2005.

                                     PAGE 


IF YOU ARE A STARSYS SHAREHOLDER, PLEASE COMPLETE, SIGN AND RETURN THE FOLLOWING
--------------------------------------------------------------------------------
DOCUMENTS  TO  THE EXCHANGE AGENT, CONTINENTAL STOCK TRANSFER & TRUST CO., ATTN:
--------------------------------------------------------------------------------
REORGANIZATION  DEPARTMENT,  17  BATTERY  PLACE,  NEW  YORK,  NY  10004:
------------------------------------------------------------------------

     -     The proxy card;
     -     The letter of transmittal and Form W-9; and
     -     Your original Starsys stock certificate(s) endorsed for  transfer  
           (or affidavit in lieu of a lost, mutilated or destroyed certificate).
          

Please  use  the enclosed envelope to send your original signed documents to the
exchange agent, and also please fax a copy of such documents to the attention of
Hillary  Hebert  of  Holland  &  Hart,  LLP  at  (303) 295-8261.   The  exchange
agent must receive your original  signed  documents  by  close  of  business  on
January 26, 2005. If you do not send  your  original  signed  documents  to  the
exchange agent by the due date, you may bring  them  to the Starsys  shareholder
meeting. Payment for your shares will only be made  upon  receipt of a completed
and signed letter of  transmittal  and  your  original  stock  certificates  (or
affidavit in lieu of a lost, mutilated or destroyed certificate). If the  merger
is not consummated, your original stock certificate will  be  returned  to  you.



                             ADDITIONAL INFORMATION

     This  joint  proxy  statement/prospectus:

-    Incorporates  important  business  and financial information about SpaceDev
     from  documents  filed  with the Securities and Exchange Commission that is
     not  included in or delivered with this document but is available online at
     http://www.sec.gov,  as  well  as  from  other  sources;  and

-    Does not include some information included in the registration statement on
     Form  S-4 filed with the Securities and Exchange Commission by SpaceDev, of
     which  this  joint  proxy  statement/prospectus  is  a part, or information
     included  in  the  exhibits  to  the  registration  statement.

     The  information  described  above  is available to you without charge upon
your  written  or  oral request. You can obtain any of the information described
above by requesting it in writing or by telephone from SpaceDev at the following
address  and  telephone  number:

                                 SpaceDev, Inc.
                                13855 Stowe Drive
                                 Poway, CA 92064
                          Attention: Investor Relations
                                 (858) 375-2026


     IN  ORDER FOR YOU TO RECEIVE TIMELY DELIVERY OF THE DOCUMENTS IN ADVANCE OF
THE  MEETINGS,  SPACEDEV  SHOULD  RECEIVE YOUR REQUEST NO LATER THAN JANUARY 23,
2006, WHICH IS FIVE BUSINESS DAYS BEFORE THE DATE OF SPACEDEV'S SPECIAL MEETING.

     Please  also  see  "Where  You Can Find More Information" beginning on page
157.

     If  you  have  any  questions  about  the  merger,  the  non merger-related
proposals  of  SpaceDev  or  the meetings of SpaceDev and Starsys, including the
procedures  for  voting  your  shares,  or if you need additional copies of this
joint  proxy  statement/prospectus  or  the  enclosed  proxy,  please  contact:


                           FOR SPACEDEV SHAREHOLDERS:

                                 SpaceDev, Inc.
                                13855 Stowe Drive
                                 Poway, CA 92064
                          Attention: Investor Relations
                                 (858) 375-2026

                            FOR STARSYS SHAREHOLDERS:

                          Starsys Research Corporation
                            4909 Nautilus Court North
                             Boulder, Colorado 80301
                       Attention:  Chief Executive Officer
                                 (303) 583-1400


                                      PAGE


     The  "SpaceDev"  family  of  related  marks,  images  and  symbols  are the
properties,  trademarks  and  service marks of SpaceDev. The "Starsys" family of
related  marks,  images  and  symbols are the properties, trademarks and service
marks  of  Starsys.  Additional  company  and product names may be trademarks of
their  respective  owners.

                                     PAGE 




                                TABLE OF CONTENTS
                                -----------------
                                                                                  Page
                                                                               

SUMMARY                                                                              1
QUESTIONS AND ANSWERS ABOUT THIS PROXY SOLICITATION, THE SPACEDEV SPECIAL
     MEETING, THE STARSYS SPECIAL MEETING, THE COMPANIES AND THE MERGER              1
     The Companies                                                                   4
     The Merger                                                                      5
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS                                   14
COMPARATIVE PER SHARE MARKET VALUE                                                  14
RISK FACTORS                                                                        15
     Risks Related to the Merger                                                    15
     Risks Related to the Combined Company Following the Merger                     18
SPECIAL MEETING OF SPACEDEV SHAREHOLDERS                                            30
SPECIAL MEETING OF STARSYS SHAREHOLDERS                                             35
SPACEDEV PROPOSAL NO. 1 AND STARSYS PROPOSAL NO. 1 -  THE MERGER                    38
     Background of the Merger                                                       38
     SpaceDev's Reasons for the Merger                                              40
     Interests of Certain SpaceDev Persons in the Merger                            42
     Starsys' Reasons for the Merger                                                42
     Interests of Certain Starsys Persons in the Merger                             44
     Material United States Federal Income Tax Considerations                       46
     Anticipated Accounting Treatment                                               50
     Appraisal and Dissenters' Rights                                               50
     Governmental and Regulatory Matters                                            53
     Listing of SpaceDev Common Stock to be Issued in the Merger                    54
     Restriction on Resales of SpaceDev Common Stock                                54
     Standstills and Lockups                                                        54
THE MERGER AGREEMENT                                                                56
     The Merger                                                                     56
     Completion and Effectiveness of the Merger                                     56
     Merger Consideration                                                           57
     Starsys Options and Warrants                                                   61
     Exchange of Stock Certificates                                                 62
     Share Adjustments                                                              62
     Representations and Warranties                                                 62
     Indemnification                                                                65
     Shareholder Agent                                                              66
     Conduct of Business Before Completion of the Transaction                       67
     No Solicitation of Other Proposals                                             69
     Shareholder Meetings and Recommendation of Boards of Directors                 69
     SpaceDev Private Placement                                                     70
     Conditions to Completion of the Merger                                         70
     SpaceDev Post-Closing Covenants                                                73
     Termination of the Merger Agreement                                            74
     Fees and Expenses                                                              76
     Amendment, Extension and Waiver of the Merger Agreement                        76
SPACEDEV PROPOSAL NO. 2 -  AMENDMENT OF THE 2004 EQUITY INCENTIVE
     PLAN                                                                           77
     Summary of the 2004 Equity Incentive Plan                                      77
SPACEDEV PROPOSAL NO. 4 - AUTHORIZATION TO SELL MORE THAN 20% OF SPACEDEV'S
     COMMON STOCK IN PRIVATE OFFERINGS                                              84
STARSYS PROPOSAL NO. 2 -  APPOINTMENT AND AUTHORIZATION OF SCOTT TIBBITTS  AS
     SHAREHOLDER AGENT UNDER THE MERGER AGREEMENT                                   87
UNAUDITED PRO FORMA  COMBINED CONSOLIDATED FINANCIAL STATEMENTS                     89


                                      -i-


COMPARISON OF RIGHTS OF SHAREHOLDERS OF SPACEDEV AND SHAREHOLDERS OF
     STARSYS                                                                        96
INFORMATION REGARDING BUSINESS OF SPACEDEV                                         104
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
     OPERATIONS OF SPACEDEV                                                        116
OWNERSHIP OF SPACEDEV COMMON STOCK                                                 129
DESCRIPTION OF SPACEDEV CAPITAL STOCK                                              131
MANAGEMENT OF SPACEDEV AFTER THE MERGER                                            132
INFORMATION REGARDING BUSINESS OF STARSYS                                          143
OWNERSHIP OF STARSYS COMMON STOCK                                                  148
DESCRIPTION OF STARSYS CAPITAL STOCK                                               149
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
     OPERATIONS OF STARSYS                                                         150
WHERE YOU CAN FIND MORE INFORMATION                                                157

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS                                         F-1
Consolidated Financial Statements of SpaceDev, Inc., for the Nine Month Period
Ended September 30, 2005
     Consolidated Balance Sheets (Unaudited)                                       F-2
     Consolidated Statements of Operations (Unaudited)                             F-4
     Consolidated Statements of Cash Flows (Unaudited)                             F-5
     Notes to Consolidated Financial Statements                                    F-7

Consolidated Financial Statements of SpaceDev, Inc., for the Fiscal Year Ended
December 31, 2004
     Report of Independent Registered Public Accounting Firm                      F-16
     Consolidated Balance Sheets                                                  F-17
     Consolidated Statements of Operations                                        F-19
     Consolidated Statements of Stockholders' Equity (Deficit)                    F-20
     Consolidated Statements of Cash Flows                                        F-23
     Notes to Consolidated Financial Statements                                   F-25

STARSYS RESEARCH CORPORATION
----------------------------
                                                                                  PAGE
                                                                                  ----
Financial Statements for the Nine Month Period Ended September 30, 2005
     Balance Sheet (Unaudited)                                                    F-40
     Statement of Operations (Unaudited)                                          F-41
     Statement of Cash Flows (Unaudited)                                          F-42
     Notes to Condensed Consolidated Financial Statements                         F-43

Financial Statements for the Fiscal Year Ended December 31, 2004
     Independent Auditor's Report                                                 F-53
     Balance Sheets                                                               F-54
     Statements of Liabilities and Stockholders' Equity (Deficit)                 F-55
     Statements of Operations                                                     F-56
     Statements of Stockholders' Equity (Deficit)                                 F-57
     Statements of Cash Flows                                                     F-58
     Summary of Significant Accounting Policies                                   F-60
     Notes to Financial Statements                                                F-63

ANNEX A: Agreement and Plan of Merger and Reorganization dated October 24, 2005
ANNEX B: Article 113 of the Colorado Business Corporation Act
ANNEX C: Chapter 13 of the California General Corporation Law
ANNEX D: Amendment No. 2 to the SpaceDev, Inc. 2004 Equity Incentive Plan
ANNEX E: Articles of Amendment of Articles of Incorporation of SpaceDev, Inc.
ANNEX F: Letter of Transmittal




                                      -ii-


                                     SUMMARY
                                     -------

                              QUESTIONS AND ANSWERS
ABOUT THIS PROXY SOLICITATION, THE SPACEDEV SPECIAL MEETING, THE STARSYS SPECIAL
                      MEETING, THE COMPANIES AND THE MERGER

     The  following  questions  and answers are intended to address briefly some
commonly asked questions regarding this proxy solicitation, the SpaceDev special
meeting,  the  Starsys  special  meeting,  the  companies  and the merger. These
questions  and  answers  may  not  address  all  of  the information that may be
important  to  you.  Please  refer  to  the  more detailed information contained
elsewhere in this joint proxy statement/prospectus and in the documents referred
to  or  incorporated  by  reference  in  this  joint proxy statement/prospectus.

Q:     WHY  AM  I  RECEIVING  THIS  JOINT  PROXY  STATEMENT/PROSPECTUS?

A:     You  are receiving this joint proxy statement/prospectus because you have
been identified as a shareholder of either SpaceDev or Starsys, and thus you may
be  entitled  to  vote at the upcoming special meeting of shareholders of either
SpaceDev or Starsys, as applicable.   This document serves as both a joint proxy
statement of SpaceDev and Starsys, used to solicit proxies for the meetings, and
as  a  prospectus  of SpaceDev, used to offer shares of SpaceDev common stock to
the  Starsys  shareholders  pursuant  to the terms of the merger agreement. This
document  contains  important  information  about  the  merger,  the shareholder
proposals  of SpaceDev and Starsys and the meetings of SpaceDev and Starsys, and
you  should  read  it  carefully.

Q:     HOW  MANY  VOTES  DO  SPACEDEV  SHAREHOLDERS  HAVE?

A:     Each  holder  of record of SpaceDev common stock on December 9, 2005 will
be  entitled  to  one vote for each share of common stock held of record on that
date.

Q:     HOW  MANY  VOTES  DO  STARSYS  SHAREHOLDERS  HAVE?

A:     Each  holder of record of Starsys common stock as of December 1, 2005 and
participants in the separate plan holding Starsys common stock under the Starsys
401(k)  and  Stock Bonus Plan dated August 4, 1997, will be entitled to one vote
for  each  share  of  common  stock  held  on  that  date.

Q:     WHAT  DO  I  NEED  TO  DO  NOW?

A:     We  urge  you to read this joint proxy statement/prospectus carefully and
then  vote  your  proxy  for  the  relevant  proposals.  If  you  are a SpaceDev
shareholder,  you  may vote in person at the SpaceDev special meeting or vote by
proxy  using  the  enclosed  SpaceDev  proxy  card.

-    To  vote  in  person,  attend  the special meeting, and you will be given a
     ballot  when  you  arrive.

-    To  vote  by  proxy, simply complete, sign and date the applicable enclosed
     proxy  card  and return it promptly in the envelope provided. If you return
     your signed proxy card before the meeting, your shares will be voted as you
     direct.

-    If  your shares are held in "street name" by your broker, you should follow
     the  instructions  provided  by  your broker regarding how to instruct your
     broker  to  vote  your  shares.

     If  you  are  a  Starsys shareholder, you may vote in person at the Starsys
special  meeting  or  vote  by  proxy  using  the  enclosed  Starsys proxy card.

-    To  vote  in  person,  attend  the special meeting, and you will be given a
     ballot  when  you  arrive.

-    To  vote  by  proxy, simply complete, sign and date the applicable enclosed
     proxy  card  and return it promptly in the envelope provided. If you return
     your signed proxy card before the meeting, your shares will be voted as you
     direct.


                                      -1-


     Please  also  see  the  instructions  included with the applicable enclosed
proxy  card.  Regardless  of  whether  you return your proxy, you may attend the
applicable  meeting  and vote your shares in person.  Please note, however, that
if  your  SpaceDev  shares are held of record by a broker, bank or other nominee
and  you  wish  to vote at the meeting, you must obtain from the record holder a
proxy  issued  in  your  name  or  you  must bring an account statement or other
acceptable  evidence  of  ownership  of SpaceDev common stock as of the close of
business  on  December  9,  2005,  the  record  date  for  voting.

Q:     WHAT  HAPPENS  IF  I  DO  NOT  VOTE?

A:     The  failure  of a SpaceDev shareholder to vote in person or by proxy may
have  the  effect  of  voting  AGAINST SpaceDev Proposal No. 1 and will have the
effect  of voting AGAINST Proposal No. 3.  The failure of a SpaceDev shareholder
to vote in person or by proxy will not directly affect the outcome of any of the
other SpaceDev proposals but will reduce the number of votes required to approve
these  proposals and could also contribute to a failure to meet a quorum for the
meeting.

     The  failure  of  a  Starsys shareholder to vote in person or by proxy will
have the effect of voting AGAINST Starsys Proposal No. 1 and Proposal No. 2.  In
addition,  the  merger  agreement  contains  a  closing  condition requiring the
affirmative  vote  of  98% of the shares of outstanding Starsys common stock for
Proposal  No.  1,  which  condition  SpaceDev  may  waive.

Q:     WHAT  VOTES  ARE  REQUIRED  TO  APPROVE  THE  SPACEDEV  PROPOSALS?


A: PROPOSAL NO. 1 - If the shares of SpaceDev common stock are not listed on the
American Stock Exchange or another applicable national securities exchange prior
to  the closing of the merger, adoption and approval of the merger agreement and
approval of the merger and the proposal to issue and reserve for issuance shares
of  SpaceDev  common  stock  in  connection  with  the  merger  will require the
affirmative  vote  of  a  majority  of the outstanding shares of SpaceDev common
stock.  In  addition, the merger agreement contains a closing condition in favor
of  SpaceDev  and Starsys that not more than 1.5% of outstanding SpaceDev shares
will  have  exercised,  or  retained  the right to exercise, dissenters' rights,
which condition SpaceDev and Starsys may waive. If the shares of SpaceDev common
stock  are  listed on the American Stock Exchange or another applicable national
securities exchange prior to the closing of the merger, adoption and approval of
the  merger  agreement  and approval of the merger and the proposal to issue and
reserve  for  issuance  shares  of  SpaceDev common stock in connection with the
merger  will  not  be  required  under  applicable  law  or  the   articles   of
incorporation  or  bylaws  of SpaceDev. Nevertheless, in that case, the board of
directors of SpaceDev would still seek shareholder approval of Proposal No. 1 as
a  matter  of  good corporate governance; and, if the number of votes present in
person  or  represented by proxy cast in favor of Proposal No. 1 does not exceed
the number of votes cast in opposition to Proposal No. 1, the board of directors
would  reconsider  its  decision to approve the merger agreement, the merger and
the  proposal  to issue and reserve for issuance shares of SpaceDev common stock
in  connection  with  the  merger.

     If the shares of SpaceDev common stock are not listed on the American Stock
Exchange or another applicable national securities exchange prior to the closing
of  the  merger,  abstentions  and broker non-votes will have the same effect as
voting  AGAINST  Proposal  No.  1.  If  the  shares of SpaceDev common stock are
listed  on the American Stock Exchange or another applicable national securities
exchange prior to the closing of the merger, abstentions will be counted towards
the  tabulation  of  votes  cast  on this proposal, and broker non-votes will be
counted  towards  a  quorum,  but are not counted for any purpose in determining
whether  this  matter  has  been  approved.

     PROPOSAL  NO.  2  - Approval of the amendments to the 2004 Equity Incentive
Plan requires the number of votes present in person or represented by proxy cast
in  favor  of the amendments to exceed the number of votes cast in opposition to
the amendments. Abstentions will be counted towards the tabulation of votes cast
on  this  proposal.  Broker  non-votes are counted towards a quorum, but are not
counted  for  any  purpose in determining whether this matter has been approved.

     PROPOSAL  NO.  3  -  Approval  of  the  amendment to SpaceDev's articles of
incorporation  to  increase  the  number of authorized shares of common stock by
50,000,000 shares to a total of 100,000,000 shares requires the affirmative vote
of  a  majority  of the outstanding shares of SpaceDev common stock. Abstentions
and broker non-votes will have the same effect as voting AGAINST Proposal No. 3.


                                      -2-


     PROPOSAL  NO. 4 - Approval of the proposal to authorize SpaceDev's board of
directors  to  sell  more  than  20%  of  SpaceDev's common stock (or securities
convertible  into or exercisable for common stock) in private offerings requires
the  number  of votes present in person or represented by proxy cast in favor of
the  proposal  to exceed the number of votes cast in opposition to the proposal.
Abstentions  will  be  counted  towards  the  tabulation  of  votes cast on this
proposal, and broker non-votes are counted towards a quorum, but are not counted
for  any  purpose  in  determining  whether  this  matter  has been approved. 

     In  addition,  for any of the proposals to pass, a quorum of no less than a
majority  of  outstanding  shares  of  SpaceDev  common stock must be present in
person  or  represented  by  proxy  at  the  special  meeting.

Q:     WHAT  VOTES  ARE  REQUIRED  TO  PASS  THE  STARSYS  PROPOSALS?

A:     PROPOSAL  NO.  1  -  Adoption  and  approval  of the merger agreement and
approval  of  the  merger  requires  the  affirmative  vote of a majority of the
outstanding  shares  of  Starsys  common  stock.

     PROPOSAL  NO.  2  -  Approval of the appointment and authorization of Scott
Tibbitts,  the  Chairman  and  Chief  Executive  Officer  of  Starsys,  as   the
shareholder  agent  under  the  merger  agreement  and  related escrow agreement
requires the affirmative vote of a majority of the outstanding shares of Starsys
common  stock.

     In  addition,  the  merger agreement contains a closing condition requiring
the  affirmative vote in favor of the merger of 98% of the outstanding shares of
Starsys  common  stock,  which  condition  may  be  waived  by  SpaceDev.

Q:     MAY  I  CHANGE  MY  VOTE  AFTER  I  HAVE  SUBMITTED  MY  PROXY?

A:     Yes.  You may revoke your proxy at any time before your proxy is voted at
the  applicable  meeting.  You  can  do  this  in  any  of  three  ways:

-    delivering  to  the  Corporate  Secretary  of  SpaceDev   or  Starsys,   as
     applicable,  a  written  notice,  dated  later  than  the proxy you wish to
     revoke,  stating  that  the  proxy  is  revoked;

-    submitting  to  the  Corporate  Secretary  of  SpaceDev  or   Starsys,   as
     applicable,  a  new, signed proxy card with a later date than the proxy you
     wish  to  revoke;  or

-    attending  the  special  meeting of shareholders of SpaceDev or Starsys, as
     applicable, and voting in person (attendance in itself will not revoke your
     proxy).

     If  your  SpaceDev  shares  are  held in "street name," please see the next
question  and  answer.

Q:     IF  MY  SHARES  OF  SPACEDEV COMMON STOCK ARE HELD IN "STREET NAME" BY MY
BROKER,  WILL  MY  BROKER  VOTE  MY  SHARES  FOR  ME?

A:     If  your  SpaceDev  shares  are held in "street name" (that is, through a
bank,  broker  or other nominee), your broker will vote your shares for you only
if  you  provide  instructions  to  your  broker on how to vote your shares. You
should  follow  the directions provided by your broker regarding how to instruct
your  broker  to  vote your shares. Your broker cannot vote your shares on these
proposals  without specific instructions from you.  If you hold shares in street
name  and  would like to attend the special meeting and vote in person, you will
need  to bring an account statement or other acceptable evidence of ownership of
SpaceDev  common  stock  as  of  the  close of business on December 9, 2005, the
record  date  for  voting.  Alternatively, in order to vote, you may contact the
person in whose name your shares are registered, obtain a proxy from that person
and  bring  it  to  the  special  meeting.

Q:     WHO  IS  PAYING  FOR  THIS  PROXY  SOLICITATION?

A:     SpaceDev and Starsys are conducting this proxy solicitation and will bear
the  cost of soliciting proxies, including the assembly, printing and mailing of
this  joint  proxy  statement/prospectus,  the  proxy  cards  and any additional
information  furnished  to  shareholders.


                                      -3-


Q:     WHO  CAN  HELP  ANSWER  MY  QUESTIONS?

A:     If  you have any questions about the merger, the proposals of SpaceDev or
Starsys  or  the  meetings  of SpaceDev or Starsys, including the procedures for
voting  your  shares,  or  if  you  need  additional  copies  of the joint proxy
statement/prospectus  or  an  enclosed  proxy,  please  contact:

If  you  are  a  SpaceDev  shareholder:     If  you  are  a Starsys shareholder:

 SpaceDev,  Inc.                              Starsys  Research  Corporation
 13855  Stowe  Drive                          4909  Nautilus  Court  North
 Poway,  California  92064                    Boulder,  CO  80301
 Attention: Investor Relations                Attention: Chief Executive Officer
 (858)  375-2026                              (303)  583-1400


     You  may  also  obtain  additional  information  about  SpaceDev  from  the
documents  it  files with the Securities and Exchange Commission or by following
the  instructions  in the section entitled "Where You Can Find More Information"
on  page  157.


THE  COMPANIES
--------------

Q:     WHAT  IS  THE  GENERAL  BUSINESS  OF  SPACEDEV?

A:     SpaceDev  is engaged in the conception, design, development, manufacture,
integration  and  operation  of space technology systems, products and services.
SpaceDev  is  currently  focused  on  the commercial and military development of
low-cost  microsatellites,  nanosatellites and related subsystems, hybrid rocket
propulsion  for  space,  launch  and human flight vehicles as well as associated
engineering  and  technical services, which are provided primarily to government
agencies,  and  specifically the Department of Defense.  SpaceDev's products and
solutions  are  sold, mainly on a project-basis, directly to these customers and
include  sophisticated  micro-  and  nano-satellites, hybrid rocket-based launch
vehicles,  maneuvering  and  orbital  transfer vehicles and safe sub-orbital and
orbital  hybrid  rocket-based  propulsion  systems.  Although  SpaceDev believes
there  will  be  a  commercial  market  for its microsatellite and nanosatellite
products  and  services  in the future, virtually all of its current work is for
branches  of the United States military.  SpaceDev is also developing commercial
hybrid  rocket  motors  for  use  in small launch vehicles, targets and sounding
rockets,  and  small,  high-performance  space  vehicles  and   subsystems   for
commercial  customers.

     SpaceDev's  website  can  be  accessed  at  http://www.spacedev.com.  The
information  on  SpaceDev's  website  is  not  a  part  of  this  joint  proxy
statement/prospectus.  SpaceDev's principal executive office is located at 13855
Stowe  Drive,  Poway,  California  92064.

Q:     WHAT  IS  THE  MARKET  FOR  SPACEDEV'S  COMMON  STOCK?


A:       The  common  stock  of  SpaceDev  is  traded  on the OTC Bulletin Board
("OTCBB") under the symbol "SPDV.OB." On October 25, 2005, the last full trading
day  prior  to the public announcement of the proposed merger, the last reported
sale  price  of  SpaceDev's  common  stock  on the OTCBB was $1.49 per share. On
December  16,  2005,  the last reported sale price of SpaceDev's common stock on
the  OTCBB  was  $1.48  per  share.

Q:     DOES SPACEDEV ANTICIPATE ANY MANAGEMENT CHANGES BEFORE THE CLOSING OF THE
MERGER?

A:     Yes. Effective December 30, 2005, Mark N. Sirangelo will succeed James W.
Benson  as  chief  executive  officer  and  will also become vice chairman and a
director  of  SpaceDev.  Mr.  Benson  will remain chairman of the board and will
assume  the  role  of  chief  technology  officer.

     For information about Mr. Sirangelo's background and employment arrangement
with  SpaceDev,  see "Management of SpaceDev After the Merger" beginning on page
132.  For  information  about  Mr.  Sirangelo's  interests  in  the  merger, see
"Interests  of  Certain  SpaceDev  Persons  in the Merger" beginning on page 42.



                                      -4-


Q:     WHAT  IS  THE  GENERAL  BUSINESS  OF  STARSYS?

A:     Starsys  Research  Corporation  is  engaged  in  the  development  and
manufacturing  of  engineered  electro-mechanical systems and components for the
aerospace  industry.  Starsys  provides  mechanical  systems,  structures  and
mechanisms that open, close, release and move components on spacecraft. Starsys'
products include motion-control actuators, cover systems, deployment systems and
separation  systems.

     Starsys  is  a privately-held company and there is currently no established
market  for  its  securities.  Its  website  can  be  accessed  at
http://www.starsys.com.  The  information  on  Starsys' website is not a part of
this  joint  proxy  statement/prospectus. Starsys' principal executive office is
located  at  4909  Nautilus  Court  North,  Boulder,  Colorado  80301.

THE  MERGER
-----------

Q:     WHAT  IS  THE  MERGER?

A:     SpaceDev,  Monoceros   Acquisition  Corp.  ("Monoceros"),   a    Colorado
corporation and wholly-owned subsidiary of SpaceDev, Starsys, Scott Tibbitts, as
shareholder  agent  for  the  Starsys shareholders, and Scott Tibbitts, as a key
shareholder,  have  entered  into  an  Agreement  and  Plan    of  Merger    and
Reorganization  dated  October  24,  2005  (referred  to  in  this  joint  proxy
statement/prospectus  as  the  merger agreement, as the same may be amended from
time  to time), which contains the terms and conditions of the proposed business
combination  of  SpaceDev and Starsys.  The merger agreement is attached to this
joint  proxy  statement/prospectus  as  Annex  A.  Under  the  merger agreement,
Starsys  will  merge  with  and  into Monoceros (referred to in this joint proxy
statement/prospectus  as  the merger) and Monoceros will survive the merger as a
wholly-owned  subsidiary  of  SpaceDev.  For more information, see "The Merger -
The  Merger  Agreement"  beginning  on  page  56.

Q:     WHAT  ARE  THE  REASONS  FOR  THE  MERGER?

A:     SpaceDev  believes  a  business  combination  with  Starsys  will benefit
SpaceDev  in  various  ways:

-    SpaceDev's  design  expertise and manufacturing capability in the nano- and
     micro-satellite  markets  will  complement Starsys' expertise in design and
     manufacturing  of  components and other products primarily in the mainframe
     satellite  market;

-    The  increased  size  and  capabilities  of  a combined company will enable
     SpaceDev  to  participate  in  more  diverse  projects with greater revenue
     generation  potential  and  potentially  lead  to  a  more  diversified and
     predictable  revenue  stream;

-    The  increased  market  capitalization  of  a  combined  company will place
     SpaceDev  in  a  better  position  to  have its shares listed on a national
     securities  exchange  and  to  attract  institutional investors and analyst
     coverage;

-    A  second  location  in a favorable aerospace labor market will enable more
     rapid  growth  to  meet  future  business  needs;  and,

-    SpaceDev's  reputation for high customer satisfaction places it in a unique
     position  to  take advantage of the increased capabilities that will result
     from  the  merger.

In  addition  to the potential benefits described above that would be applicable
to  Starsys  shareholders,  Starsys' board of directors believes that the merger
has  the  following  benefits  and  potential benefits for Starsys shareholders:

-    The  opportunity  for  Starsys  shareholders  to  participate   in   the
     microsatellite  and  hybrid  rocket  propulsion markets served by SpaceDev.

-    The  opportunity  for  Starsys shareholders to participate in the potential
     growth  of  SpaceDev  after  the  merger.


                                      -5-


-    The  value  of the consideration provided for in the merger agreement based
     on  the market price of SpaceDev common stock at the time of board approval
     and  over  the  past  year.

-    The  ability  to  complete the merger as a reorganization for United States
     federal  income  tax  purposes.

-    The  potential receipt of performance consideration, as described under the
     caption  "The  Merger  -  Merger  Consideration"  beginning  on  page  57.

-    Access to SpaceDev's greater depth of technologies, marketing resources and
     financial  and  operating  resources  which  Starsys' board believes should
     enhance  Starsys'  ability  to  win  larger contracts with favorable terms.

-    The public market for SpaceDev common stock will offer Starsys shareholders
     liquidity,  albeit  subject  to  limitations  described under "The Merger -
     Restriction  on  Resales  of  SpaceDev  Common Stock" beginning on page 54.

For  more  information,  see  "The  Merger  - SpaceDev's Reasons for the Merger"
beginning  on  page  40  and  "The  Merger  -  Starsys'  Reasons for the Merger"
beginning  on  page  42.

Q:     WHAT  WERE  THE  FACTORS CONSIDERED BY THE SPACEDEV BOARD OF DIRECTORS IN
DECIDING  TO  MERGE?

A:     SpaceDev's  board of directors reviewed a number of factors in evaluating
the  merger,  including  but  not  limited  to  the  following:

-    the  judgment,  advice  and  analysis  of  SpaceDev's  management  and  its
     financial  advisors  with respect to the potential strategic, financial and
     operational  benefits  of the transaction, including management's favorable
     recommendation  of  the  transaction,  based  in  part  on  the   business,
     technical,  financial,  accounting  and  legal due diligence investigations
     performed  with  respect  to  Starsys;

-    the  importance  of  the  merger  for  pursuing  SpaceDev's strategic plan;

-    the  potential  benefits  to  SpaceDev shareholders of growth opportunities
     following  the  merger;

-    the  possibility, as an alternative to the merger, of opening facilities in
     new,  strategically  desirable  locations  and  expanding  SpaceDev's
     manufacturing  capability  through  internal  growth  or  other  potential
     acquisitions;

-    the  competitive  and  market  environments  in  which SpaceDev and Starsys
     operate;

-    the  results of operations and financial condition of SpaceDev and Starsys;

-    the interests that certain executive officers and directors of SpaceDev may
     have  with  respect to the merger in addition to their general interests as
     shareholders  of  SpaceDev, as described in more detail under "Interests of
     Certain  SpaceDev  Persons  in  the  Merger"  beginning  on  page  42;

-    the terms of the merger agreement and the agreements related to the merger,
     including the consideration to be paid by SpaceDev and the structure of the
     merger  which  were deemed by both the board of directors and management of
     SpaceDev  to  provide  a fair and equitable basis for the transaction; and,

-    the  likelihood  that the transaction will be completed in a timely manner.

For  more information see, "The Merger - SpaceDev's Reasons for the Merger"
     beginning  on  page  40



                                      -6-


Q:     WHAT  WERE  OTHER FACTORS CONSIDERED BY THE STARSYS BOARD OF DIRECTORS IN
DECIDING  TO  MERGE?

A:     Starsys'  board  of  directors reviewed a number of factors in evaluating
the  merger,  including  but  not  limited  to  the  following:

-    the repayment by SpaceDev of Starsys' long term debt, which is subject to a
     forbearance  agreement  that requires Starsys to pursue a financing or sale
     of  the  company  to  repay  the  debt;

-    the  interests that certain executive officers and directors of Starsys may
     have  with  respect to the merger in addition to their general interests as
     shareholders  of  Starsys,  as described in more detail under "The Merger -
     Interests  of  Certain  Starsys Persons in the Merger" beginning on page 44

-    information  concerning the financial performance and condition, results of
     operations,  competitive  position, management and business of SpaceDev and
     Starsys  before  and  after  giving  effect  to  the  merger;

-    current  financial  market  conditions  and   historical   market   prices,
     volatility  and  trading information with respect to SpaceDev common stock;

-    the  current  financial  condition  of  Starsys;

-    the  opportunity  for  Starsys  to  receive  additional  working  capital
     investment,  as  described  under  the  caption  "The  Merger  -  SpaceDev
     Post-Closing  Covenants"  beginning  on  page  73;

-    the  ability  of  Starsys  to  obtain additional financing as a stand-alone
     entity;  and,

-    results  of  (1)  the  review of SpaceDev's filings with the Securities and
     Exchange  Commission regarding SpaceDev's business and financial condition,
     and  (2)  the  due diligence investigation conducted by Starsys' management
     regarding the stability of SpaceDev's long term contracts and work backlog.

For  more  information  see,  "The  Merger  -  Starsys'  Reasons for the Merger"
beginning  on  page  42.

Q:     WHAT  WILL  STARSYS  SHAREHOLDERS  RECEIVE  IN  THE  MERGER?

A:     Starsys  shareholders  will  be  entitled  to   receive   the   following
consideration  at  the  effective  time  of the merger, subject to adjustment as
provided  in  the  merger  agreement:

-    cash  in  the  aggregate  amount  of up to $1,500,000, which is expected by
     Starsys'  management to be reduced by approximately $770,000 in transaction
     costs  and  to be further reduced by approximately $183,000 working capital
     adjustments,  or  approximately  $547,000  after  reductions;  and,

-    an  aggregate  number  of  shares  of  SpaceDev  common  stock equal to the
     quotient  of (A) $7,500,000, which is expected by Starsys' management to be
     reduced  by  approximately  $431,000 in transaction costs and to be further
     reduced  by  approximately  $917,000  in  working  capital  adjustments, or
     approximately  $6,152,000  after  reductions,  divided  by  (B)  the volume
     weighted average price of SpaceDev common stock for the twenty trading days
     preceding the merger, but not less than $1.40 or more than $1.90.

     The  amounts presented as transaction costs and working capital adjustments
are  only  estimates and may increase prior to closing. Based on the formula and
estimates  described  above,  at the closing of the merger, Starsys shareholders
are  expected  to receive merger consideration of approximately $12.83 per share
of Starsys common stock, consisting of approximately $1.05 per share in cash and
approximately  $11.78  per  share  in  shares of SpaceDev common stock (based on
522,437.47  shares  of  Starsys common stock outstanding as of December 1, 2005,
the  record  date  for  the  special  meeting of Starsys shareholders, which may
increase  if  any  outstanding  Starsys stock options are exercised prior to the
merger).



                                      -7-


     Fifty percent (50%) of the number of shares of SpaceDev common stock issued
at  closing  (without  taking  into  account any shares of SpaceDev common stock
deliverable  to  the  shareholder  agent  at the closing for the satisfaction of
certain  transaction  expenses  incurred  by  Starsys related to the sale of the
company)  will  be  deposited  in  escrow  as  security  for  the   payment   of
indemnification claims under the merger agreement and to pay certain expenses of
the  shareholder agent, which escrow will continue until ten (10) days following
the  date of audited financial statements prepared for the surviving corporation
for  the  fiscal  year  ending 2006 (i.e., approximately April 2007), subject to
extension  in  the  event  claims  are  outstanding  on  that  date.

     Following the merger, Starsys shareholders may also be entitled to receive,
based on the achievement by the Starsys business of certain performance criteria
for  each  of  the  fiscal years ending December 31, 2005, December 31, 2006 and
December  31,  2007, additional performance-based consideration consisting of up
to:

-    For  the  fiscal  year  ended  December  31,  2005, $350,000 in cash and an
     aggregate  number  of shares of SpaceDev common stock equal to the quotient
     of (A) up to $3,000,000 divided by (B) the volume weighted average price of
     SpaceDev common stock for the twenty trading days preceding the date of the
     audit  opinion  for  Starsys'  fiscal year ended December 31, 2005, but not
     less  than  $2.00;

-    For  the  fiscal  year  ended  December  31,  2006, $350,000 in cash and an
     aggregate  number  of shares of SpaceDev common stock equal to the quotient
     of (A) up to $7,500,000 divided by (B) the volume weighted average price of
     SpaceDev common stock for the twenty trading days preceding the date of the
     audit  opinion  for  Starsys'  fiscal year ended December 31, 2006, but not
     less  than  $2.50;  and

-    For  the  fiscal  year  ended  December  31,  2007, $350,000 in cash and an
     aggregate  number  of shares of SpaceDev common stock equal to the quotient
     of (A) up to $7,500,000 divided by (B) the volume weighted average price of
     SpaceDev common stock for the twenty trading days preceding the date of the
     audit  opinion  for  Starsys'  fiscal year ended December 31, 2007, but not
     less  than  $3.00.

     Starsys believes it is unlikely that it will achieve one of the performance
criteria for the fiscal year ending December 31, 2005. This performance criteria
is  subject  to  adjustment  following the year end pursuant to its audit of its
financial  records.  If  Starsys  does  not  meet this performance criteria, the
Starsys  shareholders  will  not receive any performance consideration for 2005.

     If  any  shares  of  SpaceDev  common  stock  are  payable  as  performance
consideration  for the fiscal year ending December 31, 2005, fifty percent (50%)
of  those  shares will be deposited in the escrow described above.  In addition,
1%  of  any shares of SpaceDev common stock payable as performance consideration
will  be paid as transaction expenses to Robert Vacek, the president of Starsys.

     In  addition,  Starsys shareholders will be entitled to receive the maximum
amount  of  performance  consideration  for a particular fiscal year if SpaceDev
materially  breaches specific covenants of the merger agreement and is unable to
cure  the  breach  within  the  cure  period  set forth in the merger agreement.

     For  more  information,  see  "The  Merger  - The Merger Agreement - Merger
Consideration"  beginning  on  page  56

Q:     WHAT  IS  REQUIRED  TO  COMPLETE  THE  MERGER?

A.     To complete the merger, a majority of the shares of SpaceDev common stock
outstanding  on the record date for the SpaceDev special meeting of shareholders
must approve the merger proposal (unless the shares of SpaceDev common stock are
listed  at  the time of the closing of the merger on the American Stock Exchange
or  another  applicable  national securities exchange, in which case approval by
the  SpaceDev  shareholders  of the merger will not be required under applicable
law  but  may  still  be  required  by  the SpaceDev board of directors) and the
proposal  to  amend  SpaceDev's  articles  of  incorporation  to  increase   the
authorized  number  of  shares  of common stock.  In addition, a majority of the
outstanding  shares  of  Starsys  common stock on the record date of the Starsys
special meeting of shareholders must also approve and adopt the merger agreement
and  approve  the  merger  proposal.  SpaceDev  and Starsys must also satisfy or
waive  all other closing conditions set forth in the merger agreement, including
the  following:



-    The  volume  weighted  average  price  of  SpaceDev  common stock as of the
     trading  day  immediately preceding the closing will not be less than $1.00
     per  share.

-    Vectra  Bank  Colorado  will  not  have  foreclosed  or  collected  on  any
     collateral  securing  any  loan  made  to  Starsys.

-    The  aggregate  debt  and  associated liabilities of Starsys at the closing
     under  loans  from  Vectra Bank Colorado, SpaceDev and Starsys shareholders
     will  not  exceed  $6,800,000.

-    Shareholders  of  Starsys  holding  not less than 98% of the shares of each
     class  of  capital stock of Starsys will have approved the merger agreement
     and  the  merger.

-    Not more than 1.5% of outstanding shares of SpaceDev common stock will have
     exercised,  or  will  retain  the  unexpired right to exercise, dissenters'
     rights  (or  similar  rights of dissent), if any, in respect of the merger.

-    SpaceDev  will  have  consummated  a  private  financing  of debt or equity
     securities  of  at  least  $4.5  million  in  gross  proceeds.

     For more information, see "The Merger - The Merger Agreement - Conditions
to Completion of Merger" beginning on page 70.

Q:     ARE THERE ANY SPACEDEV OR STARSYS OFFICERS, DIRECTORS OR SHAREHOLDERS
ALREADY COMMITTED TO VOTING IN FAVOR OF THE MERGER?

A:     Yes.  James  W.  Benson,  SpaceDev's  chairman  of  the  board  and chief
executive  officer,  Richard  B.  Slansky, SpaceDev's president, chief financial
officer,  corporate  secretary,  and a SpaceDev director, and Susan C. Benson, a
SpaceDev  director,  are  parties  to  voting  agreements  under  which  each is
obligated to vote his or her shares in favor of the merger, the merger agreement
and  related  proposals.  As of November 1, 2005, Mr. Benson, Ms. Benson and Mr.
Slansky  collectively  held  approximately  42%  of  the  outstanding  shares of
SpaceDev  common  stock.  'Mr.  Benson's  shift  in  officer  duties  from chief
executive officer to chief technology officer to occur on December 30, 2005 will
not  affect  Mr.  Benson's  obligations  under  the  voting  agreement. For more
information  on  SpaceDev's  pending  management  changes, see the answer to the
question, "Does SpaceDev anticipate any management changes before the closing of
the  merger?"

     Scott  Tibbitts,  Starsys'  chairman  and  chief executive officer, is also
party  to  a  similar  voting  agreement under which he is obligated to vote his
shares  of Starsys common stock in favor of the merger, the merger agreement and
the  related  proposal.  As of November 1, 2005, Mr. Tibbitts held approximately
48%  of  the  outstanding  shares  of  Starsys  common  stock.

Q:     WHAT ARE THE INTERESTS OF SPACEDEV OFFICERS AND DIRECTORS IN THE MERGER?

A:     Certain  of  the directors and officers of SpaceDev have interests in the
merger  that are different from, or in addition to, the general interests of the
other  shareholders  of  SpaceDev.  The SpaceDev board of directors was aware of
these  interests  to  the  extent  they existed at the time and considered them,
among  other  matters,  in  approving  the  merger, the merger agreement and the
transactions contemplated by the merger agreement. These other interests include
the  following:

-    Mark  N.  Sirangelo, who will become chief executive officer, vice chairman
     and  a  director of SpaceDev effective December 30, 2005, is a member of QS
     Advisors, LLC and also a member of The QuanStar Group, business advisors to
     SpaceDev. Upon the closing of the merger, QS Advisors will receive $200,000
     cash  and  250,000  shares  of  SpaceDev  common  stock.

-    Upon  the  completion of the merger, Mr. Sirangelo will also receive (1) an
     increase  in  base  salary from $22,500 per month to $25,000 per month, and
     (2) a bonus of $25,000, in each case pursuant to the terms of his executive
     employment  agreement  with  SpaceDev.


                                      -9-


-    Upon the completion of the merger, Richard B. Slansky, the president, chief
     financial  officer,  a director and secretary of SpaceDev, will receive (1)
     an increase in base salary from $14,500 per month to $16,500 per month, and
     (2)  a  bonus of $25,000, in each case pursuant to the terms of his amended
     and  restated  executive  employment  agreement  with  SpaceDev.

-    Upon  the  completion  of  the  merger,  James  W. Benson, the chairman and
     current  chief  executive officer of SpaceDev, will receive (1) an increase
     in base salary from $14,000 per month to $15,500 per month, and (2) a bonus
     of  $22,500, in each case pursuant to the terms of his executive employment
     agreement  with  SpaceDev.

Q:     WHAT  ARE  THE INTERESTS OF STARSYS OFFICERS AND DIRECTORS IN THE MERGER?

A:     Certain  of  the  directors and officers of Starsys have interests in the
merger  that are different from, or in addition to, the general interests of the
other  shareholders  of  Starsys.  The  Starsys  board of directors was aware of
these  interests  to  the  extent  they existed at the time and considered them,
among  other  matters,  in  approving  the  merger, the merger agreement and the
transactions  contemplated  by  the  merger  agreement.  These  other  interests
include  the  following,  among  others:

-    Scott Tibbitts, the chairman and chief executive officer of Starsys, is the
     guarantor  of  amounts owed to Vectra Bank Colorado under a credit facility
     with Starsys. This credit facility will be paid in full at closing, and Mr.
     Tibbitts  will be removed as guarantor. As of November 30, 2005, the amount
     owed  to  Vectra  Bank Colorado under the credit facility was approximately
     $3.9  million.

-    Each of Jack Tibbitts, Steve Tibbitts, and Ted Tibbitts, relatives of Scott
     Tibbitts,  loaned $100,000 to Starsys, which loans will be paid at closing.

-    Pursuant  to  his  employment  agreement  with  Starsys,  Robert Vacek, the
     president and general manager of Starsys, will receive a merger bonus of 1%
     of  the  total  consideration  for  the  merger, or approximately $140,000,
     consisting  of  both  cash  and  stock.

-    SpaceDev  has  agreed  to  enter  into executive employment agreements with
     Scott  Tibbitts  and Robert Vacek contingent and effective upon the closing
     of  the merger. The agreement for Mr. Tibbitts will have a three year term.

-    SpaceDev  has  agreed to enter into a three-year non-compete agreement with
     Scott  Tibbitts under which Mr. Tibbitts will receive $100,000 annually for
     each  year  he  abides  by  the  terms  of  the  agreement.

-    Scott  Tibbitts  beneficially  owns  approximately  48%  of the outstanding
     shares  of  Starsys  common  stock.

-    Scott Tibbitts is expected to act as the shareholder agent under the merger
     agreement  and  related  agreements.

For more information, see "The Merger - Interests of Certain Starsys Persons in
the Merger" beginning on page 44 and "The Merger - Shareholder Agent" beginning
on page 66.

Q:     ARE  THERE  RISKS  INVOLVED  IN  UNDERTAKING  THE  MERGER?

A:     Yes.  The  merger  (including  the possibility that the merger may not be
consummated) poses a number of substantial and material risks. In addition, both
SpaceDev  and  Starsys  are  subject  to  various  risks  associated  with their
respective  businesses and industries, certain of which may be heightened by the
merger.  These  risks  are  discussed  in greater detail under the caption "Risk
Factors"  beginning  on  page  15.  We encourage you to read and consider all of
these  risks  carefully.


                                      -10-


Q:     WHAT  ARE  THE  MATERIAL FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER TO
ME?

A:     The merger is intended to qualify as a tax-free reorganization within the
meaning  of  Section  368(a)  of  the Internal Revenue Code of 1986, as amended.
Assuming the merger qualifies as a reorganization, Starsys shareholders will not
recognize  gain  or  loss for United States federal income tax purposes upon the
exchange  of shares of Starsys common stock for shares of SpaceDev common stock,
except  with  respect  to  any cash consideration received. The treatment of the
transaction  as  a  tax-free  reorganization  is  based   on   certain   factual
assumptions.  If any of these assumptions is inaccurate, the transaction may not
qualify as a reorganization. In that case, holders of Starsys common stock would
recognize  gain  or  loss  in an amount equal to the difference between the fair
market value of the consideration they receive in the merger and their tax bases
in  their  Starsys  common  stock.

     Tax matters are very complicated, and the tax consequences of the merger to
a  particular shareholder will depend significantly upon certain factual issues,
including  the nature of the consideration of the shareholders in the merger and
such  shareholder's particular circumstances. We accordingly urge you to consult
your  own  tax  advisor  for a full understanding of the tax consequences of the
merger  to  you, including the applicability and effect of federal, state, local
and  foreign  income  and other tax laws.  For more information, see the section
entitled "The Merger - Material United States Federal Income Tax Considerations"
on  page  46.

Q.     WHY  WAS  THE  MINIMUM  SPACEDEV STOCK PRICE CLOSING CONDITION CHANGED IN
AMENDMENT NO. 1 TO THE MERGER AGREEMENT FROM $0.77 PER SHARE TO $1.00 PER SHARE?

A.     The  merger  agreement  included  a  closing condition applicable to both
SpaceDev  and  Starsys which required that the price of SpaceDev common stock at
the  closing  be  at least $0.77 per share.  This closing condition was included
because  both  Starsys  and  SpaceDev  desire  that  the  merger be treated as a
tax-free  reorganization  for federal income tax purposes.  The minimum SpaceDev
stock  price  in  the  original merger agreement was the value calculated at the
time,  based  on  a  number of assumptions, to be the minimum price necessary so
that  the  merger  would  be  treated  as  a  tax-free reorganization.  For more
information  on  these  assumptions,  see  "The  Merger - Material United States
Federal  Income  Tax  Considerations"  beginning  on  page  46.

     At  the  time  of  the  amendment  to the merger agreement, the assumptions
underlying  the  necessary  minimum  per-share  price had changed.  Based on the
updated  assumptions,  including  updated information on the anticipated closing
working  capital  adjustments  and  transaction  expense payments, a new minimum
per-share  price of $1.00 was calculated as being necessary to ensure the merger
would  be  treated as a tax-free reorganization for federal income tax purposes.
Neither  value  represents  our  estimate  or  projection of the future value of
SpaceDev  common  stock.

Q:     WHAT  IS  THE  LETTER  OF  TRANSMITTAL?

A:     If  you  are  a  Starsys shareholder, you will need to return a completed
letter  of  transmittal,  attached as Annex F to this joint proxy/prospectus, to
claim your merger consideration.  You will need to provide, among other items of
information,  your  taxpayer  identification number (in the case of individuals,
your  social  security  number)  in the letter and to complete the attached Form
W-9.  You  will  also  need  to send your certificate(s) for your Starsys common
stock  along with the letter; if you have lost your certificate(s), or they have
been  stolen  or  destroyed, the letter contains an affidavit to this effect and
you need not deliver your certificate(s) along with the letter.  The letter also
includes  a  general  release  of  all  claims you may have against Starsys as a
shareholder,  including  any  dissenters'  rights.

Q:     SHOULD  I  SEND  IN  A  LETTER  OF  TRANSMITTAL  AND  MY  STARSYS  STOCK
CERTIFICATES  NOW?

A:     If  you  are  not  attending  the  Starsys  shareholders meeting, Starsys
encourages  you  to  send in your completed letter of transmittal (including the
attached Form W-9) and all of your Starsys share certificates together with your
proxy  card.  The letter of transmittal includes a certification that, if any of
your  share  certificates  are  not  attached, that those certificates have been
lost,  stolen  or  are otherwise missing.  If the merger does not close, Starsys
will  return these share certificates to you.  If you are attending the meeting,
Starsys  encourages  you to bring the completed letter of transmittal and all of
your  Starsys  share certificates to the meeting.  In either case, if the merger
is  approved, Starsys will deliver the completed letter of transmittal, Form W-9
and share certificates to the exchange agent for the merger on your behalf.  One
of  the  conditions  to the closing of the merger is that SpaceDev receive share
certificates  from  Starsys  shareholders  evidencing  not  less than 98% of all
outstanding  Starsys  shares,  which  condition  SpaceDev  may  waive.


                                      -11-


Q:     WHEN  DO  YOU  EXPECT  THE  MERGER  TO  BE  COMPLETED?

A:     SpaceDev  and  Starsys  are  working  toward  consummating  the merger as
quickly  as  possible.  We  hope  to  consummate  the merger by January 31, 2006
promptly  following  the  approval of the merger by the shareholders of SpaceDev
and  Starsys.  However,  the merger is subject to numerous conditions that could
affect  the  timing  of  its  consummation.

Q:     ARE  THERE  ANY  REGULATORY  CONSENTS  OR  APPROVALS THAT ARE REQUIRED TO
COMPLETE  THE  MERGER?

A:     Neither SpaceDev or Starsys is aware of the need to obtain any regulatory
approvals  in  order  to  complete  the merger other than the declaration by the
Securities  and  Exchange  Commission  of  the effectiveness of the registration
statement on Form S-4, of which this joint proxy statement/prospectus is a part,
and  registration by coordination of the Form S-4 with the Colorado Secretary of
State  pursuant  to  Colorado  Revised  Statutes  Section  11-51-303.

Q:     AM  I  ENTITLED  TO  APPRAISAL  OR DISSENTERS' RIGHTS WITH RESPECT TO THE
MERGER?

A:     If  you are a holder or beneficial owner of Starsys common stock, you are
or may be entitled to dissenters' rights under Article 113 the Colorado Business
Corporation  Act in connection with the merger.  If a holder or beneficial owner
of  Starsys  common  stock  elects to exercise dissenters' rights, the holder or
beneficial  owner,  as applicable, must comply precisely with all the procedures
set  forth  in  Article  113  of the Colorado Business Corporation Act, which is
reprinted  in its entirety and attached to this joint proxy statement/prospectus
as  Annex  B.  If  you  properly  exercise  dissenters' rights and the merger is
completed,  you  will  be  entitled to a judicial appraisal of the fair value of
your  shares  and you will not receive the consideration described in this joint
proxy  statement/prospectus.

     If  you  are  a  SpaceDev  shareholder  and a class of equity securities of
SpaceDev  is  not  listed  on the American Stock Exchange (or another applicable
national  securities  exchange)  at the time of the merger, under California law
you  may  have  the  right  to dissent from the merger by exercising dissenters'
rights.  If  a  SpaceDev  shareholder elects to exercise dissenters' rights, the
shareholder  must  precisely  comply  with  all  of  the procedures set forth in
Chapter  13  of  the  California  General  Corporation  Law.  Chapter  13 of the
California  General Corporation Law is reprinted in its entirety and attached to
this  joint  proxy  statement/prospectus  as  Annex  C.

     SpaceDev shareholders are not entitled to dissenters' rights under Colorado
law.

     For  more information, see the section entitled "The Merger - Appraisal and
Dissenters'  Rights"  beginning  on  page  50.

Q:     WHY  DO  CALIFORNIA  CORPORATE  LAWS  APPLY  TO  SPACEDEV,  A CORPORATION
ORGANIZED  UNDER  THE  LAWS  OF  COLORADO?

A:     SpaceDev  is  currently subject to Section 2115 of the California General
Corporation  Law,  which  mandates  that  certain of California's corporate laws
apply  to non-California corporations, because (1)  a majority of the holders of
record  of  SpaceDev's  common  stock were residents of California on the record
date  for  the latest meeting of shareholders held during its latest full income
year and (2) SpaceDev met certain tests regarding property, payroll and sales in
California  during  its latest full income year.  However, Section 2115 will not
apply  to  SpaceDev once SpaceDev has equity securities qualified for trading on
the  American  Stock Exchange or another applicable national securities exchange
(although  SpaceDev  could  again become subject to Section 2115 if it no longer
has  equity  securities  trading  on  the  American  Stock  Exchange  or another
qualified  market).

Q:     DOES  SPACEDEV  EXPECT TO HAVE A CLASS OF EQUITY SECURITIES LISTED ON THE
AMERICAN  STOCK  EXCHANGE?

A:     Initial  listing on the American Stock Exchange requires the satisfaction
by  SpaceDev of certain quantitative listing standards relating to shareholders'
equity,  market  capitalization,  number  of  public  shareholders, market value
public  float  and  other  criteria.  SpaceDev  does  not  currently qualify for
listing  under  these  criteria.  After  the filing of the Form S-4 registration
statement  of  which  this  joint proxy statement/prospectus is a part, SpaceDev
will  work  diligently  to  be listed on the American Stock Exchange immediately
prior  to  the  consummation  of  the merger but can give no assurance that such
listing  will  occur  during  that  time  frame,  or  at  all.


                                      -12-


Q:     WILL  ANY CONTINGENT FEES BE PAID TO BROKERS OR CONSULTANTS IN CONNECTION
WITH  THE  MERGER?

A:     Yes.  Upon  the  consummation  of  the merger, QS Advisors, LLC, business
advisor  to  SpaceDev, will receive $200,000 cash and 250,000 shares of SpaceDev
common  stock,  St.  Charles  Capital,  LLC,  financial advisor to Starsys, will
receive  $250,000  cash  and  shares  of  SpaceDev  common  stock  valued  at
approximately  $386,000.  Mark N. Sirangelo, who will succeed James W. Benson as
chief executive officer and who will also become vice chairman and a director of
SpaceDev effective December 30, 2005, is a member of QS Advisors, LLC and also a
member  of  The  QuanStar  Group  LLC  business  advisors  to  SpaceDev.

Q:     HOW  WILL  THE  MERGER  AFFECT  MY  STOCK OPTIONS AND WARRANTS TO ACQUIRE
STARSYS  COMMON  STOCK?

A:     The  holders  of  options,  warrants and other rights to purchase Starsys
common  stock  must exercise such rights on or before the closing of the merger.
Any options, warrants or other rights to purchase Starsys common stock which are
not  exercised  prior  to  the  closing of the merger will be cancelled and will
terminate  and  expire  in  accordance with their terms as of the closing of the
merger.  Neither SpaceDev nor the surviving corporation will assume any options,
warrants or other rights to purchase Starsys common stock after the consummation
of  the  merger.


                                      -13-


                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

     Some  of  the  information  relating  to SpaceDev, Starsys and the combined
company  contained  or  incorporated  by  reference  into   this   joint   proxy
statement/prospectus  is  forward-looking  in nature. All statements included or
incorporated  by reference into this joint proxy statement/prospectus or made by
management  of  SpaceDev  or  Starsys,  other than statements of historical fact
regarding  SpaceDev  or  Starsys,  are forward-looking statements. Words such as
"expects,"  "anticipates,"  "intends," "plans," "believes," "seeks," "estimates"
and  similar  expressions  or  variations of such words are intended to identify
forward-looking  statements,  but  are  not  the  exclusive means of identifying
forward-looking  statements   in   this   joint   proxy    statement/prospectus.
Additionally,  statements  concerning  future matters such as the development of
new  products,  enhancements  of  technologies, sales levels, expense levels and
other  statements  regarding matters that are not historical are forward-looking
statements.

     Although     forward-looking    statements    in     this    joint    proxy
statement/prospectus  reflect  the  good  faith  judgment  of  the management of
SpaceDev  and  Starsys,  such  statements can only be based on facts and factors
currently  known  by  management.  Consequently,  forward-looking statements are
inherently  subject  to  risks and uncertainties and actual results and outcomes
may  differ materially from the results and outcomes discussed in or anticipated
by  the  forward-looking  statements.  Factors that could cause or contribute to
such  differences  in  results  and  outcomes  include  without limitation those
discussed  in  the  section  entitled "Risk Factors," as well as those discussed
elsewhere  in  this  joint  proxy statement/prospectus. Readers are urged not to
place undue reliance on these forward-looking statements, which speak only as of
the  date  of  this  joint  proxy  statement/prospectus.  SpaceDev undertakes no
obligation  to  revise  or  update  any  forward-looking  statements in order to
reflect  any  event  or circumstance that may arise after the date of this joint
proxy  statement/prospectus.  Readers are urged to review and consider carefully
the  various  disclosures  made  in  this  joint proxy statement/prospectus that
attempt  to  advise  interested parties of the risks and factors that may affect
our  business,  financial  condition,  results  of  operations  and  prospects.

                       COMPARATIVE PER SHARE MARKET VALUE

     The common stock of SpaceDev is traded on the OTC Bulletin Board, or OTCBB,
under  the  symbol  "SPDV.OB".  On  October  25, 2005, the last full trading day
prior  to the public announcement of the proposed merger, the last reported sale
price of SpaceDev's common stock on the OTCBB was $1.49 per share.  Starsys is a
privately-held  company  and  there  is  currently no established market for its
securities.

     At  the closing of the merger, Starsys shareholders are expected to receive
merger  consideration of approximately $12.83 per share of Starsys common stock,
consisting of approximately $1.05 per share in cash and approximately $11.78 per
share in shares of SpaceDev common stock. The estimated merger consideration per
share  is  based  on 522,437.47 shares of Starsys common stock outstanding as of
December  1,  2005,  the  record  date  for  the  special  meeting  of  Starsys
shareholders,  and  assumes that an aggregate of approximately $547,000 in cash,
after  estimated  adjustments,  and  an aggregate of approximately $6,152,000 in
shares  of  SpaceDev  common stock, after estimated adjustments, will be paid to
the  Starsys shareholders at the closing of the merger. Starsys shareholders may
also be entitled to receive additional performance-based consideration following
the  closing  of the merger payable in cash and shares of SpaceDev common stock.
For  more  information on the merger consideration to be received by the Starsys
shareholders  pursuant  to  the  merger  agreement,  see  "The  Merger  - Merger
Agreement  -  Merger  Consideration"  beginning  on  page  57.


                                      -14-


                                  RISK FACTORS

     The  merger  involves  a  high  degree  of  risk. By voting in favor of the
merger,  Starsys  shareholders  will  be  choosing  to invest in SpaceDev common
stock.  In  addition to the risks described in SpaceDev's reports filed with the
Securities  and  Exchange  Commission,  you  should carefully consider the risks
described  below  relating to the merger and the risks to the combined company's
business  after  the  merger.  You  should  also  consider the other information
contained  in,  or  incorporated   by   reference   into,   this   joint   proxy
statement/prospectus.  If  any  of  these  risks  actually  occur, the business,
financial  condition or results of operations of SpaceDev and for Starsys may be
seriously  harmed.  In  such case, the market price of SpaceDev common stock may
decline,  and  you  may  lose  all  or  part  of  your  investment.

RISKS  RELATED  TO  THE  MERGER

IF  SPACEDEV  AND  STARSYS  FAIL  TO INTEGRATE THEIR OPERATIONS EFFECTIVELY, THE
COMBINED  COMPANY  WILL  NOT  REALIZE  ALL THE POTENTIAL BENEFITS OF THE MERGER.

     The integration of SpaceDev and Starsys may be time consuming and expensive
and  may  disrupt  the combined company's operations if it is not completed in a
timely  and  efficient manner. If this integration effort is not successful, the
combined  company's results of operations could be harmed, employee morale could
decline,  key  employees  could leave, customers could cancel existing orders or
choose  not  to  place  new  ones and the combined company could have difficulty
entering  into  new  contracts  with  customers  and  complying  with regulatory
requirements.  In  addition,  the  combined  company may not achieve anticipated
synergies  or  other  benefits of the merger. The combined company may encounter
difficulties,  costs  and  delays  involved  in  integrating  their  operations,
including  the  following:

-    failure  to  successfully  manage  relationships  with  customers and other
     important  relationships;

-    failure  of  customers  to  accept  new  services  or to continue using the
     products  and  services  of  the  combined  company;

-    difficulties in successfully integrating the management teams and employees
     of  the  two  companies;

-    challenges  encountered  in  managing larger, more geographically dispersed
     operations;

-    the  loss  of  key  employees;

-    diversion  of  the  attention  of  management  from  other ongoing business
     concerns;

-    potential  incompatibilities  of  technologies  and  systems;

-    potential  difficulties  integrating  and  harmonizing  financial reporting
     systems;  and

-    potential  incompatibility  of  business  cultures.

     If  the  combined  company's  operations  after  the merger do not meet the
expectations of existing customers of either company, these customers may reduce
the  amount  of  business  or  cease  doing  business  with the combined company
altogether,  which  would harm the results of operations and financial condition
of  the  combined  company.

     If  the  anticipated benefits of the merger are not realized or do not meet
the expectations of financial or industry analysts, the market price of SpaceDev
common  stock  may decline after the merger. The market price of SpaceDev common
stock  may  decline  as  a  result  of  the  merger  if,  among  other  reasons:

-    the  integration  of  the  two  companies  is  unsuccessful;


                                      -15-


-    the  combined  company does not achieve the expected benefits of the merger
     as  quickly  as  anticipated  or  the  costs of or operational difficulties
     arising  from  the  merger  are  greater  than  anticipated;

-    the  combined  company's  financial  results  after  the  merger  are  not
     consistent  with  the  expectations  of management or financial or industry
     analysts;

-    the  anticipated  operating  and  product  synergies  of the merger are not
     realized;  or,

-    the  combined  company  experiences  the  loss  of significant customers or
     employees  as  a  result  of  the  merger.

FAILURE  TO  COMPLETE  THE MERGER COULD ADVERSELY AFFECT THE FUTURE BUSINESS AND
OPERATIONS  OF  SPACEDEV  AND  STARSYS  AS  WELL AS THE MARKET PRICE OF SPACEDEV
COMMON  STOCK.

     The  merger is subject to the satisfaction of closing conditions, including
the  approval  by  both  SpaceDev  and  Starsys  shareholders,  and  may  not be
successfully  completed. In the event that the merger is not completed, SpaceDev
may  be  subject  to  a  number  of  risks,  including:

-    The  price  of  SpaceDev's  common stock may decline to the extent that the
     current  market  price  of  SpaceDev's  common  stock  reflects   a  market
     assumption  that  the  merger  will  be  completed.

-    SpaceDev  could suffer the loss of customers, revenues and employees due to
     uncertainties  resulting  from  an  uncompleted  merger.

-    SpaceDev's  costs related to the merger, such as legal and accounting fees,
     must  be  paid  even  if the merger is not completed, and these costs would
     reduce  reported earnings or increase reported loss, for the period when it
     was  determined  that  the  merger  would  not  be  consummated.

If  the  merger  is  not  completed, Starsys may be subject to a number of risks
including:

-    Vectra Bank Colorado may foreclose on Starsys' credit facility, which could
     force  Starsys into bankruptcy and could result in Vectra owning all of the
     assets  of  Starsys.

-    Starsys  could  suffer the loss of customers, revenues and employees due to
     uncertainties  resulting  from  the  uncompleted  merger.

-    Starsys  could  have  difficulty  attracting  new  customers or maintaining
     current  customers  because  of  its  difficult  financial  situation.

-    Starsysy's  costs related to the merger, such as legal and accounting fees,
     must  be  paid  even  if  the  merger  is  not  completed.

COMPLETION  OF  THE  MERGER  MAY  RESULT  IN DILUTION OR REDUCTION OF SPACEDEV'S
FUTURE  EARNINGS  PER  SHARE.

     The  completion of the merger may not result in improved earnings per share
or  a  financial  condition superior to that which would have been achieved on a
stand-alone  basis.  The  combined  company  will have substantially more shares
outstanding  than  SpaceDev alone, and earnings need to increase proportionately
in  order to maintain the present earnings per share. The merger could therefore
result  in  a  reduction  of  SpaceDev's  earnings  per share as compared to the
earnings per share that would have been achieved if the merger had not occurred.


                                      -16-


THE  COSTS  ASSOCIATED  WITH THE MERGER ARE DIFFICULT TO ESTIMATE, MAY BE HIGHER
THAN  EXPECTED  AND  MAY  HARM  THE  FINANCIAL  RESULTS OF THE COMBINED COMPANY.

     SpaceDev  and  Starsys  estimate  that  they  will  incur  aggregate direct
transaction  costs  of  approximately $2,000,000 associated with the merger, and
additional  costs  associated  with consolidation and integration of operations,
which  cannot  be  estimated  accurately at this time. If the total costs of the
merger  exceed  estimates  or the benefits of the merger do not exceed the total
costs  of  the  merger,  the  financial results of the combined company could be
adversely  affected.

SPACEDEV'S  AND  STARSYS'  BUSINESS  COULD  SUFFER  DUE  TO THE ANNOUNCEMENT AND
CLOSING  OF  THE  MERGER.

     Further  disclosures  concerning the merger, and closing of the merger, may
have  a  negative  impact  on SpaceDev's and Starsys' respective ability to sell
products  and  services,  attract and retain key management, technical, sales or
other  personnel,  maintain  and  attract  new  customers and maintain strategic
relationships  with  third  parties.  For  example,  SpaceDev  and  Starsys  may
experience  deferrals,  cancellations  or declines in the size or rate of orders
for their respective products or services or a deterioration in their respective
customer  or  business  partner  relationships.  Any  such events could harm the
operating  results and financial condition of the combined company following the
merger.

SPACEDEV'S  OPERATING  RESULTS  MAY  SUFFER  AS  A RESULT OF PURCHASE ACCOUNTING
TREATMENT  AND  THE  IMPACT  OF AMORTIZATION OF INTANGIBLE ASSETS RELATED TO THE
MERGER.

     In accordance with U.S. generally accepted accounting principles that apply
to  SpaceDev,  the  merger  will  be  accounted for using the purchase method of
accounting, which will result in incremental expenses that could have an adverse
impact  on the market value of SpaceDev common stock following completion of the
merger.  Under  the  purchase method of accounting, the total estimated purchase
price  will  be  allocated  to  Starsys'  net  tangible  assets and identifiable
intangible assets based on their fair values as of the date of completion of the
merger.  The  excess  of  the  purchase  price  over  those  fair values will be
recorded as goodwill.  Goodwill is not amortized but is tested for impairment at
least annually.  The combined company will incur additional amortization expense
based on the identifiable amortizable intangible assets acquired pursuant to the
merger  agreement  and their relative useful lives.  Additionally, to the extent
the  value  of  goodwill  or  identifiable intangible assets or other long-lived
assets  become impaired, the combined company may be required to record material
charges relating to the impairment.  These amortization and potential impairment
charges  could  have  a  material  impact  on  the combined company's results of
operations.  Changes  in  earnings per share, including changes that result from
this  amortization expense, could adversely affect the trading price of SpaceDev
common  stock.

STARSYS  AND  SPACEDEV  EXECUTIVE OFFICERS AND DIRECTORS HAVE INTERESTS THAT ARE
DIFFERENT  FROM,  OR  IN  ADDITION  TO, THOSE OF STARSYS SHAREHOLDERS GENERALLY.

     Certain  executive  officers  and  directors  of  Starsys and SpaceDev have
interests in the merger that are different from, or are in addition to, those of
Starsys  or  SpaceDev  shareholders  generally,  as  applicable.  The receipt of
compensation  or  other benefits in the merger, including employment agreements,
and/or  the  provision  of  and  continuation  of  indemnification and insurance
arrangements  for  these  individuals  following  completion  of the merger, may
influence  these  individuals  in  making  their recommendation that you vote in
favor  of  the  adoption  of the merger agreement.  You should be aware of these
interests  when  you  consider  the  recommendation of the boards of Starsys and
SpaceDev  that  you  vote  in  favor of the merger agreement, the merger and the
related  proposal.  See the sections entitled "The Merger --Interests of Certain
SpaceDev  Persons  in the Merger" beginning on page 42 and "The Merger-Interests
of  Certain  Starsys  Persons  in  the  Merger"  beginning  on  page  44.

STARSYS  CURRENTLY  FACES  A LIQUIDITY CHALLENGE AND ITS PRIMARY BANK LENDER HAS
PLACED  STARSYS  INTO  FORBEARANCE.  STARSYS  WILL REQUIRE A FURTHER FORBEARANCE
AGREEMENT IN ORDER TO AVOID THE LENDER HAVING A RIGHT TO FORECLOSE AFTER JANUARY
31,  2006.  ANY  DELAY  OF THE CONSUMMATION OF THE MERGER COULD HAVE SIGNIFICANT
ADVERSE  CONSEQUENCES  TO  STARSYS.

     In  April  2005,  Starsys was notified by Vectra Bank Colorado, its primary
bank  lender,  that Starsys' access to capital was severely diminished, and that
the lender had elected to place Starsys into forbearance, an option available to
the  lender  as  a  part  of  Starsys' secured credit facility.  The forbearance
agreement expires on January 31, 2006, at which


                                      -17-


time  Vectra may foreclose on its collateral for the loans to Starsys. While the
merger  agreement  provides that at closing, SpaceDev will pay off the remaining
amounts  due  from  Starsys  to  Vectra and the Starsys shareholders (up to $4.6
million  in  the  aggregate),  subject to the limitations described elsewhere in
this joint proxy statement/prospectus, the merger may not close prior to January
31,  2006,  and  a further forbearance agreement from Vectra may be necessary to
avoid foreclosure. Vectra may not grant a further forbearance agreement on terms
acceptable  to Starsys, or at all. The terms of any forebearance agreement could
result  in  the  violation  of  one  or  more covenants by Starsys in the merger
agreement, or the failure of a closing condition in the merger agreement, either
of  which  could  give SpaceDev the right to terminate the merger agreement. Any
failure to obtain a further forebearance agreement, or delay in the consummation
of  the  merger,  could  have  a  severe  negative effect on Starsys' ability to
continue  as  a  going  concern.

THE  MERGER  MAY  NOT  QUALIFY  AS  A TAX-FREE REORGANIZATION, IN WHICH CASE THE
TRANSACTION  WILL  BE  FULLY  TAXABLE  TO  THE  STARSYS  SHAREHOLDERS.

The treatment of the transaction as a tax-free reorganization within the meaning
of Section 368(a) of the Internal Revenue Code of 1986, as amended,  is based on
certain  factual  assumptions.  If  any  of these assumptions is inaccurate, the
merger  may  not  qualify  as a reorganization. In that case, holders of Starsys
common  stock  would recognize gain or loss in an amount equal to the difference
between  the  fair  market value of the consideration they receive in the merger
and  their  tax  bases in their Starsys common stock. See "The Merger - Material
United  States  Federal  Income  Tax  Considerations"  on  page  46.

STARSYS MAY NOT ACHIEVE THE PERFORMANCE CRITERIA IN THE MERGER AGREEMENT FOR THE
YEARS  ENDING  DECEMBER  31,  2005, 2006 AND 2007, WHICH WOULD RESULT IN STARSYS
SHAREHOLDERS  NOT  RECEIVING  SOME  OR  ALL  OF  THE  PERFORMANCE  CONSIDERATION
DESCRIBED  IN  THE  MERGER  AGREEMENT.

     The  payment  of  the  performance consideration to Starsys shareholders by
SpaceDev  is  subject  to the achievement by Starsys of the performance criteria
listed  in  the  merger  agreement.  This  performance  criteria consists of Net
Revenues  Targets  and  EBITDA  Targets for the fiscal years ending December 31,
2005,  2006, and  2007.  If  Starsys  does  not  achieve  80% of  either  Target
during  a  particular  year, the  Starsys  shareholders  will  not  receive  the
performance consideration  for  that  year.

THE  EXCHANGE  RATIO AND NUMBER OF SHARES OF SPACEDEV COMMON STOCK THAT YOU WILL
BE  ENTITLED  TO RECEIVE IS BASED ON AN AVERAGE CLOSING PRICE OF SPACEDEV COMMON
STOCK  OVER  A  PERIOD OF TIME, WITH A FLOOR PRICE, BOTH OF WHICH COULD BE LOWER
THAN  THE  MARKET  VALUE  OF  THE  SHARES.

     The  use of an exchange ratio that is tied to an average closing price over
an  extended  period  of time is intended to provide Starsys stockholders with a
negotiated  level of appropriate "value" of SpaceDev common stock for each share
of  Starsys common stock exchanged for SpaceDev common stock, without permitting
one-day  trading  spikes,  arbitrage  or  other  unusual  market  activity  to
artificially raise or lower the exchange rate. In addition, the average price of
SpaceDev  common  stock  at  the  closing  and  upon  payment of the performance
consideration,  if  any,  may be below the applicable floor prices in the merger
agreement.  If  so,  Starsys  shareholders  would  receive SpaceDev common stock
based  on  the floor price, even though the average price is less than the floor
price.  However,  you may not be able to sell your shares at the average closing
price  or the floor price, as applicable.  If the SpaceDev average closing price
over  the  measurement  period or the floor price, as applicable, is higher than
the  market  price  of  the  SpaceDev  common stock at the effective time of the
merger  or  the  payment of performance consideration, the SpaceDev common stock
issued  pursuant  to  the  merger  or  the payment of performance consideration,
together  with  any  cash  consideration  issued,  would  be worth less than the
nominal  amount of initial merger consideration or performance consideration per
share  of  Starsys  common  stock,  as  applicable.

THE  SHAREHOLDERS'  AGENT  MAY  NOT  ACT  IN  THE  MANNER  YOU  DESIRE.

     Scott  Tibbitts,  Chairman and Chief Executive Officer of Starsys, is being
appointed  as the shareholders' agent to act as the shareholders' representative
in certain matters involving the indemnification by the shareholders of SpaceDev
and  the  performance consideration that Starsys may be entitled to receive upon
achievement of certain performance criteria by Starsys.  As shareholders' agent,
Scott  Tibbitts  will  have  the right, among other things, to compromise and to
settle  claims  for  damages  made  by SpaceDev against the escrow account.  The
shareholders'  agent


                                      -18-


may  not act in the manner you desire and decisions made by the agent could have
the  effect  of  reducing  the  aggregate  consideration  you ultimately receive
pursuant  to  the  merger.

RISKS  RELATED  TO  THE  COMBINED  COMPANY  FOLLOWING  THE  MERGER

     To facilitate a reading of the risks that we believe will apply to SpaceDev
and  Starsys  as  a  combined company following the completion of the merger, in
referring  to  "we,"  "us"  and  other  first  person declarations in these risk
factors, we are referred to the combined company as it would exist following the
merger.

EACH  OF  SPACEDEV  AND STARSYS HAVE EXPERIENCED LOSSES FROM OPERATIONS IN PRIOR
PERIODS  AND  HAVE  BEEN  REQUIRED TO SEEK ADDITIONAL FINANCING TO SUPPORT THEIR
BUSINESSES.

     In prior years, both SpaceDev and Starsys have experienced operating losses
and,  in some periods, revenues from operations have not been sufficient to fund
their  respective  operations.  On a pro forma basis, the combined company would
have  had  a  net loss from operations of $4,962,858 for the year ended December
31, 2004 and $955,631 for the nine months ended September 30, 2005, assuming the
merger  had  occurred on January 1, 2004.  See "Unaudited Pro Forma Consolidated
Financial  Statements"  beginning  on  page  89.  The  success  of  the combined
company's  business  depends  upon our ability to generate revenue from existing
contracts,  to  execute  programs  cost-effectively,  to  attract  and  complete
successfully  additional  government  and  commercial  contracts, and additional
financing.  In  the  past,  both SpaceDev and Starsys have relied upon cash from
financing  activities  to fund part of the cash requirements of their respective
businesses.  If  we are in need of further financing, we may be unable to obtain
such  financing  or  contracts  as  needed  or  on  terms  favorable  to us. The
likelihood  of  our  success  must  be  considered  in  light  of  the expenses,
difficulties  and  delays  frequently  encountered in connection with developing
businesses,  those  historically  encountered  by  us,  and  the  competitive
environment  in  which  we  operate.

IF  WE  ARE  UNABLE  TO  RAISE  CAPITAL, WE MAY BE UNABLE TO FUND OPERATING CASH
SHORTFALLS.

     SpaceDev  will  need  additional financing to fulfill its obligations under
the  merger  agreement  and  fund  its  projected operations for the next twelve
months.  Additional financing may not be available to us on acceptable terms, or
at  all.  Any  inability  to obtain needed financing would hinder our ability to
close the merger while funding our projected operating needs and may result in a
default  under the merger agreement, which in turn could have a material adverse
effect  on our business. Any financing may cause additional dilution to existing
shareholders.  Any  debt  financing  or  other  issuance of securities senior to
common  stock  likely  will  include  financial  and  other  covenants that will
restrict  our  operating  flexibility  and  our  ability  to  pay  dividends  to
shareholders.  SpaceDev  has  not paid dividends on its common stock in the past
and  does not anticipate paying dividends on its common stock in the foreseeable
future.

SOME  OF  OUR  GOVERNMENT  CONTRACTS ARE STAGED AND WE CANNOT GUARANTEE THAT ALL
STAGES  OF  THE  CONTRACTS  WILL  BE  AWARDED  TO  US  OR  AT  ALL.

     Some of our government contracts are phased contracts in which the customer
may  determine  to  terminate  the  contract  between  phases  for  any  reason.
Accordingly,  the  entire  contract  amount  may  not  be  realized  by us.  For
example,recently,  SpaceDev  was  informed by the Missile Defense Agency that it
would not be exercising its option for a second cluster of three microsats under
the March 31, 2004 Missile Defense Agency contract.  SpaceDev estimates that the
second cluster represented approximately $10 million of the $43 million of total
potential  payments  under  the contract. In the event that subsequent phases of
some  of  our  government  contracts,  including  but not limited to the Missile
Defense Agency contract, are not awarded to us, it could have a material adverse
effect  on  our  financial  position  and  results  of  operations.

SPACEDEV  RELIES  ON  A  SMALL  NUMBER OF CUSTOMERS FOR SUBSTANTIALLY ALL OF OUR
REVENUES AND THE LOSS OF ONE OR MORE OF THESE CUSTOMERS WOULD SERIOUSLY HARM OUR
BUSINESS.

     For  the  2004  fiscal  year  and the nine months ended September 2005, two
customers  accounted  for approximately 77% and 79% of SpaceDev's net sales.  We
expect that our dependence on a small number of government agency customers will
continue  into  the  foreseeable  future.  Many  of our contracts are staged, or
contain termination rights in favor of the customer.  In the event we experience
terminations  or  are not awarded future stages of our contracts, our results of
operations  could  be  materially  adversely  affected.


                                      -19-


A  SUBSTANTIAL PORTION OF OUR NET SALES ARE GENERATED FROM GOVERNMENT CONTRACTS,
WHICH  MAKES  US  SUSCEPTIBLE  TO  THE  UNCERTAINTIES INHERENT IN THE GOVERNMENT
BUDGETING  PROCESS.  IN ADDITION, MANY OF OUR CONTRACTS CAN BE TERMINATED BY THE
CUSTOMER.

     Our  concentration  of  government  work makes us susceptible to government
budget  cuts  and policy changes, which may impact the award of new contracts or
future  phases  of  existing  contracts.  Government  budgets are subject to the
prevailing  political  climate,  which  is  subject  to  change  at  any   time.
Additionally, awarded contracts could be altered or terminated prior to the time
we recognize our projected revenue.   Many contracts are awarded in phases where
future  phases  are  not guaranteed to us.  In addition, obtaining contracts and
subcontracts  from  government  agencies  is  challenging,  and  contracts often
include provisions that are not standard in private commercial transactions. For
example,  government  contracts  may:

-    include  provisions  that  allow  the  government  agency  to terminate the
     contract  without  penalty  under  some  circumstances;

-    be  subject  to  purchasing  decisions  of  agencies  that  are  subject to
     political  influence;

-    contain  onerous  procurement  procedures;  and,

-    be  subject  to  cancellation  if  government  funding becomes unavailable.

     Securing  government  contracts  can  be  a  protracted  process  involving
competitive bidding.  In many cases, unsuccessful bidders may challenge contract
awards,  which  can  lead  to  increased  costs, delays and possible loss of the
contract  for  the  winning  bidder.

SPACEDEV'S  LIMITED  OPERATING  HISTORY  AND  LACK  OF  EXPERIENCE IN OUR NEW OR
PROPOSED  LINES  OF BUSINESS MAKES IT DIFFICULT TO PREDICT OUR FUTURE PROSPECTS.

     SpaceDev  has  limited  operating  history and, as a result, its historical
financial  information  is  of  limited  value  in  projecting SpaceDev's future
success  in these markets.  SpaceDev launched its first microsatellite, CHIPSat,
in  January  2003  and,  in June, September and October, 2004, SpaceDev's hybrid
rocket  technology was first utilized in connection with SpaceShipOne.  SpaceDev
plans  to  sell  an  increasing  percentage  of  its  products  and  services in
commercial  markets,  but  virtually  all  of  its historical work has been from
government  contracts  and government-related work.  SpaceDev recently announced
its  intention  to enter the launch services market by providing a microsat bus,
integration  services,  and  a  launch  vehicle  as  a package. SpaceDev will be
dependent  on the performance of Space Exploration Technologies, a small company
with  limited  operating  history which has not yet had a successful launch, for
its first launch vehicle.  SpaceDev's microsatellites, nanosatellites and launch
services  may  not  achieve  market  acceptance,  and  our  future prospects are
therefore  difficult  to  evaluate.

WE  MAY  NOT  SUCCESSFULLY  OR  TIMELY  DEVELOP  PRODUCTS.

     Many  of  our  products  and  technologies  (including  our  hybrid  rocket
technology)  are  currently  under  various  stages  of  development.    Further
development  and  testing  of  our products and technologies will be required to
prove  additional  performance  capability  beyond current levels and to confirm
commercial  viability.  Additionally,  the  final  cost of development cannot be
determined  until  development  is  complete.  Our  ongoing  and  future product
development will depend, in part, on the ability to timely complete our projects
within  estimated  cost  parameters  and  ultimately  deploy  the  product  in a
cost-effective  manner.  In  addition,  Starsys  has  contracted  to  execute
development  programs  under fixed price contracts.  Under these contracts, even
if  our  costs  begin  to exceed the amount to be paid by the customer under the
contract,  we  are  required  to  complete  the  contract  without receiving any
additional  payments  from  the customer.  It is difficult to predict accurately
the  total  cost  of  executing  these programs.  If the costs to complete these
programs  significantly  exceeds  the  payments  from  the  customers  under the
contracts,  our  results  of  operations  will  be  harmed.


                                      -20-


WE PROVIDE OUR PRODUCTS AND SERVICES PRIMARILY THROUGH FIXED-PRICE AND COST PLUS
FIXED  FEE  CONTRACTS. STARSYS HAS EXPERIENCED SIGNIFICANT LOSSES ON FIXED-PRICE
CONTRACTS. COST OVERRUNS MAY RESULT IN FURTHER LOSSES AND, IF SIGNIFICANT, COULD
IMPAIR  OUR  LIQUIDITY  POSITION.

     Under  fixed-price  contracts,  our customers pay us for work performed and
products  shipped  without  adjustment  for  the  costs we incur in the process.
Therefore,  we generally bear all or a significant portion of the risk of losses
as  a  result  of  increased  costs on these contracts.  Starsys has experienced
significant  cost  overruns  on  development  projects  under  its   fixed-price
contracts,  resulting in estimated losses on uncompleted contracts of $2 million
for  Starsys'  fiscal  2004,  and an additional $4.3 million for the nine months
ended  September  30,  2005.  As  of  September  30,  2005,  based  on  a formal
evaluation  process,  Starsys  has  reserved $1.6 million for potential risks on
these  remaining  development  projects.  Fixed-price  contracts may provide for
sharing of unexpected costs incurred or savings realized within specified limits
and  may  provide  for  adjustments  in  price  depending  on  actual   contract
performance  other  than  costs.  We  bear  the  entire risk of cost overruns in
excess  of  the  negotiated maximum amount of unexpected costs to be shared. Any
significant  overruns  in  the  future could materially impair our liquidity and
operations.

     Under  cost  plus  fixed  fee  contracts,  we  are reimbursed for allowable
incurred costs plus a fee, which may be fixed or variable. There is no guarantee
as  to the amount of fee we will be awarded under a cost plus fixed fee contract
with a variable fee. The price on a cost plus fixed fee reimbursable contract is
based  on allowable costs incurred, but generally is subject to contract funding
limitations.  Therefore,  we  could  bear  the  amount of costs in excess of the
funding  limitation specified in the contract, and we may not be able to recover
those  cost  overruns.

THE  MARKETPLACE  FOR  OUR  TECHNOLOGY  AND  PRODUCTS  IS  UNCERTAIN.

     The  demand  for  our technology, products and services is uncertain and we
may  not obtain a sufficient market share to sustain our business or to increase
profitability.  Our  business  plan  assumes  that  near-term  revenues  will be
generated  largely  from  government   contracts    for    microsatellites   and
electromechanical  systems  for  spacecraft  with  a long-term commercial market
developing  for  private manned and unmanned space exploration.  Microsatellites
and  commercial  space  exploration are still relatively new concepts, and it is
difficult to predict accurately the ultimate size of the market. In addition, we
are  developing  new  product  areas  such as large deployable structures, solar
array  drives, slip rings and precision scanning assemblies for spacecraft. Many
of  our  products  and  services  are  new  and  unproven, and the true level of
customer  demand  is  uncertain.  Lack  of  significant market acceptance of our
products  and  services, delays in such acceptance, or failure of our markets to
develop  or  grow could negatively affect our business, financial condition, and
results  of  operations.

WE  EXPECT  OUR  OPERATING RESULTS TO FLUCTUATE ON A QUARTERLY AND ANNUAL BASIS,
WHICH  COULD  CAUSE  OUR  STOCK  PRICE  TO  FLUCTUATE  OR  DECLINE.

     We  believe  that  our  operating  results may fluctuate substantially from
quarter-to-quarter  and year-to-year for a variety of reasons, many of which are
beyond our control. Factors that could affect our quarterly and annual operating
results  include  those  listed  below  as  well  as others listed in this "Risk
Factors"  section:

-    we  may  not  be  awarded  all  stages  of  existing  or  future contracts;

-    the  timing  of  new  technological  advances  and product announcements or
     introductions  by  us  and  our  competitors;

-    changes  in  the  terms  of  our  arrangements with customers or suppliers;

-    our  current  reliance  on a few customers for a significant portion of our
     net  sales;

-    the  failure  of  our  key  suppliers  to  perform  as  expected;

-    general  political  conditions  that could affect spending for the products
     that  we  offer;

-    delays  or  failures  to  satisfy  our obligations under our contracts on a
     timely  basis;


                                      -21-


-    the  failure  of  our  products  to  successfully  launch  or  operate;

-    the  uncertain  market  for  our  technology  and  products;

-    the availability and cost of raw materials and components for our products;
     and,

-    the  potential  loss  of  key  personnel.

     As a result of these factors, period-to-period comparisons of our operating
results  may not be meaningful, and you should not rely on them as an indication
of our future performance. In addition, our operating results may fall below the
expectations  of  public  market analysts or investors. In this event, our stock
price  could  decline  significantly.

WE  FACE  SIGNIFICANT  COMPETITION  AND  MANY  OF  OUR  COMPETITORS HAVE GREATER
RESOURCES  THAN  WE  DO.

     We  face  significant  competition  for  our  government   and   commercial
contracts.  Many of our competitors have greater resources than we do and may be
able  to  devote  greater  resources  than  us  to research and development, and
marketing.  Given  the  sophistication  inherent  in  our   operations,   larger
competitors may have a significant advantage and may be able to more efficiently
adapt  and  implement  technological advances.  Furthermore, it is possible that
other domestic or foreign companies or governments, some with greater experience
in the space industry and many with greater financial resources than we possess,
could  seek  to  produce  products or services that compete with our products or
services,  including  new  mechanisms and electromechanical subsystems using new
technology  which  could  render  our products less viable.  Some of our foreign
competitors  currently  benefit from, and others may benefit in the future from,
subsidies from or other protective measures implemented by their home countries.

OUR  PRODUCTS  AND  SERVICES  ARE  TECHNOLOGICALLY ADVANCED AND MAY NOT FUNCTION
UNDER  CERTAIN  CONDITIONS.

     Most  of  our  products  are  technologically  advanced and sometimes novel
systems  that  must  function under demanding operating conditions. Our products
may  not be successfully launched or operated, or perform as intended. Like most
organizations  that  have launched satellite programs, we have and in the future
will  likely  experience  some  product  and  service  failures,  cost overruns,
schedule  delays,  and  other  problems  in  connection  with  our products. Our
products  and  services  are  and  will  continue  to  be subject to significant
technological  change  and  innovation. Our success will generally depend on our
ability to continue to conceive, design, manufacture and market new products and
services  on a cost-effective and timely basis. We anticipate that we will incur
significant  expenses in the design and initial manufacture and marketing of new
products  and  services.

LAUNCH  FAILURES  COULD  HAVE  SERIOUS  ADVERSE  EFFECTS  ON  OUR  BUSINESS.

     A  launch  failure of one of our microsatellites could have serious adverse
effects  on  our  business.  Microsatellite  launches are subject to significant
risks, the realization of which can cause disabling damage to or total loss of a
microsatellite.  Delays in the launch could also adversely affect our net sales.
Delays  could  be  caused  by  a  number  of  factors,  including:

-    designing,  constructing,  integrating,  or  testing  the  microsatellite,
     microsatellite  components,  or  related  ground  systems;

-    delays  in  receiving  the  license necessary to operate the microsatellite
     systems;

-    delays  in  obtaining  the  customer's  payload;

-    delays  related  to  the  launch  vehicle;

-    weather;  and,

-    other  events  beyond  our  control.


                                      -22-


     Delays  and  the  perception of potential delay could negatively affect our
marketing  efforts  and  limit our ability to obtain new contracts and projects.

OUR EXPANSION INTO OTHER NEW LINES OF BUSINESS MAY DIVERT MANAGEMENT'S ATTENTION
FROM  OUR  EXISTING  OPERATIONS  AND  PROVE  TO  BE  TOO  COSTLY.

     Our  current  business  plan  contemplates  the  migration  of   SpaceDev's
technology  from  projects  into  products for microsatellites and hybrid rocket
motors  over the next several years. In the meantime, we are investigating other
applications  of  our  technology  and  other  markets  for our technologies and
prospective  products. Our expansion into new lines of business may be difficult
for  us  to  manage  because  they may involve different disciplines and require
different  expertise  than  our  core business. Consequently, this expansion may
divert  management's  time and attention away from our core business, and we may
need  to  incur  significant  expenses  in  order  to develop the expertise, and
reputation  we  desire.  Any revenues generated by new lines of business may not
be  significant  enough  to  offset  the  expenditures  required  to  enter such
business,  or  provide  the  anticipated  return  on  investment.

OUR  U.S.  GOVERNMENT  CONTRACTS  ARE  SUBJECT  TO AUDITS THAT COULD RESULT IN A
MATERIAL  ADVERSE AFFECT ON OUR FINANCIAL CONDITION AND RESULTS OF OPERATIONS IF
A  MATERIAL  ADJUSTMENT  IS  REQUIRED.

     The  accuracy  and  appropriateness  of  our  direct and indirect costs and
expenses  under  our contracts with the U.S. government are subject to extensive
regulation  and audit by the Defense Contract Audit Agency, by other agencies of
the  U.S.  government  or  prime  contractors.  These entities have the right to
audit  our  cost  estimates  and/or  allowable  cost allocations with respect to
certain  contracts.  From  time to time we may in the future be required to make
adjustments  and  reimbursements  as  a  result  of these audits.  Responding to
governmental audits, inquiries or investigations may involve significant expense
and  divert  management  attention.  Also, an adverse finding in any such audit,
inquiry  or investigation could involve contract termination, suspension, fines,
injunctions  or  other  sanctions.

OUR SUCCESS DEPENDS ON OUR ABILITY TO RETAIN OUR KEY PERSONNEL.

     Our  success  will  be  dependent  upon  the  efforts of key members of our
management  and engineering team, including our current chief executive officer,
James  W.  Benson,  who  will continue to be a key member of our management team
after  December  30,  2005,  in  his  capacity  as chairman and chief technology
officer,  our  new  chief executive officer effective December 30, 2005, Mark N.
Sirangelo,  our  president  and chief financial officer, Richard B. Slansky, our
vice president of engineering, Frank Macklin, our vice president of programs and
new  business  development,  Randall  K. Simpson, the chief executive officer of
Starsys,  Scott  Tibbitts,  the  president of Starsys, Robert Vacek, and certain
other  SpaceDev  and  Starsys  personnel.  The  loss of any of these persons, or
other  key  employees, including personnel with security clearances required for
classified  work  and  highly  skilled  technicians  and engineers, could have a
material  adverse  effect  on  us.  Our  future  success  is  likely  to  depend
substantially  on  our  continued ability to attract and retain highly qualified
personnel.  The  competition for such personnel is intense, and our inability to
attract and retain such personnel could have a material adverse effect on us. At
this time we do not maintain key man life insurance on any of our key personnel.

OUR  GROWTH  MAY  NOT  BE  MANAGEABLE AND OUR BUSINESS COULD SUFFER AS A RESULT.

     Even  if we are successful in obtaining new business, failure to manage the
growth could adversely affect our operations. We may experience extended periods
of  very rapid growth, which could place a significant strain on our management,
operating,  financial and other resources. Our future performance will depend in
part  on  our  ability  to manage growth effectively. We must develop management
information  systems,  including  operating,  financial, and accounting systems,
improve  project  management  systems and expand, train, and manage employees to
keep  pace  with  growth.  Our  inability  to  manage  growth  effectively could
negatively  affect  results of operations and the ability to meet obligations as
they  come  due.

WE  MAY NOT ADDRESS SUCCESSFULLY THE PROBLEMS ENCOUNTERED IN CONNECTION WITH ANY
POTENTIAL  FUTURE  ACQUISITIONS.

     We expect to consider opportunities to acquire or make investments in other
technologies,  products  and  businesses  that  could  enhance our capabilities,
complement  our  current  products  or  expand  the  breadth  of  our  markets


                                      -23-


or  customer  base. We have limited experience in acquiring other businesses and
technologies.  Potential  and  completed  acquisitions and strategic investments
involve  numerous  risks,  including:

-    problems  assimilating  the  purchased  technologies,  products or business
     operations;

-    problems  maintaining uniform standards, procedures, controls and policies;

-    unanticipated  costs  associated  with  the  acquisition;

-    diversion  of  management's  attention  from  our  core  business;

-    adverse  effects  on  existing  business  relationships  with suppliers and
     customers;

-    risks  associated  with entering new markets in which we have no or limited
     prior  experience;

-    potential  loss  of  key  employees  of  acquired  businesses;  and,

-    increased legal and accounting costs as a result of the newly adopted rules
     and  regulations  related  to  the  Sarbanes-Oxley  Act  of  2002.

IF OUR KEY SUPPLIERS FAIL TO PERFORM AS EXPECTED, OUR REPUTATION MAY BE DAMAGED.
WE  MAY  EXPERIENCE  DELAYS, LOSE CUSTOMERS AND EXPERIENCE DECLINES IN REVENUES,
PROFITABILITY,  AND  CASH  FLOW.

     We  purchase  a  significant  percentage  of  our  product  components  and
subassemblies from third parties, many of which are sole source suppliers in the
industry.  If  our  subcontractors  fail  to  perform  as  expected or encounter
financial  difficulties,  we  may  have difficulty replacing them or identifying
qualified  replacements  in  a timely or cost effective manner.  As a result, we
may experience performance delays that could result in additional program costs,
contract  termination  for default or damage to our customer relationships which
may  cause  our  revenues, profitability and cash flow to decline.  In addition,
negative  publicity  from any failure of one of our products or sub-systems as a
result  of  a  supplier  failure could damage our reputation and prevent us from
winning  new  contracts.

OUR  LIMITED  INSURANCE  MAY  NOT  COVER  ALL  RISKS INHERENT IN OUR OPERATIONS.

     We  may  find  it  difficult  to  insure  certain  risks  involved  in  our
operations,  including  our  launch vehicle and satellite operations, accidental
damage  to  high  value  customer  hardware during the manufacturing process and
damages  to  customer  spacecraft  caused  by  our  products  not  working  to
specification.  Insurance market conditions or factors outside of our control at
the  time insurance is purchased could cause premiums to be significantly higher
than current estimates. Additionally, the U.S. Department of State has published
regulations  which  could  significantly  affect  the  ability  of  brokers  and
underwriters  to place insurance for certain launches. These factors could cause
other  terms  to be significantly less favorable than those currently available,
may  result  in limits on amounts of coverage that we can obtain, or may prevent
us from obtaining insurance at all. Furthermore, proceeds from insurance may not
be  sufficient  to  cover  losses.

SEVERAL  YEARS OF LOW DEMAND AND OVERCAPACITY IN THE COMMERCIAL SATELLITE MARKET
HAVE  RESULTED  IN  SLOW  GROWTH  IN  DEMAND  FOR  SPACE  PRODUCTS.

     The  commercial  satellite  market has experienced pricing pressures due to
excess  capacity in the telecommunications industry and weakened demand over the
past  several years.  Satellite demand, and thus subsystem and component orders,
have  also  been  impacted  by  the  business  difficulties  encountered  by the
commercial satellite services industry.  This has resulted in a reduction in the
total  market  size  in  the near term.  While the market appears to be making a
recovery,  growth  in  the  demand  for  our  products  may  be  limited.


                                      -24-


OUR  COMPETITIVE  POSITION  WILL  BE  SERIOUSLY  DAMAGED  IF  WE  CANNOT PROTECT
INTELLECTUAL  PROPERTY  RIGHTS  IN  OUR  TECHNOLOGY.

     Our  success,  in  part,  depends  on  our  ability  to  obtain and enforce
     intellectual  property  protection  for  our  technology.  We  rely  on   a
combination of patents, trade secrets and contracts to establish and protect our
proprietary  rights  in  our  technology. However, we may not be able to prevent
misappropriation  of our intellectual property, and the agreements we enter into
may  not  be  enforceable.  In  addition,  effective  trademark and trade secret
protection  may  be  unavailable  or  limited  in  some  foreign  countries.

     There  is no guarantee any patent will issue on any patent application that
we  have  filed or may file. Further, any patent that we may obtain will expire,
and it is possible that it may be challenged, invalidated or circumvented. If we
do  not  secure  and maintain patent protection for our technology and products,
our  competitive  position  will be significantly harmed because it will be much
easier  for  competitors  to  sell  products  similar  to ours. Alternatively, a
competitor  may  independently  develop  or   patent   technologies   that   are
substantially  equivalent to or superior to our technology. If this happens, any
patent  that  we  may  obtain  may  not  provide  protection and our competitive
position  could  be  significantly  harmed.

     As  we  expand our product line or develop new uses for our products, these
products  or  uses  may be outside the protection provided by our current patent
applications  and other intellectual property rights. In addition, if we develop
new products or enhancements to existing products, there is no guarantee that we
will  be  able  to obtain patents to protect them. Even if we do receive patents
for  our  existing  or  new  products,  these patents may not provide meaningful
protection. In some countries outside of the United States, patent protection is
not available. Moreover, some countries that do allow registration of patents do
not  provide  meaningful  redress  for  violations  of  patents.  As  a  result,
protecting  intellectual  property  in  these  countries  is  difficult  and our
competitors  may  successfully  sell  products  in  those  countries  that  have
functions  and  features  that  infringe  on  our  intellectual  property.

     We  may  initiate  claims or litigation against third parties in the future
for  infringement  of  our  proprietary  rights  or  to  determine the scope and
validity  of  our  proprietary  rights or the proprietary rights of competitors.
These  claims  could  result  in costly litigation and divert the efforts of our
technical  and  management  personnel.  As a result, our operating results could
suffer  and  our  financial  condition  could  be  harmed.

CLAIMS  BY  OTHER COMPANIES THAT WE INFRINGE THEIR INTELLECTUAL PROPERTY OR THAT
PATENTS  ON  WHICH  WE  RELY  ARE  INVALID  COULD ADVERSELY AFFECT OUR BUSINESS.

     From  time  to  time,  companies  may  assert  patent,  copyright and other
intellectual  proprietary  rights  against  our  products  or products using our
technologies or other technologies used in our industry. These claims may result
in  our  involvement  in litigation. We may not prevail in such litigation given
the complex technical issues and inherent uncertainties in intellectual property
litigation.  If  any of our products were found to infringe on another company's
intellectual  property  rights, we could be required to redesign our products or
license  such  rights  and/or  pay  damages  or other compensation to such other
company. If we were unable to redesign our products or license such intellectual
property  rights  used  in  our products, we could be prohibited from making and
selling  such  products.

     Other  companies or entities also may commence actions seeking to establish
the  invalidity of our patents. In the event that one or more of our patents are
challenged,  a  court  may invalidate the patent or determine that the patent is
not  enforceable,  which  could harm our competitive position. If any of our key
patents  are  invalidated, or if the scope of the claims in any of these patents
is  limited  by  court  decision,  we  could  be  prevented  from  licensing the
invalidated  or limited portion of such patents. Even if such a patent challenge
is  not  successful, it could be expensive and time consuming to address, divert
management  attention  from  our  business  and  harm  our  reputation.

WE  ARE  SUBJECT TO SUBSTANTIAL REGULATION.  ANY FAILURE TO COMPLY WITH EXISTING
REGULATIONS,  OR  INCREASED  LEVELS OF REGULATION, COULD HAVE A MATERIAL ADVERSE
EFFECT  ON  US.

     Our  business  activities  are subject to substantial regulation by various
agencies  and  departments  of  the  United  States  government  and, in certain
circumstances,  the governments of other countries. Several government agencies,
including NASA and the U.S. Air Force, maintain Export Control Offices to ensure
that  any  disclosure  of scientific and technical information complies with the
Export  Administration  Regulations  and  the  International  Traffic  in   Arms


                                      -25-


Regulations  or,  "ITAR."  Exports  of  our  products,  services  and  technical
information  require  either  Technical  Assistance  Agreements,   manufacturing
license  agreements  or  licenses from the U.S. Department of State depending on
the  level  of  technology  being  transferred. This includes recently published
regulations restricting the ability of U.S.-based companies to complete offshore
launches,  or  to  export certain satellite components and technical data to any
country  outside  the  United  States. The export of information with respect to
ground-based sensors, detectors, high-speed computers, and national security and
missile  technology  items  are  controlled  by  the Department of Commerce. The
government  has  indicated  that  failure  to  comply  with  the ITAR and/or the
Commerce  Department regulations may subject guilty parties to fines of up to $1
million and/or up to 10 years imprisonment per violation. Failure to comply with
any  of  the  above  mentioned regulations could have serious adverse effects as
dictated  by  the  rules  associated  with  compliance  to the ITAR regulations.

     In addition, the space industry has specific regulations with which we must
comply.  Command  and  telemetry  frequency  assignments  for space missions are
regulated  internationally  by the International Telecommunications Union, which
we  refer  to  as  the  ITU.  In  the  United States, the Federal Communications
Commission,  which  we  refer to as the FCC, and the National Telecommunications
Information  Agency,  which  we refer to as NTIA, regulate command and telemetry
frequency  assignments. All launch vehicles that are launched from a launch site
in  the United States must pass certain launch range safety regulations that are
administered  by  the U.S. Air Force. In addition, all commercial space launches
that  we  would perform require a license from the Department of Transportation.
Satellites  that  are  launched  must obtain approvals for command and frequency
assignments.  For  international  approvals,  the  FCC  and  NTIA  obtain  these
approvals  from  the  ITU.  These regulations have been in place for a number of
years to cover the large number of non-government commercial space missions that
have been launched and put into orbit in the last 15 to 20 years. Any commercial
deep  space mission that we would perform would be subject to these regulations.

     We  are  also  subject  to  laws  and regulations regulating the formation,
administration  and  performance  of,  and  accounting   for,  U.S.   government
contracts. With respect to such contracts, any failure to comply with applicable
laws  could  result in contract termination, price or fee reductions, penalties,
suspension  or  debarment from contracting with the U.S. government.

     We  are also required to obtain permits, licenses, and other authorizations
under  federal,  state,  local  and foreign laws and regulations relating to the
environment.  Our  failure  to  comply  with  applicable  law  or  government
regulations,  including  any  of  the  above-mentioned  regulations,  could have
serious  adverse  effects  on  our  business.

SPACEDEV'S  STOCK  PRICE  HAS  BEEN AND MAY CONTINUE TO BE VOLATILE, WHICH COULD
RESULT  IN SUBSTANTIAL LOSSES FOR INVESTORS PURCHASING SHARES OF SPACEDEV COMMON
STOCK.

     The market prices of securities of technology-based companies like ours are
often  highly volatile. The market price of SpaceDev common stock has fluctuated
significantly in the past. During the 52-week period ended November 1, 2005, the
high  and  low  closing  price of a share of SpaceDev common stock was $2.31 and
$1.43,  respectively.  Our  market  price  may  continue  to exhibit significant
fluctuations  in  response to a variety of factors, many of which are beyond our
control,  including:

-    deviations  in  our  results  of  operations  from  estimates;

-    changes  in  estimates  of  our  financial  performance;

-    changes  in  our  markets,  including  decreased government spending or the
     entry  of  new  competitors;

-    our  inability  to  obtain  financing necessary to operate our business and
     consummate  the  merger;

-    changes  in  technology;

-    potential  loss  of  key  personnel;

-    changes  in  market valuations of similar companies and stock market price;

-    the  merger;  and,


                                      -26-


-    volume  fluctuations  generally.

OUR  NET  OPERATING LOSS CARRYFORWARDS MAY BE SUBJECT TO AN ANNUAL LIMITATION ON
THEIR UTILIZATION, WHICH MAY INCREASE OUR TAXES AND DECREASE NET INCOME AND CASH
FLOWS.

     At  December  31,  2004  and  September  30,  2005,  we had federal tax net
operating  loss  carryforwards of approximately $4,826,000 and $4,325,000, state
tax  net operating loss carryforwards of approximately $2,146,000 and $1,629,000
respectively.  The  federal  tax  loss carryforwards will expire in 2023 and the
state  tax carryforwards  will  expire  in 2013, respectively, unless previously
utilized.  The  State  of  California suspended the utilization of net operating
loss  for  2002  and  2003 and limited them for 2004.  If our net operating loss
carryforwards  are  subject  to  an  annual limitation on their utilization, our
taxes  may  increase  and  our  cash  flows  and  net  income  may  decrease.

     Our  use  of  Starsys' net operating loss carryforwards may be limited as a
result  of  cumulative  changes  in ownership of more than 50% over a three year
period. At December 31, 2004 and September 30, 2005, Starsys had federal tax net
operating  loss  carryforwards of approximately $1,500,000 and $3,546,000, state
tax net operating loss carryforwards of approximately $3,270,000 and $5,315,000.
The  federal  and  state  tax  loss  carryforwards  will  expire  in 2024 unless
previously  utilized.

THE  CONCENTRATION  OF  OWNERSHIP  OF  OUR  COMMON STOCK GIVES A FEW INDIVIDUALS
SIGNIFICANT  CONTROL  OVER IMPORTANT POLICY DECISIONS AND COULD DELAY OR PREVENT
CHANGES  IN  CONTROL.

     As  of November 1, 2005, SpaceDev executive officers and directors together
beneficially  owned  approximately  45%  of the issued and outstanding shares of
SpaceDev  common  stock,  and  Starsys executive officers and directors together
beneficially  owned  approximately  59%  of the issued and outstanding shares of
Starsys common stock. As a result, following the merger these persons could have
the ability to exert significant influence over matters concerning us, including
the  election  of directors, changes in the size and composition of the board of
directors,  and  mergers  and  other  business  combinations  involving  us.  In
addition,  through  control  of  the  board  of  directors and voting power, our
officers  and  directors  may  be  able  to control certain decisions, including
decisions  regarding  the  qualification  and  appointment of officers, dividend
policy,  access to capital (including borrowing from third-party lenders and the
issuance of additional equity securities), and the acquisition or disposition of
our assets. In addition, the concentration of voting power in the hands of those
individuals  could have the effect of delaying or preventing a change in control
of  our company, even if the change in control would benefit our shareholders. A
perception  in  the  investment community of an anti-takeover environment at our
company  could  cause  investors to value our stock lower than in the absence of
such  a  perception.

SPACEDEV  HAS  NOT  PAID  DIVIDENDS ON ITS COMMON STOCK IN THE PAST AND DOES NOT
ANTICIPATE  PAYING  DIVIDENDS  ON  ITS  COMMON  STOCK IN THE FORESEEABLE FUTURE.

     SpaceDev  has  not paid common stock dividends since its inception and does
not  anticipate paying dividends in the foreseeable future. Our current business
plan  provides  for  the  reinvestment  of  earnings  in  an  effort to complete
development  of our technologies and products, with the goal of increasing sales
and  long-term  profitability  and  value.  In  addition,  the  revolving credit
facility  with  Laurus  Master  Fund  Ltd.  and the terms of our preferred stock
currently  restrict,  and any other credit or borrowing arrangements that we may
enter  into may in the future restrict or limit, our ability to pay common stock
dividends  to  our  shareholders.

SPACEDEV  COMMON SHAREHOLDERS WILL EXPERIENCE DILUTION IF OUR PREFERRED STOCK IS
CONVERTED  OR  OUR  OUTSTANDING  WARRANTS  AND  OPTIONS  ARE  EXERCISED.

     As of December 20, 2005, SpaceDev is obligated to issue 3,369,127 shares of
SpaceDev  common  stock  if all of SpaceDev's outstanding warrants are exercised
and  shares  of preferred stock converted. In addition, as of December 20, 2005,
SpaceDev  has  outstanding  stock  options to purchase an aggregate of 9,572,266
shares  of  SpaceDev common stock. The total number of shares, issuable upon the
exercise  of  currently vested warrants, options and preferred stock (12.941,393
shares) represents approximately 52% of SpaceDev's issued and outstanding shares
of common stock as of December 20, 2005. In addition, SpaceDev has agreed in the
merger  agreement  to issue up to 5,357,143 shares at the closing of the merger,
up  to  7,000,000 shares as performance consideration and up to 1,843,571 shares
as  options  under  SpaceDev's  equity  incentive  plan to executives, managers,
employees  and  consultants  of  Starsys.  In  addition,  to

                                      -27-

complete the financing necessary to repay the Starsys bank and shareholder loans
and  to  pay  other  costs  and  expenses  associated  with the merger, SpaceDev
currently  anticipates  it needs to issue another approximately 4,500,000 shares
in  connection  with  the  merger. The total number of shares which SpaceDev may
thus  issue  in  connection  with  the  merger  (18,700,714  shares)  represents
approximately  75%  of  SpaceDev's  outstanding  shares  of  common  stock as of
December  20,  2005.

FUTURE SALES OF OUR COMMON STOCK MAY DEPRESS THE PRICE OF THE COMMON STOCK.

     Sales by SpaceDev's current and future stockholders of a substantial number
of  shares, including sales by the Starsys shareholders following the merger, or
the expectation that such sales may occur, could significantly reduce the market
price  of  our  common  stock.  As  described  in the immediately preceding risk
factor,  SpaceDev  has  a  significant  number  of shares that are issuable upon
exercise  of  options  and  warrants  or  upon conversion of shares of preferred
stock.  All  of  these shares are either registered with the SEC and may be sold
without  restriction  (except for volume limitations applicable to our officers,
directors  and significant shareholders with respect to their option shares, and
contractual  lockup restrictions obtained from some of the Starsys shareholders)
or  have registration rights requiring us to register these shares with the SEC.
In  the  future,  we  may  issue  additional shares of common stock, convertible
securities,  options  and  warrants.

CHANGES  IN  STOCK  OPTION  ACCOUNTING  RULES  MAY ADVERSELY AFFECT OUR REPORTED
OPERATING  RESULTS  PREPARED  IN  ACCORDANCE  WITH GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES,  OUR STOCK PRICE AND OUR EFFORTS IN RECRUITING ADDITIONAL EMPLOYEES.

     Technology companies in general, and our company in particular, depend upon
and  use  broad  based  employee  stock option programs to hire, incentivize and
retain  employees  in  a competitive marketplace. Currently, we do not recognize
compensation  expense for stock options issued to employees or directors, except
in  limited  cases  involving  modifications  of  stock  options, and we instead
disclose  in  the  notes to our financial statements information about what such
charges  would be if they were expensed. An accounting standard setting body has
recently  adopted  a  new  accounting  standard  that  will require us to record
equity-based  compensation expense for stock options and employee stock purchase
plan  rights  granted  to  employees  based  on  the  fair  value  of the equity
instrument  at  the  time of grant. We will be required to record these expenses
beginning  with  the  first  quarter  of  the year ending December 31, 2006. The
change  in  accounting rules will lead to a decrease in reported earnings, if we
have  earnings,  or  an  increased  loss,  if  we do not have earnings. This may
negatively impact our future stock price. In addition, this change in accounting
rules  could  impact  our ability to utilize broad based employee stock plans to
reward  employees  and  could  result in a competitive disadvantage to us in the
employee  marketplace.

WE  ARE  SUBJECT  TO  NEW  CORPORATE  GOVERNANCE  AND INTERNAL CONTROL REPORTING
REQUIREMENTS, AND OUR COSTS RELATED TO COMPLIANCE WITH, OR OUR FAILURE TO COMPLY
WITH  EXISTING  AND  FUTURE  REQUIREMENTS  COULD  ADVERSELY AFFECT OUR BUSINESS.

     We  face new corporate governance requirements under the Sarbanes-Oxley Act
of  2002,  as well as new rules and regulations subsequently adopted by the SEC,
the  Public  Company  Accounting Oversight Board and the American Stock Exchange
(if  our  common  stock is approved for listing on the American Stock Exchange).
These laws, rules and regulations continue to evolve and may become increasingly
stringent  in  the  future.  In  particular,  we  will  be  required  to include
management and independent registered public accounting firm reports on internal
controls  as  part  of  our  annual report for the year ending December 31, 2007
pursuant  to  Section  404  of  the Sarbanes-Oxley Act. We are in the process of
evaluating  our  control structure to help ensure that we will be able to comply
with Section 404 of the Sarbanes-Oxley Act. We cannot assure you that we will be
able  to  fully  comply  with  these  laws,  rules  and regulations that address
corporate  governance,  internal control reporting and similar matters.  Failure
to  comply  with  these  laws,  rules and regulations could materially adversely
affect  our  reputation,  financial  condition  and the value of our securities.

THE TERMS OF SPACEDEV'S OUTSTANDING SHARES OF PREFERRED STOCK, AND ANY SHARES OF
PREFERRED STOCK ISSUED IN THE FUTURE, MAY REDUCE THE VALUE OF YOUR COMMON STOCK.

     SpaceDev  is authorized to issue up to 10,000,000 shares of preferred stock
in  one or more series. SpaceDev currently has outstanding 250,000 shares of its
Series  C  Convertible Preferred Stock. Our board of directors may determine the
terms  of  future  preferred  stock  offerings  without  further  action  by our
shareholders.  If  we  issue  additional


                                      -28-


preferred  stock, it could affect your rights or reduce the value of your common
stock.  In  particular,  specific  rights granted to future holders of preferred
stock  could be used to restrict our ability to merge with or sell our assets to
a  third  party.  These  terms  may  include  voting  rights,  preferences as to
dividends  and  liquidation,  conversion and redemption rights, and sinking fund
provisions. SpaceDev's Series C Preferred Stock ranks senior to the common stock
with  respect  to  dividends  and  liquidation.

BECAUSE  SPACEDEV  COMMON  STOCK  IS  SUBJECT  TO  THE  SEC'S PENNY STOCK RULES,
BROKER-DEALERS MAY EXPERIENCE DIFFICULTY IN COMPLETING CUSTOMER TRANSACTIONS AND
TRADING  ACTIVITY  IN  SPACEDEV  SECURITIES  MAY  BE  ADVERSELY  AFFECTED.

     Transactions  in  SpaceDev common stock are currently subject to the "penny
stock"  rules promulgated under the Securities Exchange Act of 1934. Under these
rules,  broker-dealers  who  recommend SpaceDev securities to persons other than
institutional  accredited  investors  must:

-    make  a  special  written  suitability  determination  for  the  purchaser;

-    receive  the  purchaser's written agreement to a transaction prior to sale;

-    provide the purchaser with risk disclosure documents which identify certain
     risks  associated  with  investing in "penny stocks" and which describe the
     market  for  these  "penny stocks" as well as a purchaser's legal remedies;
     and,

-    obtain  a  signed and dated acknowledgment from the purchaser demonstrating
     that  the  purchaser  has  actually  received  the required risk disclosure
     document  before  a  transaction  in  a  "penny  stock"  can  be completed.

     As  a  result  of  these  rules,  broker-dealers  may  find it difficult to
effectuate customer transactions and trading activity in SpaceDev securities may
be adversely affected.  As a result, the market price of SpaceDev securities may
be  depressed,  and  you  may  find  it  more  difficult to sell our securities.

THE REVOLVING CREDIT FACILITY WITH LAURUS MASTER FUND, LTD. IS COLLATERALIZED BY
A GENERAL SECURITY INTEREST IN OUR ASSETS. IF WE WERE TO BORROW AND THEN DEFAULT
UNDER  THE  TERMS  OF  THE REVOLVING CREDIT FACILITY, THEN LAURUS WOULD HAVE THE
RIGHT  TO  FORECLOSE  ON  OUR  ASSETS.

     In June 2003, SpaceDev entered into a revolving credit facility with Laurus
Master  Fund, Ltd., which currently permits borrowings up to a maximum principal
amount  of  $1.5  million.  Borrowings  under  the revolving credit facility are
collateralized  by  a  general  security  interest  in  SpaceDev's assets. As of
September  30, 2005, there was no balance outstanding under the revolving credit
facility, however, subject to the amount of our eligible accounts receivable, we
may  be  able to borrow funds in the future under the revolving credit facility.
Although, we have no intention of borrowing under the revolving credit facility,
if  we  were  to  borrow  and then default under the terms and conditions of the
revolving  credit  facility,  Laurus  would  have  the  right  to accelerate any
indebtedness  outstanding  and  foreclose  on our assets in order to satisfy our
indebtedness.  Such  a  foreclosure  could have a material adverse effect on our
business,  liquidity,  results  of  operations  and  financial  position.


                                      -29-


                    SPECIAL MEETING OF SPACEDEV SHAREHOLDERS

     SpaceDev  is  furnishing  this  joint  proxy statement/prospectus to you in
order  to  provide  you  with  important information regarding the matters to be
considered  at  the  special  meeting  of  SpaceDev  shareholders  and  at  any
adjournment  or  postponement of the special meeting. SpaceDev first mailed this
joint  proxy  statement/prospectus  and  the  accompanying  form of proxy to its
shareholders  on  or  about  December  29,  2005.

DATE,  TIME  AND  PLACE  OF  THE  SPECIAL  MEETING

     SpaceDev  will  hold  its  special  meeting  of  shareholders at SpaceDev's
offices  at  13855 Stowe Drive, Poway, California 92064, on Monday,  January 30,
2006,  at  9:00  a.m.  Pacific  Standard  Time.

MATTERS  TO  BE  CONSIDERED  AT  THE  SPECIAL  MEETING

     At  the special meeting, shareholders of SpaceDev will be asked to consider
and  vote  upon  the  following  proposals:

     PROPOSAL  NO. 1 - To adopt and approve the Agreement and Plan of Merger and
     Reorganization (referred to in this joint proxy statement/prospectus as the
     merger  agreement)  dated  as  of  October  24, 2005 among Starsys Research
     Corporation  ("Starsys"), SpaceDev, Monoceros Acquisition Corp., a Colorado
     corporation  and  wholly  owned  subsidiary  of SpaceDev, and certain other
     parties,  and  to  approve the merger contemplated thereby and the issuance
     and  reservation for issuance of shares of SpaceDev common stock to Starsys
     shareholders  pursuant  to  the  merger  agreement.

     PROPOSAL  NO.  2  -  To  approve  amendments  to  the  SpaceDev 2004 Equity
     Incentive  Plan:  (1)  to  increase  by  3,000,000  shares  the  number  of
     authorized  shares under the plan; (2) to add per person annual share award
     limits; and (3) to clarify the limitation on the number of shares which may
     be  issued  as  incentive  stock  options.

     PROPOSAL  NO.  3  -  To  approve  an  amendment  to  SpaceDev's Articles of
     Incorporation  to  increase the number of authorized shares of common stock
     by  50,000,000 shares to a total of 100,000,000 shares. PROPOSAL NO. 4 - To
     give  to SpaceDev's board of directors discretionary authority to sell more
     than  20%  of  SpaceDev's  common  stock (or securities convertible into or
     exercisable  for  common  stock)  in  one  or  more  private  financings.

RECORD  DATE;  SHAREHOLDERS  ENTITLED  TO  VOTE

     The  record date for determining the SpaceDev shareholders entitled to vote
at  the  special meeting is December 9, 2005. Only holders of record of SpaceDev
common  stock  at the close of business on that date are entitled to vote at the
special  meeting.  On  the  record  date,  there  were  issued  and  outstanding
24,410,176  shares  of SpaceDev common stock. Shares of SpaceDev preferred stock
are  not  entitled  to  vote  on  any  of  the  proposals.

     As of the record date, the directors and executive officers of SpaceDev and
their  affiliates  held shares of common stock representing approximately 45% of
the  outstanding  shares  of  SpaceDev  common  stock.

     A  list  of  shareholders eligible to vote at the meeting will be available
for  your review during SpaceDev's regular business hours at its headquarters in
Poway,  California  for  at  least ten days prior to the special meeting for any
purpose  related  to  the  special  meeting.


                                      -30-


VOTING  AGREEMENTS

     James  W.  Benson,  the  chairman  and  current  chief executive officer of
SpaceDev,  Susan  C. Benson, a director of SpaceDev, and Richard B. Slansky, the
president,  chief  financial  officer,  corporate  secretary,  and a director of
SpaceDev,  who  in  the  aggregate hold approximately 42% of the voting power of
SpaceDev  as of the record date, have entered into voting agreements pursuant to
which  each  has agreed to vote in favor of the merger agreement, the merger and
the other proposals described in this joint proxy statement/prospectus.

VOTING  AND  REVOCATION  OF  PROXIES

     The  proxy  accompanying this joint proxy statement/prospectus is solicited
on  behalf of the board of directors of SpaceDev for use at the special meeting.

     General.  Shares  represented  by a properly signed and dated proxy will be
voted  at  the  special meeting in accordance with the instructions indicated on
the  proxy.  Proxies  that are properly signed and dated but that do not contain
voting  instructions  will  be voted FOR each of the proposals described in this
joint  proxy  statement/prospectus.

     Abstentions.  SpaceDev  will count a properly executed proxy marked ABSTAIN
with  respect  to  a  particular proposal as present for purposes of determining
whether  a  quorum is present, but the shares represented by that proxy will not
be  voted at the special meeting with respect to such proposal. Because approval
of  Proposal No. 1 may, and Proposal No. 3 will, require the affirmative vote of
a  majority  of the voting power of the SpaceDev shares outstanding, abstentions
on these proposals may have the same effect as a vote AGAINST Proposal No. 1 and
will have the same effect as a vote AGAINST Proposal No. 3. However, abstentions
will have no direct effect on the outcome of any other proposal, assuming that a
quorum  is  present  at the special meeting, but will reduce the number of votes
required  to  approve  those  proposals.

     Broker  Non-Votes. If your shares are held by your broker, your broker will
vote  your  shares  for you if you provide instructions to your broker on how to
vote.  You should follow the directions provided by your broker regarding how to
instruct  your broker to vote your shares. "Broker non-votes" are shares held by
a  broker or other nominee that are represented at the special meeting, but with
respect to which the broker or nominee is not instructed by the beneficial owner
of  the  shares  to vote on the particular proposal and the broker does not have
discretionary voting power on the proposal. Broker non-votes will be counted for
purposes  of  determining  the  presence  or absence of a quorum but will not be
counted  for purposes of determining the number of shares represented and voting
with  respect to a proposal. Failure to instruct your broker on how to vote your
shares  on  Proposal  No.  1 may, and on Proposal No. 3 will, have the effect of
voting  AGAINST  Proposal  No.  1  or  Proposal  No.  3,  as  the  case  may be.

     Voting  Shares  in  Person  that are Held Through Brokers. If your SpaceDev
shares  are  held  in  "street  name"  (that is, through a bank, broker or other
nominee)  and  you  would like to attend the special meeting and vote in person,
you  will  need  to  bring  an account statement or other acceptable evidence of
ownership  of  SpaceDev  common stock as of the close of business on December 9,
2005,  the  record  date  for  voting.  Alternatively, in order to vote, you may
contact  the  person in whose name your shares are registered, obtain a properly
executed  legal  proxy  from  that  person,  identifying  you  as   a   SpaceDev
shareholder,  authorizing  you  to  act on behalf of the nominee at the SpaceDev
special  meeting  and identifying the number of shares with respect to which the
authorization  is  granted,  and  bring  that  proxy  to  the  special  meeting.

     Revocation of Proxies. If you submit a proxy, you may revoke it at any time
before  it  is  voted  by:

-    delivering  to  the corporate secretary of SpaceDev a written notice, dated
     later than the proxy you wish to revoke, stating that the proxy is revoked;

-    submitting  to the corporate secretary of SpaceDev a new, signed proxy card
     with  a  later  date  than  the  proxy  you  wish  to  revoke;  or,

-    attending  the  special  meeting and voting in person (attendance by itself
     will  not  revoke  your  proxy).


                                      -31-


     Notices  to  the  corporate  secretary  of SpaceDev should be sent to 13855
Stowe  Drive,  Poway,  California  92064.

     If  you  have  instructed  your broker to vote your shares, you must follow
directions  received  from  your  broker  to  change  those  instructions.

REQUIRED  SHAREHOLDER  VOTE

     In order to conduct business at the SpaceDev special meeting, a quorum must
be  present.  The  holders  of  a  majority  of the votes entitled to be cast by
holders of common stock at the special meeting, present in person or represented
by  proxy,  constitute  a  quorum  under  SpaceDev's  articles of incorporation.
SpaceDev  will  treat  shares of SpaceDev common stock represented by a properly
signed  and  returned  proxy,  including  abstentions  and  broker non-votes, as
present  at  the  SpaceDev  special  meeting for the purposes of determining the
existence  of  a  quorum.  If  a  quorum is not present, it is expected that the
shareholder  meeting  will  be  adjourned  to  solicit  additional  proxies.

     With  respect  to  any  matter  submitted  to  a  vote  of   the   SpaceDev
shareholders, each holder of SpaceDev common stock will be entitled to one vote,
in  person or by proxy, for each share of SpaceDev common stock held in his, her
or  its  name  on  the  books  of  SpaceDev  on  the  record  date.

     PROPOSAL  NO.  1 - If the shares of SpaceDev common stock are not listed on
the  American  Stock Exchange or another applicable national securities exchange
prior  to  the  closing  of  the  merger,  adoption  and  approval of the merger
agreement  and  approval of the merger and the proposal to issue and reserve for
issuance  shares of SpaceDev common stock in connection with the merger requires
the  affirmative vote of a majority of the outstanding shares of SpaceDev common
stock.  If  the shares of SpaceDev common stock are listed on the American Stock
Exchange or another applicable national securities exchange prior to the closing
of the merger, adoption and approval of the merger agreement and approval of the
merger  and  the  proposal  to issue and reserve for issuance shares of SpaceDev
common stock in connection with the merger will not be required under applicable
law  or  the  articles of incorporation or bylaws of SpaceDev.  Nevertheless, in
that  case,  the  board  of  directors  of SpaceDev would still seek shareholder
approval of Proposal No. 1 as a matter of good corporate governance; and, if the
number  of  votes  present  in  person  or represented by proxy cast in favor of
Proposal  No.  1  does  not  exceed  the  number  of votes cast in opposition to
Proposal  No. 1, the board of directors would reconsider its decision to approve
the  merger  agreement,  the  merger  and  the proposal to issue and reserve for
issuance  shares  of  SpaceDev  common  stock  in  connection  with  the merger.

     If the shares of SpaceDev common stock are not listed on the American Stock
Exchange or another applicable national securities exchange prior to the closing
of  the  merger,  abstentions  and broker non-votes will have the same effect as
voting  AGAINST  Proposal  No.  1.  In addition, the merger agreement contains a
closing  condition  in  favor of SpaceDev and Starsys that not more than 1.5% of
outstanding  SpaceDev  shares  will  have  exercised,  or  retained the right to
exercise, dissenters' rights, which condition SpaceDev and Starsys may waive. If
the shares of SpaceDev common stock are listed on the American Stock Exchange or
another  applicable  national  securities  exchange  prior to the closing of the
merger, abstentions will be counted towards the tabulation of votes cast on this
proposal;  and  broker  non-votes  will be counted towards a quorum, but are not
counted  for  any  purpose in determining whether this matter has been approved.

     PROPOSAL  NO.  2  - Approval of the amendments to the 2004 Equity Incentive
Plan requires the number of votes present in person or represented by proxy cast
in  favor  of the amendments to exceed the number of votes cast in opposition to
the amendments. Abstentions will be counted towards the tabulation of votes cast
on  this  proposal.  Broker  non-votes are counted towards a quorum, but are not
counted  for  any  purpose in determining whether this matter has been approved.

     PROPOSAL  NO.  3  -  Approval  of  the  amendment to SpaceDev's articles of
incorporation  to  increase  the  number of authorized shares of common stock by
50,000,000 shares to a total of 100,000,000 shares requires the affirmative vote
of  a  majority  of the outstanding shares of SpaceDev common stock. Abstentions
and broker non-votes will have the same effect as voting AGAINST Proposal No. 3.

     PROPOSAL  NO. 4 - Approval of the proposal to authorize SpaceDev's board of
directors  to  sell  more  than  20%  of  SpaceDev's common stock (or securities
convertible  into  or  exercisable  for  common  stock)  in  private  offerings


                                      -32-


requires  the  number of votes present in person or represented by proxy cast in
favor  of  the  proposal to exceed the number of votes cast in opposition to the
proposal.  Abstentions  will  be counted towards the tabulation of votes cast on
this  proposal.  Broker  non-votes  are  counted  towards  a quorum, but are not
counted  for  any  purpose in determining whether this matter has been approved.

     The  inspector  of elections for the SpaceDev special meeting will tabulate
the  votes.

RECOMMENDATION  BY  THE  BOARD  OF  DIRECTORS

     After  careful  consideration,  the  board  of  directors  of  SpaceDev has
determined that each proposal is advisable and in the best interests of SpaceDev
and  its shareholders and recommends that SpaceDev shareholders vote FOR each of
the  proposals.

SOLICITATION  OF  PROXIES

     SpaceDev  and  Starsys are conducting this proxy solicitation and will bear
the  cost of soliciting proxies, including the assembly, printing and mailing of
this  joint  proxy  statement/prospectus,  the  respective  proxy  cards and any
additional  information  furnished  to  shareholders.  SpaceDev  will  also make
arrangements  with  brokerage  houses  and  other   custodians,   nominees   and
fiduciaries  to  send the proxy materials to their principals and will reimburse
them for their reasonable expenses in so doing. To the extent necessary in order
to  assure  sufficient  representation at the SpaceDev special meeting, officers
and  regular  employees  of  SpaceDev  may  solicit  the  return of proxies from
SpaceDev  shareholders  by  mail, telephone, telegram and personal interview. No
compensation in addition to regular salary and benefits will be paid to any such
officer  or regular employee for such solicitation.  The total estimated cost of
the  solicitation  of  SpaceDev  proxies  is  approximately  $35,000.

SECURITY  OWNERSHIP  OF PRINCIPAL SHAREHOLDERS, DIRECTORS AND EXECUTIVE OFFICERS

     For  information  regarding the security ownership of SpaceDev common stock
by principal shareholders, directors and executive officers of SpaceDev, see the
disclosure  below  under  the  caption  "Ownership  of  SpaceDev  Common  Stock"
beginning  on  page  129.

APPRAISAL  AND  DISSENTERS'  RIGHTS

     Holders  of  SpaceDev  common  stock  may  have  dissenters'  rights  under
California  law  with  respect  to  the  merger  transaction.  For   information
regarding  such  dissenters' rights, see "The Merger - Appraisal and Dissenters'
Rights"  beginning  on  page  50.

INTEREST OF CERTAIN PERSONS IN MATTERS TO BE ACTED UPON

     With  respect  to  Proposal  No.  1 and two other merger related proposals,
certain officers and directors of SpaceDev have interests in the merger that are
different from, or are in addition to, those of SpaceDev shareholders generally.
For  information regarding the interests of SpaceDev's officers and directors in
the  merger,  see  "The  Merger  -  Interests of Certain SpaceDev Persons in the
Merger"  beginning  on  page  42.

     In addition, the officers and directors of SpaceDev have an interest in the
passing  of  Proposal  No. 2 to the extent they may in the future receive awards
under  the  2004 Equity Incentive Plan, the total authorized shares of which are
proposed  to  be  increased  by  3,000,000  shares.

     Other than as provided above, the officers and directors of SpaceDev do not
have  interests  in  the  proposals  that are materially different from those of
SpaceDev  shareholders  generally.

SHAREHOLDER  PROPOSALS  AND  NOMINATIONS

     Requirements  for  Shareholder  Proposals  to  be  Brought Before an Annual
Meeting.  For  shareholder  nominations  to  the  board  of  directors  or other
proposals to be considered at an annual meeting, the shareholder must have given
timely  notice  of  the  proposal  or  nomination  in  writing  to the company's
Corporate  Secretary  pursuant  to


                                      -33-


Rule  14a-4 under the Securities Exchange Act of 1934. To be timely for the 2006
annual  meeting,  a  shareholder's  notice  must  be  delivered to or mailed and
received  by  SpaceDev's  Corporate  Secretary at SpaceDev's principal executive
offices  not  later  than  June 3, 2006. A shareholder's notice to the Corporate
Secretary  must  set  forth, as to each matter the shareholder proposes to bring
before  the  annual  meeting,  the  information  required  by SpaceDev's bylaws.

     Requirements  for  Shareholder  Proposals to be Considered for Inclusion in
SpaceDev's  Proxy  Materials.  Shareholder  proposals submitted pursuant to Rule
14a-8  under the Securities Exchange Act of 1934 and intended to be presented at
SpaceDev's 2006 annual meeting must be received by SpaceDev not later than March
20,  2006  to be considered for inclusion in SpaceDev's proxy materials for that
meeting.

     THE MATTERS TO BE CONSIDERED AT THE SPECIAL MEETING ARE OF GREAT IMPORTANCE
TO THE SHAREHOLDERS OF SPACEDEV. YOU ARE ACCORDINGLY URGED TO READ AND CAREFULLY
CONSIDER THE INFORMATION PRESENTED IN THIS JOINT PROXY STATEMENT/PROSPECTUS, AND
TO  SUBMIT  YOUR  PROXY  BY  MAIL  IN  THE  ENCLOSED  POSTAGE-PAID  ENVELOPE.


                                      -34-


                     SPECIAL MEETING OF STARSYS SHAREHOLDERS

     Starsys is furnishing this joint proxy statement/prospectus to you in order
to provide you with important information regarding the matters to be considered
at  the  special  meeting  of the Starsys shareholders and at any adjournment or
postponement  of  the  special  meeting.  Starsys  first mailed this joint proxy
statement/prospectus  and  the accompanying form of proxy to its shareholders on
or  about  December  29,  2005.

DATE, TIME AND PLACE OF THE SPECIAL MEETING

     Starsys  will  hold its special meeting of shareholders at Starsys' offices
at  4909  Nautilus  Court  North, Boulder, Colorado 80301 on Monday, January 30,
2006,  at  10:00  a.m.  Mountain  Standard  Time.

MATTERS  TO  BE  CONSIDERED  AT  THE  SPECIAL  MEETING

     At  the  special meeting, shareholders of Starsys will be asked to consider
and  vote  upon  the  following  proposals:

PROPOSAL  NO.  1  -  To  adopt  and approve the Agreement and Plan of Merger and
Reorganization  (referred  to  in  this  joint proxy statement/prospectus as the
merger  agreement)  dated  as of October 24, 2005, among Starsys, SpaceDev, Inc.
("SpaceDev"),  Monoceros  Acquisition  Corp.,  a Colorado corporation and wholly
owned  subsidiary  of  SpaceDev,  and  certain other parties, and to approve the
merger  contemplated  thereby.

PROPOSAL NO. 2 - To approve the appointment and authorization of Scott Tibbitts,
the  Chairman  and  Chief Executive Officer of Starsys, as the shareholder agent
under  the  merger  agreement  and  related  escrow  agreement.

RECORD  DATE;  SHAREHOLDERS  ENTITLED  TO  VOTE

     The  record  date for determining the Starsys shareholders entitled to vote
at  the  special  meeting is December 1, 2005. Only holders of record of Starsys
common  stock  at  the  close  of business and participants in the separate plan
holding Starsys common stock under the Starsys 401(k) and Stock Bonus Plan dated
August  4,  1997,  on that date are entitled to vote at the special meeting.  On
the  record date, there were issued and outstanding 522,437.47 shares of Starsys
common  stock  (including  the  shares held in the separate plan holding Starsys
common  stock  under  the  Starsys  401(k)  and Stock Bonus Plan dated August 4,
1997).

As of the record date, the directors and executive officers of Starsys and their
affiliates  held  300,102.17  shares  of  Starsys  common   stock,  representing
approximately  57%  of  the  outstanding  shares  of  Starsys    common   stock.
A  list  of  shareholders  eligible to vote at the meeting will be available for
your  review  during  Starsys'  regular  business  hours  at its headquarters in
Boulder,  Colorado  for  at  least ten days prior to the special meeting for any
purpose  related  to  the  special  meeting.

VOTING  AGREEMENTS

     Scott  Tibbitts,  the  chairman and chief executive officer of Starsys, who
holds  approximately  48%  of the voting power of Starsys as of the record date,
has entered into a voting agreement pursuant to which he is obligated to vote in
favor  of  both  proposals.

VOTING  AND  REVOCATION  OF  PROXIES

     The  proxy  accompanying this joint proxy statement/prospectus is solicited
on  behalf  of the board of directors of Starsys for use at the special meeting.

General.  Shares  represented by a properly signed and dated proxy will be voted
at  the  special  meeting  in  accordance with the instructions indicated on the
proxy. Proxies that are properly signed and dated but that do not contain voting
instructions  will  be  voted  FOR  each  of  the  proposals  described  above.


                                      -35-


Abstentions.  Starsys  will  count a properly executed proxy marked ABSTAIN with
respect  to a particular proposal as present for purposes of determining whether
a  quorum is present, but the shares represented by that proxy will not be voted
at  the  special  meeting  with  respect  to  such proposal. Because approval of
Proposal  No.  1  and  Proposal  No.  2  each requires the affirmative vote of a
majority  of  the  voting  power of shares of Starsys' common stock outstanding,
abstentions  on  either proposal will have the same effect as a vote AGAINST the
proposal.

     Revocation of Proxies. If you submit a proxy, you may revoke it at any time
before  it  is  voted  by:

-     delivering  to the secretary of Starsys a written notice, dated later than
the  proxy  you  wish  to  revoke,  stating  that  the  proxy  is  revoked;
-     submitting  to  the  secretary  of Starsys a new, signed proxy card with a
later  date  than  the  proxy  you  wish  to  revoke;  or
-     attending  the  special  meeting  and  voting  in person for attendance by
itself  will  not  revoke  your  proxy.
     Notices  to  the secretary of Starsys should be sent to 4909 Nautilus Court
North,  Boulder,  Colorado  80301.

REQUIRED  SHAREHOLDER  VOTE

     In  order to conduct business at the Starsys special meeting, a quorum must
be  present.  The  holders  of  a  majority  of the votes entitled to be cast by
holders of common stock at the special meeting, present in person or represented
by  proxy, constitutes a quorum under Starsys' bylaws. Starsys will treat shares
of  common  stock represented by a properly signed and returned proxy, including
abstentions,  as  present  at  the  Starsys  special meeting for the purposes of
determining  the  existence  of  a  quorum.  If  a  quorum is not present, it is
expected  that  the  special  meeting  will  be  adjourned to solicit additional
proxies.

With respect to any matter submitted to a vote of the Starsys shareholders, each
holder  of  Starsys  common  stock will be entitled to one vote, in person or by
proxy,  for  each  share of Starsys common stock held in his, her or its name on
the  books  of  Starsys  on  the  record  date.

PROPOSAL  NO.  1 - Adoption and approval of the merger agreement and approval of
the  merger  requires  the affirmative vote of a majority of the voting power of
Starsys'  common  stock  outstanding.

PROPOSAL  NO.  2  -  Approval  of  the  appointment  and  authorization of Scott
Tibbitts,  the  chairman  and  chief  executive  officer  of  Starsys,  as   the
shareholder  agent  under  the  merger  agreement  and related escrow agreement,
requires  the  affirmative  vote  of  a majority of the voting power of Starsys'
common  stock  outstanding.

In  addition,  the  merger  agreement contains a closing condition requiring the
affirmative vote in favor of the merger of holders of 98% of the voting power of
Starsys'  common  stock  outstanding.  This  closing  condition may be waived by
SpaceDev.

The  inspector  of  elections  for the Starsys special meeting will tabulate the
votes.

UNANIMOUS  RECOMMENDATION  BY  THE  BOARD  OF  DIRECTORS

     After  careful  consideration,  the  board  of  directors  of  Starsys  has
determined that the merger and the merger agreement, and the the appointment and
authorization  of  Scott  Tibbitts as shareholder agent, is advisable and in the
best  interests  of Starsys and its shareholders and unanimously recommends that
Starsys  shareholders  vote  FOR  each  of  the  proposals  described  above.

SOLICITATION  OF  PROXIES

     SpaceDev  and  Starsys are conducting this proxy solicitation and will bear
the  cost of soliciting proxies, including the assembly, printing and mailing of
this  joint  proxy  statement/prospectus,  the  respective  proxy  cards and


                                      -36-


any additional information furnished to shareholders. To the extent necessary in
order  to  assure  sufficient  representation  at  the  Starsys special meeting,
officers and regular employees of Starsys may solicit the return of proxies from
Starsys  shareholders  by  mail,  telephone, telegram and personal interview. No
compensation in addition to regular salary and benefits will be paid to any such
officer  or  regular employee for such solicitation. The total estimated cost of
the  solicitation  of  Starsys  proxies  is  approximately  $15,000.

SECURITY  OWNERSHIP  OF PRINCIPAL SHAREHOLDERS, DIRECTORS AND EXECUTIVE OFFICERS

     For information regarding the security ownership of Starsys common stock by
principal  shareholders,  directors  and  executive  officers  of  Starsys,  see
"Ownership  of  Starsys  Common  Stock"  beginning  on  page  148.

APPRAISAL  AND  DISSENTERS'  RIGHTS

     Holders of Starsys common stock may be entitled to dissenters' rights under
Colorado  law  with  respect  to  the  merger transaction.  For more information
regarding  dissenters'  rights, see the disclosure under "The Merger - Appraisal
and Dissenters' Rights" beginning on page 50.  In addition, the merger agreement
includes  a  closing  condition  that  at least 98% of the outstanding shares of
Starsys  common stock vote to approve the merger and the merger agreement, which
closing  condition  SpaceDev  may  waive.

INTEREST  OF  CERTAIN  PERSONS  IN  MATTERS  TO  BE  ACTED  UPON

     Certain officers and directors of Starsys have interests in the merger that
are  different  from,  or  are  in  addition  to,  those of Starsys shareholders
generally.  For  information  regarding  the  interests of Starsys' officers and
directors  in the merger, see "The Merger - Interests of Certain Starsys Persons
in  the  Merger"  beginning  on  page  44.

LETTER  OF  TRANSMITTAL  AND  STARSYS  SHARE  CERTIFICATES

     If  you  are attending the Starsys shareholders meeting, Starsys encourages
you  to  bring the completed letter of transmittal, attached to this joint proxy
statement/prospectus  as  Annex  F,  including the attached Form W-9, and all of
your  Starsys  share certificates to the meeting.  If the merger does not close,
Starsys  will  return  these  share  certificates  to  you.

     If  you  are  not  attending the meeting, Starsys encourages you to send in
your  completed  letter of transmittal (including the attached Form W-9) and all
of your Starsys share certificates together with your proxy card to the exchange
agent.  If  you  deliver the completed letter of transmittal, Form W-9 and share
certificates to Starsys, Starsys will deliver them to the exchange agent for the
merger  on  your  behalf.  A  closing  condition  to the merger requires Starsys
shareholders  holding  98%  of the outstanding shares of Starsys common stock to
deliver  their  share  certificates prior to the closing, which condition may be
waived  by  SpaceDev.

     The  letter  of  transmittal  includes a certification that, if any of your
share  certificates  are  not  attached, that those certificates have been lost,
stolen  or  are otherwise missing. The letter also includes a general release of
all  claims  you  may  have  against  Starsys  as  a  shareholder, including any
dissenters'  rights.

THE  MATTERS  TO BE CONSIDERED AT THE SPECIAL MEETING ARE OF GREAT IMPORTANCE TO
THE  SHAREHOLDERS  OF  STARSYS.  YOU ARE ACCORDINGLY URGED TO READ AND CAREFULLY
CONSIDER THE INFORMATION PRESENTED IN THIS JOINT PROXY STATEMENT/PROSPECTUS, AND
TO  PROPERLY  COMPLETE  AND  SUBMIT  YOUR  PROXY.


                                      -37-


              SPACEDEV PROPOSAL NO. 1 AND STARSYS PROPOSAL NO. 1 -
                                   THE MERGER

     This  section  of  this  joint  proxy  statement/prospectus  describes  the
principal  aspects  of  SpaceDev  Proposal  No.  1  and  Starsys Proposal No. 1,
including  the  merger  and  the  merger  agreement.  While SpaceDev and Starsys
believe  that  this  description covers the material terms of the merger and the
related  transactions,  this summary may not contain all of the information that
is  important  to  SpaceDev  and  Starsys  shareholders.  You  can obtain a more
complete  understanding of the merger by reading the merger agreement, a copy of
which  is  attached to this joint proxy statement/prospectus as Annex A. You are
encouraged  to  read  the  merger  agreement and the other annexes to this joint
proxy  statement/prospectus  carefully  and  in  their  entirety.

BACKGROUND  OF  THE  MERGER

     The  management  and  boards  of  directors  of  both  SpaceDev and Starsys
continually  review their companies' respective market positions in light of the
changing competitive environment of the aerospace industry with the objective of
determining  which  strategic  alternatives are available to enhance shareholder
value.  From  time  to time, the management of each of SpaceDev and Starsys have
had conversations with other companies to explore opportunities to improve their
companies' respective market positions, including through potential acquisitions
or  dispositions  of  assets,  joint  ventures and other strategic transactions.

The  provisions  of  the  merger  agreement  are  the  result   of   arms-length
negotiations  conducted  among representatives of SpaceDev and Starsys and their
respective  legal  and  financial  advisors.  The  following is a summary of the
meetings,  negotiations,  and  discussions between the parties that preceded the
execution  of  the  merger  agreement.

Beginning  in  2001,  Starsys entered into some fixed-price development programs
which  resulted in cost overruns and financial challenges to meet program needs.
These  overruns  have been funded through Starsys credit facilities, term loans,
and  other  loans.  As  these cost overruns continued to increase, Starsys faced
additional  financial  duress  and  required  additional  capital  resources.

In  May  2005,  Starsys  was  notified  by  its primary bank lender, Vectra Bank
Colorado,  which  we refer to as Vectra, that Starsys was out of compliance with
various  loan  covenants,  and  that  Vectra  had  elected to place Starsys into
forbearance,  an  option  available to Vectra under the credit facility.  On May
24,  2005, Starsys signed a forbearance agreement with Vectra, which included an
incremental  schedule  for  Starsys  to  obtain  additional investments to repay
Vectra  and  to  provide  additional  working  capital  to  Starsys.

In  June  2005,  Starsys  promoted Robert Vacek to the position of president and
general  manager, with the founder of Starsys, Scott Tibbitts retaining the role
of chief executive officer.  In his role as president, Mr. Vacek was responsible
for  stabilizing  Starsys'  finances, completing the programs with cost overruns
and  establishing  processes and systems to support the growing company.  It was
anticipated  that  Mr.  Vacek's  efforts  could  lead  to  a  sale  of  Starsys.

On June 22, 2005, Starsys engaged St. Charles Capital, LLC, which we refer to as
St.  Charles, to provide investment banking services in connection with Starsys'
review  of its strategic alternatives, including the possible sale of Starsys or
the raising of private equity financing.  St. Charles, as part of its investment
banking business, regularly values businesses and their securities in connection
with  capital  market  transactions, merger and acquisitions, private placements
and  valuations  for  estate,  corporate  and  other  purposes.

In  July and August 2005, St. Charles produced marketing documents and financial
models  for  use in the solicitation of interested parties. During these months,
St.  Charles  contacted  approximately  21  potential  interested  parties,  and
distributed  offering  memorandums  to  10  parties.  Also during this time, St.
Charles  and  Starsys  met  with  interested  parties to describe more fully the
opportunity  of acquiring Starsys, including a meeting with Mark N. Sirangelo of
QS Advisors, LLC and The QuanStar Group LLC, which we refer to as QS Advisors or
QuanStar,  business  advisors  to SpaceDev, on July 20, 2005. Mr. Sirangelo will
succeed  James  W.  Benson  as chief executive officer of SpaceDev and will also
become  vice  chairman  and  a director of SpaceDev effective December 30, 2005.


                                      -38-


On  July  28,  2005,  Starsys  met  with  management  of SpaceDev at the Starsys
facility.  SpaceDev  management  toured  the  facility  and began to conduct due
diligence.

By August 2, 2005, three parties, including SpaceDev, had submitted proposals to
Starsys to enter into a strategic transaction.  All three proposals provided for
the  repayment  of  the  Starsys  bank  debt.  Two  of  the  proposals  were for
acquisition  of  Starsys,  and  one was for strategic investment.  Each proposal
placed  a  different  enterprise  value  on  Starsys.

On  August  8,  9  and 10, 2005, Starsys provided counterproposals to two of the
parties,  including  SpaceDev.  Starsys  and  St.  Charles  believed  that those
parties  were  motivated  and  capable  of  meeting  Starsys'  time  schedule.

On  August  10  and  11,  2005, representatives of the management of Starsys and
SpaceDev met in San Diego, California, together with St. Charles, to discuss the
valuation  of  Starsys  and  the  potential  terms of a merger transaction.  The
parties  also  conducted  due diligence.  Starsys management toured the SpaceDev
facility.

On  August 21, 2005, Starsys and St. Charles updated SpaceDev and QS Advisors on
Starsys'  working  capital  needs  and  operational  results.  The  parties also
discussed  potential  transaction  terms.

On  August 22, 2005, Starsys terminated negotiations with the second party after
the  second  party  could  not  meet  Starsys'  time  and  enterprise  valuation
requirements.  Starsys  further  discussed  potential  transaction  terms   with
SpaceDev.

On August 23, 2005, Starsys and SpaceDev entered into a letter of intent.  Under
the  letter  of  intent,  SpaceDev  and Starsys agreed to negotiate a definitive
agreement  for  SpaceDev  to  acquire  all  of  the outstanding capital stock of
Starsys  and  repay  Starsys'  indebtedness  to  Vectra.  This  letter of intent
included  binding  provisions  regarding  exclusivity and non-binding provisions
regarding  a  bridge  loan  for  $1.2 million, cash and equity at closing and in
future  periods,  employment agreements and option reserves and a target closing
date.

On  September  7,  2005,  SpaceDev  management   met   with    various   Starsys
representatives  to  conduct  further  due  diligence.  Starsys  financial   and
personnel  records  were  collected,  and  Starsys engineering, operational, and
support  capabilities  were  assessed.

On  September 8, 2005, Starsys and SpaceDev entered into a bridge loan agreement
under  which  SpaceDev agreed to loan to Starsys $1.2 million for the purpose of
paying  down  Starsys' credit facility with Vectra. The loan accrues interest at
8%  per  annum  and  matures  on  December  31,  2005  or  earlier  in   certain
circumstances.  No  principal  or interest payments are due before maturity. The
maturity  date  may  be  accelerated  upon  the  occurrence of certain events of
default.  The  loan  is  secured  by a security interest in all of the assets of
Starsys,  subject  to an intercreditor agreement with Vectra. This intercreditor
agreement  precludes  SpaceDev  from  foreclosing  on  its loan, absent Vectra's
consent,  until  May  31,  2006. Starsys was required to use the proceeds of the
loan  to  make a progress payment to Vectra on the outstanding principal balance
of  loans under the credit facility, which payment was due under the forbearance
agreement.

On  September  22,  2005,  on  behalf  of  SpaceDev, Sheppard, Mullin, Richter &
Hampton,  LLP,  which  we  refer  to as Sheppard Mullin, legal representative of
SpaceDev,  delivered an initial draft of the merger agreement to Starsys and its
advisors.  From  this  point  until the signing of the merger agreement, Starsys
and  SpaceDev  performed  legal,  financial  and technical due diligence on each
other.

From  September  22  through  October  19,  2005, Starsys and SpaceDev and their
respective legal and other advisors exchanged drafts of the merger agreement and
agreements  ancillary  to the merger agreement and negotiated various provisions
and  deal  terms.

On October 19, 2005, at a meeting of the Starsys board of directors, the Starsys
board  of directors reviewed and discussed the proposed acquisition. The Starsys
board  of  directors reviewed the status of the negotiations and key deal terms,
the  status  and  findings of due diligence on SpaceDev, the strategic rationale
for  the proposed acquisition, the potential risks and potential benefits of the
proposed  acquisition,  regulatory  and  shareholder  approval  requirements  in
connection  with  the  proposed  transaction, and the key business and financial
terms  of  the  proposed  transaction.


                                      -39-


Representatives of St. Charles and Holland & Hart LLP, legal advisor to Starsys,
reviewed  the deal terms and relevant issues for the Starsys board of directors,
and  St.  Charles reviewed its updated financial analysis of the proposed merger
with  the board members. Following this review and discussion, the Starsys board
of  directors  unanimously  approved  the  merger  agreement  and  the  merger.

On  October  20,  the board of directors of SpaceDev approved the merger and the
merger  agreement  (with  such changes as management deemed appropriate) and the
transactions  contemplated  thereby,  and  recommended  that  the merger and the
merger  agreement  be  presented  to  the  shareholders  of  SpaceDev  for their
approval.

On October 20, and through October 24, 2005, management of Starsys and SpaceDev,
as well as their respective legal advisors, participated in various meetings and
discussions  regarding  the  merger agreement and exchanged additional drafts of
the  merger  agreement  and  ancillary  agreements.

On  October  24,  2005, the parties executed and delivered the merger agreement,
which  is  attached  to  this  joint  proxy  statement/prospectus  as  Annex  A.

On  December  7, 2005, the parties amended the merger agreement, which amendment
is  included  as  part  of  Annex  A  attached  to  this  joint  proxy
statemtent/prospectus.

On  December 20, 2005, Starsys and SpaceDev agreed to extend to January 31, 2006
the  maturity date of the $1.2 million loan from SpaceDev to Starsys, which loan
was  originally extended to Starsys in September 2005 pursuant to the terms of a
bridge  loan  agreement  described  above.

SPACEDEV'S  REASONS  FOR  THE  MERGER

     SpaceDev believes a business combination with Starsys will benefit SpaceDev
in  several  ways:

-     SpaceDev's  design expertise and manufacturing capability in the nano- and
micro-satellite  markets  will  complement  Starsys'  expertise  in  design  and
manufacturing  of  components  and  other  products  primarily  in the mainframe
satellite  market;

-     the  increased  size  and  capabilities  of a combined company will enable
SpaceDev to participate in more diverse projects with greater revenue generation
potential  and  potentially  lead  to  more  predictable  revenue  streams;


-     the  increased  market  capitalization  of  a  combined company will place
SpaceDev in a better position to have its shares listed on a national securities
exchange  and  to  attract  institutional  investors  and  analyst  coverage;

-     a  second  location in a favorable aerospace labor market will enable more
rapid  growth  to  meet  future  business  needs;  and,

-     SpaceDev's reputation for high customer satisfaction places it in a unique
position  to  take advantage of the increased capabilities that will result from
the  merger.

     SpaceDev's board of directors has determined that the merger is in the best
interests  of  SpaceDev  and  its  shareholders  and  has  approved  the  merger
agreement,  the merger, the issuance of shares of SpaceDev common stock pursuant
to  the  merger  agreement and the other transactions contemplated by the merger
agreement.  In  reaching  its  determination,  SpaceDev's  board  of   directors
considered a number of factors, including the factors discussed above and listed
below.  The conclusions reached by SpaceDev's board of directors with respect to
the  following  factors  supported  its  determination  that  the merger and the
issuance  of shares of SpaceDev common stock pursuant to the merger are fair to,
and  in  the  best  interests  of,  SpaceDev  and  its  shareholders:

-     the  judgment,  advice  and  analysis  of  SpaceDev's  management  and its
financial  advisors  with  respect  to  the  potential  strategic, financial and
operational  benefits  of  the  transaction,  including


                                      -40-


management's  favorable  recommendation of the transaction, based in part on the
business,  technical,  financial,  accounting  and  legal  due  diligence
investigations  performed  with  respect  to  Starsys;

-     the  importance  of  the  merger  for  pursuing SpaceDev's strategic plan;

-     the  potential  benefits  to SpaceDev shareholders of growth opportunities
following  the  merger;

-     the possibility, as an alternative to the merger, of opening facilities in
new,  strategically  desirable  locations and expanding SpaceDev's manufacturing
capability  through  internal  growth  or  other  potential  acquisitions;

-     the  competitive  and  market  environments  in which SpaceDev and Starsys
operate;

-     the  expected qualification of the transactions contemplated by the merger
agreement  as  a  reorganization  within  the  meaning  of Section 368(a) of the
Internal  Revenue  Code;

-     the  likelihood  that  SpaceDev  will be able to retain key management and
other  personnel  of  Starsys who may be critical to the ongoing success of each
company's  business  and  to  the  successful  integration  of  the  businesses;

-    the interests that certain executive officers and directors of SpaceDev may
have  with  respect  to  the  merger  in  addition to their general interests as
shareholders  of  SpaceDev,  as  described  in  more  detail under "The Merger -
Interests  of  Certain  SpaceDev  Persons  in  the Merger" beginning on page 42;

-     the results of operations and financial condition of SpaceDev and Starsys;

-     the  terms  of  the  merger  agreement  and  the agreements related to the
merger,  including the consideration to be paid by SpaceDev and the structure of
the  merger  which  were deemed by both the board of directors and management of
SpaceDev  to  provide  a  fair  and  equitable  basis  for the transaction; and,

-     the  likelihood that the transaction will be completed in a timely manner.

     SpaceDev's  board  of  directors  also  considered  a  number  of risks and
potentially  negative  factors  in  its  deliberation  concerning  the  merger,
including  in  particular:

-     the  risk  that  the  benefits  sought  to be achieved by the transaction,
including  those  outlined  above,  will  not  be  achieved;

-     the  general  challenges  and  costs  of  combining  the operations of two
companies  and  the  substantial  expenses to be incurred in connection with the
merger;

-     the  effect of public announcement of the transaction on SpaceDev's common
stock;

-     the  risks  of  unexpected  expenses  or  liabilities  associated with the
merger,  including  the  potential  for cost overruns of the type that motivated
Starsys  to  consider  entering  into  a  transaction  such  as  the  merger;

-     the  need  to  raise  additional  financing to meet SpaceDev's obligations
under  the  merger  agreement;

-     the  other risks and uncertainties discussed above in the section entitled
"Risk  Factors",  beginning  on  page  15;  and,

-     the  diversion  of management resources from other strategic opportunities
and  operational  matters.


                                      -41-


     The  above  discussion  of information and factors considered by SpaceDev's
board  of  directors is not intended to be exhaustive but is believed to include
the  material  factors  considered by SpaceDev's board of directors.  In view of
the  wide  variety  of  factors considered by SpaceDev's board of directors, the
board  did not find it practical to quantify or otherwise assign relative weight
to  the specific factors considered.  In addition, SpaceDev's board of directors
did  not  reach any specific conclusion on each factor considered, or any aspect
of  any  particular  factor, but conducted an overall analysis of these factors.

Individual  members  of  SpaceDev's  board of directors may have given different
weight  to  different  factors.  However,  after  taking into account all of the
factors  described  above,  SpaceDev's  board  of  directors determined that the
merger,  the merger agreement, the issuance of shares of SpaceDev's common stock
pursuant  to the merger agreement and the other agreements related to the merger
were  fair  to,  and   in  the  best  interests  of,  SpaceDev  and   SpaceDev's
shareholders,  and  that  SpaceDev  should  proceed  with  the  merger.

INTERESTS OF CERTAIN SPACEDEV PERSONS IN THE MERGER

You  should  be  aware  that,  as  described below, certain of the directors and
officers of SpaceDev have interests in the merger that are different from, or in
addition  to,  the  general interests of the other shareholders of SpaceDev. The
SpaceDev  board  of  directors  was  aware of these interests to the extent they
existed  at  the time and considered them, among other matters, in approving the
merger,  the  merger  agreement  and the transactions contemplated by the merger
agreement.  These  other  interests  include  the  following:

Contingent  Fee  Payable  to  QS  Advisors,  LLC

Mark  N. Sirangelo, who will become chief executive officer, vice chairman and a
director  of  SpaceDev  effective December 30, 2005, is a member of QS Advisors,
LLC,  and  also  a  member  of  The  QuanStar Group LLC which served as business
advisors  to  SpaceDev  in  connection  with the merger. Upon the closing of the
merger,  QS  Advisors  will receive $200,000 cash and 250,000 shares of SpaceDev
common  stock.

Employment  Agreements

Upon the completion of the merger, Mr. Sirangelo will receive (1) an increase in
base  salary  from  $22,500  per  month to $25,000 per month, and (2) a bonus of
$25,000,  in  each  case  pursuant  to  the  terms  of  his executive employment
agreement  with  SpaceDev.

Upon  the  completion  of  the  merger, Richard B. Slansky, the president, chief
financial  officer,  a  director  and secretary of SpaceDev, will receive (1) an
increase  in  base salary from $14,500 per month to $16,500 per month, and (2) a
bonus of $25,000, in each case pursuant to the terms of his amended and restated
executive  employment  agreement  with  SpaceDev.

Upon  the  completion  of  the merger, James W. Benson, the chairman and current
chief executive officer of SpaceDev, will receive (1) an increase in base salary
from $14,000 per month to $15,500 per month, and (2) a bonus of $22,500, in each
case  pursuant to the terms of his executive employment agreement with SpaceDev.

THE  INTERESTS  DESCRIBED ABOVE MAY INFLUENCE SPACEDEV'S DIRECTORS AND EXECUTIVE
OFFICERS  IN  MAKING THEIR RECOMMENDATION THAT YOU VOTE IN FAVOR OF THE ADOPTION
OF  THE  MERGER AGREEMENT AND THE MERGER. YOU SHOULD BE AWARE OF THESE INTERESTS
WHEN  YOU  CONSIDER THE SPACEDEV'S BOARD'S RECOMMENDATION THAT YOU VOTE IN FAVOR
OF  THE  SPACEDEV  PROPOSALS.

STARSYS'  REASONS  FOR  THE  MERGER

     Starsys' board of directors has determined that the terms of the merger and
the  merger  agreement  are advisable and fair to, and in the best interests of,
Starsys  and its shareholders, and determined to recommend that the shareholders
of  Starsys  adopt the merger agreement. In its evaluation of the merger and the
merger  agreement,  Starsys'  board  of directors consulted with Starsys' senior
management,  as  well  as  its  legal  and  financial  advisors. The decision of
Starsys'  board  of directors to approve the merger and the merger agreement was
based  upon,  among  other  things,  several


                                      -42-


potential  benefits  of  the  merger to Starsys and its shareholders compared to
Starsys  continuing  to  operate  as  an  independent  business.

Prior  to  approving  the  merger  and  the  merger agreement, Starsys' board of
directors  considered  a number of alternatives for enhancing Starsys' business,
including  raising  new  capital  to facilitate remaining an independent entity.
Based  on such information, Starsys' board of directors concluded that remaining
an independent entity was not in its shareholders' best interests.  In addition,
the  board  of  directors  was  concerned  about Starsys' liquidity position and
believed  that  Starsys  would  not  be  able  to  continue  as a going concern.
Starsys'  board of directors believed Starsys' prospects for raising new capital
were  not sufficient to permit Starsys to remain a viable independent company in
light  of  its  weakened  liquidity  position.

In  addition  to  the potential benefits described under "SpaceDev's Reasons for
the  Merger" that would be applicable to Starsys shareholders, Starsys' board of
directors  believes  that  the  merger  could  be  beneficial to Starsys and its
shareholders  for  the  following  reasons:

-     The  opportunity  for  Starsys  shareholders  to   participate   in    the
microsatellite  and  hybrid  rocket  propulsion  markets  served  by  SpaceDev.

-     The  opportunity  for Starsys shareholders to participate in the potential
growth  of  SpaceDev  after  the  merger.

-     The  value of the consideration provided for in the merger agreement based
on  the  market price of SpaceDev common stock at the time of board approval and
over  the  past  year.

-     The  ability  to complete the merger as a reorganization for United States
federal  income  tax  purposes.

-     The  potential  receipt  of performance consideration, as described in the
merger  agreement.

-     Access  to  SpaceDev's  greater depth of technologies, marketing resources
and  financial and operating resources which Starsys' board believes will should
enhance  Starsys'  ability  to  win  larger  contracts  with  favorable  terms.

-     The  public  market  for  SpaceDev  common  stock   will   offer   Starsys
shareholders  liquidity,  albeit  subject  to  limitations  described under "The
Merger  - Restriction on Resales of SpaceDev Common Stock" beginning on page 54.

     Starsys'  board of directors reviewed a number of factors in evaluating the
merger,  including  but  not  limited  to  the  following:

-     The repayment by SpaceDev of Starsys long term debt, which is subject to a
forbearance agreement that requires Starsys to pursue a financing or sale of the
company  to  repay  the  debt.

-     Information concerning the financial performance and condition, results of
operations,  competitive  position,  management  and  business  of  SpaceDev and
Starsys  before  and  after  giving  effect  to  the  merger.

-     Current  financial  market  conditions  and  historical   market   prices,
volatility  and  trading  information  with  respect  to  SpaceDev common stock.

-     The interests that certain executive officers and directors of Starsys may
have  with  respect  to  the  merger  in  addition to their general interests as
shareholders  of  Starsys,  as  described  in  more  detail  under "The Merger -
Interests  of  certain  Starsys'  Persons  in  the Merger" beginning on page 44.

-     The  current  financial  condition  of  Starsys.


                                      -43-


-     The  opportunity  for  Starsys  to  receive  additional  working   capital
investment,  as  described under the caption "The Merger - SpaceDev Post-Closing
Covenants"  beginning  on  page  73.

-     The  ability  of  Starsys  to obtain additional financing as a stand-alone
entity.

-     Results of (i) the review of SpaceDev's Securities and Exchange Commission
filings  regarding SpaceDev's business and financial condition, and (ii) the due
diligence investigation conducted by Starsys' management regarding the stability
of  SpaceDev's  long  term  contracts  and  work  backlog.

     Starsys'  board  of  directors  also  considered  the  terms  of the merger
agreement  regarding  Starsys'  rights and limits on its ability to consider and
negotiate  other  acquisition  proposals, as well as the possible effects of the
provisions  regarding  termination  and  termination  fees.

In  view  of  the  wide  variety  of  factors  considered in connection with its
evaluation  of the merger and the complexity of these matters, the Starsys board
of  directors did not find it useful to and did not attempt to quantify, rank or
otherwise  assign  relative  weights to these factors.  In addition, the Starsys
board  of  directors  did not undertake to make any specific determination as to
whether  any  particular  factor,  or  any  aspect of any particular factor, was
favorable  or  unfavorable to the ultimate determination of the Starsys board of
directors,  but  rather  the  Starsys  board  of  directors conducted an overall
analysis  of  the  factors  described  above,  including  discussions  with  and
questioning  of  Starsys'  management  and legal, accounting and other advisors.

In considering the recommendation of Starsys' board of directors with respect to
the  merger  agreement,  Starsys  shareholders  should  be  aware  that  certain
directors  and  officers  of  Starsys  have  interests  in  the  merger that are
different  from,  or  are  in  addition  to,  the  interests  of  other  Starsys
shareholders.  Please  see  "The  Merger--Interests  of  Starsys'  Officers  and
Directors  in  the  Merger"  below.

INTERESTS  OF  CERTAIN  STARSYS  PERSONS  IN  THE  MERGER

     You should be aware that, as described below, the directors and officers of
Starsys  may  have  interests  in  the  merger that may be different from, or in
addition  to,  the  general interests of the other shareholders of Starsys.  The
Starsys  board  of  directors  was  aware  of these interests to the extent they
existed  at  the time and considered them, among other matters, in approving the
merger,  the  merger  agreement  and the transactions contemplated by the merger
agreement.  These  other  interests,  to  the  extent  material,  include  the
following:

Bank  Guarantee

     Scott  Tibbitts  is guarantor of Starsys' obligations under the forbearance
agreement  between Starsys and Vectra dated June 24, 2005.  The merger agreement
provides that Vectra will be paid at closing and Mr. Tibbitts will be removed as
guarantor.  As of November 30, 2005, the amount due under the credit facility to
Vectra  was  approximately  $3.9  million.

Shareholder  Loans

     Jack  Tibbitts,  Steve  Tibbitts,  and  Ted  Tibbitts,  relatives  of Scott
Tibbitts,  each loaned $100,000 to Starsys pursuant to subordinated notes.  Each
of  these  loans  has  a  loan  premium of $10,000 and bears interest at 15% per
annum.  These  loans  will  be  repaid  at  closing.

Stock  Ownership  of  Executive  Officers  and  Directors

     As of November 1, 2005, Scott Tibbitts beneficially owned approximately 48%
of  the  outstanding  shares  of Starsys capital stock and the Starsys executive
officers  and  directors  in  total  beneficially owned approximately 59% of the
outstanding  shares  of  Starsys'  capital  stock.


                                      -44-


SpaceDev  Employment  Agreements

     SpaceDev  has  agreed  to  enter  into  a  three  year executive employment
agreement  with Scott Tibbitts, contingent and effective upon the closing of the
merger,  pursuant to which Mr. Tibbitts will be employed as managing director of
SpaceDev.  Under  the agreement, Mr. Tibbitts will earn an annual base salary of
$150,000  and  will be eligible for quarterly performance bonuses, as determined
by  SpaceDev's  board  of  directors  or compensation committee, up to an annual
aggregate  amount  of  50% of his base salary. Bonus milestones will be mutually
agreed  upon  in good faith by Mr. Tibbitts and by SpaceDev's board of directors
or  compensation  committee.  SpaceDev will pay severance to Mr. Tibbitts if his
employment  is  terminated by SpaceDev without cause or by Mr. Tibbitts for good
reason.  The  severance  payment is equal to: (1) if Mr. Tibbitts' employment is
terminated  by  SpaceDev  without  cause, his then-current base salary per month
multiplied  by  the  number  of  months  remaining  in the term of the agreement
(prorated  with  respect  to  any  partial  month);  and,  (2)  if Mr. Tibbitts'
employment  is terminated by Mr. Tibbitts for good reason, his then-current base
salary  per  month  multiplied  by the lesser of twelve months and the number of
months  remaining  in  the  term of the agreement. Under the agreement, SpaceDev
will  indemnify  Mr.  Tibbitts  to the extent provided in SpaceDev's articles of
incorporation,  as  may be amended from time to time, and pursuant to SpaceDev's
standard  indemnification  agreement  with  its officers and directors, provided
that  SpaceDev  will  have no obligation to indemnify or defend Mr. Tibbitts for
any  action,  suit  or  other proceeding to the extent based on acts, omissions,
events  or  circumstances  occurring prior to the merger. We anticipate that the
employment  agreement with Mr. Tibbitts will be modified to provide him with the
more  comprehensive  indemnification  terms  included in the SpaceDev employment
agreements  with  Messrs.  Sirangelo,  Slansky  and  Benson.

     SpaceDev  has  also  agreed  to enter into an employment agreement with Mr.
Vacek,  contingent  and  effective  upon  the closing of the merger, pursuant to
which  Mr. Vacek will be employed as president of the surviving corporation. The
other  terms  of  this  agreement  remain  to  be negotiated, though the parties
anticipate  the  severence and indemnity terms and conditions will be similar to
the terms included in the SpaceDev employment agreements with Messrs. Sirangelo,
Slansky  and  Benson.

Starsys Employment Agreements

     Starsys  entered  into  an  employment  agreement  dated June 10, 2005 with
Robert  Vacek for the position of president and general manager, which agreement
provides  for  a  bonus  to  be  paid  to Mr. Vacek in connection with a merger,
acquisition,  or  equity  event  and  for  third and fourth quarter performance.
Pursuant  to  the employment agreement, Mr. Vacek will receive a merger bonus of
1% of the total consideration for the merger divided between cash and stock. Mr.
Vacek  will  receive  approximately  $140,000  in cash and stock for the initial
closing  consideration  plus  1%  of  performance  consideration,  if  any.

     Starsys  entered  into  a  verbal agreement with Bob Harr in November 2004,
pursuant  to  which  Starsys  agreed to provide to Mr. Harr a monthly automobile
allowance  in the amount of approximately $825. Starsys has not paid to Mr. Harr
any  amounts  in  connection with this agreement. Starsys anticipates paying the
accrued  amounts  owed  to  Mr.  Harr  at  the  closing.

     Dave  Edwards,  Starsys'  director  of business management, is to receive a
$10,000  bonus  to  be  paid  upon  the  closing  of the merger.

Non-Competition Agreement

     SpaceDev  has  agreed  to enter into a non-competition agreement with Scott
Tibbitts,  contingent  and effective upon the closing of the merger, pursuant to
which  Mr.  Tibbitts will agree not to be employed by or have any interest in an
entity  that  engages  in a similar business to Starsys related to the aerospace
industry  for  three  years,  shall  not  solicit  any business from any past or
present  customer of SpaceDev, not solicit or encourage any SpaceDev employee to
leave  or  reduce  his  or  her  employment, not to encourage a consultant under
contract  with  SpaceDev to cease or diminish his or her work with SpaceDev, not
to  use  SpaceDev's intellectual property other than for the benefit of SpaceDev
and not to make any negative or disparaging statements regarding SpaceDev to any
third party.  Mr. Tibbitts will receive $100,000 annually each year he abides by
the  covenant  not  to  compete.


                                      -45-


THE  INTERESTS  DESCRIBED  ABOVE  MAY INFLUENCE STARSYS' DIRECTORS AND EXECUTIVE
OFFICERS  IN  MAKING THEIR RECOMMENDATION THAT YOU VOTE IN FAVOR OF THE ADOPTION
OF  THE MERGER AGREEMENT AND THE MERGER AND FOR THE APPOINTMENT AN AUTHORIZATION
OF  MR.  TIBBITTS  AS SHAREHOLDER AGENT.  YOU SHOULD BE AWARE OF THESE INTERESTS
WHEN  YOU  CONSIDER THE STARSYS BOARD'S RECOMMENDATION THAT YOU VOTE IN FAVOR OF
THE  TWO  STARSYS  PROPOSALS.

MATERIAL  UNITED  STATES  FEDERAL  INCOME  TAX  CONSIDERATIONS

     The  following  discussion  summarizes  the  material United States federal
income  tax  consequences  of  the  merger that are generally applicable to U.S.
holders  of  Starsys  common  stock.  This  discussion  is based on the Internal
Revenue  Code  of 1986, as amended, which we refer to as the Code, United States
Treasury Regulations, administrative rulings and court decisions in effect as of
the  date  of  this joint proxy statement/prospectus, all of which may change at
any  time,  possibly  with  retroactive  effect.

For  purposes  of  this  discussion,  we  use  the  term  "U.S. holder" to mean:

-     an  individual  who  is  a  citizen  or  resident  of  the  United States;

-     a  corporation created or organized under the laws of the United States or
any  of  its  political  subdivisions;

-     a  trust  that  (i)  is  subject  to the supervision of a court within the
United States and the control of one or more United States persons or (ii) has a
valid  election in effect under applicable United States Treasury Regulations to
be  treated  as  a  United  States  person;  or

-     an  estate  that  is  subject  to  United States federal income tax on its
income  regardless  of  its  source.

     This  discussion  assumes  that  holders of Starsys common stock hold their
stock  as  capital  assets within the meaning of Section 1221 of the Code and do
not  hold any shares or rights to acquire shares of SpaceDev common stock either
actually  or constructively under Section 318 of the Code.  This discussion does
not  address  all  aspects  of United States federal income taxation that may be
important  to  a  Starsys  shareholder  in  light  of  his  or  her   particular
circumstances  or  particular  tax  status,  including  the  following:

-     shareholders  who  are  not  U.S.  holders;

-     shareholders  who are subject to the alternative minimum tax provisions of
the  Code;

-     banks  and  other  financial  institutions;

-     tax-exempt  organizations  and  governmental  entities;

-     insurance  companies;

-     S  corporations,  entities taxable as partnerships, and other pass-through
entities;

-     shareholders  who  have  a functional currency other than the U.S. dollar;

-     brokers  or  dealers  in  securities  or  foreign  currency;

-     traders  in  securities  who elect the mark-to-market method of accounting
for  their  securities  holdings;

-     shareholders  who acquired their shares in connection with stock option or
stock  purchase  plans  or  in  other  compensatory  transactions;  and,

-     persons  holding  shares  as  part  of  a  hedge,   straddle,   conversion
transaction  or  risk  reduction  transaction.


                                      -46-


     In addition, the following discussion does not address the tax consequences
of  other  transactions  effectuated  prior  to, concurrently with, or after the
merger  (including  exercise  of  options or warrants to purchase Starsys common
stock),  whether  or  not  such  transactions are in connection with the merger.
Furthermore,  no  foreign,  state  or  local  tax  considerations are addressed.
THEREFORE,  WE  URGE  YOU  TO  CONSULT  YOUR  OWN TAX ADVISOR AS TO THE SPECIFIC
FEDERAL,  STATE,  LOCAL  AND  FOREIGN  TAX CONSEQUENCES TO YOU OF THE MERGER AND
RELATED  REPORTING  OBLIGATIONS.

Federal  Income  Tax  Consequences  of  the  Merger

     Subject  to  the  assumptions  set forth herein, the material United States
federal  income  tax  consequences  of  the  merger  should  be  as  follows:

-     No  gain  or  loss  should be recognized by Starsys, Monoceros or SpaceDev
solely  as  a  result  of  the  merger.

-     No  gain  or  loss should be recognized by holders of Starsys common stock
solely  upon  their  receipt  of  SpaceDev common stock in the merger; provided,
however, that a portion of the shares deposited and held in escrow and a portion
of any performance consideration (both stock and cash) may be treated as imputed
interest  and  taxable  to the Starsys shareholders as ordinary income when such
stock  or  cash is transferred to the Starsys shareholders.  Any SpaceDev common
stock  so  treated  as  imputed interest (a) will have a basis equal to its fair
market  value  and  a  holding  period  beginning the day after its receipt by a
Starsys shareholder; and, (b) is excluded from the discussion of gain, basis and
holding  period  below.

-     Holders  of  Starsys common stock receiving only SpaceDev common stock and
cash  will  recognize  gain, but not loss, to the extent of the cash received in
the  merger.  Provided  that a Starsys shareholder does not choose to accelerate
any gain caused by the receipt of contingent cash, gain caused by the receipt of
cash  should  be  recognizable  by  the Starsys shareholders on an "installment"
basis  as  contingent  cash  is  paid.  The amount of gain realized by a Starsys
shareholder  will  be  equal  to  the  difference, if any, between: (i) the fair
market  value  of  the  SpaceDev  common  stock and cash received; and, (ii) the
Starsys shareholder's adjusted tax basis in the Starsys common stock surrendered
in  the  merger.  If  the  exchange  has  the  "effect  of  a  distribution of a
dividend,"  some or all of the gain recognized will be treated as a dividend and
installment sale treatment will not be available.  If the exchange does not have
the "effect of a distribution of a dividend," all of the gain recognized will be
capital  gain.  The  determination  of  whether  the  exchange of stock for cash
pursuant  to the merger has the "effect of a distribution of a dividend" will be
made,  on  a  shareholder-by-shareholder basis, by applying the rules of Section
302  of  the  Code,  under  which  exchange  treatment  generally  applies  to a
shareholder:  (i) whose post-merger percentage interest in SpaceDev is less than
50%  and  also  less than 80% of the what the shareholder's interest in SpaceDev
would  have  been  if all of such Starsys shareholder's shares of Starsys common
stock  had  been  exchanged for shares of SpaceDev common stock (such percentage
ownership  being  determined  pursuant  to  the  ownership  attribution rules of
Section 318 of the Code); or, (ii) whose receipt of the cash is "not essentially
equivalent  to  a  dividend."  Whether  the  exchange  will  be "not essentially
equivalent to a dividend" with respect to a Starsys shareholder depends upon the
particular circumstances applicable to such shareholder - there being no precise
mathematical  formula  or  clearly  applicable  rules  developed by the Internal
Revenue  Service  or  the courts whereby it is possible to assure that this test
has  been  met.  It  is  anticipated, however, that under such rules the Starsys
shareholders will not be subject to dividend-type treatment but will qualify for
capital  gain  treatment  on any cash received.  Holders of Starsys common stock
who have held their stock for one year or less at the closing of the merger will
be  taxed  on  cash received at ordinary income tax rates, rather than the lower
income  tax  rates  applicable to long-term capital gain or qualified dividends.

-     The  aggregate  tax  basis  of  the  SpaceDev common stock received in the
merger  by  a holder of Starsys common stock should be the same as the aggregate
tax  basis  of  the  Starsys  common  stock  surrendered  in  exchange therefor,
decreased  by  the amount of cash received by such shareholder, and increased by
the  amount  of  capital  gain recognized by such shareholder and the amount, if
any,  treated  as  a  dividend  to  such  shareholder.


                                      -47-


-     If:  (i) a Starsys shareholder elects to accelerate any gain caused by the
receipt of contingent cash; (ii) the receipt of cash by a Starsys shareholder in
the merger is treated as a dividend under the rules referred to above; or, (iii)
shares  of  SpaceDev  common  stock held in escrow are forfeited, there could be
adjustments  to  the  gain  recognized  and  the  basis of stock received in the
merger.

-     The  holding  period  of SpaceDev common stock received in the merger by a
holder  of Starsys common stock should include the holding period of the Starsys
common  stock  surrendered  in  exchange  therefor.

     The  federal income tax consequences described above are subject to certain
assumptions.  One  significant  assumption  is that the fair market value of the
SpaceDev  common  stock issued in the merger, as such value is determined on the
closing  of  the  merger, is at least 40% of the fair market value of all of the
consideration  transferred  to the Starsys shareholders in the merger (including
SpaceDev  common  stock  and  cash).  If  the  fair market value of the SpaceDev
common  stock  issued in the merger is less than 40% of the fair market value of
all  of the consideration transferred to the Starsys shareholders in the merger,
then  the merger may not qualify as a reorganization under Section 368(a) of the
Code.

If  the  merger  does  not  qualify as a reorganization, the transaction will be
taxable  to  Starsys  and the holders of Starsys common stock as if Starsys sold
all  of  its assets in a fully taxable transaction and then liquidated.  In that
case,  (i)  Starsys  will  recognize  gain  or  loss  in  an amount equal to the
difference  between  the  fair market value of the consideration it is deemed to
receive and the tax basis in its assets and (ii) holders of Starsys common stock
will  recognize  gain  or  loss in an amount equal to the difference between the
fair  market  value of the consideration they receive and the tax bases in their
Starsys  common  stock  exchanged.

     In  this  regard, we rely on the following additional, related assumptions:

-     The  value  of the SpaceDev stock upon consummation of the merger will not
be lower than $1.00 per share.  If the value of the SpaceDev stock is lower than
$1.00  per  share  at  the  closing  of  the  merger,  and  if  one of the other
assumptions  set  forth  below  is inaccurate, then the fair market value of the
SpaceDev  common  stock issued in the merger, as such value is determined on the
closing  of the merger, may be less than 40% of the fair market value of all the
consideration  transferred  to  the  Starsys  shareholders  in  the  merger.

-     No shares of SpaceDev stock received by Starsys shareholders (which do not
include  the  shares  deposited  in  the  escrow  account)  will  be redeemed or
otherwise  acquired  by  SpaceDev  or any person related (as defined in Treasury
Regulations  Sec.  1.368-1(e))  to  SpaceDev  or  Starsys in connection with the
merger.  Shares  that  are so redeemed or otherwise acquired will not be treated
as  SpaceDev  common stock issued in the merger, thereby reducing the percentage
of  SpaceDev  common  stock  treated  as  issued  at  the closing of the merger.

-     All  loans  made to Starsys that will be outstanding on the closing of the
merger  (including  those  loans  made  by  Starsys shareholders and Vectra Bank
Colorado,  but excluding the secured loan of $1.2 million made by SpaceDev) will
be respected as indebtedness for federal income tax purposes (see the discussion
under  the  caption  "The  Merger  Agreement  -  Merger  Consideration  -   Loan
Repayments"  below).  If  these loans are characterized as equity of Starsys for
tax  purposes  instead of indebtedness, then the cash paid to retire these loans
at  closing of the merger could be treated as additional cash consideration paid
to  Starsys  shareholders  in  the  merger,  thereby  reducing the percentage of
SpaceDev  common  stock  issued  at  the  closing  of  the  merger.

-     The  amount  of  the  working  capital  deficit of Starsys on the date two
business  days  prior to the closing of the merger, after payment of the Starsys
transaction  expenses  and repayment of the Starsys loans, will not exceed $2.43
million  so  as to (alone or in combination with other factors) reduce the stock
portion  of  the merger consideration to less than 40% (see the discussion under
the  caption  "The  Merger  Agreement  -  Merger Consideration - Working Capital
Adjustment"  below).   To  the  extent  the  working  capital deficit of Starsys
exceeds  $1.68 million, 1/6 of the excess will reduce the amount of cash paid to
the  Starsys  shareholders  at closing of the merger and 5/6 of such excess will
reduce


                                      -48-


the amount of SpaceDev common stock issued at the closing of the merger. Starsys
anticipates  that  the  working  capital  deficit  will  exceed $1.68 million by
approximately $750,000, which (together with any further increase in the working
capital  deficit)  will reduce the percentage of SpaceDev common stock issued at
the  closing  of  the  merger.

     These  assumptions  are  purely  factual  in  nature.  We  believe that the
assumptions  set  forth above are reasonable, and that the merger should qualify
as a reorganization under Section 368(a) of the Code.  However, neither SpaceDev
nor  Starsys  will  request a ruling from the Internal Revenue Service regarding
the  tax  consequences  of  the  merger  to  SpaceDev,  Starsys  or  the Starsys
shareholders.

Federal  Income  Tax  Consequences  to  Dissenting  Starsys  Stockholders

     If  all  of  the  shares of Starsys common stock actually or constructively
owned  by a Starsys shareholder are exchanged solely for cash as a result of the
exercise  of  dissenter rights, the transaction will be treated as a sale by the
Starsys  shareholder of his or her shares of Starsys common stock exchanged, and
such  shareholder will recognize capital gain or loss measured by the difference
between  such  shareholder's  tax  basis  in  the shares of Starsys common stock
actually  owned  by  him or her and the amount of cash received by him or her in
exchange  for  such  shares.

If  a  Starsys  shareholder  exchanges  all  the  shares of Starsys common stock
actually  owned  by  him  or her solely for cash as a results of the exercise of
dissenter  rights,  but shares of Starsys common stock treated as constructively
owned by him or her are exchanged in whole or in part for SpaceDev common stock,
then  the  tax  consequences  to  such  shareholder will be determined under the
"effect  of  a  distribution  of  a  dividend" rules discussed above, which will
determine whether the cash received is taxed as dividend income or capital gain.
However,  in  certain  limited circumstances, and pursuant to certain procedures
set  forth  in  the Code, the application of the constructive ownership rules as
they  apply to family members of the Starsys shareholder can be waived, in which
case  the  transaction  will  be  treated  as  a  sale  and the shareholder will
recognize  capital  gain  or  loss on the exchange as described in the preceding
paragraph.

Backup  Withholding

     If  you  are  a  non-corporate  holder  of Starsys common stock, you may be
subject  to  information  reporting  and backup withholding on any cash payments
received  in  respect of SpaceDev common stock.  A non-corporate holder will not
be  subject  to  backup  withholding,  however,  if  such  holder:

-     furnishes a correct taxpayer identification number and certifies that such
holder  is  not  subject  to  backup  withholding  on the substitute Form W-9 or
successor  form  included  in  the  letter  of transmittal to be delivered to it
following  the  completion  of  the  merger;  or,

-     is  otherwise  exempt  from  backup  withholding.

     Any  amounts withheld under the backup withholding rules will be allowed as
a  refund or credit against United States federal income tax liability, provided
the  required  information  is  furnished  to  the  Internal  Revenue  Service.

Reporting

     Starsys shareholders will be required to attach a statement to their United
States  federal  income tax returns for the year of the merger that contains the
information  listed  in  Treasury Regulation Section 1.368-3(b).  Such statement
must include the shareholder's tax basis in shares of Starsys common stock and a
description  of  the  SpaceDev  common  stock  received.

THE  PRECEDING  DISCUSSION  OF  MATERIAL  UNITED  STATES  FEDERAL   INCOME   TAX
CONSIDERATIONS  IS PROVIDED FOR INFORMATIONAL PURPOSES ONLY AND DOES NOT PURPORT
TO  BE  A  COMPLETE ANALYSIS OR DISCUSSION OF ALL POTENTIAL TAX EFFECTS RELEVANT
THERETO.  THE  FOREGOING  DISCUSSION NEITHER BINDS THE IRS NOR PRECLUDES IT FROM
ADOPTING  A  CONTRARY POSITION.  STARSYS SHAREHOLDERS ARE URGED TO CONSULT THEIR
OWN  TAX  ADVISORS  AS  TO  THE SPECIFIC TAX CONSEQUENCES TO THEM OF THE MERGER,
INCLUDING  REPORTING  REQUIREMENTS,  THE  APPLICABILITY  AND  EFFECT OF FEDERAL,
STATE,  LOCAL,  FOREIGN  AND  OTHER  APPLICABLE  TAX  LAWS AND THE EFFECT OF ANY
CHANGES  IN  TAX  LAWS.


                                      -49-


ANTICIPATED  ACCOUNTING  TREATMENT

     SpaceDev  intends  to  account for the merger as a purchase transaction for
financial  reporting  and  accounting  purposes  under   accounting   principles
generally  accepted  in  the  United  States.  After  the merger, the results of
operations  of Starsys will be included in the consolidated financial statements
of  SpaceDev.  The  purchase  price,  which  is  equal  to  the aggregate merger
consideration,  will be allocated based on the fair values of the Starsys assets
acquired  and  the  Starsys liabilities assumed. These allocations will be based
upon  valuations  and  other  studies  that  have  not  yet  been  finalized.

APPRAISAL  AND  DISSENTERS'  RIGHTS

     In  connection  with  the  merger,  holders  of Starsys common stock may be
entitled  to  dissenters'  rights  under  Colorado  law, and holders of SpaceDev
common  stock  may be entitled to dissenters' rights under California law if (i)
SpaceDev's common stock is not listed on the American Stock Exchange (or another
applicable  national  securities  exchange) at the effective time of the merger,
and  (ii)  SpaceDev  is  subject  to  Section  2115  of  the  California General
Corporation  Law, which is discussed below, at the effective time of the merger.
Holders  of  SpaceDev  common stock are not entitled to dissenters' rights under
Colorado  law  with  respect  to  the  merger.

Although  SpaceDev  is  incorporated  in  Colorado,  SpaceDev  may be subject to
certain  provisions of California law pursuant to Section 2115 of the California
General  Corporation  Law.  Therefore,  despite  what  SpaceDev's  articles   of
incorporation  and bylaws may provide, SpaceDev may be subject to California law
with  respect  to  Chapter  13  (Dissenters'  Rights)  of the California General
Corporation  Law,  as  referenced  below.

If  SpaceDev  is  listed  on  the American Stock Exchange (or another applicable
national  securities exchange) at the effective time of the merger, Section 2115
will not be applicable to SpaceDev, holders of SpaceDev common stock will not be
entitled to dissenters' rights under California law, and SpaceDev will not honor
any  demands by SpaceDev shareholders under Chapter 13 of the California General
Corporation  Law.

Under  both  California  and  Colorado  law,  a  shareholder  of  a  corporation
participating  in  certain  major  corporate  transactions  may,  under  varying
circumstances,  be  entitled  to  appraisal/dissenters' rights pursuant to which
such  shareholder  may  receive  cash  in  the  amount of the fair value of such
shareholder's  shares  in  lieu  of  the  consideration  such  shareholder would
otherwise  receive  in  the  transaction.

California  General  Corporation  Law

     If  the merger is completed, and SpaceDev is subject to Section 2115 of the
California General Corporation Law when the merger becomes effective, holders of
SpaceDev  common  stock  who  do  not  vote  in  favor  of the merger and merger
agreement  and  who  comply  with the procedures prescribed in Chapter 13 of the
California General Corporation Law (including making written appraisal demand to
SpaceDev  prior  to  the occurrence of the special meeting) may be entitled to a
judicial  appraisal of the fair market value of their shares which, for purposes
of  the  exercise  of  appraisal rights under the California General Corporation
Law,  is  determined as of the day before the first announcement of the terms of
the  merger,  excluding  any  appreciation or depreciation in consequence of the
merger, and to require SpaceDev to purchase the shareholder's shares for cash at
such  fair  market  value.  To  the extent required by California law, a further
notice  of  dissenters'  rights  will  be  sent  to  any shareholder eligible to
exercise  or  exercising  such rights within ten days after the special meeting.
The  following  is  a  brief  summary  of  the statutory procedures that must be
followed  by  a  shareholder of SpaceDev in order to dissent from the merger and
perfect  appraisal  rights  under  the  California General Corporation Law. This
summary  is  not  intended  to be a complete statement of the law of dissenters'
rights  and  is  qualified  in  its  entirety  by reference to Chapter 13 of the
California  General  Corporation Law, the full text of which is attached to this
proxy  statement  as  Annex C and is incorporated herein by reference. We advise
any  shareholders of SpaceDev considering exercising appraisal rights to consult
legal  counsel.

Under  Sections  181  and  1201  of  the California General Corporation Law, the
merger constitutes a "reorganization" of Space Dev. Chapter 13 of the California
General  Corporation  Law  provides appraisal rights for shareholders dissenting
from  reorganization  under  certain  circumstances.


                                      -50-


Even  though  a  shareholder  who  wishes  to exercise dissenters' rights may be
required  to  take  certain  actions  before  the special meeting, if the merger
agreement is later terminated and the merger is abandoned, no shareholder of the
company  will  have  the  right to any payment from us by reason of having taken
that  action.  The  following  discussion  is  subject  to these qualifications.

For  a holder of common stock to exercise dissenters' rights as to any shares of
the common stock in connection with the merger, the shareholder must not vote in
favor  of the merger and merger agreement and must make a written demand to have
the  company  purchase  the  shares  at  their  fair  market  value.

The  written  demand  must:

-     be  received  not  later  than  the  date  of  the  special  meeting;

-     specify  the  shareholder's  name  and  mailing address and the number and
class  of  the company's shares held of record which the shareholder demands the
company  purchase;

-     state that the shareholder is demanding purchase of the shares and payment
of  their  fair  market  value;  and,

-     state  the  price  which  the  shareholder  claims to be the relevant (see
below) fair market value of the shares, which statement will constitute an offer
by  the  shareholder  to  sell  the  shares  to  the  company  at  that  price.

     Written  demands  should  be  addressed  to:

SpaceDev,  Inc.
13855  Stowe  Drive
Poway,  CA  92064
Attention:  Corporate  Secretary
Fax  No.:  858-375-1000

     Simply  failing  to  vote  for,  or  voting  against, the merger and merger
agreement  will  not  be  sufficient  to  constitute the demand described above.

In  addition, within thirty (30) days after notice of the approval of the merger
is  mailed to shareholders, the shareholder must also submit to the company or a
transfer  agent  of the company, for endorsement as dissenting shares, the stock
certificates  representing  SpaceDev's  shares  as  to  which the shareholder is
exercising  dissenters'  rights.

Shares  of  SpaceDev's  stock  held  by  shareholders  who  have perfected their
dissenters'  rights  in  accordance  with  Chapter  13 of the California General
Corporation  Law  and  have  not withdrawn their demands or otherwise lost their
rights  are  referred  to  in  this  summary  as  "dissenting shares." Under the
California  General  Corporation  Law, a dissenting shareholder may not withdraw
his, her or its demand for payment of the fair market value of the shareholder's
dissenting  shares  in  cash  unless  we  consent.

Within  ten  (10)  days  after  the  approval  of  the  merger   by   SpaceDev's
shareholders,  SpaceDev  must  mail  a  notice of the approval to each holder of
common stock who did not vote in favor of the merger. This notice must state the
price  determined by SpaceDev to represent the relevant fair market value of the
dissenting  shares,  which  statement will constitute an offer by the company to
purchase  the  dissenting  shares  at  the  stated  amount if the merger closes.
Chapter 13 of the California General Corporation Law states that the fair market
value,  for  this  purpose,  is  determined  "as  of  the  day  before the first
announcement"  of  the  terms  of the proposed merger, excluding appreciation or
depreciation  as a consequence of the proposed merger. The company's notice must
also  include  a  brief  description  of  the procedures to be followed by those
holders if the holders desire to exercise their dissenters' rights and a copy of
Section  1300  through  1304 of Chapter 13 of the California General Corporation
Law.

Irrespective  of the percentage of SpaceDev's common stock with respect to which
demands for appraisal have been properly filed, we must mail the notice referred
to  above  to  any shareholder who has filed a demand with respect


                                      -51-


to  our shares and that are subject to transfer restrictions imposed by us or by
any  law  or  regulation.  We  are not aware of any transfer restrictions on our
shares  of common stock, except for those restrictions which apply to our common
stock  held  by  shareholders  who are deemed to be affiliated of the company as
that  term  is  defined  in  Rule  144  adopted  by  the Securities and Exchange
Commission  under  the  Securities  Act.  Any  shareholder who believes there is
another  type of restriction on its shares should consult with its advisor as to
the  nature  of  the  restriction  and  its  relationship to the availability of
dissenters'  rights  in  connection  with  the  merger.  If  the shareholder and
SpaceDev  agree  that  the  shares  of  SpaceDev's  common stock as to which the
shareholder  is seeking dissenters' rights are dissenting shares, and also agree
upon  the  price  to  be  paid  to  purchase  the  shares,  then  the dissenting
shareholder  is  entitled to the agreed price with interest thereon at the legal
rate  on judgments under California General Corporation Law from the date of the
merger  agreement. Any agreements fixing the fair market value of any dissenting
shares as between SpaceDev and any dissenting shareholder must be filed with the
Secretary  of  SpaceDev.

However,  if SpaceDev denies that the shareholder's shares qualify as dissenting
shares  eligible  for  purchase  under  Chapter  13  of  the  California General
Corporation  Law, or if SpaceDev and the shareholder fail to agree upon the fair
market  value  of  the shares, then the shareholder may, within six months after
the  date  on which SpaceDev mailed to the shareholder the notice of approval of
the merger by the shareholders of SpaceDev, but not thereafter, file a complaint
in  the  California  Superior Court of the proper county requesting the court to
determine whether the shareholder's shares qualify as dissenting shares that are
eligible  to  be repurchased pursuant to the exercise of dissenters' rights, the
fair  market  value  of  such  shares,  or  both, or may intervene in any action
pending  on  such  a complaint.  If the court is requested to determine the fair
market value of the shares, it shall appoint one or more impartial appraisers to
determine  the  fair  market  value of the shares. Within ten (10) days of their
appointment,  the appraisers, or a majority of them, will make and file a report
with  the court. If the court finds the report reasonable, the court may confirm
it.

However,  if  the  appraisers  cannot determine the fair market value within ten
(10)  days of their appointment, or within a longer time determined by the court
or  the  report is not confirmed by the court, then the court will determine the
fair  market  value.  If  the  court  determines  that  the shareholder's shares
qualify as dissenting shares, then, following determination of their fair market
value,  SpaceDev  will  be  obligated to pay the dissenting shareholder the fair
market  value of the shares, as so determined, together with interest thereon at
the  legal  rate  from  the  date  on which judgment is entered. Payment on this
judgment  will  be  due  upon  the  endorsement  and delivery to SpaceDev of the
certificates  for  the  shares  as  to  which  the  appraisal  rights  are being
exercised.  The costs of the appraisal action, including reasonable compensation
to  the  appraisers appointed by the court, will be allocated among SpaceDev and
dissenting  shareholders as the court deems equitable. However, if the appraisal
of  the  fair  market value of the shares exceeds the price offered by SpaceDev,
then  SpaceDev  shall  pay  an additional amount equal to the difference. If the
fair  market  value of the shares awarded by the court exceeds 125% of the price
offered  by  SpaceDev  for the shares in the notice of approval of the merger by
the  shareholders  of  SpaceDev,  then  the  court may in its discretion include
attorneys'  fees,  fees  of  expert  witnesses and interest at the legal rate on
judgments  in  the  amounts  payable  by  SpaceDev.

Shareholders  of  SpaceDev  considering whether to seek appraisal should bear in
mind that the fair value of their SpaceDev common stock determined under Chapter
13  of the California General Corporation Law could be more than, the same as or
less  than  the  value of consideration to be paid in the merger as set forth in
the  merger  agreement.  Also,  SpaceDev  reserves  the  right  to assert in any
appraisal proceeding that, for purposes thereof, the "fair value" of the capital
stock  of  SpaceDev is less than the value of the consideration to be issued and
paid  in  the  merger  as  set  forth  in  the merger agreement.  The process of
dissenting requires strict compliance with technical prerequisites. Shareholders
wishing  to  dissent  should  consult with their own legal counsel in connection
with  compliance with Chapter 13 of the California General Corporation Law.  Any
shareholder  who  fails  to  comply  with  the requirements of Chapter 13 of the
California  General  Corporation  Law,  attached  as Annex C to this joint proxy
statement/prospectus, will forfeit such shareholder's rights to dissent from the
merger  and  exercise  appraisal rights and will receive the consideration to be
issued  and  paid  in  the  merger  as  set  forth  in  the  merger  agreement.

Colorado  Business  Corporation  Act

     In connection with the proposed merger, holders of Starsys common stock are
or  may be entitled to exercise dissenters' rights as provided in Article 113 of
the  Colorado  Business  Corporation  Act,  which we refer to as the CBCA.  If a
Starsys  shareholder  meets all the requirements of this law, and follows all of
its  required  procedures,  a shareholder


                                      -52-


may  receive  cash  in  an  amount equal to the fair value of its Starsys common
stock  in  lieu  of  the  merger  consideration  described  in  this joint proxy
statement/prospectus.

The  following  is  a  brief  summary  of  the statutory procedures that must be
followed  by  a  shareholder  of Starsys in order to dissent from the merger and
perfect  appraisal  rights  under  the CBCA.  This summary is not intended to be
complete  and  is  qualified  in its entirety by reference to Article 113 of the
CBCA,  the  full   text  of   which   is   attached   to   this   joint   proxy\
statement/prospectus  as  Annex  B.

Under  Colorado law, a holder of common stock may have the right to dissent from
the  merger and obtain payment of the fair market value in cash of its shares of
common  stock.  The  shareholder  will  have  the right to seek appraisal of the
value  of  its common shares and be paid the appraisal value if the shareholder:
(1)  notifies Starsys in writing, before the vote is taken, of the shareholder's
intention  to  demand  payment  for  the  shares  if  the  proposed  merger   is
effectuated;  (2)  does  not  vote  the  shares in favor of the merger; and, (3)
otherwise  complies  with  the  provisions  governing  dissenters'  rights under
Colorado  law.  The  written notice must be received by Starsys, before the vote
is  taken, and the certificates must be deposited as set forth by Starsys in its
dissenters'  notice.  If  the holder possesses uncertificated shares of Starsys,
the  holder's  ability  to  freely  transfer  the  uncertificated shares will be
restricted  after  the holder's payment demand is received.  The shareholder may
not  withdraw  such  demand  unless  as  provided   by  Section   7-113-207   or
7-113-209(1)(b)  of  the  CBCA.

If a holder of common stock dissents from the merger and the conditions outlined
above are met, the shareholder's only right will be to receive the fair value of
its  shares  in  cash.  The  appraised  value  may  be  more  or  less  than the
consideration  the  shareholder  would  receive  under  the  terms of the merger
agreement.  The  shareholder  should  be aware that submission of a signed proxy
card  without indicating a vote with respect to the merger will be deemed a vote
for the merger and a waiver of your dissenters' rights.  Additionally, voting in
favor  of  such merger, or failure to send the required dissenters' notice or to
follow such other procedures will result in a waiver of your dissenters' rights.
A  vote  against  the  merger  does  not dispense with the other requirements to
request  an  appraisal  under  Colorado  law.

Any demands, notices, certificates or other documents delivered to Starsys prior
to  the  merger may be sent to Starsys Research Corporation, 4909 Nautilus Court
North,  Boulder, CO 80301, Attention: Corporate Secretary.  Thereafter, they may
be  sent  to  SpaceDev,  Inc.,  13855  Stowe  Drive, Poway, CA 92064, Attention:
Corporate  Secretary.

If you hold dissenting shares, Starsys will pay you the amount Starsys estimates
to  be  the  fair  value  of  your  dissenting  shares,  plus  accrued interest,
immediately  before  the effective date of the merger.  The payment will be sent
to  the address stated in your payment demand, or if no such address was stated,
at  the  address shown on SpaceDev's current record of shareholders, accompanied
by: (a) a copy of the Starsys' corporate balance sheet as of the end of its most
recent  fiscal  year;  (b) a statement of Starsys' estimate of the fair value of
the shares; (c) an explanation of how interest was calculate; (d) a statement of
the  procedure  to follow if you are dissatisfied with the payment you are given
under  Section  7-113-209  of  CBCA;  and,  (e)  a  copy of Article 113 of CBCA.

If  the  shareholder  fails to accept the fair value of the Starsys common stock
offered  by  Starsys,  Starsys may commence proceedings in the district court of
the  proper  county  in Colorado requesting that the court determine such issue.
The  court may appoint one of more persons as appraisers to receive evidence and
recommend  a  decision  on  the  question  of  fair  value.  If Starsys fails to
commence  proceedings within sixty days of receiving the payment demand, Starsys
shall  pay to each dissenter whose demand remains unresolved the amount demanded
by  each  such  dissenter.

Failure to take any necessary step will result in a termination or waiver of the
shareholder's  rights  under  Article  113  of CBCA.  A person having beneficial
interest  in  the  common  stock  that  is held of record in the name of another
person, such as trustee or nominee, must act promptly to cause the record holder
to  follow  the  requirements  of Article 113 of CBCA in a timely manner if such
person  elects  to  demand  payment  of  the  fair  value  of  such  shares.

GOVERNMENTAL  AND  REGULATORY  MATTERS

     Neither  SpaceDev  or Starsys is aware of the need to obtain any regulatory
approvals  in order to complete the merger other than the declaration by the SEC
of  the effectiveness of the Form S-4 registration statement of which this


                                      -53-


joint  proxy  statement / prospectus is a part, and registration by coordination
of  the  Form  S-4  with  the  Colorado  Secretary of State pursuant to Colorado
Revised  Statutes  Section  11-51-303.

LISTING  OF  SPACEDEV  COMMON  STOCK  TO  BE  ISSUED  IN  THE  MERGER

     If  SpaceDev's common stock is traded on the American Stock Exchange at the
time of the merger, the shares of SpaceDev common stock to be issued pursuant to
the merger agreement will be required to be approved for listing on the American
Stock  Exchange.

RESTRICTION  ON  RESALES  OF  SPACEDEV  COMMON  STOCK

     The  SpaceDev  common  stock  to be issued in the merger will be registered
under the Securities Act, thereby allowing such shares to be freely transferable
without  restriction  by  all former holders of Starsys common stock who are not
deemed under the Securities Act to be "affiliates" of Starsys at the time of the
Starsys special meeting and who do not become "affiliates" of SpaceDev after the
merger.  Persons  who  may  be  deemed to be "affiliates" of SpaceDev or Starsys
generally include individuals or entities that control, are controlled by or are
under  common  control  with  SpaceDev or Starsys, and may include some of their
respective  executive  officers  and  directors,  as  well  as  their respective
significant  shareholders.

Shares  of  SpaceDev  common stock received by those shareholders of Starsys who
are  deemed  to  be "affiliates" of Starsys or SpaceDev under the Securities Act
may not be sold except pursuant to an effective registration statement under the
Securities  Act  covering  the  resale  of those shares, or pursuant to Rule 145
under  the Securities Act or any other applicable exemption under the Securities
Act. Starsys has agreed to provide a list of those shareholders considered to be
"affiliates"  to  SpaceDev  prior  to  the  closing  of  the  merger.

This  joint proxy statement/prospectus does not cover the resale of any SpaceDev
common  stock  received  by any person who may be deemed to be an "affiliate" of
SpaceDev  or  Starsys.

STANDSTILLS  AND  LOCKUPS

     After  the effectiveness of the merger agreement and pursuant to its terms,
SpaceDev  requested  that  the  exectuvie  officers,  directors  and significant
shareholders  of  Starsys  enter  into  a  standstill and lock-up agreement with
SpaceDev.  In  addition,  upon   the   effectiveness   of   this   joint   proxy
statement/prospectus and pursuant to the terms of the merger agreement, SpaceDev
will  request  other  shareholders  of Starsys, as well as recipients of Starsys
transaction  expenses,  who  will  or  may  receive  more  than 50,000 shares of
SpaceDev common stock at the closing of the merger and for the first performance
period  to  enter  into such a standstill and lock-up agreement.  The completion
and  delivery  of  these agreements is a condition to the closing of the merger,
which  condition  SpaceDev  may  waive.

The  agreements  provide  for  a  lock-up  period of 270 days beginning upon the
consummation  of the merger.  During that period, the signatory may not directly
or  indirectly  sell,  offer,  pledge,  transfer the economic risk of ownership,
enter  into  any  commitment  or contract for, or make any short sale, pledge or
otherwise  transfer: (1) any shares of SpaceDev common stock, whenever acquired;
or,  (2)  any  commitments  or  securities  convertible  into or exchangeable or
exercisable  for  any  other  rights  to  purchase or acquire shares of SpaceDev
common  stock.  The  only  exceptions are for specified involuntary transfers by
operation  of  law  and  with  the  prior  written  consent  of  SpaceDev.

The  agreement also provides for a standstill period of three (3) years from the
consummation  of the merger.  During this period, the signatory may not directly
or  indirectly:

-     other  than  pursuant  to  the  merger  agreement,  acquire  any shares of
SpaceDev  common  stock,  or  any  other class of SpaceDev voting securities, or
transfer  any  shares  of  SpaceDev  common  stock or such other class of voting
securities, if after the acquisition or transfer the signatory or transferee (or
any group to which the transferee may belong) would beneficially own or have the
right to acquire more than 5% of the outstanding shares of SpaceDev common stock
or  other  class  of  SpaceDev  voting  securities;


                                      -54-


-     make  or  participate in any solicitation of proxies to vote any shares of
SpaceDev  common  stock or other class of SpaceDev voting securities, or seek to
influence the vote of any other holder of such stock or securities, or initiate,
propose or solicit any such holder for the approval of any shareholder proposal,
or  initiate  or  propose  any  shareholder  proposal;

-     make  any  statement or proposal to any director or officer of SpaceDev or
otherwise  announce  an  intent  or  make any proposal to enter into any merger,
business  combination  or  similar  transaction, or material transfer of assets,
liquidation  or  other  extraordinary  corporate  transaction, with or involving
SpaceDev  or  any  of  its  affiliates;

-     form,  join  or  in  any  way  participate in a group, or otherwise act in
concert  with  any  person,  with  respect to any securities of SpaceDev for the
purpose  of  either  circumventing  the  standstill  restrictions,  or  holding,
acquiring,  voting  or transferring any shares of SpaceDev common stock or other
class  of  SpaceDev  voting  securities;

-     enter  into  any  arrangement  or  contract  for  the  voting of shares of
SpaceDev  common  stock  or other class of SpaceDev voting securities, except as
contemplated  in  the  merger  agreement  and  related  agreements;

-     otherwise  act,  alone  or  in concert with others (including by providing
financing,  advice  or  other assistance to another person), to seek or offer to
exercise  any control or influence, in any manner, over the management, board of
directors or policies of SpaceDev or its affiliates, other than by voting shares
of  SpaceDev  common  stock  consistent  with  the  standstill  provisions;

-     make  a public request to SpaceDev to amend or waive any provisions of the
agreement;

-     participate  in  any  action  by  written  consent  of the shareholders of
SpaceDev;  or,

-     take  any  action,  or  request  SpaceDev  to take any action, which might
require  SpaceDev  or  any  of  its  affiliates  to  make  a public announcement
concerning  the acquisition of shares of SpaceDev common stock or other class of
voting  securities,  or  certain  reorganizations  or  asset transfers involving
SpaceDev  or  its  affiliates  and  the  signatory  or  its  affiliates.


                                      -55-


                              THE MERGER AGREEMENT

     The  following  summary  describes  the  material  provisions of the merger
agreement.  This summary may not contain all of the information about the merger
agreement  that  is  important to you. The following summary is qualified in its
entirety  by  reference  to  the complete text of the merger agreement, which is
attached to this joint proxy statement/prospectus as Annex A and is incorporated
by  reference  into  this  joint proxy statement/prospectus. We encourage you to
read  it  carefully  in  its  entirety  for a more complete understanding of the
merger  agreement.

The merger agreement has been included to provide you with information regarding
its terms. It is not intended to provide any other factual information about us.
Such information can be found elsewhere in this joint proxy statement/prospectus
and  in the other public filings SpaceDev makes with the Securities and Exchange
Commission,  which we refer to as the SEC, which are available without charge at
www.sec.gov.

The  merger  agreement contains a number of representations and warranties which
SpaceDev  and  Starsys have made to each other. The assertions embodied in those
representations  and  warranties  are  qualified  by information in confidential
disclosure schedules that SpaceDev and Starsys have exchanged in connection with
signing  the  merger  agreement.  These disclosure schedules contain information
that  has  been included in the general prior public disclosures of SpaceDev, as
well  as  additional  non-public information.  While we do not believe that this
non-public  information  is  required  to  be  publicly disclosed by SpaceDev or
Starsys  under  the  applicable  securities  laws, that information does modify,
qualify and create exceptions to the representations and warranties set forth in
the  merger  agreement.  In  addition, these representations and warranties were
made as of the date of the merger agreement.  Information concerning the subject
matter  of the representations and warranties may have changed since the date of
the  merger  agreement,  which  subsequent  information  may or may not be fully
reflected  in the public disclosures of SpaceDev.  Moreover, representations and
warranties are frequently utilized in merger agreements as a means of allocating
risks, both known and unknown, rather than to make affirmative factual claims or
statements.  Accordingly,  YOU  SHOULD  NOT  RELY  ON  THE  REPRESENTATIONS  AND
WARRANTIES  AS  CURRENT  CHARACTERIZATIONS OF FACTUAL INFORMATION ABOUT SPACEDEV
AND  STARSYS.

THE  MERGER

     The  merger  agreement  provides that, upon the closing, Starsys will merge
with and into Monoceros Acquisition Corp., a wholly-owned subsidiary of SpaceDev
which  we  refer  to  as  Monoceros.  Monoceros  will  survive  the  merger as a
wholly-owned subsidiary of SpaceDev. We refer to this transaction as the merger,
we  refer  to Monoceros as the surviving corporation following the effectiveness
of the merger and we refer to the business of Starsys prior to the merger as the
Starsys  business.

COMPLETION  AND  EFFECTIVENESS  OF  THE  MERGER

     The  parties will close the merger when all of the conditions to completion
of  the  merger  contained  in  the  merger  agreement  are satisfied or waived,
including adoption of the merger and the merger agreement by the shareholders of
Starsys  and  SpaceDev.  As soon as practicable after the satisfaction or waiver
of  the  closing conditions, the parties will cause the merger to be effected by
filing  a  statement  of  merger  with the Colorado Secretary of State, which we
refer  to  as  the  effective  time.

Pursuant  to the merger agreement, at the effective time, Monoceros will succeed
to  all  of  the properties, rights, privileges and powers, and all liabilities,
obligations and debts, of Starsys.  In particular, the merger agreement provides
that  outstanding  warrants,  options or other commitments or rights to purchase
shares  of Starsys capital stock, including under the Starsys stock option plan,
will  not  be  assumed by the surviving corporation and no consideration will be
delivered  at  closing for any holder of any such warrants, options, commitments
or  rights.

SpaceDev and Starsys plan to complete the merger soon after the special meetings
occur  and  anticipate that they will be in a position to complete the merger on
or  prior  to  January  31,  2006.

The articles of incorporation, bylaws, directors and officers of Monoceros prior
to  the  effective  time  will  remain  the  officers and directors of Monoceros
thereafter,  except  that  the  name  of  Monoceros  will be changed to "Starsys
Research  Corporation"  or a similar name, immediately after the effective time.


                                      -56-


MERGER  CONSIDERATION

Shareholder  Consideration

     Upon  the  effectiveness  of  the  merger, each outstanding share of common
stock  of  Starsys  will  be  cancelled  and retired, and the holders of Starsys
shares  will  be  entitled  to  receive  the  following  shareholder closing and
performance  consideration.

Closing  Consideration.  SpaceDev  will  pay and issue up to the following total
maximum  consideration  to the Starsys shareholders at the effective time of the
merger  on  a  pro  rata  basis:

-     cash  in  the  aggregate  amount  of  $1,500,000;  and,

-     a number of shares of SpaceDev common stock equal to $7,500,000 divided by
the  volume-weighted average price of SpaceDev common stock for the preceding 20
trading  days, subject to a minimum price of $1.40 per share and a maximum price
of  $1.90  per  share.

     These  amounts  are  subject  to  reduction for the payment of some Starsys
transaction  expenses  and for any excess working capital deficit about the time
of  the  merger,  as  described  under  the  subcaptions  "- Starsys Transaction
Expenses"  and  "-  Working  Capital  Adjustment"  below.  Starsys  management
anticipates  that,  after  the  payment of these expenses and the application of
these  adjustments,  $547,000 in cash and up to $6,152,000 in shares of SpaceDev
common  stock  will  be  available  for distribution to Starsys shareholders. In
addition,  50%  of the shares issued at the time of the merger will be placed in
an  escrow  account  and  in  an  expense  fund,  as described under the caption
"Escrow"  below.

Performance  Consideration.  Following the merger, Starsys shareholders may also
be  entitled to receive additional performance-based consideration, based on the
achievement  by  the  Starsys  business  of certain performance criteria for the
fiscal  years ending December 31, 2005, December 31, 2006 and December 31, 2007.
The  performance  consideration  will be based on the achievement by the Starsys
business  of  net  revenue  and  earnings  targets,  up to the following maximum
amounts:

-     For  the  fiscal  year  ending  December  31, 2005, $350,000 in cash and a
number  of  shares  of  SpaceDev common stock equal to $3,000,000 divided by the
volume-weighted  average  price of SpaceDev common stock for the 20 trading days
preceding  the  date  of  the  Starsys  audit  opinion for the fiscal year ended
December  31,  2005,  subject  to  a  minimum  price  of  $2.00  per  share.

-     For  the  fiscal  year  ending  December  31, 2006, $350,000 in cash and a
number  of  shares  of  SpaceDev common stock equal to $7,500,000 divided by the
volume-weighted  average  price of SpaceDev common stock for the 20 trading days
preceding  the  date  of  the  Starsys  audit  opinion for the fiscal year ended
December  31,  2006,  subject  to  a  minimum  price  of  $2.50  per  share.

-     For  the  fiscal  year  ending  December  31, 2007, $350,000 in cash and a
number  of  shares  of  SpaceDev common stock equal to $7,500,000 divided by the
volume-weighted  average  price of SpaceDev common stock for the 20 trading days
preceding  the  date  of  the  Starsys  audit  opinion for the fiscal year ended
December  31,  2007,  subject  to  a  minimum  price  of  $3.00  per  share.

     The  actual  performance  consideration earned for each of the three fiscal
years  will  depend on the ability of the Starsys business to meet the specified
net  revenues  and  EBITDA  targets.  Net  revenues is calculated based on gross
sales  less certain sales adjustments, and EBITDA is net income before interest,
taxes,  depreciation  and  amortization.  Both  non-GAAP  financial measures are
subject  to  certain  protective  restrictions  and limitations set forth in the
merger  agreement.

No  performance  consideration will be paid in any of the fiscal years unless at
least  80%  of  both  performance targets are met for that year; the full amount
will be paid for a fiscal year only if both targets are met or exceeded for that
year.  Between  the  80% and 100% thresholds, the performance consideration will
be  paid on a straight-line basis (e.g., if 85% of the target is met, 25%


                                      -57-


of  the  performance consideration will be paid, or if 90% of the target is met,
50%  of  the  performance  consideration  will  be paid), with 60% of the weight
placed  on  the  EBITDA  target  and  40%  on  the  net  revenues  target.

For  example,  if for the fiscal year 2006 the Starsys business achieves 120% of
the  EBITDA  target  and  90%  of  the  net  revenues  target,  the  performance
consideration  would  be  80%  of  the  maximum  amount.  This  is calculated as
follows:  60%  due  to  meeting 100% or more of the EBITDA target (which carries
60%  of  the  weight),  and 20% due to reaching 90%, or 50% on the straight-line
scale between 80% and 100%, of the net revenues target (which carries 40% of the
weight).

The targets for the three fiscal years are:

FISCAL YEAR    NET REVENUES TARGET      EBITDA  TARGET
    2005              $ 21,500,000         $   250,000
    2006              $ 22,500,000         $ 2,000,000
    2007              $ 24,000,000         $ 2,500,000

     Starsys believes that it will achieve Net Revenues equal to at least 80% of
the  Net  Revenues  Target  of $21,500,000. However, Starsys believes that it is
unlikely  that  it will achieve at least 80% of the EBITDA Target for the fiscal
year  ending  December  31,  2005.  Starsys' EBITDA is not final on December 31,
2005,  and is subject to adjustment following the year end pursuant to its audit
of  its  financial records during the first quarter of 2006. If Starsys does not
achieve  80%  of  both  the  Net  Revenues Target and the EBITDA Target, Starsys
shareholders will not receive any performance consideration for 2005.

     In  addition,  Starsys  shareholders  will  be entitled to receive the full
amount  of  performance  consideration  for a particular fiscal year if SpaceDev
materially  breaches  the  following covenants contained in the merger agreement
and,  after  notice,  is  unable  to cure any breach within the cure periods set
forth  in  the  merger  agreement:

-     SpaceDev  does  not  maintain  separate  books and records for the Starsys
business;

-     SpaceDev  sells  all  or substantially all of the surviving corporation or
the  Starsys  business  before  the  expiration of the final performance period;
-     SpaceDev  does  not  make  a  minimum number of stock options available to
Starsys  executives,  managers,  employees  and  consultants;  or

-     SpaceDev does not make the minimum capital investments in Starsys required
under  the  merger  agreement  for  the fiscal years ended December 31, 2005 and
2006.

     These  covenants  are  described in more detail under the caption "SpaceDev
Post-Closing Covenants" below. Under the merger agreement, the selection of this
remedy  would  be  exclusive  of  any  other  remedy,  including  the  indemnity
provisions  discussed  under  the  caption  "Indemnification"  below.

The  amount  of performance consideration distributed to Starsys shareholders is
subject  to  reduction  for the payment of some Starsys transaction expenses, as
described  under  the  captions  "Merger  Consideration  -  Starsys  Transaction
Expenses"  below.  In  addition,  50% of the shares, if any, which are issued as
performance  consideration  for  fiscal  year  2005  will be placed in an escrow
account,  as  described  under  the  caption  "Escrow  Account"  below.

The shareholder agent will have the exclusive right to object to the calculation
of  the  performance  consideration  by  SpaceDev.  In the event the shareholder
agent  decides  to  dispute  SpaceDev's  calculations, the merger agreement sets
forth specific non-judicial dispute resolution procedures.  The outcome of these
procedures  will  be  binding  on  all  interested  parties,  including  all
non-dissenting  Starsys  shareholders.

Withholding  Rights.  The surviving corporation, SpaceDev and the exchange agent
each is entitled to deduct and withhold from the consideration otherwise payable
to Starsys shareholders in connection with the merger any amounts required to be
deducted  or  withheld  under  federal,  state  or  other  tax  laws.


                                      -58-


Dissenting Shareholders.  The shares of dissenting Starsys shareholders will not
be  exchanged for the foregoing shareholder consideration.  SpaceDev will retain
the  consideration  payable  to  any  dissenting  shareholders  of Starsys.  The
dissenting  Starsys  shareholders  will  receive  the  consideration outlined in
"SpaceDev Proposal No. 1 and Starsys Proposal No. 1 - The Merger - Appraisal and
Dissenters'  Rights"  beginning  on  page  50.

Working  Capital  Adjustment

     The  amount  of cash and shares of SpaceDev common stock to be delivered by
SpaceDev  at  the  closing  of  the  merger may be adjusted based on the Starsys
adjusted  working  capital  deficit  on  the date two business days prior to the
closing  of  the  merger.  The  adjustment  is  based on the amount by which the
Starsys  business  working  capital  deficit,  after  payment  of  the   Starsys
transaction  expenses and repayment of the Starsys loans (as described under the
subcaptions  "-  Loan  Repayments"  and "- Starsys Transaction Expenses" below),
exceeds  $1.68 million.  If this amount is a positive value, the cash to be paid
by  SpaceDev at the closing will be reduced by one-sixth of that amount, and the
$7.5  million  amount  used to calculate the number of shares of SpaceDev common
stock  to  be  delivered  at  the closing will be reduced by five-sixths of that
amount.

Loan  Repayments

     At  the closing of the merger, SpaceDev will: (i) subject to a $4.6 million
limit  on  loan  repayments,  repay  the remaining principal and interest of all
loans  to  Starsys  from  Vectra  Bank  Colorado,  which  we refer to as Vectra,
together  with  any other costs, expenses and liabilities incurred in connection
with  those  loans,  which  we  refer  to  as  the Vectra loans; (ii) cancel and
terminate  the  secured  loan of $1.2 million and all accrued interest and fees,
from  SpaceDev  to  Starsys,  which we refer to as the SpaceDev loan; and, (iii)
repay  subordinated  loans  in  the  aggregate principal amount of approximately
$800,000  owed  by  Starsys  to  certain  Starsys  shareholders  plus  interest.
SpaceDev  will not be obligated to pay off more than $4,600,000 in the aggregate
(excluding  the  amount of the SpaceDev loan) for all of these loans and related
costs.

Starsys  Transaction  Expenses

     Prior  to  the  closing  of the merger, Starsys will deliver to SpaceDev an
itemized schedule of the expenses it has occurred in connection with the sale of
Starsys,  including  any  costs  associated  with  the  merger  agreement,   the
preparation  and filing of this joint proxy statement/prospectus and the holding
of  the  Starsys shareholder meeting, which we refer to as the payment schedule.
The  payment  schedule  may  involve  payments of up to $2 million to be made at
closing  and  payments of up to $250,000 to be made at the end of some or all of
the performance periods.  These payments will be made out of the cash and shares
of  SpaceDev  which  SpaceDev  will deliver at the closing of the merger and, if
applicable,  the  cash  and  shares,  if  any,  which  SpaceDev  may  deliver as
performance  consideration  for  any  performance  period.

Starsys currently anticipates these payments will total approximately $1,201,000
at  the  closing  and  1%  of  any performance based payments, consisting of the
following  payments:



----------------------------------------------------------------------------------------------------------
                                        CASH                                      STOCK
                        ---------------------------------------  -----------------------------------------
EXPENSE                  CLOSING PAYMENTS   PERFORMANCE PAYMENTS   CLOSING PAYMENTS   PERFORMANCE PAYMENTS
----------------------  -----------------  ---------------------  -----------------  ---------------------
                                                                         
Financial Advisor Fees  $         250,000                     -   $         365,000                     - 
Legal Fees . . . . . .  $         380,000                     -                   -                     - 
Accounting Fees. . . .  $          45,000                     -                   -                     - 
Merger Bonuses . . . .  $          80,000                     1%  $          66,000                     1%
Misc.. . . . . . . . .  $          15,000                     -                   -                     - 
----------------------  -----------------  ---------------------  -----------------  ---------------------
TOTAL. . . . . . . . .  $         770,000                     1%  $         431,000                     1%
----------------------------------------------------------------------------------------------------------



                                      -59-


Transfer  of  Contingent  Rights.

     No  person  may  transfer  any interest in, or any right to obtain proceeds
from,  performance consideration, the escrow account or the expense fund, except
for  involuntary  transfers required by law or transfers to the key shareholder.

Estimated  Merger  Consideration  Per  Share  at  Closing

     At  the closing of the merger, Starsys shareholders are expected to receive
merger  consideration of approximately $12.83 per share of Starsys common stock,
consisting of approximately $1.05 per share in cash and approximately $11.78 per
share in shares of SpaceDev common stock. The estimated merger consideration per
share  is  based  on 522,437.47 shares of Starsys common stock outstanding as of
December  1,  2005,  the  record  date  for  the  special  meeting  of  Starsys
shareholders,  and assumes that no outstanding Starsys options will be exercised
prior  to  the  closing  of  the  merger, and that an aggregate of approximately
$547,000 in cash, after estimated adjustments, and an aggregate of approximately
$6,152,000 in shares of SpaceDev common stock, after estimated adjustments, will
be paid to the Starsys shareholders at the closing of the merger.

ESCROW

Escrow  Account

     At  the  closing  of  the  merger,  SpaceDev will, on behalf of the Starsys
shareholders,  and  for  the benefit of SpaceDev and related indemnified parties
under  the merger agreement, deposit into an escrow account, which we will refer
to  as the escrow account, 50% of the SpaceDev common stock to be distributed to
the  Starsys  shareholders  at  the  closing  of the merger (without taking into
account any shares of SpaceDev common stock deliverable to the shareholder agent
at  the closing for the satisfaction of certain transaction expenses incurred by
Starsys  related  to  the  sale  of  the company, as described under the caption
"Merger  Consideration - Starsys Transaction Expenses" above).  Moreover, if any
performance  consideration  is to be distributed to the Starsys shareholders for
fiscal  year  2005, SpaceDev will on behalf of the Starsys shareholders, and for
the  benefit  of  SpaceDev  and  related  indemnified  parties  under the merger
agreement, deposit into the same escrow account 50% of the SpaceDev common stock
issuable  as  the  performance  consideration  (without  taking into account any
shares  of  SpaceDev  common  stock  deliverable  to  the   shareholder   agent,
contemporaneously  with  the  payment  of the performance consideration, for the
satisfaction  of  the  above-referenced  Starsys  transaction  expenses).

The  escrow  account  will  serve as security for the payment of indemnification
claims  made by SpaceDev and certain related parties under the merger agreement.
If  an  eligible  person  has  a  claim  for  indemnification against the escrow
account,  the  shares  of  SpaceDev common stock will be valued, for purposes of
satisfying  the  claim, at the per-share value used in calculating the number of
shares  to  be  issued  by  SpaceDev at the closing or for the first performance
period, as applicable, with recourse first being had against the closing shares.

The  escrow  account will be opened at the closing and is scheduled to be closed
ten  (10)  days  following the date of audited financial statements prepared for
the Starsys business for the fiscal year 2006 (i.e., approximately April  2007),
which  period  we  refer to as the escrow period.  All shares of SpaceDev common
stock,  if  any, which are in the escrow account at the end of the escrow period
will be distributed by the escrow agent to the Starsys shareholders, except that
if  any  party  entitled to indemnification under the merger agreement will have
made  a  claim  against  the  Starsys shareholders during the escrow period, the
escrow  period  will  be  extended  and  a sufficient number of shares and other
assets will remain in the escrow account as security for that claim and will not
be  released to the Starsys shareholders until that claim (and any other pending
claims)  have  been  resolved  and  satisfied.

In  addition,  if  at the time any shares or cash in the escrow account would be
distributed to the key shareholder, those shares or cash will be used to satisfy
any  claims  against the key shareholder by an eligible indemnified person under
the  merger  agreement.  The escrow account will be administered pursuant to the
terms  of  an  escrow  agreement  among  SpaceDev,  the  escrow  agent  and  the
shareholder  agent.


                                      -60-

Expense  Fund

     At  the  closing  of  the  merger,  on  behalf of the Starsys shareholders,
SpaceDev  will  transfer  shares  of  SpaceDev  common  stock  having a value of
$100,000  from  the  escrow  account  to a separate escrow account, which escrow
account  we  refer  to  as the expense fund.  The escrow agent will maintain the
expense  fund  solely  for  the  purpose  of  paying  the out-of-pocket fees and
expenses,  including  independent  accounting  firm  fees  and  attorneys' fees,
reasonably  incurred  by the shareholder agent in connection with performing and
exercising  his duties under the merger agreement and escrow agreement.  See the
discussion  under  the  "Shareholder  Agent"  caption below for more information
concerning  the  shareholder  agent.

The  shares  held  in  the  expense  fund  may not be sold, pledged or otherwise
transferred  for  a  period  of  270  days  after  the  closing  of  the merger.
Accordingly,  the expense fund will not be available to pay the above-referenced
fees  and expenses for 270 days after the closing and the shareholder agent will
need  to  find  alternate  means  to fund out-of-pocket fees and expenses in the
interim.

The  expense  fund will be terminated after the escrow period has lapsed and the
final  determination  of  the  performance  consideration (if any) for the final
performance  period.  Upon  termination any remaining assets will be transferred
to the escrow account for release and distribution in accordance with its terms.

Shareholder  Agent

     The  shareholder  agent  under  the  merger  agreement  will  serve  as the
shareholder  agent  under  the  escrow  agreement.  See the discussion under the
caption  "-  Shareholder  Agent" below.  The shareholder agent will serve as the
exclusive  representative  and  agent for the pre-merger Starsys shareholders in
relation  to  the  merger  agreement,  the escrow agreement and the transactions
contemplated  thereby,  including  the  merger.
Escrow  Agent

     The  escrow  agent  will  be  responsible for establishing, maintaining and
administrating  the  escrow  account  and  expense  fund.   SpaceDev   and   the
shareholder  agent  have  agreed  to appoint Zions First National Bank, which is
affiliated  with  Vectra  Bank  Colorado,  as the initial escrow agent under the
escrow  agreement.

SpaceDev  will  pay  the  escrow  agent customary fees for its services and will
reimburse  the  escrow agent's out-of-pocket expenses.  In performing any duties
under the escrow agreement, the escrow agent will not be liable to any party for
damages,  losses  or expenses, except for gross negligence or willful misconduct
on  the part of the escrow agent.  The escrow agent will not incur any liability
for  any  action  taken or omitted in reliance upon an instrument, including any
written  statement or affidavit, that the escrow agent in good faith believes to
be  genuine.  SpaceDev and, to the extent of the assets on deposit in the escrow
account, the pre-merger Starsys shareholders are obligated jointly and severally
to  indemnify  and  hold  the  escrow agent harmless against any and all losses,
including  reasonable  costs of investigation, attorneys fees and disbursements,
that  may  be  imposed on or incurred by the escrow agent in connection with the
performance  of  its  duties  under  the  escrow  agreement.

The  escrow  agent  may resign at any time by written notice to SpaceDev and the
shareholder  agent, and the escrow agent may be removed at any time by SpaceDev.
SpaceDev  will  be  responsible  for  appointing  a  successor  escrow  agent.

STARSYS  OPTIONS  AND  WARRANTS

     The  holders  of  options,  warrants  and  other rights to purchase Starsys
common  stock  must exercise such rights on or before the closing of the merger.
The  merger  agreement  provides  that  any options, warrants or other rights to
purchase  Starsys  common  stock which are not exercised prior to the closing of
the  merger  will  be cancelled and will terminate and expire in accordance with
their  terms  as  of the closing of the merger.  Starsys has agreed to terminate
the separate plan holding Starsys stock under the Starsys 401(k) and stock bonus
plan dated August 4, 1997 and to distribute the shares to the participants prior
to  the  merger.


                                      -61-


EXCHANGE  OF  STOCK  CERTIFICATES

     Exchange  Procedures.  A  letter  of  transmittal to be used for exchanging
shares  of  Starsys  common stock for the merger consideration to be paid to the
shareholders  of Starsys is attached to this joint proxy statement/prospectus as
Annex  F.  Upon  surrender  of  a  Starsys certificate to the exchange agent for
exchange,  together  with  a  duly executed letter of transmittal and such other
documents  as  may  be  reasonably  required by the exchange agent, the exchange
agent  will:  (1)  deliver  to  the  holder  of  such  certificate a certificate
representing  the number of shares of SpaceDev common stock that such holder has
the  right  to receive at the closing pursuant to the merger agreement; and, (2)
deliver  to the escrow agent under the escrow agreement on behalf of such holder
a certificate in the name of the escrow agent with respect to the portion of the
escrow  shares  that  such  holder  has  placed in escrow pursuant to the merger
agreement.  See  the  discussion  under  the  caption  "Escrow Account" for more
information about the escrow.   Starsys shareholders may, and are encouraged to,
deliver  the  letter of transmittal together with the shareholder's certificates
evidencing  shares  of Starsys common stock to SpaceDev at any time prior to the
closing.

Distributions  With  Respect  to  Unexchanged  Shares.  No  dividends  or  other
distributions  declared  or  made  with  respect to SpaceDev common stock with a
record  date  after  the  closing  of the merger but prior to the surrender of a
certificate  (or the delivery of an affidavit and any required bond in lieu of a
lost,  stolen or mutilated certificate) for Starsys common stock will be paid to
the holder of that certificate on account of the shares of SpaceDev common stock
for  which  that  stock  certificate  may  be  exchanged.

Transfers  of Ownership.  If any certificate for shares of SpaceDev common stock
is  to  be  issued  in  a  name  other than that of the registered holder of the
certificates  surrendered,  it  will  be  a  condition  of its issuance that the
certificates  so  surrendered  will be properly endorsed and otherwise in proper
form  for transfer and that the person requesting the exchange will have paid to
SpaceDev (or any agent designated by it) any transfer or other taxes required by
reason  of  the issuance of a certificate for shares of SpaceDev common stock in
any  name  other  than  that  of  the  registered  holder  of  the  certificates
surrendered,  or  established  to  the  satisfaction  of  SpaceDev (or any agent
designated  by  it)  that  the  tax  has  been  paid  or  is  not  payable.

Lost Stock Certificates.  If any certificate evidencing shares of Starsys common
stock  was  lost,  stolen  or  destroyed,  SpaceDev will deliver the shareholder
consideration  exchangeable  for  those  shares  only upon: (i) the making of an
affidavit  of  that  fact  by  the  applicable  holder  of  record  claiming the
certificate to be lost, stolen, or destroyed (which affidavit may be in the form
included  in  the  letter  of  transmittal);  and,  (ii)  if SpaceDev reasonably
requires, the posting by the holder of a bond in a reasonable amount directed by
SpaceDev,  to  serve  as indemnity against any claim that may be made against it
with respect to such certificate.  A form of affidavit is included in the letter
of  transmittal  attached  to  this joint proxy statement/prospectus as Annex F.

SHARE  ADJUSTMENTS

     Fractional  Shares.  SpaceDev  will  not  issue  any  fractional  shares of
SpaceDev  common  stock  in  connection  with  the  merger  or  any transactions
contemplated  by  the  merger  agreement.  Instead, any fractional share will be
rounded  up  to  the  nearest  whole  share  of  SpaceDev  common  stock.

Capitalization Adjustments.  The number of shares of SpaceDev common stock which
are payable are subject to appropriate adjustment to reflect fully the effect of
any  capitalization  adjustment of SpaceDev common stock, such as a stock split,
reverse  stock  split,  stock dividend, combination, reclassification or similar
event.

REPRESENTATIONS  AND  WARRANTIES

     The  merger  agreement contains customary representations and warranties of
SpaceDev,  Monoceros, Scott Tibbitts, a key shareholder of Starsys identified as
a  "Key  Shareholder"  in  the  merger  agreement,  whom  we refer to as the key
shareholder,  and  Starsys  that  are  subject,  in  some  cases,  to  specified
exceptions  and  qualifications  contained  in  the  merger  agreement or in the
disclosure  schedules  delivered  in  connection  with the merger agreement. YOU
SHOULD  NOT  RELY  ON  THE  REPRESENTATIONS  AND  WARRANTIES  AS  CURRENT
CHARACTERIZATIONS  OF  FACTUAL  INFORMATION  ABOUT  SPACEDEV  AND  STARSYS.


                                      -62-


Representations  and  Warranties  of  Starsys

     The  representations  and  warranties of Starsys and, with respect to those
items  marked  with an asterisk (*), the key shareholder, relate to, among other
things:

-     corporate  organization  and  qualification;

-     absence  of  subsidiaries;

-     Starsys  capital  structure  (*);

-     the  absence  of a need to obtain governmental consents, authorizations or
filings  in  order  to  complete  the  merger;

-     authority  to  enter  into  and carry out the obligations under the merger
agreement  and  the  enforceability  of  the  merger  agreement  (*);

-     the  absence  of  any  conflict  with  or  violation  of corporate charter
documents, applicable law or contracts as a result of entering into and carrying
out  the  obligations  under  the  merger  agreement;

-     consents  required  of  any  governmental  body  or  other  third party in
connection  with  the  merger;

-     corporate  books  and  records;

-     the  accuracy  of  financial  statements;

-     the  absence  of  undisclosed  liabilities;

-     the  absence  of  off-balance  sheet  arrangements;

-     the  absence  of  a  material  adverse  effect and certain other payments,
actions,  transactions  or  changes  since  December  31,  2004;

-     compliance  with  tax  laws  and  other  tax  matters;

-     the  absence  of  restrictions  on  business  activities;

-     title  of  properties,  absence of liens and encumbrances and condition of
equipment;

-     ownership,  use  and  protection  of  intellectual  property;

-     material  agreements,  contracts  and  commitments,  including  government
contracts;

-     related  party  transactions;

-     the  receipt  of  all  necessary  governmental authorizations and permits;

-     the  absence  of  litigation;

-     accounts  receivable,  customers  and  inventory;

-     compliance  with  environmental  laws;

-     the  absence  of  broker's  or  finder's  fees  related  to  the  merger;


                                      -63-


-     employee  compensation,  benefit  plan,  labor  and  other  matters;

-     insurance;

-     the  absence  of  improper relationships or transactions with governmental

authorities;

-     product  warranties  and  disclaimers;

-     delivery  of  complete copies of documents during the merger negotiations;

-     customer  relations;

-     equity  ownership  (*);

-     expenses  incurred  in  the  sale  of  Starsys  (*);  and,

-     the accuracy and completeness of the information and materials provided to
SpaceDev,  including information supplied by Starsys for inclusion in this joint
proxy  statement/prospectus  (*).

Representations  and  Warranties  of  SpaceDev  and  Monoceros

     The  representations  and  warranties  of SpaceDev and Monoceros relate to,
among  other  things:

-     corporate  organization  and  qualification;

-     subsidiaries;

-     capital  structure;

-     the  absence  of a need to obtain governmental consents, authorizations or
filings  in  order  to  complete  the  merger;

-     corporate  authority to enter into and carry out the obligations under the
merger  agreement  and  the  enforceability  of  the  merger  agreement;

-     the  absence  of  any  conflict  with  or  violation  of corporate charter
documents, applicable law or contracts as a result of entering into and carrying
out  the  obligations  under  the  merger  agreement;

-     the  accuracy  and  completeness  of  the  SpaceDev  SEC  filings  and the
financial  statements  contained  in  those  filings;

-     the  absence  of  undisclosed  liabilities;

-     the  absence  of  broker's  and  finder's  fees  related  to  the  merger;

-     the  trading  of  SpaceDev  common  stock;

-     material  agreements,  contracts  and  commitments,  including  government
contracts;

-     the  validity  of  shares  to  be  issued  in  the  merger;  and,

-     the  completeness  and  accuracy of information provided to Starsys and in
this  joint  proxy  statement/prospectus.


                                      -64-


INDEMNIFICATION

     By  Starsys  Shareholders.  Pursuant  to  the merger agreement, the Starsys
shareholders  will  indemnify, defend and hold harmless SpaceDev, its affiliates
(including  the  surviving  corporation)  and its representatives (including its
officers,  directors,  employees, managers, consultants, contractors, agents and
financial,  banking  or  legal  advisors), which we refer to collectively as the
SpaceDev  indemnified parties, against losses, liabilities and damages, which we
refer  to  collectively as losses, arising out of or resulting from, directly or
indirectly,  any  material inaccuracy or breach of a representation, warranty or
certification  of  Starsys  contained  in  the  merger agreement (without giving
effect either to the update of Starsys disclosure schedules after the signing of
the  merger  agreement  or  to  sections  or  portions  of  the original Starsys
disclosure  schedules  identified  by  SpaceDev  in  its   original   disclosure
schedules),  or in certain other documents contemplated by the merger agreement.

The indemnity does not apply to losses which were reflected on the balance sheet
of  Starsys  used  for calculating the working capital deficit at the closing of
the  merger  (see  the  description  under  the  heading "Merger Consideration -
Working  Capital  Adjustment"  above),  or  to  losses  arising out of specially
approved transactions (see the discussion under the heading "Conduct of Business
Before  Completion  of  the  Transaction  -  Approved  Transactions"  below).

The  SpaceDev  indemnified  parties  may recover the losses described above: (i)
first,  from  the  escrow  account  described under the caption "Escrow - Escrow
Account"  above,  until  no additional amounts remain in the escrow account; and
(ii) next, to the extent such losses have not been fully recovered, from the key
shareholder,  subject to limitations described below.  The Starsys shareholders,
other  than  the key shareholder, will have no liability for losses in excess of
the  amounts  deposited  on  their  behalf  in  the  escrow  account.

By  Starsys Key Shareholder.  In addition, pursuant to the merger agreement, the
key  shareholder  will  indemnify,  defend  and  hold  harmless   the   SpaceDev
indemnified parties against losses arising out of or resulting from, directly or
indirectly:

-     any  material  inaccuracy  or  breach  of  a  representation,  warranty or
certification  of the key shareholder contained in the merger agreement (without
giving  effect  either  to  the update of Starsys disclosure schedules after the
signing  of  the  merger  agreement  or  to sections or portions of the original
Starsys  disclosure  schedules identified by SpaceDev in its original disclosure
schedules),  or in certain other documents contemplated by the merger agreement;
or,

-     any  breach  by  the  key  shareholder  of any covenants applicable to him
contained  in  the  merger  agreement  or  the non-competition agreement between
SpaceDev  and  the  key  shareholder.

     Absent fraud or willful misrepresentation, the key shareholder will have no
liability  for  losses  in  excess  of  the  total merger consideration actually
received  by  the  key  shareholder,  as  reduced by the amount of certain taxes
actually  paid  by  the  key  shareholder  on  the  merger  consideration.

By  SpaceDev.  Pursuant to the merger agreement, SpaceDev will indemnify, defend
and  hold  harmless  the  Starsys  shareholders against losses arising out of or
resulting  from,  directly or indirectly, any material inaccuracy or breach of a
representation,  warranty  or certification of SpaceDev or (prior to the closing
of  the  merger)  Monoceros  contained  in  the merger agreement (without giving
effect  to  the update of SpaceDev disclosure schedules after the signing of the
merger  agreement)  or  in  certain  other  documents contemplated by the merger
agreement.

SpaceDev  will  have  no liability for losses in excess of 50% of the total cash
consideration  and  shares of SpaceDev common stock actually paid by SpaceDev to
the  Starsys  shareholders,  except  in  the  event  of  a  breach of SpaceDev's
representations  concerning  its  capitalization and accuracy of SEC filings and
financial  statements,  in  which  case  SpaceDev  will have no liability to the
Starsys shareholders in excess of 75% of the total cash consideration and shares
of  SpaceDev common stock actually paid by SpaceDev to the Starsys shareholders.
SpaceDev  will  make all payments for its liabilities for indemnification claims
to  the  shareholder  agent  (as described under the caption "Shareholder Agent"
below)  for the benefit of the Starsys shareholders, but will have no obligation
to  allocate  those  payments  among  Starsys  shareholders.


                                      -65-


Survival.  The  representations and warranties made in the merger agreement will
generally  survive for a period of eighteen (18) months following the closing of
the merger.  The representations and warranties in the merger agreement relating
to  tax  matters  and  government  contracts  will  survive  for three (3) years
following  the  close  of the merger.  The representations and warranties in the
merger  agreement  relating  to  capital  structure,  corporate authority, stock
records,  capitalization and equity ownership will survive until the termination
of the applicable statute of limitations applicable to the subject matter of the
representation  and  warranty.  No  contractual  time  limitation  will apply to
claims  based  on  fraud  or  willful  misrepresentation.

Basket  Amount.  Neither  the  SpaceDev  indemnified  parties  nor  the  Starsys
shareholders  will  be entitled to indemnification until the total of all losses
to  the  SpaceDev  indemnified  parties  or Starsys shareholders, as applicable,
exceeds  $100,000  (except  in  the  event  of fraud or a willful or intentional
breach  of the merger agreement), in which case the SpaceDev indemnified parties
or  Starsys  shareholders,  as  applicable,  will be able to recover all losses,
including  the  $100,000.

Arbitration  of  Conflicts.  The  merger  agreement  provides  that any disputes
relating  to indemnification for losses will be resolved by binding arbitration,
and  that  the  arbitrator's  written  decision  will be binding on all parties.

SHAREHOLDER  AGENT

     By  virtue  of  the approval of the merger and the approval and adoption of
the merger agreement, and the appointment and authorization of Scott Tibbitts as
shareholder  agent  under  the merger agreement and the escrow agreement, at the
Starsys  shareholders  meeting described under the caption "Shareholder Meetings
and  Recommendation  of  Boards  of  Directors"  below,  each  of  the   Starsys
shareholders, including the key shareholder, will have irrevocably appointed and
constituted  Scott  Tibbitts   as  the   shareholders'   exclusive   agent   and
representative,  whom  we  refer  to  in that capacity as the shareholder agent,
under  the  merger  agreement  and  related  agreements,  including  the  escrow
agreement.  Under  the  merger  agreement  and escrow agreement, the shareholder
agent  serves  as  the  exclusive  agent  and  representative   of  all  Starsys
shareholders  to  do,  among  other  things,  the  following:

-     with  respect  to  claims  made  or potentially made against, or any other
action  to  be  taken  or  omitted  by or on behalf of, any Starsys shareholders
pursuant  to  the  merger  agreement  or  the  escrow  agreement or otherwise in
connection  with  the  merger,  including  with  respect  to any indemnification
claims,  performance  consideration  calculations,  breaches of representations,
warranties  or  covenants  and  any  other  matters;

-     give,  fail  to  give  and  receive notices and communications from and to
SpaceDev,  the  escrow  agent, pre-merger Starsys shareholders or other persons;

-     agree  to,  negotiate,  prosecute,  defend,  enter  into  settlements  and
compromises  of,  make  and  demand  arbitration  or  other  alternative dispute
resolution;

-     comply  with  orders  of  courts  and  awards of arbitrators and referees;

-     satisfy  indemnity  claims  from the shares, cash and other assets held in
the  escrow  account;

-     take  all  actions  necessary  or  appropriate  in  the  judgment  of  the
shareholder  agent  for  accomplishing  any  of  the  foregoing;

-     use  the  shares  of  SpaceDev  common  stock  in  the  escrow account (as
described  under the caption "- Escrow - Escrow Account" above) as collateral to
secure  the  rights  of  the  SpaceDev  indemnified  parties;

-     deposit  and  withdraw  funds into and from the expense fund (as described
under  the  caption  "-  Escrow  -  Expense  Fund" above) for the payment of the
shareholder  agent's  reasonable  out-of-pocket  expenses;  and,


                                      -66-


-     agree  to  amendments  and  waivers  of  the  merger  agreement and escrow
agreement,  and  time  extensions  under  the merger agreement, on behalf of the
per-merger  Starsys shareholders, as described under the "- Amendment, Extension
and  Waiver  of  the  Merger  Agreement"  caption  below.

     The  shareholder agent will not receive compensation for its services.  The
shareholder  agent  will  not  be  liable  for any act done or omitted under the
merger agreement as shareholder agent while acting in good faith, or pursuant to
the  advice  of  counsel.  The shareholder agent may also recover its reasonable
out-of-pocket  costs and expenses incurred in connection with the performance of
its  duties,  rights  and  responsibilities  hereunder  on behalf of the Starsys
shareholders  from  the  expense  fund, as described under the caption "Escrow -
Expense  Fund"  above.  No  bond  will  be  required  of  the shareholder agent.

The  shareholder  agent may resign at any time by written notice to SpaceDev and
the  escrow  agent,  and  the  shareholder  agent  may be removed at any time by
written notice signed by pre-merger Starsys shareholders holding not less than a
majority  of the shares of Starsys outstanding immediately preceding the merger.
The  pre-merger  Starsys  shareholders  will  be  responsible  for  appointing a
successor  shareholder agent by act of such shareholders holding not less than a
majority  of the shares of Starsys outstanding immediately preceding the merger.
The  successor  shareholder  agent  must  be  the key shareholder, a director or
officer  of  Starsys  or  the surviving corporation, or reasonably acceptable to
SpaceDev.  If  the  shareholders  fail  to appoint a successor shareholder agent
within  ten  (10)  days  of the resignation or removal of the shareholder agent,
SpaceDev  may  petition  a  proper  court  to  appoint  a  successor.

Any  successor  shareholder agent under the merger agreement will automatically,
without  any  further  act or notice, become the successor shareholder agent for
all  purposes  of  the  escrow  agreement.

CONDUCT  OF  BUSINESS  BEFORE  COMPLETION  OF  THE  TRANSACTION

     Starsys  has  agreed in the merger agreement that, until the earlier of the
completion  of  the  merger  or  termination  of the merger agreement, except as
contemplated  by  the  merger  agreement  or as SpaceDev consents in writing, it
will:

-     carry  on  its  businesses  only  in  the  ordinary  course  of  business,
consistent  with  past  practice;

-     use  its  best  efforts  to  preserve intact its business organization and
assets,  maintain its rights and franchises, retain the services of its officers
and  employees  and  maintain  its  relationships  with  customers,   suppliers,
consultants,  licensors,  licensees and others having business dealings with it;
and,

-     use  its best efforts to keep in full force and effect liability insurance
and  bonds  comparable  in  amount  and  scope  of  coverage  to those currently
maintained.

Negative  Covenants.

     In  addition  to  the above general agreements regarding the conduct of the
Starsys  business  prior to the merger, Starsys has agreed to various additional
specific restrictions on the conduct of its business, including not to do, or to
agree to do, any of the following without the prior written consent of SpaceDev:

-     take any of various employment-related actions, including modifying salary
or  other  compensation  or  benefits  of current Starsys directors, officers or
employees,  or  hiring  or  terminating  employees;

-     reorganize  or otherwise alter its capital structure, increase or decrease
the  number  of  its  outstanding  shares,  pay  any  dividend or make any other
distribution  on  its  outstanding  shares;

-     acquire  any  other  business,  in  whole  or  in  part;

-     enter into, amend or otherwise modify certain contracts, including leases;


                                      -67-


-     change  its  organizational  documents;

-     change  its  tax  elections  or  filings  or  settle  any  tax  claims;

-     make  or  agree  to  make  new  capital expenditures in excess of $10,000;

-     transfer,  encumber or license any of its property, except in the ordinary
course  of  business  consistent  with  past  practice;

-     incur  or  guarantee  any  debt or capital lease obligation, except in the
ordinary  course  of  business consistent with past practice pursuant to certain
contracts  specified  in  the  Starsys  disclosure  schedules,

-     pay,  discharge,  settle  or  satisfy  any  liabilities,  other  than: (i)
payments,  discharges  or satisfactions of obligations in the ordinary course of
business  consistent  with  past  practice and in accordance with their terms or
liabilities  reflected  or  reserved  against  in  the  financial  statements of
Starsys;  (ii)  payments  on  debt after providing notice to SpaceDev; or, (iii)
legal,  accounting  or  other  fees  and  expenses  related  to  the  merger;

-     amend,  terminate  or  waive  any  material  benefits  of  any  contract;

-     enter  into or make any contract or commitment with, or amend any existing
contract  or  commitment  with,  any  related  party;

-     change  any  method  of  accounting or accounting practice or policy other
than  those  required  by  GAAP  or  a  governmental  body;

-     take  any  action  or  fail  to  take  any action that could reasonably be
expected to have an adverse effect on Starsys prior to the closing of the merger
or  an adverse effect on the surviving corporation or SpaceDev after the closing
of  the  merger,  or that would adversely affect the ability of Starsys prior to
the  closing  of  the merger, or SpaceDev or the surviving corporation after the
closing  of  the  merger,  to  obtain  consents of third parties or governmental
permits;

-     collect  accounts  receivable  or  pay  accounts payable other than in the
ordinary  course  of  business  consistent  with  past  practice;  or,

-     take, propose to take, or commit or agree in writing or otherwise to take,
any  of the actions described above, or any actions which would, individually or
taken together, make any of the representations or warranties made in the merger
agreement  (or  other  agreement  contemplated  thereby)   untrue,   misleading,
incomplete  or  incorrect.

Covenants

     Further  Assurances.  Starsys  and  SpaceDev  have  agreed  to cooperate to
obtain  any  governmental  and  third-party  consents and permits required to be
obtained,  and  to  make  any necessary filings, in connection with the proposed
merger.

Notifications.  Starsys  will  notify  SpaceDev promptly if, among other things:
(i)  any  events  or  circumstances occur, or fail to occur, which are likely to
cause  any  of the Starsys representations and warranties to be untrue as of the
closing  of the proposed merger in a material respect; (ii) Starsys breaches any
of  its  agreements  under the merger agreement in a material respect; or, (iii)
any  events  or  circumstances occur which are likely to have a material adverse
effect  on  Starsys.

Tax  Matters.  Starsys  has  agreed  to file timely and accurate tax returns, to
submit  its  tax  returns  to  SpaceDev for review at least ten (10) days before
filing  and  not  to  file  any  tax  return  without  SpaceDev''s  approval.


                                      -68-


Access  to  Information.  Starsys  will  give  SpaceDev  and its representatives
reasonable  access  to  Starsys officers, employees, consultants, properties and
facilities  and its books and records for inspection and investigation.  Starsys
will  cause  its representatives to provide SpaceDev with financial, accounting,
tax,  business  and  operating data upon reasonable request.  SpaceDev will keep
the  confidential  and  proprietary  information  it  receives  confidential.

Consents  to  Merger;  Export  Licenses; Settlements.  Starsys will use its best
efforts  to  obtain  the written consents to the consummation of the merger from
certain material contracting parties identified by Starsys in certain disclosure
schedules  to  the  merger agreement.  Starsys will also use its best efforts to
amend  the  permanent  export  licenses  and  manufacturing  license   agreement
identified  by SpaceDev in certain disclosure schedules to the merger agreement,
as  required  by the International Traffic in Arms Regulations promulgated under
the  Arms Export Control Act.  Starsys will also use its commercially reasonable
efforts  to  reach  a fixed settlement regarding certain pending royalty claims.

Retention  of  Employees.  Starsys  will also use its best efforts to retain its
employees  and  consultants in their employment or consulting relationship until
and  following  the  closing  of  the  merger.

Approved  Transactions

     The  merger  agreement provides for a special procedure under which Starsys
may  obtain  the  prior  consent  of  SpaceDev  to  engage in a transaction.  At
SpaceDev's  request,  Starsys  must  provide  a  written  description   of   the
transaction  and  any  agreements proposed to be executed in connection with the
transaction.  If  SpaceDev provides the requested special approval, Starsys will
have no obligation to indemnify SpaceDev or its representatives under the merger
agreement  for  any  losses which Starsys suffers arising from that transaction.

NO  SOLICITATION  OF  OTHER  PROPOSALS

     Until  the  earlier  of the closing of the merger or the termination of the
merger  agreement  pursuant  to  its terms, Starsys and the key shareholder will
not,  and  will  cause their respective representatives, directly or indirectly,
not  to:

-     initiate, solicit or encourage (including by way of furnishing information
regarding Starsys) any inquiries, concerning the sale of Starsys, its businesses
or  its  property whether by way of merger, purchase of capital shares, purchase
of  assets  or  otherwise, each of which we refer to as a competing transaction;
or,

-     subject to the fiduciary duties of the board of directors of Starsys under
applicable  law,  hold  any  discussions  or  enter  into any agreements with or
cooperate  with,  or  provide  any information to or respond to, any third party
concerning  a  proposed  competing  transaction.

     If  during this period Starsys or its representatives are approached in any
manner  by  a  third  party  concerning  a  competing  transaction, Starsys must
promptly  inform  SpaceDev  about  any  inquiry  or  proposal  and keep SpaceDev
informed  of  the  status  and  details  of  any  future  developments.

If  Starsys  or  the  key  shareholder breaches any of the obligations described
above,  in addition to any other remedies available to SpaceDev, Starsys will be
liable  to  SpaceDev  for  the  greater  of: (i) all of the expenses incurred in
connection  with  the  preparation,  negotiation  and  drafting  of  the  merger
agreement  and  certain  agreements  contemplated  thereby;  and, (ii) $250,000.

These  obligations  generally  will  survive  the  termination  of  the   merger
agreement.  See  the  discussion under the "Termination of the Merger Agreement"
caption  below.

SHAREHOLDER  MEETINGS  AND  RECOMMENDATION  OF  BOARDS  OF  DIRECTORS

     SpaceDev  and  Starsys  have  each  agreed  to  mail   this   joint   proxy
statement/prospectus to their respective shareholders promptly after the date on
which  the  Form  S-4  registration  statement,  of  which  this   joint   proxy
statement/prospectus forms a part, is declared effective by the SEC, and to take
all  action  necessary  in accordance with the Colorado Business Corporation Act
and  their  respective  articles  of  incorporation and bylaws to call, hold and


                                      -69-


promptly  convene  a special meeting of their respective shareholders to approve
the  merger  proposal  and  (with  respect  to  SpaceDev)  the other shareholder
proposals  described in this joint proxy statement/prospectus.  As neither board
of  directors  of SpaceDev or Starsys has concluded that a recommendation to its
shareholders  to  vote  in  favor  of  the  merger proposal and (with respect to
SpaceDev)  the  other  shareholder  proposals  described  in  this  joint  proxy
statement/prospectus  would  be  a violation of any of its fiduciary obligations
under  applicable  law, each board of directors has included in this joint proxy
statement/prospectus  its  recommendation that its shareholders vote in favor of
the  merger  proposal  and  the  merger  agreement.

SpaceDev or Starsys may adjourn or postpone the SpaceDev or Starsys shareholders
meeting,  as  applicable,  to  the  extent necessary to ensure that any required
supplement  or amendment to this joint proxy statement/prospectus is provided to
the  respective  shareholders or, if as of the time for which either shareholder
meeting  is  originally  scheduled  (as  set   forth   in   this   joint   proxy
statement/prospectus)  there  are  insufficient  shares  of  the  common   stock
represented  (either  in person or by proxy) to constitute a quorum necessary to
conduct  the  business  of  the  applicable  shareholder  meeting.

SPACEDEV  PRIVATE  PLACEMENT

SpaceDev  will  use its best efforts to execute  definitive  agreements  for   a
private  financing  of  debt  or  equity securities of SpaceDev of at least $4.5
million  in  gross  proceeds  no  later than December 15, 2005 and to close that
financing prior to the date the SEC declares effective the Form S-4 registration
statement  of  which  this  joint  proxy statement/prospectus forms a part.  The
parties  anticipate these funds will be used to pay off various Starsys loans or
make  the  other  payments  described  under  the  "Merger  Consideration - Loan
Repayments"  caption  above  and  the  "SpaceDev Post-Closing Covenants" caption
below.

CONDITIONS  TO  COMPLETION  OF  THE  MERGER

Conditions  to  the  Obligation  of  Each  Party

     The  obligation  of  each  party  to  complete the merger is subject to the
satisfaction  or  waiver  of  each  of  the  following  conditions:

-     No  governmental body will have acted to prevent or prohibit the merger or
other  transactions  contemplated  by  the  merger  agreement.

-     The  SpaceDev  shareholders  will  have approved the merger agreement, the
merger  and an increase in the authorized shares of SpaceDev common stock at the
SpaceDev shareholder meeting, which approval will have satisfied all shareholder
approval  requirements  under  applicable  law.

-     Not  more  than  1.5%  of outstanding shares of SpaceDev common stock will
have  exercised,  or  will  retain  the unexpired right to exercise, dissenters'
rights  (or  similar  rights  of  dissent),  if  any,  in respect of the merger.

-     The  SEC  will  not  have  issued  or  threatened  to  issue  a stop order
suspending  the  effectiveness  of the Form S-4 registration statement, of which
this  joint  proxy  statement/prospectus  is a part, and any the requirements of
material  state  securities  laws  applicable  to  the issuance of the shares of
SpaceDev  common  stock  in connection with the merger will have been satisfied.

-     There  will be no pending or threatened action: (i) challenging or seeking
to  restrain  or  prohibit  the consummation of the merger or other transactions
contemplated  by  the  merger  agreement;  (ii)  relating to the merger or other
transactions  contemplated  by  the  merger agreement and seeking to obtain from
SpaceDev,  Monoceros  or  Starsys  any damages that may be material to SpaceDev,
Monoceros  or  Starsys;  (iii)  seeking  to  prohibit  or  limit  in any respect
SpaceDev's  ability  to  vote,  receive  dividends  with respect to or otherwise
exercise  ownership rights with respect to the stock of Starsys or the surviving
corporation; or, (iv) which would have a material adverse effect on Starsys or a
material adverse effect on SpaceDev's ability to operate the Starsys business or
to  own,  use  and


                                      -70-


enjoy the property of the surviving corporation after consummation of the merger
and  other  transactions  contemplated  by  the  merger  agreement.

-     The  volume-weighted  average  price  of  SpaceDev  common stock as of the
trading  day  immediately  preceding  the closing of the merger will not be less
than  $1.00  per  share.

Conditions  to  the  Obligations  of  SpaceDev  or  Monoceros

     The  obligations  of  SpaceDev  and  Monoceros  to  complete the merger are
subject  to  the  satisfaction  or  waiver  of  each of the following additional
conditions,  among  others:

-     Each of the representations and warranties of or in respect of Starsys and
the key shareholder contained in the merger agreement was true and correct as of
the  date of the merger agreement and will be true and correct as of the closing
of  the  merger  as  though  made  as  of  the closing of the merger, except for
representations  and  warranties  which  address matters only as of a particular
date,  which  representations  and  warranties  were true and correct as of such
date,  and,  with  respect to most of the representations and warranties, except
for  failures  of  the  representations and warranties to be true and correct as
described above which are not "material."  For purposes of determining the truth
and  correctness  of the representations and warranties, updates to the original
Starsys  disclosure schedules will be disregarded.  For purposes of the SpaceDev
closing  conditions,  "material"  means  that SpaceDev reasonably calculates the
resulting  losses  to  exceed  10%  of  the consideration which would be paid to
Starsys  shareholders  at  the  closing  of  the  merger.

-     Starsys  and  the key shareholder will have performed or complied with, in
all  material  respects,  all  agreements and conditions contained in the merger
agreement  required  to be performed or complied with by them prior to or on the
closing  of  the  merger.

-     Starsys  will have obtained and delivered to SpaceDev the requisite number
of  third  party  consents from its material counterparties, and not more than a
specified  percentage  of  the  material counterparties will have indicated that
they  will  not  consent  to  the  merger.
-     Vectra  will  not  have  foreclosed or collected on any collateral for any
Vectra  loan  or  otherwise.

-     The  aggregate  debt  and associated liabilities of Starsys at the closing
under  the Vectra loan, the SpaceDev loan and the Starsys shareholder loans will
not  exceed  $6,800,000.

-     Starsys  will  have  delivered  to  SpaceDev a certificate dated as of the
closing  of the merger, signed by the chief executive officer, the president and
the  director  of  business management of Starsys, certifying the fulfillment of
certain  of the foregoing conditions and certain other factual matters.  The key
shareholder  will  have  delivered  a  similar  certificate.

-     No  events,  effects,  violations or breaches will have occurred since the
date of the merger agreement which have had, or are likely to have, a "material"
adverse  effect  on  Starsys  (using  the  meaning  "material" described above).

-     The  escrow  agent  and  the  shareholder agent will have entered into the
escrow  agreement,  which  will be in full force and effect as of the closing of
the  merger.

-     Shareholders  of  Starsys  holding not less than 98% of the shares of each
class  of  capital  stock of Starsys will have approved the merger agreement and
the  merger.

-     Starsys  and its shareholders will have delivered to SpaceDev certificates
representing not less than 98% of the shares of Starsys capital stock, including
shares issued upon the exercise of any options on or prior to the closing of the
merger, or, in lieu of a certificate, an affidavit and (if reasonably requested)
a  bond.


                                      -71-


-     Starsys  will  have  delivered  or  arranged to be delivered the following
additional  documents  to  SpaceDev:

-     a  pay  off  letter  or  similar  paid-in-full receipt from Vectra and the
Starsys  shareholder  lenders,  and  other  documents  reasonably  requested  by
SpaceDev  to  evidence  the  repayment  in  full  of  the  Vectra  loans and the
termination  of  the  security  interests  and  liens  on  Starsys  properties;

-     an  executed  non-competition  agreement  from  the  key  shareholder;

-     an  employment  agreement  with:  (i)  Scott Tibbitts (for the position of
managing  director  of  SpaceDev);  and,  (ii) Robert Vacek (for the position of
president  of  the  surviving  corporation);

-     a  release of all claims (except for some wage and benefit-related claims)
against  Starsys and its officers and directors signed by Scott Tibbitts, Robert
Vacek  and  other  executive  officers  of  Starsys;

-     a  legal  opinion  from  special  counsel  to  Starsys;

-     an  executed standstill and lockup agreement from each Starsys shareholder
or  other  person  expected  to be entitled to receive an aggregate of 50,000 or
more  shares  of  SpaceDev  common  stock  at  the  closing of the merger and as
performance  consideration for fiscal year 2005, under which such shareholder or
other  person  would  agree  not to sell, pledge or otherwise transfer shares of
SpaceDev  common  stock for a period of 270 days after the merger (most of which
must  have  been  delivered promptly after the signing of the merger agreement);

-     updated  disclosure  schedules,  including  an  updated shareholder table;

-     an  updated  payment  schedule,  indicating how much cash and stock to pay
from  the  closing  and  performance  consideration  to various third parties in
connection  with  the  costs and expenses of Starsys incurred in connection with
its  sale;

-     a duly executed letter of transmittal from each shareholder of Starsys who
voted  in  favor  of  the  merger,  each Starsys option holder who net exercised
options  in  contemplation  of  the  merger  and each person receiving shares of
SpaceDev  common  stock  under  the  transaction  expense payment schedule; and,

-     various  other  certificates  and  documents  set  forth  in  the  merger
agreement.

Conditions  to  the  Obligations  of  Starsys

     The  obligations  of  Starsys  to  complete  the  merger are subject to the
satisfaction  or  waiver  of  each of the following additional conditions, among
others:

-     Each  of  the  representations and warranties of or in respect of SpaceDev
and  Monoceros  contained in the merger agreement was true and correct as of the
date  of  the merger agreement and will be true and correct as of the closing of
the  merger  as  though  made  as  of  the  closing  of  the  merger, except for
representations  and  warranties  which  address matters only as of a particular
date,  which  representations  and  warranties  were true and correct as of such
date,  and,  with  respect to most of the representations and warranties, except
for  failures  of  the  representations and warranties to be true and correct as
described above which are not "material."  For purposes of determining the truth
and  correctness  of the representations and warranties, updates to the original
SpaceDev  disclosure schedules will be disregarded.  For purposes of the Starsys
closing  conditions,  "material"  means  that


                                      -72-


Starsys  reasonably  calculates  the  resulting  losses  to  exceed  10%  of the
consideration  which would be paid to Starsys shareholders at the closing of the
merger.

-     SpaceDev  and  Monoceros  will  have  performed,  in all material respects
(considered collectively and individually), all covenants and obligations in the
merger  agreement  required  to  be performed by SpaceDev or Monoceros as of the
closing  of  the  merger.

-     SpaceDev  will  have  consummated  a  private  financing of debt or equity
securities  of  at  least $4.5 million in gross proceeds, as described under the
caption  "SpaceDev  Private  Placement"  above.

-     SpaceDev's  quantity  contract  awarded  by  the Missile Defense Agency on
March  31,  2004  will not have terminated without a successor contract being in
effect.

-     SpaceDev  will  have  delivered  to  Starsys  a  certificate signed by the
president  and chief financial officer of SpaceDev certifying the fulfillment of
certain  of  the  foregoing  conditions.

-     SpaceDev  will  have  tendered or delivered the cash consideration and the
shares  of  SpaceDev common stock required to be delivered at the closing of the
merger.

-     SpaceDev  will  have  delivered  a  duly  executed  counterpart   of   the
non-competition  agreement  with  the  key  shareholder.

-     SpaceDev will have delivered a duly executed counterpart of the employment
agreements  with  Scott  Tibbitts  and  Robert  Vacek.

-     SpaceDev  will  have  delivered  a duly executed counterpart of the escrow
agreement.

-     Sufficient  funds  to pay the Vectra loan and Starsys shareholder loans in
full  will  have been wired or delivered to the respective lenders of such loans
contemporaneously  with  the  closing  of  the  merger.

-     Starsys  will  have  received  a  legal  opinion  from  special counsel to
SpaceDev.

SPACEDEV  POST-CLOSING  COVENANTS

     SpaceDev  is  subject  to  various  post-merger  covenants  in  the  merger
agreement.  A number of these covenants are intended to protect the interests of
the  Starsys shareholders in earning the potential performance consideration, as
discussed  under  the  "Merger  Consideration  -  Shareholder   Consideration  -
Performance  Consideration"  caption  above.  The  most   important   of   these
protective  covenants  are  as  follows:

-     From  the  closing  of  the  merger until the end of the fiscal year 2007,
which  period  we  refer to as the performance period, SpaceDev will operate the
Starsys business separately and will maintain separate books and records for the
Starsys  business,  so that the financial results of the Starsys business can be
audited  and  reported  as  a  separate  business  unit.

-     SpaceDev  will  not  sell  all  or  substantially  all  of  the  surviving
corporation  or  the  Starsys  business during the performance period, except in
connection  with the sale of all or substantially all of the shares or assets of
SpaceDev,  in  which  case  SpaceDev  must provide the Starsys shareholders with
substantially  similar  protective  covenants.

-     Following  the closing of the merger, SpaceDev will cause the compensation
committee  of  its board of directors to reserve for issuance to the executives,
managers,  employees  and consultants from time to time of the Starsys business,
whom  we  refer to as option eligible employees, options to purchase a number of
shares of SpaceDev common stock equal to at least 15% of the number of shares of
SpaceDev  common  stock  issued  at  the  closing  of  the  merger.  Following a
distribution  of  stock  performance  consideration  for any performance period,
SpaceDev  will,  subject  to the fiduciary duties


                                      -73-


of  the  compensation  committee,  cause  the compensation committee to grant to
option eligible employees under SpaceDev's stock or equity plan in effect at the
time  of  grant options for a number of shares of SpaceDev common stock equal to
15%  of  the  number  of shares of SpaceDev common stock in the aggregate in the
applicable  stock  performance  consideration  (with  due  regard  to  the joint
recommendations  of  the  chief executive officers of SpaceDev and the surviving
corporation).

-     SpaceDev  will make working capital investments in the Starsys business of
not  less  than $1,250,000 during the 30-day period following the closing of the
merger,  and of not less than an additional $1,250,000 by the end of fiscal year
2006,  which  investments will be used by the surviving corporation to implement
the  surviving  corporation's  strategic  plan,  ongoing  programs  and internal
initiatives.

     If  SpaceDev materially breaches any of the first three of these protective
covenants  (separate  books  and  records;  sale of surviving corporation; stock
options),  or  if  SpaceDev  fails  to  reserve  or grant the required number of
options  or  to  make  the required working capital investments set forth in the
last two of these protective covenants (stock options; capital investments), and
SpaceDev  does not cure the breach within 30 days of notice from the shareholder
agent,  the  shareholder  agent  will  be  entitled  to  demand  for the Starsys
shareholders  the  maximum  performance consideration available under the merger
agreement  for  the affected performance periods (that is, the amount that would
be  paid  if  both the net revenues and EBITDA targets had been fully met).  For
more  information  on  the  performance consideration, please see the discussion
under  the  "Merger  Consideration  -  Shareholder  Consideration  - Performance
Consideration"  caption  above.

In  addition,  SpaceDev has agreed to the following post-merger covenants, among
others:

-     During  the  performance  periods,  SpaceDev  will use its best efforts to
operate  the  surviving  corporation in accordance with sound business practices
and  will  make  all  business decisions which affect the financial or operating
results  of  the  Starsys  business  in  good faith, and not with the purpose of
distorting  results  in a manner adverse to the pre-merger Starsys shareholders.

-     SpaceDev  will  cause  its board of directors to appoint Scott Tibbitts to
its  board of directors, unless doing so would violate their fiduciary duties to
SpaceDev's  shareholders.

-     Pursuant  to the merger agreement, SpaceDev is seeking the approval of its
shareholders  in  this  joint  proxy/prospectus to increase the amount of shares
available  under  the  SpaceDev 2004 Equity Incentive Plan to provide sufficient
reserves  for the issuance to option eligible employees of the options described
above.

TERMINATION  OF  THE  MERGER  AGREEMENT

     At any time prior to the closing of the merger, the merger agreement may be
terminated  by  written  notice  explaining  the  reason for such termination as
follows:

-     By  the  mutual  written  consent  of  SpaceDev  and  Starsys.

-     By  SpaceDev,  if:

     -    SpaceDev  has  not  received, as promptly as practicable after October
          24,  2005,  a  standstill  and  lockup  agreement  from  each  Starsys
          shareholder  or  other  person expected to receive in excess of 50,000
          shares  of  SpaceDev  common  stock  at the closing and as performance
          consideration  for  fiscal  year  2005,  except  that Starsys will not
          solicit  a  standstill  and  lockup  agreement, and is not required to
          deliver  to  SpaceDev  a  standstill and lockup agreement, from any of
          those shareholders or other persons who is not a director or executive
          officer  of Starsys and who does not own 5% of more of the outstanding
          shares  of  Starsys  common  stock,  until after the date the Form S-4
          registration  statement of which this joint proxy statement/prospectus
          forms  a  part  has  been  declared  effective  by  the Securities and
          Exchange  Commission;


                                      -74-


     -    Starsys  or  the  key  shareholder is in material breach of the merger
          agreement,  subject  to  the  expiration  of  any  cure  period;  or,

     -    Vectra  forecloses  or collects on any collateral for any Vectra loan.

-     By  Starsys,  if:

     -    SpaceDev  or  Monoceros is in material breach of the merger agreement,
          subject  to  the  expiration  of  any  cure  period;  or,

     -    SpaceDev  has not held the SpaceDev shareholder meeting within 45 days
          of  the effective date of the Form S-4 registration statement of which
          this  joint  proxy  statement/prospectus  forms  a  part.

-     By  either  SpaceDev  or  Starsys,  if:

     -    (i)  SpaceDev  has  not received notice from the SEC that the SEC will
          review  the  Form S-4 registration statement or any other report filed
          by  SpaceDev  with  the SEC; (ii) shares of SpaceDev common stock have
          been  listed on the American Stock Exchange; (iii) the closing has not
          occurred  on  or  prior  to  January 31, 2006 for any reason; (iv) the
          terminating  party  is  not,  on  the date of termination, in material
          breach of the merger agreement; and, (v) the terminating party has not
          breached  the  merger  agreement  in a manner which is responsible for
          delaying  the  closing  of  the  merger;

     -    (i)  the  closing  of the merger has not occurred on or prior to March
          31,  2006  for  any  reason; (ii) the terminating party is not, on the
          date  of termination, in material breach of the merger agreement; and,
          (iii) the terminating party has not breached the merger agreement in a
          manner  which  is  responsible for delaying the closing of the merger;
          or,

     -    (i)  the  satisfaction of a closing condition of the terminating party
          is  impossible;  (ii)  the  terminating  party  is not, on the date of
          termination,  in  material  breach of the merger agreement; and, (iii)
          the  terminating  party  has  not  breached  the merger agreement in a
          manner  causing the impossibility of satisfying the applicable closing
          condition.

     If  the  merger agreement is terminated as described above, all obligations
of  the  parties  under  the  merger  agreement  will  terminate,  except  for:

-     the  no-solicitation  obligations  described   under   the   caption   "No
Solicitation  of  Other  Proposals" above, unless SpaceDev terminated the merger
agreement  and neither Starsys nor the key shareholder was in material breach of
the merger agreement or responsible for the failure of a condition to the merger
to  be  satisfied  (in  which  case  those  obligations will terminate as well);

-     miscellaneous provisions generally pertaining to the interpretation of the
merger  agreement,  jurisdiction,  governing  law,  notices, expenses (described
under  the  "Fees  and  Expenses"  caption  below)  and  similar  matters;  and,

-     the  confidentiality  and   non-disclosure   provisions   (and  associated
remedies)  contained  in  the  merger  agreement.

     The  termination of the merger agreement for any reason will not affect any
of  SpaceDev's  rights  with  respect  to  the  loan  made  to  Starsys  or  any
documentation  related  to  that  loan,  including  the  secured  note.


                                      -75-


FEES  AND  EXPENSES

     Starsys  and  the  shareholder  agent  will be solely responsible for their
respective  legal, accounting and other fees and expenses incurred or reasonably
expected  to  be incurred by Starsys or the shareholder agent in connection with
the  preparation,  execution  and  delivery  of  the  merger  agreement  and the
consummation of the transactions contemplated thereby, including the preparation
of  the  Form  S-4  registration  statement,   of   which   this   joint   proxy
statement/prospectus  forms  a part, and the holding of the Starsys shareholders
meeting.

SpaceDev  and  Monoceros  will be solely responsible for their respective legal,
accounting  and  other  fees  and  expenses incurred by SpaceDev or Monoceros in
connection  with the preparation, execution and delivery of the merger agreement
and  the  consummation  of  the transactions contemplated thereby, including the
preparation  of  the  Form S-4 registration statement, of which this joint proxy
statement/prospectus  forms a part, and the holding of the SpaceDev shareholders
meeting.

AMENDMENT,  EXTENSION  AND  WAIVER  OF  THE  MERGER  AGREEMENT

     Amendment.  The  merger  agreement  may  not  be  amended  except  upon the
execution  and  delivery  of  a  written agreement executed by SpaceDev, Starsys
(prior  to  the  closing of the merger), the key shareholder and the shareholder
agent.

Extension and Waiver.  At any time following the closing of the merger, SpaceDev
and  the  surviving  corporation, on the one hand, and the shareholder agent, on
the  other hand, to the extent legally allowed, may: (i) extend the time for the
performance  of  any  of  the  obligations  of the other of them; (ii) waive any
inaccuracies  in  the  representations  and  warranties  contained in the merger
agreement or in any certificate, instrument or other document delivered pursuant
to  the  merger agreement; or, (iii) waive compliance with any of the agreements
contained  in  the  merger  agreement.  Any agreement to any extension or waiver
will  be valid only if set forth in an instrument in writing signed on behalf of
the  party  against  which  enforcement  of  the  extension or waiver is sought.

THE SPACEDEV BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS A VOTE "FOR" PROPOSAL NO.
1  TO APPROVE THE MERGER, THE MERGER AGREEMENT AND THE TRANSACTIONS CONTEMPLATED
THEREBY, AND THE ISSUANCE AND RESERVATION OF SHARES FOR ISSUANCE PURSUANT TO THE
MERGER  AGREEMENT.

THE  STARSYS BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS A VOTE "FOR" PROPOSAL NO.
1 TO ADOPT THE MERGER AND THE MERGER AGREEMENT AND THE TRANSACTIONS CONTEMPLATED
THEREBY.


                                      -76-


                            SPACEDEV PROPOSAL NO. 2 -
                   AMENDMENT OF THE 2004 EQUITY INCENTIVE PLAN

     In  November  2005,  SpaceDev's Board of Directors approved an amendment to
SpaceDev's  2004 Equity Incentive Plan, referred to as the 2004 Plan, subject to
shareholder  approval:  (1)  to  increase  by  3,000,000  shares  the  number of
authorized shares under the plan; (2) to add per person annual share limits; and
(3)  to  clarify  the  limitation on the number of shares which may be issued as
incentive  stock options.  The board also changed the method for determining the
fair  market  value  of  shares,  which  amendment  did  not require shareholder
approval.  A  copy  of  the  Amendment  No.  2 to the SpaceDev, Inc. 2004 Equity
Incentive  Plan is attached to this joint proxy statement/prospectus as Annex D.

     As  of November 1, 2005, no shares had been issued under the 2004 Plan, and
options  to  purchase  1,273,500 shares at exercise prices ranging from $1.49 to
$4.80  per share were outstanding under the 2004 Plan. Excluding the increase of
3,000,000 shares for which shareholder approval is being sought pursuant to this
Proposal  No.  2,  as  of November 1, 2005 there were 2,726,500 shares (plus any
shares  that  might  in  the  future be returned to the 2004 Plan as a result of
cancellations  or  expiration  of  options) remaining for future grant under the
2004  Plan.

     Shareholders  are requested in this Proposal 2 to approve the amendments to
the 2004 Plan approved by the Board of Directors in November 2005 and subject to
shareholder  approval.  Approval  of  this proposal requires the number of votes
present  or  represented  by  proxy  cast in favor of the proposal to exceed the
number of votes cast in opposition to the proposal.  Abstentions will be counted
towards  the  tabulation  of  votes cast on this proposal.  Broker non-votes are
counted  towards  a  quorum,  but are not counted for any purpose in determining
whether  this  matter  has  been  approved.

       THE SPACEDEV BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS A VOTE "FOR"
    THE PROPOSAL TO APPROVE THE AMENDMENT TO THE 2004 EQUITY INCENTIVE PLAN.
SUMMARY  OF  THE  2004  EQUITY  INCENTIVE  PLAN

     The  purpose  of  the  2004 Plan is to provide selected eligible employees,
directors and certain types of consultants of and to SpaceDev, its subsidiaries,
and  affiliates  an  opportunity to participate in SpaceDev's future by offering
them  an  opportunity  to acquire stock in SpaceDev so as to retain, attract and
motivate  them.  Options  granted  under  the  2004  Plan may be incentive stock
options  or  nonstatutory stock options, as determined by the Board of Directors
or a committee appointed by the Board of Directors at the time of grant. Limited
rights  and  stock awards may also be granted under the 2004 Plan.  The options,
limited  rights  and  awards  are collectively referred to in this discussion as
"awards."

Administration

     The  2004  Plan  is administered by the Compensation Committee.  Subject to
the  provisions  of  the  2004  Plan and the Compensation Committee Charter, and
subject  to the approval of any relevant authorities, the Compensation Committee
shall  have  the  authority  in  its  discretion:

-     to  determine  the  fair  market  value;

-     to select the employees, directors and consultants to whom awards may from
time  to  time  be  granted;

-     to  approve  forms  of  agreement  for  use  under  the  2004  Plan;

-     to  determine the terms and conditions of any award granted under the 2004
Plan,  including, but not limited to, the exercise price, the time or times when
awards  may  be  exercised  (which  may  be  based on performance criteria), any
vesting  and  any  restriction  or  limitation regarding any award or the common
stock  relating  thereto;

-     to reduce the exercise price of any option to the then current fair market
value  if  the  fair  market value of the common stock covered by the option has
declined  since  the  grant  date;


                                      -77-


-     to prescribe, amend and rescind rules and regulations relating to the 2004
Plan,  including  rules  and regulations  relating  to sub-plans established for
the  purpose  of  qualifying for preferred tax treatment under foreign tax laws;

-     to  allow  participants  in  the  2004  Plan  to  satisfy  withholding tax
obligations  on  options  by  electing to have SpaceDev withhold from the common
stock  to  be  issued  upon exercise of an option that number of shares having a
fair  market value equal to the amount required to be withheld.  The fair market
value to be withheld will be determined on the date that the amount of tax to be
withheld  is  to  be  determined;  and,

-     to  construe  and  interpret the terms of the 2004 Plan and awards granted
pursuant  to  the  2004  Plan.

Awards

     A  stock  option  is  the right to purchase a specified number of shares of
stock,  at  a  specified  exercise  price  for  a specified period of time.  The
exercise  price of incentive stock options may not be less than 100% of the fair
market  value  of  the common stock as of the date of grant (or 110% of the fair
market  value if the grant is to an employee who beneficially owns more than 10%
of  the total combined voting power of all classes of SpaceDev's capital stock).
The  U.S.  Internal  Revenue  Code of 1986, as amended, referred to as the Code,
currently  limits  to  $100,000  the  aggregate  value of common stock for which
incentive  stock options may first become exercisable in any calendar year under
the  2004  Plan  or  any  other  option plan adopted by SpaceDev.  The 2004 Plan
permits  nonstatutory  stock  options  to be granted at an exercise price of not
less than 85% of the fair market value of the common stock on the date of grant;
however, the Compensation Committee does not intend to make grants with exercise
prices  below  100% of the fair market value so long as such grants would result
in the imposition of additional taxes under Section 409A of the Internal Revenue
Code.  See  "American  Jobs  Creation  Act  of  2004" below.  Nonstatutory stock
options may be granted without regard to any restriction on the amount of common
stock to which the option may first become exercisable in any calendar year.  We
currently  issue  options at 100% of the fair market value, as determined by the
Board  of  Directors.  Regardless  of  which  type  of  option  is granted to an
employee of SpaceDev, unless otherwise determined by the Board of Directors, the
option  will expire 90 days after termination of employment for any reason other
than  death, disability or retirement (but in no event later than the expiration
of  the  term  of  such  option);  provided,  however, that all rights under any
options  expire  immediately  upon  termination  of  an  employee   for   cause.
The Compensation Committee may grant a "limited right" in connection with grants
of stock options.  A limited right is the right to receive the net of the market
price of a share of stock and the exercise price of the right, either in cash or
in  stock,  in the future. In no event may a limited right issued under the 2004
Plan be exercisable in whole or in part before the expiration of six months from
the  date of grant, and the right may only be exercised in the event of a change
in  control  of SpaceDev. In addition, limited rights issued under the 2004 Plan
may  be  exercised  only  when the underlying option is exercisable and the fair
market  value of the shares on the date of exercise is greater than the exercise
price  of  the  underlying  option.  The  limited right and the option terminate
simultaneously  upon  exercise  of one or the other. Limited rights issued under
the  plan  may  be  for no more than 100% of the difference between the purchase
price  and  the fair market value of the stock subject to the underlying option.

The Compensation Committee may issue restricted stock awards under the 2004 Plan
to  employees  and  independent  directors.  The  Compensation   Committee   has
discretion  to  determine  the  dates  on  which  stock awards will vest and any
specific  conditions  or  performance  goals  which  must  be satisfied prior to
vesting  of any portion of the award. Stock awards which are not fully vested at
the  time  of  termination  of  the  employee  for  any reason other than death,
disability  or  retirement or as a result of termination for cause, the unvested
portion  of  the  award  will  be  forfeited  as  of  the  date  of termination.

The Compensation Committee has discretion to accelerate the vesting of any award
issued  under  the  2004  Plan.

     The  Compensation  Committee  may  award  incentive  stock  options only to
full-time  employees  (including  officers) of SpaceDev and its affiliates under
the  2004  Plan.  A  non-employee  director,  as well as part-time employees and
certain  consultants,  of  SpaceDev  are not eligible to receive incentive stock
options,  but  may  receive  nonstatutory  stock  options  under  the 2004 Plan.


                                      -78-


Shares  Subject  to  the  2004  Plan

     Subject  to  adjustment,  the  maximum  number  of  shares  of common stock
reserved  for  awards  under  the  2004 Plan is 4,000,000 shares, currently, and
would  be  7,000,000 shares if this proposal is approved by shareholders.  These
shares  of  common  stock  may  be  either  authorized  but  unissued  shares or
authorized  shares  previously  issued and reacquired by SpaceDev. To the extent
that  options  and  stock  awards  are  granted  under the 2004 Plan, the shares
underlying  such  awards  will be unavailable for any other use including future
grants  under  the  2004  Plan  except  that, to the extent that stock awards or
options terminate, expire, or are forfeited without having been exercised (or in
cases  where  a limited right has been granted in connection with an option, the
amount  of  such limited right received in lieu of the exercise of such option),
new  awards may be made with respect to those shares underlying such terminated,
expired  or  forfeited  options or stock awards.  Notwithstanding the foregoing,
the  maximum  number  of shares that may be issued under incentive stock options
will  be  7,000,000 if this proposal is approved, and shares that are reacquired
by  us  will  not  be  available  for  grants  of  incentive  stock  options.

Adjustments

     The  Compensation  Committee  will make adjustments to the number of shares
subject  to  any  award  based on any change in the outstanding shares of common
stock  of SpaceDev resulting from any stock dividend or split, recapitalization,
merger,  consolidation,  spin-off,  reorganization,  combination  or exchange of
shares,  or  any similar corporate change, or other increase or decrease in such
shares  without  receipt or payment of consideration by SpaceDev.  The number of
shares  reserved and the per person annual share limits will also adjust in such
circumstances.

Amendment  or  Termination

     The  Board  of  Directors  may  amend or modify the 2004 Plan in any or all
respects.  However, certain amendments may require shareholder approval pursuant
to  applicable  laws and regulations.  The 2004 Plan will terminate on August 5,
2014.

Certain  Federal  Income  Tax  Consequences

     THE  FOLLOWING  IS  A GENERAL SUMMARY AS OF THIS DATE OF THE FEDERAL INCOME
TAX  CONSEQUENCES  TO  US  AND TO U.S. PARTICIPANTS FOR AWARDS GRANTED UNDER THE
2004  PLAN.  IT  DOES  NOT  REFLECT  PROVISIONS  OF  THE  INCOME TAX LAWS OF ANY
MUNICIPALITY, STATE OR FOREIGN COUNTRY IN WHICH A RECIPIENT MAY RESIDE, NOR DOES
IT  REFLECT  THE  TAX CONSEQUENCES OF A RECIPIENT'S DEATH.  THE FEDERAL TAX LAWS
MAY CHANGE AND THE FEDERAL, STATE AND LOCAL TAX CONSEQUENCES FOR ANY PARTICIPANT
WILL  DEPEND UPON HIS OR HER INDIVIDUAL CIRCUMSTANCES.  TAX CONSEQUENCES FOR ANY
PARTICULAR  INDIVIDUAL  MAY  BE  DIFFERENT.

Incentive  stock  options granted under the 2004 Plan will be afforded favorable
federal  income  tax  treatment under the U.S. Internal Revenue Code of 1986, as
amended, which we refer to as the Code.  If an option is treated as an incentive
stock  option,  the recipient will recognize no income upon grant or exercise of
the  option  unless the alternative minimum tax rules apply.  Upon a recipient's
sale  of  the  shares  (assuming  that the sale occurs more than two years after
grant  of  the  option and more than one year after exercise of the option), any
gain will be taxed to the recipient as long-term capital gain.  If the recipient
disposes  of  the  shares prior to the expiration of either of the above holding
periods,  then  the  recipient  will  recognize  ordinary  income  in  an amount
generally measured as the difference between the exercise price and the lower of
the  fair  market  value of the shares at the exercise date or the sale price of
the  shares.  Any  gain  recognized  on  such a disqualifying disposition of the
shares  in excess of the amount treated as ordinary income will be characterized
as  capital  gain.

All other options granted under the 2004 Plan will be nonstatutory stock options
and  will not qualify for any special tax benefits to the recipient. A recipient
generally will not recognize any taxable income at the time he or she is granted
a  nonstatutory stock option with an exercise price equal to or greater than the
fair  market value of the stock on the grant date. However, upon exercise of the
Non-Statutory  Stock  Option,  the  recipient will recognize ordinary income for
federal income tax purposes in an amount generally measured as the excess of the
then fair market value of each share over its exercise price. Upon a recipient's
resale of such shares, any difference between the sale price and the fair market
value  of such shares on the date of exercise will be treated as capital gain or
loss  and  will  generally


                                      -79-


qualify  for  long  term  capital gain or loss treatment if the shares have been
held  for  more  than  one  year.  The  Code  provides for reduced tax rates for
long-term  capital  gains  based  on the taxpayer's income and the length of the
taxpayer's  holding  period.

The  recipient  of  a  restricted  stock award will generally recognize ordinary
income  when  such  shares  are  no  longer  subject  to  a  substantial risk of
forfeiture  within the meaning of Code Section 83, or become transferable, based
on  the  excess  of the value of the shares at that time over the price, if any,
paid  for  such shares.  However, if the recipient makes a timely election under
the Code to be subject to tax upon the receipt of the shares, the recipient will
recognize  ordinary  income  at  that time equal to the fair market value of the
shares  over  the  price  paid, if any, and no further income will be recognized
when  the  shares  vest.

No  taxable  income  is  recognized  upon the receipt of a limited right with an
exercise  price equal to or greater than the fair market value of the underlying
shares  of  common  stock  on  the  date of grant.  The recipient will recognize
ordinary  income, in the year in which the right is exercised only, equal to the
excess  of the fair market value of the underlying shares of common stock on the
exercise date over the exercise price in effect for the exercised right, and the
recipient  will  be  required  to  satisfy  the  tax  withholding   requirements
applicable to such income.  SpaceDev will be entitled to an income tax deduction
equal to the amount of ordinary income recognized by the recipient in connection
with  the  exercise of the limited right.  The deduction will be allowed for the
taxable  year  of  SpaceDev  in  which  such  ordinary  income  is   recognized.
Unless  limited by Code Section 162(m), we are generally entitled to a deduction
for  federal  income  tax  purposes  equal  to  the  amount  of  ordinary income
recognized  by  the recipient of an award at the time such income is recognized.

Section  162(m)  limits

     Section  162(m)  of  the Code places a limit of $1,000,000 on the amount of
compensation that we may deduct in any one year with respect to each of our five
most  highly  paid  executive  officers.  Certain performance-based compensation
approved  by  shareholders is not subject to the deduction limit.  The 2004 Plan
as  proposed to be amended is qualified such that awards under the 2004 Plan may
constitute  performance-based  compensation not subject to Section 162(m) of the
Code.  One  of the requirements for equity compensation plans is that there must
be a limit to the number of shares granted to any one individual under the plan.
Accordingly, the 2004 Plan as proposed to be amended provides that the aggregate
number  of  shares  subject  to  awards  granted  under the 2004 Plan during any
calendar  year  to  any one participant may not exceed 1,000,000, except that in
connection  with his or her initial service, a participant may be granted awards
covering  up  to  an  additional  1,000,000  shares  of  common  stock.

American  Jobs  Creation  Act  of  2004

     The  American  Jobs  Creation  Act  of  2004 contains deferred compensation
provisions added as Section 409A of the Code. These provisions make compensation
deferred  under  a  nonqualified deferred compensation plan taxable on a current
basis  (or,  if  later,  when vested), unless certain requirements are met.  The
Internal  Revenue  Service  has  recently  issued  proposed  regulations  on the
provisions  of  Section 409A, and further guidance is expected to follow.  It is
the  intent  of our company that all awards granted under the 2004 Plan will not
cause  an  imposition  of additional taxes provided by Section 409A of the Code,
and  the Compensation Committee intends to administer the 2004 Plan so that such
taxes  are  not  imposed.

New  Plan  Benefits

     Except  for  our obligation to reserve stock options for eligible employees
of Starsys following the closing of the merger described above under "The Merger
Agreement  --  SpaceDev  Post-Closing  Covenants,"  we  have  no   other  plans,
proposals,  or  arrangements  to  grant  any  awards out of the additional share
reserve under the 2004 Plan that is proposed to be approved in this Proposal No.
2.  The  benefits  or  amounts  of  awards  that  may be granted to our CEO, our
executive officers named in the summary compensation table included in our proxy
statement  for  our  2005 annual meeting, our executive officers as a group, our
non-executive  directors as a group, and our non-executive employees as a group,
and  the  benefits  or  amounts  that would have been granted to such persons or
classes  of  persons  for our last completed fiscal year if these amendments had
been  in  effect  during  such  year,  are  not  presently  determinable.


                                      -80-


EQUITY  COMPENSATION  PLAN  INFORMATION

     The  following  table  provides  information  about  SpaceDev's  equity
compensation  plans  as  of  December  31,  2004:



                                                                        

                                                                                      Number  of  securities
                                                                                    remaining available  for
                              Number of securities          Weighted-average         future  issuance  under
                    to be issued upon the exercise       exercise  price  of     equity  compensation  plans
                          of  outstanding  options,     outstanding  options,         (excluding  securities
Plan  category                warrants  and  rights     warrants  and  rights      reflected  in column (a))
-----------------   -------------------------------     ---------------------    ---------------------------

EQUITY  COMPENSATION                      3,878,766                     $1.05                      1,263,897
PLANS  APPROVED  BY  
SECURITY  HOLDERS

EQUITY  COMPENSATION                      2,500,000                     $2.00                             -
PLANS NOT APPROVED BY  
SECURITY HOLDERS (1)
-----------------   -------------------------------     ---------------------    ---------------------------
TOTAL                                     6,378,766                     $1.50                      1,263,897
-----------------   -------------------------------     ---------------------    ---------------------------
-----------------   -------------------------------     ---------------------    ---------------------------


(1)     Consists  of  options to purchase up to an aggregate of 2,500,000 shares
of  common stock granted to Mr. James W. Benson, SpaceDev's chairman and current
chief executive officer. On July 21, 2005, options on 2,000,000 shares of common
stock  granted  to  Mr.  Benson  expired  unvested  and  unexercised.


                                      -81-


                            SPACEDEV PROPOSAL NO. 3 -
                     AMENDMENT TO ARTICLES OF INCORPORATION
                     TO INCREASE AUTHORIZED NUMBER OF SHARES

     In  October  2005,  SpaceDev's  Board of Directors approved an amendment to
SpaceDev's articles of incorporation to increase the authorized number of shares
of  common  stock  from  50,000,000  to  100,000,000.  The  form  of articles of
amendment  is  attached  to  this  joint  proxy statement/prospectus as Annex E.

The  additional  shares  of  common  stock  to  be authorized by adoption of the
amendment  would  have  rights  identical to the currently outstanding shares of
common  stock.  Adoption  of  the  amendment  would not affect the rights of the
holders  of  currently outstanding common stock, except to the extent additional
shares  are  actually issued, which may have certain effects, including dilution
of  the earnings per share and voting rights of current holders of common stock.
If  the  amendment  is  adopted,  it  will  become  effective upon filing of the
articles  of  amendment with the Secretary of State of the State of Colorado. If
the  amendment  is  adopted,  the  articles  of  amendment  giving effect to the
amendment will be filed as soon as practicable. On December 20, 2005, there were
24,606,255  shares  of  SpaceDev  common  stock outstanding, and 16,493,865 were
reserved  for  options,  employee equity plans and other purposes (not including
shares  issuable in the merger described in Proposal No. 1, the increased shares
authorized  under the 2004 Equity Incentive Plan described in Proposal No. 2, or
shares  that may be sold or issuable in one or more private placements described
in  Proposal  No.  4).  Upon the approval of this Proposal No. 3, there would be
approximately  62,750,000  authorized  and  unreserved  shares  available  for
issuance, excluding for the purposes described in Proposals No. 1, No. 2 and No.
4. We estimate that up to approximately 15,600,000 of these shares could be used
if  Proposal  No.  1  and  Proposal  No.  2  are  approved.

The  affirmative  vote  of  the holders of a majority of the voting power of the
outstanding  shares  of  SpaceDev's  common  stock  is  required to approve this
proposal.  As  a  result,  abstentions  and  broker non-votes will have the same
effect  as  negative  votes.

PURPOSE  AND  EFFECT  OF  THE  AMENDMENT

The  principal  purpose  of  this amendment  is to  provide  SpaceDev  with  the
flexibility to issue shares of common stock for proper corporate purposes, which
may  be  identified  in  the  future,  such  as  to  raise  equity capital, make
acquisitions  through the use of stock or reserve additional shares for issuance
under  equity  incentive  plans.  SpaceDev intends to use a portion of the newly
authorized  shares  of  common stock to perform its obligations under the merger
agreement  described  in  Proposal  No.  1, as reserve for the additional shares
proposed  to  be  authorized  under  the 2004 Equity Incentive Plan described in
Proposal  No. 2, and for one or more private placements as described in Proposal
No. 4.  Except as discussed above, SpaceDev has at this time no plans, proposals
or arrangements, written or otherwise, to issue any of the additional authorized
shares  of  common  stock.

The increased reserve of shares available for issuance may be used to facilitate
public or private financings. If required operating funds cannot be generated by
operations,  SpaceDev  may  need  to,  among  other   things,  issue  and   sell
unregistered  common  stock,  or  securities  convertible  into common stock, in
private  transactions.  Such  transactions  might  not  be  available  on  terms
favorable to SpaceDev, or at all.  SpaceDev may sell common stock at prices less
than  the  public  trading  price of the common stock at the time, and may grant
additional  contractual  rights  to  purchase  not available to other holders of
common  stock, such as warrants to purchase additional shares of common stock or
anti-dilution  protections.

The  increased  reserve  of  shares  available  for issuance also may be used in
connection  with  potential  acquisitions.  The  ability  to  use  its  stock as
consideration  provides  SpaceDev  with  negotiation  benefits and increases its
ability  to  execute  its  growth  strategy which may include the acquisition of
other  businesses  or  technologies.

In  addition, the increased reserve of shares available for issuance may be used
for  SpaceDev's  future  equity  incentive  plans  for  grants to its employees,
consultants  and  directors.  Such  equity incentive plans could also be used to
attract  and retain employees of acquired companies in connection with potential
acquisitions.

The  flexibility  of the board of directors to issue additional shares of common
stock  could  also  enhance  the  ability  of  SpaceDev's  board of directors to
negotiate  on  behalf  of  the  shareholders  in  a  takeover  situation.  The


                                      -82-


authorized,  but  unissued  shares of common stock could be used by the board of
directors to discourage, delay or make more difficult a change in the control of
SpaceDev. For example, such shares could be privately placed with purchasers who
might  align  themselves  with  the  board  of  directors  in opposing a hostile
takeover bid. The issuance of additional shares could dilute the stock ownership
of  persons seeking to obtain control and increase the cost of acquiring a given
percentage of the outstanding stock. Shareholders should therefore be aware that
approval  of  the amendment could facilitate future efforts by SpaceDev to deter
or  prevent  changes in control of SpaceDev, including transactions in which the
shareholders  might  otherwise  receive  a  premium  for  their shares over then
current  market  prices.

The  availability of additional shares of common stock is particularly important
in the event that the board of directors needs to undertake any of the foregoing
actions  on  an  expedited  basis  and  therefore  needs  to avoid the time (and
expense)  of  seeking  shareholder  approval in connection with the contemplated
action. If the amendment is approved by the shareholders, the board of directors
does not intend to solicit further shareholder approval prior to the issuance of
any  additional  shares of common stock, except as may be required by applicable
law  or  rules.  For  example,  if our common stock trades on the American Stock
Exchange, under the rules and policies of such exchange, shareholder approval is
required for any issuance of 20% or more of our outstanding shares in connection
with  acquisitions  or  discounted  private  placements.   Additionally,   under
California law, to the extent it may apply to SpaceDev under Section 2115 of the
California  General  Corporation  Law,  shareholder approval is required for the
issuance  of  securities  in  connection   with   certain   acquisitions   where
shareholders, immediately before such issuance, do not continue to hold at least
five-sixths  of  SpaceDev's combined voting power after such issuance.  SpaceDev
reserves the right to seek a further increase in the authorized number of shares
from  time  to  time  as  considered  appropriate  by  the  board  of directors.

EXISTING  ANTI-TAKEOVER  MECHANISMS

     SpaceDev's articles of incorporation and bylaws contain provisions that may
make  it  less  likely  that  our  management would be changed, or someone would
acquire  voting  control  of  us, without the consent of our board of directors.
These  provisions  include:

-     Shares  of  our  authorized but unissued "blank check" preferred stock (as
well  as  shares of our authorized but unissued common stock) could be issued in
an  effort  to dilute the stock ownership and voting power of persons seeking to
obtain  control  of  our  company,  or  could  be issued to purchasers who would
support  our  board  of  directors in opposing an unsolicited takeover proposal;

-     Our  shareholders  are  only  allowed to take actions by unanimous written
consent,  other  than  actions  taken at a duly noticed meeting of shareholders;
and,

-     Our  board  of directors increase the number of directors and may fill the
vacancies  created  by  such  action.

     Other  than  as  described  above,  there  are  no anti-takeover mechanisms
present  in  SpaceDev's  governing  documents  or otherwise, and SpaceDev has no
present  plans  or  proposals  to  adopt  other  provisions  or enter into other
arrangements  that  may  have  material  anti-takeover  consequences.

THE SPACEDEV BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS A VOTE "FOR" THE PROPOSAL
   TO AMEND THE ARTICLES OF INCORPORATION TO INCREASE AUTHORIZED COMMON STOCK.


                                      -83-


    SPACEDEV PROPOSAL NO. 4 - AUTHORIZATION TO SELL MORE THAN 20% OF SPACEDEV'S
                        COMMON STOCK IN PRIVATE OFFERINGS

     Shareholders  are  being  asked to authorize SpaceDev to sell shares of its
common stock (or securities convertible into or exercisable for common stock) in
one  or  more  related  private  offerings  pursuant  to  the  following  terms:

-     The  private  offerings for which SpaceDev seeks shareholder approval will
be  for  gross  proceeds  up  to  an  aggregate of $10 million, exclusive of any
amounts which may be received by SpaceDev upon the exercise of warrants, options
or  other  rights  to  purchase  SpaceDev  common  stock which may be granted to
investors  in  connection  with  the  private  offerings;

-     SpaceDev  will not sell in such private offerings: (1) its common stock at
a  price  less  than  35%  of the then current market value of SpaceDev's common
stock;  or,  (2)  other  securities exercisable for or convertible into SpaceDev
common stock for an exercise price or conversion price, as applicable, less than
35%  of  the  then  current market value of SpaceDev's common stock, and in each
case,  current  market  value  to be determined by the board in good faith; and,

-     SpaceDev  will  not  sell  to  investors  in  any  such private offerings,
warrants,  options  or  other  rights  to purchase in excess of 40% of the total
amount  of  SpaceDev  common stock (including any common stock issuable upon the
conversion  of  preferred  stock  or  convertible  debt)  sold  in  such private
offerings.

     SpaceDev  intends  to  use  the  proceeds of these transactions to fund its
continued  operations,  and  management  believes  that  failure to approve this
proposal  could  have  a material adverse effect on SpaceDev. If approved at the
special  meeting, this authorization will expire three months following the date
of  the  special  meeting  of  shareholders,  (i.e.  April  30,  2006).

Why  is  SpaceDev  requesting  this  authorization?

     SpaceDev  is  requesting  this  authorization to ensure compliance with the
listing  requirements  of the American Stock Exchange, on which SpaceDev intends
to  apply  for  listing  of  its  common stock.  The rules of the American Stock
Exchange  require  each  listed company to seek the approval of its shareholders
prior  to  the  issuance of securities under certain circumstances, including in
connection  with a transaction (other than a public offering) involving the sale
or  issuance by a listed company of common stock (or securities convertible into
or exercisable for common stock) equal to 20% or more of the common stock or 20%
or  more of the voting power outstanding for less than the greater of book value
or  market value of the stock before such issuance, which listing requirement we
refer  to as the 20% Financing Rule.  For purposes of applying the 20% Financing
Rule,  we must treat all sales of common stock that are part of a single plan of
financing  as a single sale of common stock.  If SpaceDev common stock is listed
on  the  American  Stock  Exchange  and  SpaceDev  does  not comply with the 20%
Financing  Rule,  then  we  expect  we would be delisted from the American Stock
Exchange.

SpaceDev must raise additional capital in order to fulfill its obligations under
the  merger  agreement  described  in  Proposal  No.  1  (including  the  second
$1,250,000 working capital contribution required by the end of 2006) and to fund
its  planned  operations  for  the next twelve months, and expects to raise this
capital  primarily  through  the  sale of common stock or securities that can be
converted  into  or  exercised  for  common  stock.  During the thirty (30) days
preceding  December  2,  2005,  the  market  price  of  SpaceDev's  common stock
fluctuated  between  $1.50  and  $1.63  per share, and SpaceDev's book value was
approximately  $0.24  per  share  at  September  30,  2005.

In  October  2005,  SpaceDev  raised  $2.5 million through the sale of 2,032,520
shares  of  common  stock  and warrants exercisable for 450,000 shares of common
stock.  If  these sales are counted towards the 20% Financing Rule, SpaceDev can
sell  approximately  only  two  million  additional  shares  without shareholder
approval  under  the  20%  Financing  Rule.

Over  the  next several months, SpaceDev intends to raise an additional $5 to $7
million  through  the  sale  of  equity  securities. The specific amount we will
raise,  and  the  amount of common stock we will sell to raise this amount,


                                      -84-


will  depend  upon SpaceDev's stock price, short term capital needs, expectation
of  revenues  from  operations,  the  state  of  the  capital markets generally,
SpaceDev's  ability  to  obtain  debt-based financing as opposed to equity-based
financing,  and the specific financing terms that may be offered to SpaceDev. If
revenues  do  not  increase  in the near term, or if the merger is completed and
Starsys requires working capital in addition to the amounts SpaceDev is required
to  contribute  under the merger agreement, then SpaceDev may need to raise more
than  $5  to  $7  million  (but  not to exceed $10 million under the shareholder
authorization  for  this  Proposal  No. 4) from the sale of equity securities in
order  to  fund  its  operations.

SpaceDev  believes it will be difficult to structure a financing transaction and
then  seek  shareholder  approval  of  the  specific transaction due to the time
necessary  to  organize,  call  and  hold a meeting of shareholders. SpaceDev is
accordingly  requesting  the shareholders to approve this proposal, which allows
management broad discretion (within the parameters set forth above) to structure
and close a private financing transaction without obtaining shareholder approval
of  the  particular  transaction.

Also, SpaceDev would not be obligated to sell any shares of common stock, and if
we  did  sell  shares  SpaceDev would not have to sell them in transactions that
would count against the 20% Financing Rule. However, we expect that we will sell
shares  of  common  stock and that the financing transactions will count against
the 20% Financing Rule. At this time, SpaceDev does not have commitments for any
specific  transaction  obligating us to issue common stock up to or in excess of
the  amount  permitted  under the 20% Financing Rule, although we expect that we
will  have  commitments  for  such  transactions on or before the closing of the
merger.

Any  sales  of common stock we make will be on terms negotiated by us, and these
terms  may  not  be  beneficial to SpaceDev's current shareholders. For example,
most  of  the financing proposals that have been presented to us recently either
involve  a  purchase  price  for common stock that is discounted from the market
price of SpaceDev's common stock at the time of sale or the sale, of convertible
preferred stock with rights and preferences, including dividends and liquidation
preferences,  senior to the common stock. These features are intended to protect
the new investor against a decline in SpaceDev's share price, but generally this
benefit  to  the  new investor is to the detriment of the existing shareholders.
If  we  enter into a transaction that provides for the sale of shares at a price
below  the market value per share, the ownership interests of SpaceDev's current
shareholders  will  be  diluted.

Preferred  Stock

     SpaceDev  is authorized to issue up to 10,000,000 shares of preferred stock
in one or more series and may issue preferred stock in the private offerings. As
of  November  1,  2005,  SpaceDev has outstanding 248,460 shares of its Series C
Convertible  Preferred  Stock.  SpaceDev's  board of directors may determine the
terms  of  future preferred stock offerings without further action by SpaceDev's
shareholders.  If  SpaceDev  issues  additional preferred stock, it could affect
your  rights  or  reduce the value of your common stock. In particular, specific
rights  granted  to  future holders of preferred stock could be used to restrict
SpaceDev's  ability  to  merge  with  or sell our assets to a third party. These
terms  may  include  voting rights, preferences as to dividends and liquidation,
conversion  and  redemption  rights,  and  sinking  fund  provisions.

Price  Reset  Features  and  Floating  Price  Provisions

     Although  we do not intend to enter into a financing transaction with price
reset  features,  we may be required to do so under certain conditions in one or
more  transaction. These types of transactions fix a price at the time of issue,
which  may  be  at  a  discount  to market price, and then reduce the price at a
future  specified  date if the market price is lower on that future date than it
was  on  the  issue  date.  We  may  also agree to one or more transactions with
floating  price  provisions.  These transactions are convertible securities that
permit the holder to convert into common stock at a price equal to the lesser of
a price fixed on the date the convertible security is issued, which may be below
the  market  price  on  that date, or a price related to the market price of the
common stock on the date of conversion, which also may be below the market price
on  that  date.  If  we enter into a transaction with a price reset feature or a
floating price, then generally the reset or pricing feature will have the effect
of  requiring  us  to  issue  more  shares of SpaceDev's common stock to the new
investors  if  SpaceDev's  stock  price falls but without SpaceDev receiving any
additional  compensation  for  the additional shares we issue. An issuance under
these  circumstances  would  dilute the economic interests of SpaceDev's current
shareholders,  in  the  same  manner  as a below market sale. However, reset and
floating price transactions also involve the risk that the number of shares that
we  will  have  to  issue  is  not  fixed.  For  example,  if  the


                                      -85-


price of SpaceDev's stock declines then the number of shares issuable to the new
investors would increase, which could, in turn, put additional downward pressure
on  SpaceDev's  stock price and result in a downward spiral ultimately resulting
in  a dramatic drop in SpaceDev's stock price, very large dilution to SpaceDev's
current  shareholders  and  a large ownership interest for the new investors. We
will use our best efforts to avoid any financing transaction that provides for a
price reset or floating price provision, and if we do agree to such a provision,
we  will make every effort to include a reasonable limit on the number of shares
issuable  as  a  result  of  the  provision.

What  happens  if  shareholders do not approve the authorization contemplated by
this  proposal?

     If  shareholders  do  not  authorize  us to sell additional common stock in
excess of the number that may be sold without shareholder approval under the 20%
Financing  Rule,  then  SpaceDev  would  have  to:

-     violate  the  20%  Financing  Rule;

-     raise the capital necessary for SpaceDev's operations in transactions that
do  not  require  shareholder  approval  under  the  20%  Financing  Rule;  or,

-     seek shareholder approval in the future for a particular transaction which
requires  such  approval  under  the  20%  Financing  Rule.

     Unless  SpaceDev's  stock  price  increases significantly, we believe it is
unlikely  that  we  will  be able to raise the necessary capital in transactions
that  do  not fall within the 20% Financing Rule.  We accordingly expect that if
this  proposal  is  not adopted, SpaceDev would still raise the necessary funds,
and if SpaceDev common stock is then listed on the American Stock Exchange, seek
shareholder  approval  for the particular transaction or face the possibility of
delisting  from  the  American Stock Exchange. Delisting from the American Stock
Exchange  could  have  a  material  adverse  effect  on  the  trading market for
SpaceDev's common stock, and would increase regulatory burdens applicable to us,
such  as Section 2115 of the California General Corporation Law (see "The Merger
-  Approval  and  Dissenters'  Rights") and certain state and federal securities
laws  and rules which grant exemptions from state qualification requirements for
securities  traded on the American Stock Exchange or other qualifying exchanges.
We  would  also likely become subject again to the penny stock rules which apply
to  certain  companies  whose shares are not traded on a qualifying exchange and
trade  below  $5  per  share.  See  "Risk  Factors"  beginning  on  page  15.

      THE SPACEDEV BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT SPACEDEV'S
  SHAREHOLDERS VOTE "FOR" APPROVAL OF THE AUTHORIZATION TO SELL MORE THAN 20% OF
                  SPACEDEV'S COMMON STOCK IN PRIVATE OFFERINGS.


                                      -86-


                            STARSYS PROPOSAL NO. 2 -
                 APPOINTMENT AND AUTHORIZATION OF SCOTT TIBBITTS
                 AS SHAREHOLDER AGENT UNDER THE MERGER AGREEMENT

     Shareholders  are  being  asked to appoint and constitute Scott Tibbitts as
the  shareholder's exclusive agent and representative under the merger agreement
and  related escrow agreement.  Mr. Tibbitts is the Chairman and Chief Executive
Officer  of  Starsys and beneficially owns approximately 48% of the common stock
of  Starsys.  It is expected that Mr. Tibbitts will be appointed to the board of
directors  of  SpaceDev  following  the  merger.  For more information, see "The
Merger  -  Interests of Certain Starsys Persons in the Merger" beginning on page
44.

The  role  of  the  shareholder  agent and representative is to be the exclusive
agent  of  the  shareholders  and to perform, among other things, the following:

-     with  respect  to  claims  made  or potentially made against, or any other
action  to  be taken or omitted by or on behalf of, any shareholders pursuant to
the merger agreement or the escrow agreement or otherwise in connection with the
merger,  including  with  respect  to  any  indemnification  claims, performance
consideration calculations, breaches of representations, warranties or covenants
and  any  other  matters;

-     give,  fail  to  give  and  receive notices and communications from and to
SpaceDev,  the  escrow  agent,  Starsys  shareholders  or  other  persons;

-     agree  to,  negotiate,  prosecute,  defend,  enter  into  settlements  and
compromises  of,  make  and  demand  arbitration  or  other  alternative dispute
resolution;

-     comply  with  orders  of  courts  and  awards of arbitrators and referees;

-     satisfy  indemnity  claims  from the shares, cash and other assets held in
the  escrow  account;

-     to  take  all  actions  necessary  or  appropriate  in the judgment of the
shareholder  agent  for  accomplishing  any  of  the  foregoing;  and,

-     use  the  shares  of  SpaceDev  common  stock  in  the  escrow account (as
described  under  the  caption  "The Merger Agreement - Escrow - Escrow Account"
above)  as  collateral to secure the rights of the SpaceDev indemnified parties;

-     deposit  and  withdraw  funds into and from the expense fund (as described
under  the caption "The Merger Agreement - Escrow - Expense Fund" above) for the
payment  of  the  shareholder  agent's  reasonable  out-of-pocket  expenses; and

-     agree  to  amendments  and  waivers  of  the  merger  agreement and escrow
agreement,  and  time  extensions  under  the merger agreement, on behalf of the
shareholders,  as  described  under  the  "The  Merger  Agreement  -  Amendment,
Extension  and  Waiver  of  the  Merger  Agreement"  caption  above.

     Mr.  Tibbitts will not be liable for any act done or omitted as shareholder
agent  while  acting  in  good faith and in the exercise of reasonable judgment.
Mr.  Tibbitts shall not receive any compensation for his services as shareholder
agent.

The  shareholder  agent may resign at any time by written notice to SpaceDev and
the  escrow  agent,  and  the  shareholder  agent  may be removed at any time by
written notice signed by pre-merger Starsys shareholders holding not less than a
majority  of the shares of Starsys outstanding immediately preceding the merger.
The  pre-merger  Starsys  shareholders  will  be  responsible  for  appointing a
successor  shareholder agent by act of such shareholders holding not less than a
majority  of the shares of Starsys outstanding immediately preceding the merger.
The  successor  shareholder  agent  must  be  the key shareholder, a director or
officer  of  Starsys  or  the  surviving  corporation,  or reasonably acceptable


                                      -87-


to  SpaceDev.  If the shareholders fail to appoint a successor shareholder agent
within  ten  (10)  days  of the resignation or removal of the shareholder agent,
SpaceDev  may  petition  a  proper  court  to  appoint  a  successor.

Approval  of  Proposal  No. 2 requires the affirmative vote of a majority of the
outstanding  shares  of  Starsys  common stock.  Approval of this Proposal No. 2
constitutes,  without  any  further  action on the part of any shareholders, the
appointment  by  each  of the shareholders of Mr. Tibbitts to act as shareholder
agent  under  the merger agreement and related escrow agreement, for and on each
of  their  behalf.

THE STARSYS BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT STARSYS' SHAREHOLDERS
                                 VOTE "FOR" THE
                                       ---
  APPOINTMENT AND AUTHORIZATION OF SCOTT TIBBITTS AS SHAREHOLDER AGENT UNDER THE
                                MERGER AGREEMENT.


                                      -88-


                               UNAUDITED PRO FORMA
                    COMBINED CONSOLIDATED FINANCIAL STATEMENTS

HOW  THE  PRO  FORMA  FINANCIAL  STATEMENTS  WERE  PREPARED

     The following unaudited pro forma combined financial statements give effect
to  the  proposed  merger  of  SpaceDev and Starsys using the purchase method of
accounting,  as  required by Statement of Financial Accounting Standard No. 141,
"Business  Combinations." SpaceDev will legally be acquiring Starsys and will be
viewed  for  accounting purposes as the "accounting acquirer." Under this method
of accounting, the combined company will allocate the purchase price to the fair
value  of  assets  of  Starsys  deemed  to  be  acquired, including identifiable
intangible  assets  and  goodwill.  The  purchase price allocation is subject to
revision  when  the  combined  company  obtains additional information regarding
asset valuation. The unaudited pro forma combined financial statements are based
on  respective historical consolidated financial statements and the accompanying
notes  of  SpaceDev, and  those  of  Starsys  included  herein.

The  unaudited  pro  forma  combined statements of operations for the year ended
December 31, 2004 and the nine months ended September 30, 2005 assume the merger
took  place  on  January 1, 2004. The unaudited pro forma combined balance sheet
assumes  the  merger  took  place on September 30, 2005. The unaudited pro forma
combined  statement  of operations for the year ended December 31, 2004 combines
SpaceDev's  historical  statement  of operations for the year ended December 31,
2004  with  Starsys'  historical  statement  of  operations  for  the year ended
December  31,  2004. The pro forma combined statement of operations for the nine
months  ended  September  30,  2005  combines SpaceDev's historical statement of
operations for the nine months ended September 30, 2005 with Starsys' historical
statement  of  operations  for  the  nine  months  ended September 30, 2005. The
unaudited  pro  forma  combined  balance  sheet  combines  SpaceDev's historical
balance sheet as of September 30, 2005 with Starsys' historical balance sheet as
of  September  30,  2005.

THESE  PRO  FORMA  FINANCIAL  STATEMENTS  HAVE  BEEN  BASED  ON  ASSUMPTIONS

     The  unaudited  pro  forma  combined  financial statements data is based on
estimates and assumptions described in the notes to them. This data is presented
for  information purposes only and is not intended to represent or be indicative
of  the  consolidated  results  of operations or financial condition of SpaceDev
that  would  have  been  reported  had the merger been completed as of the dates
presented,  and  should  not  be  taken as representative of future consolidated
results  of  operations  or  financial  condition  of  SpaceDev.

YOU  SHOULD  READ  THESE  PRO  FORMA  UNAUDITED COMBINED FINANCIAL STATEMENTS IN
CONJUNCTION  WITH  EACH  COMPANY'S  HISTORICAL  FINANCIAL  STATEMENTS

     The  unaudited  pro  forma  combined financial statements should be read in
Conjunction   with   the   related   notes   included   in  this   joint   proxy
statement/prospectus  and  the  consolidated  audited  and  unaudited  financial
statements of SpaceDev and  the consolidated  audited  and  unaudited  financial
statements  of  Starsys  included in this joint proxy statement/prospectus.  The
unaudited pro forma combined financial statements are not necessarily indicative
of  what the actual results of operations and financial position would have been
had  the merger taken place on January 1, 2004 or September 30, 2005, and do not
indicate  future  results  of  operations  or  financial  position.


                                      -89-


             UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET





                                                                                         
-------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------------
                                                                     SEPTEMBER 30, 2005
                                 ----------------------------------------------------------------------------------
                                            HISTORICAL
                                 -------------------------------
                                 SPACEDEV             STARSYS     TOTAL PRO FORMA ADJUSTMENTS        PRO FORMA
                                 -----------------    ----------  -----------------------------      --------------
 ASSETS

 CURRENT ASSETS   
    Cash. . . . . . . . . . . .  $      4,022,243     $  216,934     $  (6,194,536)  (d) & (e)       $  (1,955,359)
    Accounts receivable . . . .         1,096,645      3,045,479                 -                       4,142,124
    Inventory . . . . . . . . .                 -        311,649                 -                         311,649
    Costs in excess of billings                 -      2,095,781                 -                       2,095,781
    Other current assets. . . .                 -        327,465           (236,025)  (f)                   91,440 
    Work in Progress. . . . . .            10,412              -                  -                         10,412
    Note Receivable . . . . . .         1,326,453              -         (1,326,453)  (d)                        - 
-------------------------------  -----------------    ----------     --------------------------      ---------------

 Total current assets . . . . .         6,455,753      5,997,308         (7,757,014)                     4,696,047

 FIXED ASSETs - Net . . . . . .           822,980      2,031,440                  -                      2,854,420

 GOODWILL . . . . . . . . . . .                 -              -         12,493,143  (a), (b) & (c)     12,493,143 

 OTHER ASSETS . . . . . . . . .            64,469         26,469                  -                         90,938
-------------------------------  -----------------    ----------     --------------------------      ---------------
 TOTAL ASSETS . . . . . . . . .  $      7,343,202     $8,055,217     $    4,736,129                  $  20,134,548
---------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------





                                      -90-


             UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET





                                                                                                        
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
                                                                                     SEPTEMBER 30, 2005
                                                 -------------------------------------------------------------------------------
                                                            HISTORICAL
                                                 -------------------------------
                                                 SPACEDEV           STARSYS       TOTAL PRO FORMA ADJUSTMENTS     PRO FORMA
                                                 -----------------  ------------  -----------------------------   --------------
 LIABILITIES AND STOCKHOLDERSEQUITY

 CURRENT LIABILITIES
    Current portion of notes payable             $        18,797    $  6,014,536     $  (6,014,536)  (d) & (g)    $     18,797 
    Current portion of capitalized lease 
       obligations . . . . . .                             2,479          33,998                 -                      36,477
    Accounts payable and accrued expenses                398,443       1,291,739                 -                   1,690,182
    Accrued payroll, vacation and related taxes          350,145       1,079,268                 -                   1,429,413
    Customer deposits and deferred revenue . .           126,453               -          (126,453)  (d)                     -
    Billings in excess of costs incurred and 
       estimated earnings.                                     -       1,073,751                 -                   1,073,751
    Provision for anticipated loss                             -       1,603,482                 -                   1,603,482
    Employee Stock Purchase Plan                           9,974               -                 -                       9,974
    Other accrued liabilities                            168,470         451,586                 -                     620,056
-----------------------------------------------  -----------------  ------------  -----------------------------   --------------
 TOTAL CURRENT LIABILITIES .                           1,074,761      11,548,360        (6,140,989)                  6,482,132
-----------------------------------------------  -----------------  ------------  -----------------------------   --------------
 DEFERRED GAIN - ASSETS HELD FOR SALE.                   859,996              -                   -                    859,996 
                                                                                    
 DEFERRED REVENUE. . . . . . . . . .                           -              -                   -                          -
-----------------------------------------------  -----------------  ------------  -----------------------------   --------------
 TOTAL LIABILITIES . . . . . . . . . .                 1,934,757     11,548,360         (6,140,989)                  7,342,128 
-----------------------------------------------  -----------------  ------------  -----------------------------   --------------
 COMMITMENTS AND CONTINGENCIES
                                                                               
 STOCKHOLDERSEQUITY (DEFICIT)
    Convertible preferred stock. . .                         248              -                  -                         248 
    Common stock . . . . . . . . . .                       2,231            520                (20)  (a) & (b)           2,731
    Additional paid-in capital . . .                  20,091,408         51,886           7,447,614  (a) & (b)      27,590,908
    Accumulated deficit. . . . . . .                 (14,685,442)    (3,545,549)          3,429,524  (b)           (14,801,467)
-----------------------------------------------  -----------------  ------------  -----------------------------   --------------
 TOTAL STOCKHOLDERSEQUITY (DEFICIT). .                 5,408,445     (3,493,143)         10,877,118                 12,792,420
-----------------------------------------------  -----------------  ------------  -----------------------------   --------------
 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY.     $     7,343,202    $ 8,055,217       $   4,736,129               $ 20,134,548
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------




                                      -91-


                  UNAUDITED PRO FORMA COMBINED CONSOLIDATED 
                          STATEMENT OF OPERATIONS




                                                                                                          
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
                                                                               YEAR ENDED DECEMBER 31, 2004
                                                ----------------------------------------------------------------------------------
                                                                  HISTORICAL
                                                --------------------------------------------
                                                SPACEDEV                        STARSYS       PRO FORMA ADJUSTMENTS   PRO FORMA
                                                ------------------------------  ------------  ----------------------  ------------
 NET SALES . . . . . . . . . . . . . . . . . .  $                   4,890,743   $18,085,414   $                    -  $22,976,157 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 COST OF SALES . . . . . . . . . . . . . . . .                      3,820,683    18,720,454                        -  $22,541,137 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 GROSS MARGIN. . . . . . . . . . . . . . . . .                      1,070,060      (635,040)                       -  $   435,020 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 OPERATING EXPENSES
    Marketing and sales expense. . . . . . . .                        418,831             -                        -      418,831 
    Research and development . . . . . . . . .                         39,473             -                        -       39,473 
    Impairment of goodwill and development . .                              -             -                        -            - 
    EMC - stock based compensation . . . . . .                              -             -                        -            - 
    Stock and stock option based compensation.                              -             -                        -            - 
    General and administrative . . . . . . . .                        467,471     4,472,103                        -    4,939,574 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 TOTAL OPERATING EXPENSES. . . . . . . . . . .                        925,775     4,472,103                        -    5,397,878 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 INCOME/(LOSS) FROM OPERATIONS . . . . . . . .                        144,285    (5,107,143)                       -   (4,962,858)
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 NON-OPERATING EXPENSE/(INCOME)
    Interest income. . . . . . . . . . . . . .                        (19,497)            -                        -      (19,497)
    Rental Income. . . . . . . . . . . . . . .                              -       (15,294)                       -      (15,294)
    Other Expense. . . . . . . . . . . . . . .                              -       528,264                        -      528,264 
    Interest expense . . . . . . . . . . . . .                         52,077       288,761                        -      340,838 
    Non-cash interest expense debt discount. .                              -             -                        -            - 
    Gain on Building Sale. . . . . . . . . . .                       (117,272)            -                        -     (117,272)
    Loan Fee - Equity Compensation . . . . . .                      3,254,430             -                        -    3,254,430 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 TOTAL NON-OPERATING EXPENSE/(INCOME). . . . .                      3,169,739       801,731                        -    3,971,470 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 INCOME (LOSS) BEFORE INCOME TAXES . . . . . .                     (3,025,454)   (5,908,874)                       -   (8,934,328)
 Income tax provision. . . . . . . . . . . . .                          1,600      (317,014)                       -     (315,414)
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 NET INCOME (LOSS) . . . . . . . . . . . . . .  $                  (3,027,054)  $(5,591,860)  $                    -   (8,618,914)
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 NET INCOME (LOSS) PER SHARE:
      Net income (loss). . . . . . . . . . . .  $                       (0.16)  $    (10.74)  $                    -  $     (0.37)
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
      Weighted-Average Shares Outstanding. . .                     18,610,141       520,447         4,479,553  (a)      23,089,694
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------




                                      -92-


                  UNAUDITED PRO FORMA COMBINED CONSOLIDATED 
                          STATEMENT OF OPERATIONS




                                                                                                          
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
                                                                               YEAR ENDED DECEMBER 31, 2004
                                                ----------------------------------------------------------------------------------
                                                                  HISTORICAL
                                                --------------------------------------------
                                                SPACEDEV                        STARSYS       PRO FORMA ADJUSTMENTS   PRO FORMA
                                                ------------------------------  ------------  ----------------------  ------------
 NET SALES . . . . . . . . . . . . . . . . . .  $                   5,942,558   $13,597,334   $                    -  $19,539,892 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 COST OF SALES . . . . . . . . . . . . . . . .                      4,571,505    11,087,931                        -  $15,659,436 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 GROSS MARGIN. . . . . . . . . . . . . . . . .                      1,371,053     2,509,403                        -  $ 3,880,456 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 OPERATING EXPENSES
    Marketing and sales expense. . . . . . . .                        493,344             -                        -      493,344 
    Research and development . . . . . . . . .                              -             -                        -            - 
    Impairment of goodwill and development . .                              -             -                        -            - 
    EMC - stock based compensation . . . . . .                              -             -                        -            - 
    Stock and stock option based compensation.                              -             -                        -            - 
    General and administrative . . . . . . . .                        654,524     3,572,194            116,025  (f)     4,342,743 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 TOTAL OPERATING EXPENSES. . . . . . . . . . .                      1,147,868     3,572,194            116,025  (f)     4,836,087
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 INCOME/(LOSS) FROM OPERATIONS . . . . . . . .                        233,185    (1,062,791)          (116,025) (f)      (955,631)
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 NON-OPERATING EXPENSE/(INCOME)
    Interest income. . . . . . . . . . . . . .                        (69,632)      (75,998)                       -     (145,630)
    Rental Income. . . . . . . . . . . . . . .                              -        (3,250)                       -       (3,250)
    Other Expense. . . . . . . . . . . . . . .                              -             -                        -            - 
    Interest expense . . . . . . . . . . . . .                          2,283       378,513                        -      380,796 
    Non-cash interest expense debt discount. .                              -             -                        -            - 
    Gain on Building Sale. . . . . . . . . . .                        (87,953)            -                        -      (87,953)
    Loan Fee - Equity Compensation . . . . . .                         28,875             -                        -       28,875 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 TOTAL NON-OPERATING EXPENSE/(INCOME). . . . .                       (126,427)      299,265                        -      172,838 
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 INCOME (LOSS) BEFORE INCOME TAXES . . . . . .                        349,612    (1,362,056)          (116,025) (f)    (1,128,469)
 Income tax provision. . . . . . . . . . . . .                          1,200             -                        -        1,200
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 NET INCOME (LOSS) . . . . . . . . . . . . . .  $                     348,412)  $(1,362,056)  $       (116,025) (f)    (1,129,669)
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
 NET INCOME (LOSS) PER SHARE:
      Net income (loss). . . . . . . . . . . .  $                        0.02   $     (2.62)  $          (0.03)       $     (0.04)
----------------------------------------------  ------------------------------  ------------  ----------------------  ------------
      Weighted-Average Shares Outstanding. . .                     21,777,211       520,447          4,479,553  (a)     26,256,764
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------





                                      -93-


                    NOTES TO THE UNAUDITED PRO FORMA COMBINED
                             CONSOLIDATED STATEMENTS

     The  unaudited  pro  forma  combined consolidated financial statements have
been prepared in accordance with generally accepted accounting principles in the
United  States  after  eliminating  all  material  intercompany   accounts   and
transactions.  The  acquisition  of  Starsys  is  being  accounted for under the
purchase  method  of  accounting.

     The purchase price of Starsys is approximately $9.0 million and is proposed
to  be  allocated  as  follows:







                                                   
Current, tangible and identifiable intangible assets  $ 8,055,217 
Liabilities assumed. . . . . . . . . . . . . . . . .   11,548,360 
----------------------------------------------------  ------------
Net liabilities. . . . . . . . . . . . . . . . . . .   (3,493,143)
Implied Intangibles/Goodwill . . . . . . . . . . . .   12,493,143 
----------------------------------------------------  ------------
Total purchase consideration . . . . . . . . . . . .  $ 9,000,000 
----------------------------------------------------  ------------

Comprised of:
Cash . . . . . . . . . . . . . . . . . . . . . . . .  $ 1,500,000 
Stock consideration. . . . . . . . . . . . . . . . .    7,500,000 

Total purchase consideration . . . . . . . . . . . .  $ 9,000,000 
----------------------------------------------------  ------------





     Under  the  terms of the agreement and in accordance with SFAS No. 141, for
accounting  purposes,  SpaceDev has been deemed to be the acquirer. The cash and
stock  consideration has been calculated by taking the outstanding common shares
of  Starsys  as of September 30, 2005, of approximately 520,000 shares of common
stock,  and  dividing  it  into the $9.0 million in cash and equity in SpaceDev.
This  calculation  results in a purchase consideration greater than the net book
value of Starsys as of September 30, 2005. This difference has been reflected as
an increase in the carrying value of the acquired intangible assets of SpaceDev.
At  this  time,  the combined Company has not completed an independent valuation
and  the  allocation  of  the purchase price has not been completed. Thus, these
numbers  do  not  include  the effects, if any; of adjustments that might result
from  the amortization of any potential identifiable intangible assets (separate
from  goodwill).  In  addition,  the  purchase price excludes any reorganization
costs. For purposes of this presentation, the purchase price excludes the impact
of any value attributable to assumed stock options as their value was not deemed
to  be  material  based  on  the  value of the consideration to be issued in the
merger.

THE  FOLLOWING  PRO  FORMA  ADJUSTMENTS  HAVE  BEEN  RECORDED  TO  REFLECT  THE
ACQUISITION:

     Combined  Consolidated Balance Sheet-adjustments to reflect the acquisition
as  if  it  had  occurred  on  September  30,  2005.

(a)  The  issuance  of  approximately  5.0  million  SpaceDev common shares, and
options  for  the issued and outstanding common stock and outstanding options of
Starsys,  at  a  total  value  of  $7.5  million.  The common shares of SpaceDev
increase  by  approximately  $500  and  additional  paid in capital increased by
approximately  $7,499,500.

(b)  Elimination  of  Starsys  pre-acquisition shareholders' equity, as follows:




                             

    Common stock . . . . . . .  $     (520)
    Additional paid-in capital     (51,886)
    Accumulated deficit. . . .   3,545,549 
------------------------------  -----------
                                $3,493,143 
                                -----------




(c)  Excess  of  the fair value of purchase consideration over the fair value of
the net tangible assets and identifiable intangible assets acquired. This excess
has  been  recorded  in  the pro forma statements as an increase in the carrying
value  of  the  acquired  intangible  assets  of  Starsys.  The final figure for
intangibles  and/or goodwill will


                                      -94-


be  increased  by  any  reduction  in  net  assets at the date of closure of the
acquisition  and  by the reorganization costs which will be incurred as a result
of  the  transaction.

     (d) Elimination of approximately $4.6 million of short term debt of Starsys
as  required  by  the  Agreement  and  Plan of Merger.  Also, the forgiveness of
approximately $1.3 million of notes receivable and applicable fees from SpaceDev
to  Starsys  also  based  on  the  Agreement  and  Plan  of  Merger.

     (e)  Cash  consideration  at  close  of $1.5 million to Starsys and Starsys
shareholders by SpaceDev, Inc.  The actual allocation of the purchase price will
not  occur  until the closing and will be based on the respective fair values of
the  assets  and  liabilities  of  Starsys  at  that  time.

     (f)  For  the  total  of  $236,025  pro  forma adjustment in current assets
represents  the  release  of  the $120,000 fee on the Bridge Loan as well as the
payment  of loan premium to Starsys shareholders at close and deferred legal and
other  closing costs to be paid by Starsys at closing in the amount of $116,025.

     (g)  Represent  remaining  debt  in the amount of $94,536 for the remaining
short  term  notes  payable  in  which  Starsys  will  pay  at  time of closing.


The  unaudited  pro  forma  combined  consolidated information reflects our best
estimates;  however  the actual financial position and results of operations may
differ  from  the pro forma amounts reflected herein because of various factors,
including,  without  limitation,  access  to  additional information, changes in
value  and  changes  in operating results between the date of preparation of the
unaudited  pro forma combined consolidated financial information and the date on
which  the  acquisition  closes. However, in the opinion of management any final
adjustments will not be material to the future financial position and/or results
of  operations  of  SpaceDev.


                                      -95-


                COMPARISON OF RIGHTS OF SHAREHOLDERS OF SPACEDEV
                           AND SHAREHOLDERS OF STARSYS

     This  section  describes material differences between the rights of holders
of  SpaceDev  common  stock  and  the rights of holders of Starsys common stock.

SpaceDev and Starsys are both organized under the laws of the State of Colorado.
While  SpaceDev  and  Starsys  believe that this description covers the material
differences  between  the  two,  this  summary  is not intended to be a complete
discussion  of  the  articles  of  incorporation  and bylaws of SpaceDev and the
articles of incorporation and bylaws of Starsys and is qualified in its entirety
by  reference  to  the applicable document and applicable Colorado law.  Starsys
shareholders  should  carefully  read  this  entire  document  and the documents
referred to in this summary for a more complete understanding of the differences
between the rights of holders of SpaceDev common stock and the rights of holders
of  Starsys common stock. Therefore, any differences in the rights of holders of
SpaceDev  capital  stock  and  Starsys  capital  stock  arise   primarily   from
differences  in  their  respective  articles  of   incorporation   and   bylaws.
Additionally,  SpaceDev's  shareholders  may  have different rights by virtue of
Section  2115  of  the California General Corporation Law, which applies certain
provisions  of  its  corporate  law to corporations incorporated in other states
with  a  significant  nexus  in  California.  Under  Section 2115, the specified
California  law is to be applied with respect to the foreign corporation "to the
exclusion"  of  the  law  of  the  jurisdiction  in which the foreign company is
incorporated  whenever  there  is  a conflict.  Section 2115 does not apply to a
"listed"  corporation,  which  is  defined under California law as a corporation
with  (1)  outstanding  securities  listed  on  the  New  York or American Stock
Exchange  or  (2) a class of securities designated as a national market security
on NASDAQ.  Upon completion of the merger, holders of Starsys capital stock will
become  holders  of  SpaceDev capital stock and their rights will be governed by
Colorado  law,  the articles of incorporation and bylaws of SpaceDev, as well as
certain  provision  of  California  law  if Section 2115 applies.  The following
discussion  summarizes  material  differences  between  the  rights  of SpaceDev
shareholders  and  Starsys  shareholders under the articles of incorporation and
bylaws  of  SpaceDev  and  of  Starsys.

Because this summary does not provide a complete description of these documents,
all  Starsys shareholders are urged to carefully read the relevant provisions of
Colorado  law,  as  well  as  the  articles  of incorporation and bylaws of both
SpaceDev  and  Starsys.  Copies  of  the articles of incorporation and bylaws of
Starsys  and  SpaceDev  will  be  sent to SpaceDev and Starsys shareholders upon
request.  See  "Where  You  Can  Find  More  Information"  for more information.





                                                     


                                SPACEDEV                        STARSYS
                                --------                        -------
                                            Capitalization


SpaceDev's articles of incorporation authorize:          Starsys' articles of incorporation authorize:

-    50,000,000 shares of common stock, par value        -    25,000,000 shares of common stock, par value
     $.0001 per share                                         $.001 per share, of which 522,437.47 are
 o    of which 24,606,255 were issued and                     issued and outstanding as of August 31, 2005
      outstanding as of December 20,2005                 -    10,000,000 shares of preferred stock, no par
 o    of which 12,941,393 were reserved for issuance          value, of which none are issued and
      upon conversion of preferred stock and                  outstanding as of November 9, 2005
      exercise of warrants, options and convertible
      debt as of December 20, 2005
-     10,000,000 shares of preferred stock, par
      value $.001 per share, of which 248,460 were
      issued and outstanding as of December 20, 2005


                                      -96-


                                          Number of Directors

SpaceDev's  bylaws provide the number of directors       Starsys'  bylaws  provide  that  the  board  of
Of our company shall be fixed from time to time by       directors shall consist of two directors, but such
the  board of directors, but in no event shall the       number  may  be  changed by amending the bylaws in
number  of  directors be less than one. SpaceDev's       the  manner  set  forth  in the bylaws. Currently,
articles  of incorporation provide that the number       Starsys  has  two  directors.
of directors may from time to time be increased or
decreased  in  such  manner  as is provided in the       Upon  completion  of  the  merger, Starsys will be
bylaws.  Currently,  SpaceDev  has nine directors.       merged  into  Monoceros and the board of directors
                                                         of  the  surviving corporation will consist of one
                                                         director.

                                           Cumulative  Voting

Each  holder  of SpaceDev common stock is entitled       Each  shareholder  of Starsys shall be entitled to
to  one  vote for each share held of record. Under       one  vote  for  each share of capital stock having
Colorado  law, cumulative voting will apply in the       voting  power  held  by  the shareholder. Starsys'
election  of  directors  unless  the  articles  of       articles  of incorporation provide that cumulative
incorporation  contain  an  express  provision  to       voting  shall  not be permitted in the election of
exclude  cumulative  voting  in  the  election  of       directors  or  otherwise.
directors.  SpaceDev's  articles  of incorporation
provide  that  cumulative  voting  shall  not  be
allowed.

However,  SpaceDev is currently subject to Section
2115 of California law. California law states that
the  right  to  vote cumulatively is mandatory and
cannot  be  taken  away  by  a  provision  of  the
articles of incorporation. Hence, under California
law,  SpaceDev's  shareholders  may  exercise
cumulative  voting  rights  in  the  election  of
directors. If cumulative voting rights exist, each
holder  of common stock will be entitled, for each
share  held,  to  the number of votes equal to the
number  of  directors  to  be  elected.  Each
shareholder  may  give one candidate, who has been
nominated  prior  to  voting,  all  the votes such
shareholder  is entitled to cast or may distribute
such  votes  among as many such candidates as such
shareholder  chooses.


                                           Shareholder  Vote

SpaceDev's  articles of incorporation provide that      Starsys'  articles  of  incorporation provide that
whenever  shareholders  must  approve or authorize      with  respect  to  any   action   taken   by   the
any  matter,  whether now or hereafter required by      shareholders  of  Starsys,  unless   Colorado  law
the  state  of Colorado, the affirmative vote of a      requires the vote or concurrence of the holders of
majority  of  the  shares entitled to vote thereon      two-thirds  of  the outstanding shares entitled to
shall  be necessary to constitute such approval or      vote  thereon,  or  of  any  class  of series, and
authorization.                                          unless otherwise provided for in the corporation's
                                                        bylaws,  such  action  may be taken by the vote or
                                                        concurrence  of a majority of such shares or class
                                                        or  series  thereof  eligible  to  vote.


                                      -97-


                              Shareholder  Voting  -  Statutory  Mergers


California  law generally requires that a majority       Colorado law generally requires that a majority of
of  the  shareholders of both acquiring and target       the  shareholders  of  both  acquiring  and target
corporations  approve  statutory  mergers.               corporations  approve  statutory  mergers.

Although Colorado law does not require approval of
the  surviving  or  acquiring entity or its parent
entity  in  a  merger  (other  than  as  described
above),  under  California  law,  applicable  to
SpaceDev  under Section 2115, shareholder approval
is required for reorganizations where shareholders
of  the  parent  entity  immediately  prior to the
reorganization  will  own  immediately  after  the
reorganization equity securities constituting less
than  five  sixths  of  the  voting  power  of the
surviving  or  acquiring corporation or its parent
entity.

                                            Removal  of  Directors

SpaceDev's  directors may be removed in accordance       Starsys'  articles of incorporation provide that a
with  Colorado law. Under Colorado law, a director       director may be removed from office only for cause
of  a  corporation  that does not have a staggered       and only by the affirmative vote of the holders of
board  of  directors  or  cumulative voting may be       not  less  than a majority of the number of shares
removed with or without cause with the approval of       of  common  stock  then  outstanding.  Except   as
a  majority  of the outstanding shares entitled to       otherwise provided by law or otherwise pursuant to
vote at an election of directors. In the case of a       Starsys'  articles of incorporation, these removal
Colorado  corporation having cumulative voting, if       provisions  shall  not  apply  with respect to any
less  than  the  entire  board is to be removed, a       director  elected by the holders of any such class
director  may  not be removed without cause if the       or  series  of  stock having a preference over the
number  of shares voted against such removal would       common  stock  as  to  dividends  or  liquidation.
be  sufficient  to  elect  the  director  under
cumulative  voting.

Under California law, applicable to SpaceDev under
Section  2115, any director or the entire board of
directors  may  be removed, with or without cause,
with the approval of a majority of the outstanding
shares  entitled  to  vote; however, no individual
director  may  be removed (unless the entire board
is  removed)  if  the number of votes cast against
such  removal  would  be  sufficient  to elect the
director  under cumulative voting. A corporation's
board  of  directors  may  not  remove  a director
unless  such director has been declared of unsound
mind by an order of court or convicted a felony. A
vacancy  created by a removal of a director may be
filled  only  by  the approval of shareholders. In
addition,  California  law  provides  that  the
superior  court  may,  at the suit of shareholders
holding  at  least  ten  percent  of the number of
outstanding  shares  of  any  class,  remove  from
office  any  director  in  case  of  fraudulent or
dishonest  acts  or  gross  abuse  of authority or
discretion  with  reference to the corporation and
may  bar  from  reelection any director so removed
for  a  period  prescribed  by  the  court.


                                      -98-


                                     Special  Meetings  of  Shareholders

Under  SpaceDev's  bylaws, special meetings of the       Starsys'  bylaws  provide that special meetings of
shareholders  for  any  purpose,  unless otherwise       shareholders,  for  any  purpose, unless otherwise
provided  for  by  statute,  may  be called by the       prescribed  by  statute,  may  be  called  by  the
chief  executive officer, the president, the board       president  and shall be called by the president or
of  directors or by the chief executive officer or       secretary  at the request in writing of a majority
president  at  the  request  of the holders of not       of  the  board  of directors, or at the request in
less  than one-tenth of all the shares of SpaceDev       writing  of  the holders of twenty percent or more
entitled  to  vote  at  the  meeting.                    of  all  outstanding  shares  of  the  corporation
                                                         entitled  to  vote  at  the  meeting.

                              Notice  Provisions  for  Meetings  of  Shareholders


SpaceDev's  bylaws  provide  that  written notice,       Starsys'  bylaws  provide  that written or printed
stating  the  place,  day  and hour of the meeting       notice  stating  the  place,  date and time of the
and, in case of a special meeting, the purpose for       meeting and, in the case of a special meeting, the
which the meeting is called, shall be delivered as       purpose  or  purposes  for  which  the  meeting is
the  laws  of the state of Colorado shall provide.       called,  shall  be delivered not less than ten nor
Under  Colorado  law,  a  corporation  shall  give       more  than  thirty  days  before  the  date of the
notice to shareholders of the date, time and place       meeting,  either  personally  or by mail, by or at
of  each  annual and special shareholders' meeting       the  direction  of  the  president  or  board   of
no  fewer  then  ten  and  no more than sixty days       directors, to each shareholder entitled to vote at
before  the  date  of the meeting; except that, if       such  meeting.
the  number  of  authorized  shares  is  to  be
increased,  at  least thirty days' notice shall be
given.  Unless  otherwise  required  by law or the
articles  of  incorporation,  the  corporation  is
required  to  give  notice  only  to  shareholders
entitled  to  vote  at  the  meeting.


                                                  Proxies

SpaceDev's  bylaws provide that at all meetings of       Starsys'  bylaws  provide  that  each  shareholder
shareholders,  a  shareholder  may  vote  by proxy       entitled  to  vote may vote in person or by proxy,
executed in writing by the shareholder or his duly       but  no  proxy  shall be voted or acted upon after
authorized  attorney  in fact. Such proxy shall be       eleven  months  from  its  date,
filed  with the secretary of SpaceDev before or at
the  time  of the meeting. No proxy shall be valid
after  11  months  from the date of its execution,
unless  otherwise  provided  in  the  proxy.


                               Amendment  to  Articles  of  Incorporation

SpaceDev's  articles of incorporation provide that       Under  Colorado law, the board of directors or the
its  articles  of  incorporation may be amended by       holders  of  shares  representing  at   least  ten
resolution  of  the  board  of  directors  and  by       percent of all of the votes entitled to be cast on
affirmative vote of the shareholders of at least a       the  amendment  may  propose  an  amendment to the
majority of the shares entitled to vote thereon at       articles  of   incorporation  for   submission  to
a  meeting  called  for  that  purpose,  or,  when       shareholders.  For an amendment to be adopted, (i)
authorized,  when  such  action is ratified by the       the  board  shall  recommend  the amendment to the
written  consent  of  all  the shareholders of the       shareholders  unless  the amendment is proposed by
                                                         shareholders  or  unless the board determines that
                                                         it  should make no recommendation and communicates
                                                         its   basis   for   its   determination   to   the
                                                         shareholders  with  the  amendment,  and  (ii) the
                                                         shareholders  entitled  to  vote  on the amendment
                                                         shall  approve  the  amendment.


                                      -99-


                                     Distributions  to  Shareholders

Under  California  law,  no  distributions  to  a        Under  Colorado  law,  a  board  of directors of a
corporation's shareholders may be made unless: (i)       corporation may authorize, and the corporation may
the  amount  of  the  retained  earnings  of  the        make, distributions to its shareholders subject to
corporation  immediately prior to the distribution       any  restriction  in the articles of incorporation
equals  or  exceeds  the  amount  of  the proposed       and subject to the limitations under Colorado law.
distribution;  (ii)  immediately  after  the             Colorado  law provides that no distribution may be
distribution,  the  sum  of  the  assets  of  the        made  if,  after  giving  it  effect:    (i)   the
corporation  (excluding certain items) is at least       corporation  would not be able to pay its debts as
equal  to 1 times its liabilities; and the current       they  become  due in the usual course of business;
assets of the corporation is at least equal to its       or  (ii)  the  corporation's total assets would be
current  liabilities,  or  if  the  average of the       less  than  the  sum of its total liabilities plus
earnings of the corporation before taxes on income       (unless  the  articles  of  incorporation   permit
and  before interest expense for the two preceding       otherwise) the amount that would be needed, if the
fiscal  years  was  less  than  the average of the       corporation  were  to  be dissolved at the time of
interest  expense  of  the  corporation  for those       the  distribution,  to  satisfy  the  preferential
fiscal  years,  at  least  equal  to  1  times its       rights  upon  dissolution  of  shareholders  whose
current  liabilities.  California  law  generally        preferential  rights  are  superior  to  those
provides  that  a  corporation may acquire its own       receiving  the  distribution.
shares,  with  the  payment  for such shares being
subject  to  thesame  restrictions  as  dividend
payments.


                                  Appraisal  and  Dissenters'  Rights

See  disclosure  in  " The  Merger - Appraisal and       See  disclosure  in  "The  Merger - Appraisal  and
Dissenters'  Rights"  above.                             Dissenters'  Rights"  above.

                                     Fiduciary Duties of Directors

Under California law, the duty of loyalty requires       Under  Colorado  law, general standards of conduct
directors  to  perform  their duties in good faith       for directors and officers, requires each director
and  in  a  manner  that  the  director reasonably       to  discharge  the  director's duties as director,
believes  to  be  in  the  best  interests  of the       including  the  director's duties as a member of a
corporation and its shareholders. The duty of care       committee,  and  each  officer  with discretionary
requires  that  directors  act  with  such  care,        duty shall discharge that duty: (i) in good faith,
including  reasonable  inquiry,  as  an ordinarily       (ii) with the care an ordinarily prudent person in
 prudent  person in a like position would use under      a  like  situation  would  exercise  under similar
similar  circumstances.                                  circumstances,  and (iii) in a manner the director
                                                         or  officer  reasonably believes to be in the best
                                                         interest  of  the  corporation.


                                      -100-


                                     Conflicting  Interest  Transactions

SpaceDev's  articles of incorporation provide that       Starsys'  articles  of  incorporation define three
no contract or other transactions of SpaceDev with       types  of conflicting interest transactions: (i) a
any  other  person,  firm,  or  corporation, or in       loan  or other assistance by Starsys to a director
which SpaceDev is interested, shall be affected or       of  Starsys  or  an  entity in which a director of
invalidated  by  (i) the fact that any one or more       Starsys  is  a  director  or  officer  or   has  a
of  the  directors  or  officers  of  SpaceDev  is       financial  interest; (ii) a guaranty by Starsys of
interested  in or is a director or officer of such       an  obligation  of  a director of Starsys or of an
other  firm  or corporation; or (ii) the fact that       obligation  of  an  entity  in which a director of
any  director or officer of SpaceDev, individually       Starsys  is  a  director  or  officer  of  has   a
or  jointly  with others, may be a party to or may       financial  interest;  or  (iii)  a  contract    or
be interested in any such contract or transaction,       transaction  between  Starsys  and  a  director of
so  long  as  the  contract  or  transaction  is         Starsys  or between Starsys and an entity in which
authorized,  approved  or ratified at a meeting of       a  director of Starsys is a director of officer or
the  board of directors by sufficient vote thereon       has  a financial interest. No conflicting interest
by  directors no interested therein, to which such       transaction   shall   be  void   or  voidable,  be
fact  or  relationship  or  interest  has  been          enjoined,  or  set aside, or give rise to an award
disclosed,  or  so  long  as  the  contract  or          of damages solely because the conflicting interest
transaction  is  fair  and  reasonable  to  the          transaction  involves  a director of Starsys or an
corporation.                                             entity  in  which  a  director  of  Starsys  is  a
                                                         director  or  officer or has a financial interest,
SpaceDev's  officers,  directors and other members       or  solely  because  the director is present at or
of  management shall be subject to the doctrine of       participates  in  the meeting of Starsys' board of
corporate opportunities only insofar as it applies       directors  or  of the committee of the board which
to  business  opportunities  in which SpaceDev has       authorizes,  approves  or  ratifies  a conflicting
expressed  an interest as determined by SpaceDev's       interest  transaction,  or  solely   because   the
board  of  directors  as  evidenced by resolutions       director's  vote  is counted for such purposes if:
appearing  in  SpaceDev's minutes. When such areas       (i)  the  material  facts  as  to  the  director's
of  interest  are  delineated,  all  such business       relationship or interest and as to the conflicting
opportunities  within such areas of interest which       interest transaction are disclosed or are known to
come  to  the attention of the officer, directors,       the  board  or directors or the committee, and the
and  other members of management of SpaceDev shall       board  or  committee  in  good  faith  authorizes,
be  disclosed  promptly  to  SpaceDev  and  made         approves  or  ratifies  the  conflicting  interest
available  to SpaceDev. The board of directors may       transaction  by  the  affirmative  vote   of   the
reject  any  business  opportunity presented to it       majority  of  the  disinterested  directors,  even
and  thereafter  any  officer,  director, or other       though the disinterested directors are less than a
member  of  management  may  avail himself of such       quorum;  (ii)  the  material  facts  as   to   the
opportunity.  Until  such  time  as  SpaceDev  has       director's  relationship or interest and as to the
designated  an  area  of  interest,  the  officer,       conflicting transaction are disclosed or are known
directors,  and  other  members  of  management of       to  the shareholders entitled to vote thereon, and
SpaceDev  shall be free to engage in such areas of       the   conflicting    interest     transaction   is
interest  on  their  own  and  the  corporate            specifically  authorized,  approved or ratified in
opportunities provision shall not limit the rights       good faith by a vote of the shareholders; or (iii)
of  any  director,  officer,  or  other  member of       the conflicting interest transaction is fair as to
management  to  continue a business existing prior       Starsys  as of the time it is authorized, approved
to  the  time  that  such  area  of  interest  is        or  ratified by the board, a committee thereof, of
designated  by  SpaceDev.                                the  shareholders.  Common or interested directors
                                                         may  be  counted  in determining the presence of a
                                                         quorum at a meeting of the board or of a committee
                                                         which  authorizes,  approves  or  ratifies  the
                                                         conflicting  interest  transaction.

                                      -101-


                                              Preferred  Stock

SpaceDev's  board  of directors has the authority,       Starsys'  board  of  directors  has the authority,
within  the limitations and restrictions stated in       within  the limitations and restrictions stated in
SpaceDev's  articles  of incorporation, to provide       Starsys' articles of incorporation, to issue up to
for  the  issuance  of  up to 10,000,000 shares of       10,000,000  shares  of  preferred  stock. Starsys'
preferred  stock  in one or more series and to fix       board  has  the  authority  to divide the class of
and  determine the relative rights and preferences       preferred  stock into series and fix and determine
of the shares of any such series so established to       the  relative  rights, limitations and preferences
the  full  extent  permitted  by  its  articles of       of  any  such  series  so  established to the full
incorporation  and Colorado law in respect of: (i)       extent  permitted by its articles of incorporation
the  number of shares to constitute a series, (ii)       and  Colorado  law.
the rate of preference of dividends, (iii) whether
shares  may be redeemed and, if so, the redemption
price  and terms and condition of redemption, (iv)
the  amount  payable  upon  shares  in  event  of
liquidation, (v) sinking fund or other provisions,
if  any, for the redemption or purchase of shares,
(vi)  the  terms  and conditions upon which shares
may  be  converted, (vii) voting powers and (viii)
any  other  relative  rights  and  preferences  of
shares  of such series. Issuance of such preferred
stock,  depending  on  its rights, preferences and
designations  may  have  the  effect  of delaying,
deterring  or  preventing  a  change  in  control.

As  of  November  1,  2005,  of  the  10,000,000
authorized  shares  of  Preferred  Stock, SpaceDev
currently  has  issued  and  outstanding  248,460
shares  of  Series  C Convertible Preferred Stock.

Each  share  of  the  Series  C Preferred Stock is
convertible into shares of SpaceDev's common stock
at  a  rate  of  $1.54  per  share.


                                      -102-


                                          Dividend  Rights

Holders  of SpaceDev common stock will be entitled       Holders  of Starsys common stock shall be entitled
to  receive  dividends or other distributions when       to  receive dividends as may be declared from time
and  if declared by SpaceDev's board of directors.       to time by Starsys' board of directors, subject to
The  right  of  SpaceDev's  board  of directors to       the  preferences, limitations, and relative rights
declare  dividends,  however,  is  subject  to the       of  holders  of  shares  of  outstanding preferred
rights  of  holders  of  any  outstanding SpaceDev       stock.
preferred stock and the availability of sufficient
funds  under  Colorado  law  to  pay  dividends.

SpaceDev's  articles of incorporation provide that
the  rights  of holders of common stock to receive
dividends  or shares in the distribution of assets
in  the  event  of  liquidation,  dissolution,  or
winding  up  of  the  affairs of SpaceDev shall be
subject  to  the  preferences,  limitations  and
relative  rights  of the shares of preferred stock
fixed  in  the  resolution or which may be adopted
from  time  to time by the board providing for the
issuance of one or more series of preferred stock.

SpaceDev  currently  has  one  series of preferred
stock  issued  and  outstanding. In 2004, SpaceDev
issued  250,000  shares  of  Series  C Convertible
Preferred Stock to Laurus Master Fund, Ltd. for an
aggregate  purchase price of $2,500,000, or $10.00
per  share.  Holders of the preferred shares shall
be  entitled  to  receive  quarterly  preferential
cumulative dividends at a rate of 6.85%. Dividends
stock  at  the holder's option, subject to certain
exceptions.

                                         Liquidation  Rights

As  to  distribution  of  SpaceDev  assets  upon         Starsys'  articles  of  incorporation provide that
liquidation,  dissolution  or  winding up, whether       the  holders  of common stock shall be entitled to
voluntary  or  involuntary, the Series C Preferred       receive the net assets of Starsys upon dissolution
Stock  are  ranked  senior  to  the  common stock.       or  liquidation,  subject  to  the  payment of any
                                                         preferences  thereto  applicable  to   outstanding
Under  SpaceDev's  articles of incorporation, upon       preferred  stock.
the  dissolution,  liquidation,  or  winding-up of
SpaceDev,  whether  voluntary  or involuntary, the
holders  of  the Series C Preferred Stock shall be
entitled  to  receive  before  any  payment  or
distribution  is  made on the common or other such
junior  stock,  out  of  the  assets  of  SpaceDev
available  for  distribution  to  shareholders, an
amount  equal to the original issue price adjusted
for  any  stock  dividends, combinations or splits
with  respect  to  such  shares  of  the  Series C
Preferred  Stock then outstanding plus all accrued
and  unpaid  dividends  to  and including the date
thereof.  Upon  payment in full of the amounts due
to  holders  of  the Series C Preferred Stock, the
holders  of  common  stock and any class of junior
stock  shall  receive  all  remaining  assets  of
SpaceDev  legally  available  for distribution. If
upon liquidation, the assets of SpaceDev available
for  distribution  to the holders of the preferred
stock  are insufficient to permit payment in full,
then  all such assets shall be ratably distributed
among the holders of the Series C Preferred Stock.



                                      -103-


                   INFORMATION REGARDING BUSINESS OF SPACEDEV

OVERVIEW

     SpaceDev,  Inc.  is  engaged  in  the  conception,   design,   development,
manufacture, integration and operations of space technology subsystems, systems,
products  and  services.  SpaceDev  is  currently  focused on the commercial and
military  development  of  low-cost  microsatellites, nanosatellites and related
subsystems,  hybrid  rocket propulsion for space and launch vehicles, as well as
the associated engineering technical services to government, aerospace and other
commercial  enterprises.  SpaceDev's products and solutions are sold directly to
these  customers  and  include  sophisticated  micro- and nanosatellites, hybrid
rocket-based  launch vehicles, orbital Maneuvering and orbital Transfer Vehicles
as  well as safe sub-orbital and orbital hybrid rocket-based propulsion systems.
SpaceDev  is also developing commercial hybrid rocket motors for possible use in
small  launch vehicles, targets and sounding rockets, and small high performance
space  vehicles  and  subsystems.

SpaceDev's  approach  is  to  provide smaller spacecraft - generally 250 kg (550
pounds)  mass  and  less  -  and  cleaner,  safer  hybrid  propulsion systems to
commercial, government, university and limited international customers. SpaceDev
is developing smaller spacecraft and miniaturized subsystems using proven, lower
cost,  high-quality  off-the-shelf  components.  SpaceDev's  space  products are
modular  and  reproducible, which allows it to create affordable space solutions
for  SpaceDev's  customers.  By  utilizing  SpaceDev's innovative technology and
experience, and space-qualifying commercial industry-standard hardware, software
and  interfaces,  SpaceDev provides increased reliability with reduced costs and
risks.

SpaceDev  has  been  awarded,  has  successfully  concluded  or  is successfully
concluding  contracts  from  such esteemed government, university and commercial
customers  as  the  Air  Force Research Laboratory, Boeing, the California Space
Authority,  the Defense Advanced Research Projects Agency, NASA's Jet Propulsion
Laboratory,  Lockheed  Martin, Lunar Enterprise Corporation, Malin Space Science
Systems,  the  Missile  Defense  Agency (formerly the "Ballistic Missile Defense
Organization"),  the  National  Reconnaissance Office, Scaled Composites and the
University  of  California  at  Berkeley  via  NASA.

SpaceDev  was  incorporated  under the laws of the State of Colorado on December
23, 1996 as Pegasus Development Group, Inc. ("PDGI").  SpaceDev, LLC of Colorado
was  originally formed in 1997 for commercial space exploration and was the sole
owner of shares of common stock of SpaceDev (a Nevada corporation) ("SpaceDev"),
formed  on  August  22, 1997.  On October 22, 1997, PDGI issued 8,245,000 of its
$0.0001  par value common stock for 100 percent (1,000,000 shares) of SpaceDev's
common  stock  owned  by  SpaceDev,  LLC.  Upon  the acquisition of the SpaceDev
stock, SpaceDev was merged into PDGI and, on December 17, 1997, PDGI changed its
name  to SpaceDev, Inc.  After the merger, SpaceDev, LLC, changed its name to SD
Holdings, LLC on December 17, 1997. SpaceDev became a publicly traded company in
October  1997  and  is currently trading on the Nasdaq Over-the-Counter Bulletin
Board  ("OTCBB")  under  the  symbol  of  "SPDV."

In  February  1998,  SpaceDev  acquired Integrated Space Systems, located in San
Diego.  Integrated Space Systems was fully integrated into SpaceDev. Most of the
Integrated  Space Systems' employees were former commercial Atlas launch vehicle
engineers and managers who worked for General Dynamics in San Diego. As SpaceDev
employees,  they  primarily  develop systems and products based on hybrid rocket
motor  technology  and  launch  vehicle  systems.  Integrated  Space Systems was
dissolved  in  2003.

In  August  1998,  SpaceDev  acquired  a license to the patents and intellectual
property  produced  by  the American Rocket Company, which we refer to as AMROC.
The  acquisition  provided  SpaceDev  access  to  a large cache of hybrid rocket
documents,  designs  and  test  results.  AMROC  specialized  in   the   design,
development  and  testing  of  hybrid  rocket technology (solid fuel plus liquid
oxidizer)  for  small  sounding  rockets  and  launch  vehicles.

In  late  1998,  SpaceDev  bid  and  won  a  government-sponsored  research  and
development  contract,  which  was  directly  related  to  SpaceDev's  strategic
commercial  space  interests.  SpaceDev competed with seven other industry teams
and  was  one  of  five  firms  selected  by NASA's Jet Propulsion Laboratory to
perform  a  mission and spacecraft feasibility assessment study for the proposed
200-kg  Mars MicroMissions. The final report was delivered to the Jet Propulsion
Laboratory  in  March  1999 and, as a result, SpaceDev now offers lunar and Mars
commercial  deep-space  missions  based  on this and subsequent innovative space
system  designs.


                                      -104-


In  mid-1999,  SpaceDev  won  an  R&D  contract from the National Reconnaissance
Office  to  study  small  hybrid-based  "micro"  kick-motors for small-satellite
orbital  transfer  applications.  During  the  contract,  SpaceDev  successfully
developed  three  Secondary  Payload  Orbital  Transfer Vehicle design concepts.
SpaceDev  subsequently  created  a  prototype,  which  led to the development of
SpaceDev's  capability  to  apply the Secondary Payload Orbital Transfer Vehicle
concept  to  SpaceDev's  subsequent  Maneuvering  and  orbit  Transfer   Vehicle
development  programs.

In  November  1999,  SpaceDev  won  a $4.9 million mission contract by the Space
Sciences  Laboratory  at the University of California at Berkeley.  SpaceDev was
competitively  selected  to  design, build, integrate, test and operate, for one
year,  a  small  NASA-sponsored  scientific,  Earth-orbiting  spacecraft  called
CHIPSat.  CHIPSat  is  the  first  and, to SpaceDev's knowledge, only successful
mission  of  NASA's  low-cost  University-Class Explorer series to date.  Due to
additional NASA and customer reviews, additional work, schedule extensions and a
fee  for  one  year  of  satellite  operations,  the  CHIPSat contract award was
increased  by  approximately  $2.5  million in 2001 and 2002, bringing the total
contract  value  for  design, build, launch and operations to approximately $7.4
million. CHIPSat launched as a secondary payload on a Delta-II rocket on January
12,  2003.  CHIPSat  is  the world's first orbiting Internet node. The satellite
achieved  3-axis  stabilization  with  all  individual  components  and  systems
successfully  operating and continues to work well in orbit. After more than two
years.  The  CHIPSat program generated approximately $2.1 million, $3.2 million,
$1.7 million, $0.4 million and $0.1 million of revenue in 2000, 2001, 2002, 2003
and  2004,  respectively.

On  March  22, 2000, the California Spaceport Authority and the California Space
and Technology Alliance awarded SpaceDev a grant of approximately $100,000 to be
used  for  test  firing  SpaceDev's  hybrid  rocket motors. California's Western
Commercial  Space  Center  also  awarded SpaceDev approximately $200,000 to help
build  and equip its satellite and space vehicle manufacturing facilities. These
capabilities  were  used  to  expand  SpaceDev's  project  and  technology base.

In  July  2000, the National Reconnaissance Office granted SpaceDev two separate
follow-on  competitive  awards of approximately $400,000 each for further hybrid
rocket engine design, test, evaluation, and development. SpaceDev's work for the
National  Reconnaissance  Office  has  helped  fund two innovative hybrid rocket
motor  potential  products:

-     a  family  of small versatile orbital Maneuver and orbit Transfer Vehicles
using  clean,  safe  hybrid  rocket  propulsion  technology;  and,

-     a  protoflight  hybrid propulsion module for a 50-kg class microsatellite.

     Both  of  those  contracts  were  successfully  completed.

In  September  2001,  Scaled  Composites  awarded  SpaceDev  a  contract  for  a
proprietary  hybrid  propulsion development program for Scaled's "SpaceShipOne,"
valued in excess of $1 million.  The entire contract, awarded upon the submitted
designs,  was valued at approximately $2.2 million.  The contract was indicative
of  an  increased demand for SpaceDev's hybrid motor technology and expertise in
the  space  industry.  Work on this project generated approximately $1.2 million
and  $397,000  of revenue in 2002 and 2003, respectively.  In September of 2003,
SpaceDev  was  selected  by  Scaled  Composites  as  the sole supplier of hybrid
propulsions  systems,  and  was  awarded  the  follow-on SpaceShipOne propulsion
contract.  SpaceDev  generated  approximately  $115,000  of  revenue in 2003 and
$686,000  of  revenue  in 2004 from this contract and related engineering change
orders,  with  approximately  $180,000  from  engineering  change   orders   and
approximately  $506,000  from  the  contract.

-     On December 17, 2003, which corresponded with the 100th anniversary of the
Wright  Brothers  flight,  SpaceDev's  hybrid  propulsion system, which SpaceDev
believe  is  the  world's largest of its kind, aboard SpaceShipOne, successfully
powered  a  pilot  toward space on its historic first powered supersonic flight.
After  being  released by the White Knight, a carrier aircraft, the SpaceShipOne
Test  Pilot  flew  the  ship  to  a  stable, 0.55 mach gliding flight condition,
started  a  pull-up,  and  fired  SpaceDev's  hybrid rocket motor.  Nine seconds
later,  SpaceShipOne  broke  the  sound  barrier and continued its steep powered
ascent.  The  climb  was  very aggressive, accelerating forward at more than 3-g
while  pulling  upward  at more than 2.5-g.  At motor shutdown, 15 seconds after
ignition,  SpaceShipOne  was  climbing  at a 60-degree angle and flying near 1.2
Mach (930 mph).  The test 


                                      -105-


pilot  then  continued the maneuver to a vertical climb, achieving zero speed at
an  altitude  of  68,000  feet.

-     On  June  21,  2004, SpaceDev's proprietary hybrid rocket motor technology
successfully  powered  SpaceShipOne   on   its   fourth   and   most   important
history-making  flight  to  space.  At approximately 7:45 AM PDT on Monday, June
21st, SpaceDev powered SpaceShipOne well beyond the 50 mile altitude required to
be  considered  a  space  flight,  and  created the world's first private sector
astronaut.  After being released by the White Knight, SpaceShipOne's test pilot,
Mike  Melvill,  fired  the  rocket  motor at the planned altitude and the rocket
motor  then  propelled  SpaceShipOne  to  over  328,000 feet in approximately 80
seconds,  flying  near  Mach  5.0.

-     On  September  29,  2004 and October 4, 2004, SpaceDev's hybrid propulsion
technology  helped propel Scaled Composites/Paul Allen's SpaceShipOne into space
flight  history  as the craft garnered the $10 Million Ansari X Prize, a contest
created  to  stimulate  the development of the private sector human space flight
industry.  SpaceDev  provided  several critical components and the hybrid rocket
technology for the craft's motor, including igniter, injector and main operating
valve,  which successfully performed as expected and powered SpaceShipOne on its
historic  manned flight.  SpaceShipOne exceeded the altitude requirement on both
scheduled  flights  as  required  by the Ansari X Prize competition.  The hybrid
propulsion  system  burned  full  duration  and  pilot  Brian   Binnie   steered
SpaceShipOne  high  above  the  Mojave, California desert to a height of 367,442
feet  altitude  (69.5  miles),  which  far  exceeded  the  required 328,000 feet
altitude  -  the goal required by the X Prize Foundation of St. Louis, Missouri.
The  altitude  is  generally  considered  to  be  the  threshold  of  space.

     Although  SpaceDev  was  not  the recipient of the Ansari X Prize, it was a
contest  designed  to  jumpstart  the space tourism industry through competition
among  the  most  talented  entrepreneurs  and  rocket  experts  in  the  world.
SpaceShipOne  was  built  and  launched with private funds from Paul Allen.  The
craft  was  able  to  carry  equivalent weight of three people to 100 kilometers
(62.5  miles)  and  return  safely  to  earth.  The  competition followed in the
footsteps  of  more  than 100 aviation incentive prizes offered between 1905 and
1935  credited with spawning today's multibillion-dollar air transport industry.
By helping SpaceShipOne succeed, SpaceDev was instrumental in moving the private
space  community  closer  to  realizing its vision of creating safe, affordable,
commercial  human  space  flight.

On  April  4,  2002, SpaceDev, Inc., an Oklahoma corporation, was formed for the
purpose  of  investigating and developing commercial space products in the state
of  Oklahoma.  SpaceDev  currently  has  no  plans  to  develop this business in
Oklahoma  and  SpaceDev's  subsidiary  there  remains  dormant.

On  April  30,  2002, the Company was awarded Phase I of a contract to develop a
Shuttle-compatible  propulsion  module  for  the  Air Force Research Laboratory.
SpaceDev  received  an  award  for  Phase  II of the contract on March 28, 2003.
SpaceDev  is  using  the  project  to  further expand SpaceDev's Maneuvering and
Orbital Transfer Vehicle technology and product line to satisfy government space
transportation  requirements.  The  first  two  phases  of  the contract have an
estimated value of approximately $2.5 million, of which $100,000 was awarded for
Phase I.  Phase II of the contract is cost-plus fixed fee.  In order to complete
Phase  II,  SpaceDev  requested  and  was  granted  approximately four months of
additional  time  and approximately $240,000 of additional funding, memorialized
by  a  contract  amendment executed on July 7, 2004.  In addition to the Phase I
and  Phase II awards, there is an option worth approximately $800,000, which was
initiated on May 3, 2004.  The additional funding to complete AFRL Phase II came
in  part  from  the  original  $1 million option; thereby reducing the option to
approximately  $800,000.  An  additional  effort  to  develop   a   miniaturized
Shuttle-compatible  propulsion  module  has  been  added to this contract and is
worth  approximately  $150,000.

On  July  9, 2003, SpaceDev was awarded a contract by the Missile Defense Agency
to  explore  the  use  of microsatellites in national missile defense.  It was a
precursor  contract  to  the  $43  million contract mentioned below.  SpaceDev's
microsatellites  are  operated over the Internet and are capable of pointing and
tracking  targets  in space or on the ground.  This study explored fast response
microsatellite  launch  and  commissioning;  small,  low-power  passive sensors;
target  acquisition  and  tracking;  formation  flying and local area networking
within  a  cluster of microsatellites; and an extension of SpaceDev's proven use
of  the  Internet for on-orbit command, control and data handling.  The contract
was  successfully  concluded on February 27, 2004.  The total contract value was
$800,000.  This  contract  was  considered  an  investigatory  phase  by  MDA.


                                      -106-


Also,  on July 9, 2003, SpaceDev was awarded a Phase I Small Business Innovation
Research  contract by Air Force Research Lab to design and effectively begin the
development  of  SpaceDev's  small  launch  vehicle.  The  SpaceDev Small Launch
Vehicle  will  be  designed  to  lift  up  to  1,000  pounds  to Low Earth Orbit
responsively and affordably.  The SpaceDev Small Launch Vehicle concept is based
on  a  proprietary  combination  of  technologies to increase the performance of
hybrid rocket motor technology.  Hybrid rocket motors are a combination of solid
fuel  and liquid oxidizer, and can be relatively safe, clean, non-explosive, and
storable,  and  can  be  throttled,  shut down and restarted.  This contract was
valued  at  approximately  $100,000,  and  was  a  fixed  price, milestone-based
agreement, which was completed in about one year.  The Phase II of this SBIR was
awarded  on  September  29,  2004  and  is  worth approximately $1,557,000.  The
contract  outlines  the  development  and test firing of SpaceDev's large Common
Core  Booster  for  the  SpaceDev  Small  Launch  Vehicle.  Congress has awarded
SpaceDev  approximately  $3.0  million  in  additional funding for this project,
which  SpaceDev  expects  will be available by mid-2005.  SpaceDev believes that
there  is additional interest by Congress in providing further funding to expand
and  accelerate  the  scope of the work; however, there can be no assurance that
such  work  will  be  awarded  to  SpaceDev.

Also,  on July 9, 2003, SpaceDev was awarded a Phase I contract to develop micro
and  nanosatellite bus and subsystem designs. This Air Force Research Laboratory
Small  Business  Innovation Research contract, valued at approximately $100,000,
has enabled SpaceDev to explore the further miniaturization of SpaceDev's unique
and  innovative  microsatellite  subsystems.  It  has  also  enabled SpaceDev to
explore  ways  to  reduce  the  time  and cost to build small satellites through
further  standardization  in order to help define de facto standards for payload
hardware  and software interfaces.  The contract is fixed price, milestone-based
and  was  completed in about one year.  On August 23, 2004, SpaceDev was awarded
the  Phase  II of this Small Business Innovation Research grant, which was later
amended  on  September  8,  2004  to shorten the length of the overall contract,
worth  approximately  $739,000  for  carry-forward  work.

On  July  24,  2003,  SpaceDev  was  awarded  a  contract by Lunar Enterprise of
California  for  a  first phase project to begin developing a conceptual mission
and  spacecraft design for a lunar lander program. The unmanned mission is being
designed  to put a small dish antenna near the south pole of the Moon. From that
location  it  will  be in near-constant sunlight for solar power generation, and
should  be  able  to perform multi-wavelength astronomy while communicating with
ground  stations  on Earth. The contract value was $100,000 and was completed by
November  2003. SpaceDev was awarded a follow-on phase to further analyze launch
opportunities,  spacecraft  design,  trajectory possibilities, potential landing
areas,  available  technologies  for  a  small  radio  astronomy   system,   and
communications  and data handling requirements on July 20, 2004 in the amount of
$150,000.  The  contract  has  been  completed.

On  December  18,  2003, SpaceDev was awarded a contract by the Defense Advanced
Research  Projects  Agency  for the study of Novel Satcom Microsat Constellation
Deployment.  The contract was a milestone-based, fixed price contract with total
consideration  of  approximately  $200,000.  On  August  6,  2004, an additional
$39,849  was  added  to  the  contract  for  increased scope, bringing the total
contract  value  on  this  fixed  price  effort  to  approximately $240,000. The
contract  has  been  completed.

On  March  31,  2004,  SpaceDev  was  awarded  a  five-year, cost-plus-fixed fee
indefinite  delivery/indefinite  quantity  contract  for  up  to  $43,362,271 to
conduct  a  microsatellite distributed sensing experiment, an option for a laser
communications  experiment,  and other microsatellite studies and experiments as
required  in  support  of  the  Advanced Systems Deputate of the Missile Defense
Agency.  This  effort  will be accomplished in a phased approach, with the first
Task Order for approximately $1.1 million awarded on April 1, 2004 and completed
by September 30, 2004.  The second Task Order for approximately $8.3 million was
awarded  on  October 20, 2004. The principal place of performance will be Poway,
California.  SpaceDev  expects  to  complete  the work under the contract before
March 2009.  Government contract funds will not expire at the end of the current
government  fiscal  year.  The  microsatellite distributed sensing experiment is
intended  to design and build up to six responsive, affordable, high performance
microsatellites  to  support  national  missile  defense.  The  milestone-based,
multiyear,  multiphase  contract  had  an effective start date of March 1, 2004.
Approximately  $1.14  million  of revenue was generated under the first phase of
this  contract.  The first phase or "Task Order," resulted in a detailed mission
and  microsatellite  design.  The  second  phase  or "Task Order," was signed on
October  20,  2004  with  an effective date of October 1, 2004.  The second Task
Order  is  expected to be completed by January 2006.  The overall contract calls
for  SpaceDev  to  analyze, design, develop, fabricate, integrate, test, operate
and  support  a  networked  cluster  of  three  formation-flying boost phase and
midcourse  tracking  microsatellites,  with  an  option  to   design,   develop,
fabricate,  integrate,  test,  operate  and  support  a


                                      -107-


second  cluster  of  three  formation  flying  microsatellites  to  be networked
on-orbit  with  high  speed  laser communications technology. The third phase is
anticipated  to  begin  on  or  before  February  2006.

BUSINESS  STRATEGY

     SpaceDev's  strategy is based on the belief that innovative advancements in
technology and the application of standard business processes and practices will
make access to space much more practical and affordable. SpaceDev believes these
factors will cause growth in certain areas of space commerce and will create new
space  markets  and  increased  demand  for  SpaceDev's  proprietary  products.

SpaceDev's  business  strategy  is  to:

-     Introduce  commercial  business  practices  into  the  space  arena,   use
off-the-shelf  technology  in  innovative  ways  and  standardize  hardware  and
software  to  reduce  costs  and  to  increase  reliability  and  profits;

-     Start  with  small,  practical  and  profitable  projects,  and   leverage
credibility  and  profits  into larger and ever more bold initiatives, utilizing
partnerships  where  appropriate;

-     Bid,  win and leverage government programs to fund SpaceDev's research and
development  and  product  development  efforts;

-     Integrate  SpaceDev's  smaller,  low cost commercial spacecraft and hybrid
space  transportation  systems  to  provide one-stop turnkey payload and/or data
delivery  services  to  target  customers;

-     Apply SpaceDev's low cost space products to new applications and to create
new  users,  new  markets  and  new  revenue  streams;

-     Produce  and  fly  commercial  missions,  in conjunction with partners and
investors,  throughout  the  inner  solar  system in the commercial beyond earth
orbit  "space";

-     Join  or  establish  a  team  to  build  a  safe,  affordable sub-orbital,
passenger  space  plane  to  help  initiate  the  space  tourism  business;  and

-     Establish  a team to build a safe, affordable orbital passenger vehicle as
a  potential  shuttle  replacement.

     SpaceDev believe that its business model provides the following competitive
advantages:

-     Enables  small-space  customers  to  contract   for   end-to-end   mission
solutions, reducing the need for and complexity of finding other contractors for
different  project  tasks;

-     Decreases  schedule time and lowers total project costs, thereby providing
greater value and increases return on investment for SpaceDev and its customers;
and,

-     Creates  barriers  to  entry  by  and  competition  from  competitors.

PRODUCTS  AND  SERVICES;  MARKET

     SpaceDev  currently has two primary lines of space products and services on
which  it  believes  a sound foundation and profitable, cash generating business
can  be  built:

-     Spacecraft Products and Services - Microsatellites & Nanosatellites, BD-II
Spacecraft  Buses,  and  Maneuvering  and  orbital  Transfer  Vehicles;  and,


                                      -108-


-     Propulsion  Products  and  Services - Hybrid Propulsion and Launch Vehicle
Systems.

     These  products  and  services  are  being  marketed and sold directly into
primarily  domestic  government,  university,  military  and commercial markets.
SpaceDev considers itself a project company rather than a product company today,
although  products  are  generated from projects.  SpaceDev's long term goal and
vision  is  to  migrate from a project company to a product company.  SpaceDev's
business  is  not  seasonal  to  any  significant  extent; however, its business
follows  normal industry trends such as increased demand during bullish economic
periods,  or  slow-downs  in  demand  during  periods  of  recession.

In  addition,  SpaceDev  is working with partners to create new markets that can
generate  new  space-related  service,  media,  tourism  and  commercial revenue
streams.  While  SpaceDev  believes  that certain space market opportunities are
still several years away, it is currently working with industry-leading partners
to develop unique enabling technology for the potentially very large sub-orbital
manned  space  plane  tourism  market; and, creating a new unmanned Beyond Earth
Orbit  commercial  market  with spacecraft derived from SpaceDev's NASA JPL Mars
MicroMission  and  Boeing  Lunar  Orbiter  mission  design  contracts.

SPACEDEV'S  SPACECRAFT  PRODUCTS  AND  SERVICES

     Microsatellites  &  Nanosatellites  -  SpaceDev  designs  and builds small,
light, high-performance, reliable and affordable micro- and nanosatellites.  The
primary  benefit  of  micro-  and nanosatellites is lower cost and weight. Since
SpaceDev can dramatically reduce manufacturing costs and the costs to launch the
satellites  to  earth-orbit and deep space, SpaceDev can pass those cost savings
on  to  SpaceDev's  customers.  Small,  inexpensive  satellites  were  once  the
exclusive  domain  of scientific and amateur groups; however, smaller satellites
are  now  a  viable  alternative to larger, more expensive ones, as they provide
cost-effective  solutions  to  traditional problems. SpaceDev designs and builds
low  cost,  high-performance  space-mission  solutions involving microsatellites
(generally  less  than  100  kg)  and even smaller satellites (less than 50 kg).
SpaceDev's  approach  is  to provide smaller spacecraft and compatible low cost,
safe  hybrid  propulsion  space  systems  to  a  growing  market  of commercial,
government  and  potentially  international  customers.

BD-II  (Boeing  Delta-II compatible) spacecraft buses - SpaceDev has a qualified
microsatellite  bus  available  to  sell  as  a standard, fixed-price product to
government  and  commercial  customers needing an affordable satellite for small
payloads.  SpaceDev  began  developing  this  product in 1999, when SpaceDev was
selected  as  the  mission  designer,  spacecraft  bus  provider, integrator and
mission  operator  of  the  University  of California at Berkeley Space Sciences
Laboratory's  Cosmic  Hot  Interstellar  Plasma  Spectrometer ("CHIPS") mission.
CHIPSat  was  launched  at  4:45  PM PST on January 12, 2003 from Vandenberg Air
Force  Base  in California. The satellite achieved 3-axis stabilization with all
individual  components  and systems successfully operating and continues to work
well  in  orbit.

Maneuvering  and  orbital  Transfer Vehicle - SpaceDev's Maneuvering and orbital
Transfer  Vehicle  system  is  a  family of small, affordable, elegantly simple,
throttleable,  and  restartable  propulsion  and  integrated satellite products.
SpaceDev's  Maneuvering  and  orbital Transfer Vehicle can be used as a standard
propulsion  module  to  transport  a customer's payload to different orbits. The
Maneuvering  and  orbital  Transfer  Vehicle provides the change in velocity and
maneuvering  capabilities to support a wide variety of applications for on-orbit
maneuvering,  proximity  operations,  rendezvous,  inspection,  docking,
surveillance,  protection,  inclination  changes  and  orbital  transfers.

Spacecraft  and  Subsystem  Design  - SpaceDev also provide reliable, affordable
access  to  space  through  innovative  solutions  currently  lacking   in   the
marketplace.  SpaceDev's  approach  is to provide smaller spacecraft - generally
250  kg  mass  and  less  -  and  compatible  hybrid propulsion space systems to
commercial,  university and government customers. The small spacecraft market is
supported  by  the evolution and enabling of microelectronics, common hardware &
software interface standards, and smaller launch vehicles. Reduction of the size
and  mass  of  traditional  spacecraft  electronics  has  reduced  the   overall
spacecraft  size,  mass,  and  volume over the past 10 to 15 years. For example,
SpaceDev's  miniature  flight  computer is only 24 cubic inches and provides 300
million  instructions  per second of processing power versus a competitor's more
"traditional"  solution that requires about 63 cubic inches and only provides 10
MIPS.

Microsatellite  &  Nanosatellite  Launches  -  To support the growth in customer
demand  within  the small satellite market, SpaceDev works with launch providers
to  identify and market affordable launch opportunities and to provide customers
with  a  complete  on-orbit  data  delivery  service  that  combines  SpaceDev's
spacecraft  and  hybrid


                                      -109-


propulsion  products.  These innovative, low-cost, turnkey launch solutions will
allow  SpaceDev  to  provide  one-stop shopping for launch services, spacecraft,
payload  accommodation,  total  flight  system  integration and test and mission
operations. The customer only needs to provide the payload, and SpaceDev has the
capacity  to perform all the tasks required for the customer to get to orbit and
to  begin  collecting  their  data. In November 2005, SpaceDev signed a contract
with  SpaceX of El Segundo, CA to purchase specified launch services on a Falcon
I  launch  vehicle.  The  launch  vehicle  is  planned  for  multiple  primary
microsatellite  payloads  and multiple secondary nanosatellite payloads produced
by  SpaceDev  or  other  suppliers. SpaceDev has tentatively scheduled the first
launch for May 2008, with additional optional launches to follow. SpaceDev plans
to  launch  a combination of microsatellites and nanosats on each Falcon launch.
SpaceDev  considers  the Falcon I launch vehicle, which is capable of delivering
more  than  600kg  (1200  pounds)  to  low  earth  orbit,  to be one of the most
cost-effective  domestic  launch  vehicles  currently  available.

Mission  Control  and  Operations  -  SpaceDev's  mission control and operations
center, located in SpaceDev's headquarters building near San Diego, coupled with
SpaceDev's  mission  control  and operations package, is uniquely Internet-based
and  allows for the operation and control of missions from anywhere in the world
that  has  access  to  the  Internet.  CHIPSat was the first U.S. mission to use
end-to-end  satellite  operations  with  TCP/IP and FTP.  While this concept has
been  analyzed  and  demonstrated by the NASA OMNI team, CHIPSat is the first to
implement the concept as the only means of satellite communication.  A formation
flying  cluster or constellation of TCP/IP-based microsatellites, similar to the
cluster  of microsats SpaceDev is developing for the Missile Defense Agency, can
be  designed  to communicate directly with each other, as in a wide area network
in  space.  Provided  any one satellite/node in this network is in line-of-sight
with any ground station at any given time, the entire constellation could always
maintain  ground  station  connectivity, thus creating a network on-orbit and on
the  web,  a  direct  extension  of  CHIPSat's  elegantly  simple TCP/IP mission
operations  architecture.

SPACEDEV'S  PROPULSION  PRODUCTS  AND  SERVICES

     Hybrid  Rocket  Propulsion and Launch Vehicle Systems - SpaceDev provides a
wide  variety of safe, clean, simple, reliable, cost-effective hybrid propulsion
systems  to  safely  and  inexpensively  enable satellites and on-orbit delivery
systems  to rendezvous and maneuver on-orbit and deliver payloads to sub-orbital
altitudes.  Hybrid  rocket propulsion is a safe and low-cost technology that has
tremendous  benefits  for  current  and future space missions. SpaceDev's hybrid
rocket  propulsion  technology  features  a  simple  design,  is restartable, is
throttleable  and  is  easy  to  transport,  handle  and  store.

Hybrid  Orbital  Vehicle  -  SpaceDev  has begun designing a reuseable, piloted,
sub-orbital space ship that could be scaled to safely and economically transport
passengers  to  and  from  low  earth  orbit,  including the International Space
Station.  The  name  of  the  vehicle is the SpaceDev DreamChaser(TM).  SpaceDev
signed  a  non-binding  Space  Act  Memorandum  of  Understanding with NASA Ames
Research  Center,  which  confirms SpaceDev's intention to explore novel, hybrid
propulsion  based  hypersonic test beds for routine human space access. SpaceDev
will  explore  with NASA collaborative partnerships to investigate the potential
of  using  SpaceDev's proven hybrid propulsion and other technologies, and a low
cost,  private  space  program development approach, to establish and design new
piloted  small  launch  vehicles  and flight test platforms to enable near-term,
low-cost  routine  space access for NASA and the United States.  One possibility
for  collaboration  is  the SpaceDev DreamChaser(TM) project, which is currently
being discussed with NASA Ames.  Unlike the more complex SpaceShipOne, for which
SpaceDev  provided  critical  proprietary   hybrid   rocket   motor   propulsion
technologies  and  components,  the SpaceDev DreamChaser(TM) would be crewed and
launch  vertically, like most launch vehicles, and would glide back for a normal
horizontal  runway  landing.  The sub-orbital SpaceDev DreamChaser(TM) will have
an  altitude  goal of approximately 160 km (about 100 miles) and will be powered
by a single, high performance hybrid rocket motor, under parallel development by
SpaceDev  for  the  SpaceDev  Streaker(TM), a family of small, expendable launch
vehicles,  designed  to  deliver affordably small satellites to low earth orbit.
The  SpaceDev  DreamChaser(TM) will use motor technology being developed for the
SpaceDev  Streaker(TM)  booster  stage,  the most powerful motor in the Streaker
family.  The  SpaceDev  DreamChaser(TM) motor will produce approximately 100,000
pounds of thrust, about six times the thrust of the SpaceShipOne motor, but less
than  one-half  the  thrust  of  the 250,000 pounds of thrust produced by hybrid
rocket  motors  developed  several  years  ago  by  the American Rocket Company.
SpaceDev's  non-explosive hybrid rocket motors use synthetic rubber as the fuel,
and  nitrous oxide for the oxidizer to make the rubber burn.  Traditional rocket
motors  use  two  liquids,  or  a  solid  propellant  that combines the fuel and
oxidizer,  but  both  types of rocket motors are explosive, and all solid motors
produce  copious  quantities  of toxic exhaust.  SpaceDev's hybrid rocket motors
are  non-toxic  and  do  not  detonate  like  solid  or  liquid  rocket  motors.


                                      -110-


Mission Analysis and Design - SpaceDev can provide end-to-end mission design and
analysis,  including  the  design  of  the  mission and its science, commerce or
technology  demonstration  goals,  the  design  of  an appropriate space vehicle
(satellite  or  spacecraft),  prototype development, construction and testing of
the spacecraft, integration of one or more payloads (instruments, experiments or
technologies) into the spacecraft, integration of the spacecraft onto the launch
vehicle  (rocket),  the launch and the mission control and operations during the
life of the mission.  Many of SpaceDev's products and services are now qualified
or  are  nearing  qualification  to  assist  with missions that orbit the earth,
travel  to  another  planetary body, or cruise through space taking measurements
and  transmitting  valuable  data  back  to  Earth.

COMPONENTS  AND  RAW  MATERIALS

     Although SpaceDev may experience a shortage of certain parts and components
related  to  its  products,  SpaceDev  has  many   alternative   suppliers   and
distributors  and  is  not  dependent on any individual supplier or distributor.
Furthermore,  SpaceDev  has  not experienced difficulty in its ability to obtain
parts  or  component  materials,  nor does it expect this to be a problem in the
future.

COMPETITION

     SpaceDev  competes  for  sales of its products and services based on price,
performance,   technical    features,    contracting   approach,    reliability,
availability,  customization,  and,  in  some  situations, geography. SpaceDev's
primary  competition  for  low-cost  propulsion  systems  using  clean,    safe,
commercially  available  hybrid  rocket  motor  technology  comes  from Cesaroni
Technology  Incorporated  in  Canada and their affiliates. While Lockheed Martin
has demonstrated large-scale hybrid rocket capability, and there are a number of
smaller  enterprises,  especially  academic-based organizations, in the domestic
market  currently  investigating various aspects of hybrid rocket technology. To
date,  SpaceDev  has  seen  limited  competitive  pressures  arising  from these
organizations.

The  primary  domestic  competition for unmanned earth-orbiting microsatellites,
unmanned  deep  space  micro-spacecraft and microsatellite subsystems as well as
software  systems  comes  from  other small companies such as AeroAstro, Orbital
Sciences and Spectrum Astro.  The most established international competitors are
Surrey  Satellite  Technology  Limited  in  the  United  Kingdom, OHB Systems in
Germany,  an  OHB  Technology  AG  Company,  and  EADS  Astrium  with  locations
throughout Western Europe.  Swedish Space Corporation is also able to compete in
the  small-satellite arena, particularly in the European market.  In addition to
private  companies,  there  are  a  limited number of universities in the United
States  that  have  the capability to produce reasonably simple microsatellites;
these  include,  Weber  State in Ogden, Utah and Colorado University in Boulder,
Colorado.

While  SpaceDev  believes  that its product and service offerings provide a wide
breadth of solutions for SpaceDev's customers and prospective customers, some of
its  competitors  compete  across  many of SpaceDev's product lines.  Several of
SpaceDev's  current  and potential competitors have greater resources, including
technical  and  engineering resources.  SpaceDev is not aware of any established
large  companies  (e.g.,  Northrop Grumman, Lockheed Martin, Boeing), which have
expressed corporate goals to design and build inexpensive micro-spacecraft for a
mission,  which  would  be  SpaceDev's  direct  competition.

SpaceDev  also  competes  with  each of its competitors for qualified engineers.
There  are  a  limited  number  of individuals with all of the requirements that
SpaceDev seek and there can be no assurance that SpaceDev can locate and recruit
these  individuals  in  a  timely  and cost-effective manner. Many of SpaceDev's
competitors  have  greater  resources  than  SpaceDev  does and can offer higher
salaries  or  better  incentives  to  attract  these  individuals.

REGULATION

SpaceDev's  business  activities   are   regulated  by   various   agencies  and
departments  of  the   U.S.  government  and,  in  certain  circumstances,   the
governments of other countries.  Several government agencies, including NASA and
the  United States Air Force, maintain Export Control Offices to ensure that any
disclosure  of  scientific  and  technical  information complies with the Export
Administration  Regulations  and  the  International Traffic in Arms Regulations
("ITAR").  Exports  of  the  Company's  products,  services  and  technical data
require  either  Technical  Assistance  Agreements  or  licenses from the United
States  Department  of  State,  depending  on  the  level  of  technology  being
transferred.  This  includes  recently  published  regulations  restricting  the
ability  of  United  States-based companies to


                                      -111-


complete  offshore  launches,  or  to  export  certain  satellite components and
technical  data  to  any  country  outside  the  United  States.  The  export of
information  with  respect  to  ground-based  sensors,  detectors,  high-speed
computers,  and national security and missile technology items are controlled by
the  Department  of  Commerce.  The  government  is  very strict with respect to
compliance and has served notice that failure to comply with the ITAR and/or the
Commerce  Department regulations may subject guilty parties to fines of up to $1
million  and/or  up  to  10 years imprisonment per violation. The failure of the
Company  to  comply  with  any  of  the foregoing regulations could have serious
adverse  effects as dictated by the rules associated with compliance to the ITAR
regulations.  Also,  SpaceDev's  ability  to  successfully  market and sell into
international  markets  may  be  severely  hampered  due  to  ITAR  regulation
requirements.  SpaceDev's  conservative  position  is  to  consider any material
beyond standard marketing material to be regulated by ITAR regulations. In 2003,
SpaceDev  began  an active and comprehensive internal and external ITAR training
program  provided  by  SpaceDev's  regulatory  consulting  firm, Q International
Group,  and the Society for International Affairs, both for SpaceDev's employees
and SpaceDev's Empowered Official, Mr. Slansky. SpaceDev also introduced in 2003
an  Internal  Export Compliance Control Program for defense articles and defense
services  controlled  by  the  U.S.  Department  of  State  under  ITAR.

In  addition  to  the  standard local, state and national government regulations
that all businesses must adhere to, the space industry has specific regulations.
In  the  United  States,  command  and telemetry frequency assignments for space
missions  are  primarily  regulated by the Federal Communications Commission for
SpaceDev's  domestic  commercial  products.  SpaceDev's  products  geared toward
domestic  government  customers are regulated by the National Telecommunications
Information  Agency and any of SpaceDev's products sold internationally, if any,
are  regulated  by  the  International  Telecommunications  Union.   All  launch
vehicles  that  are  launched  from a launch site in the United States must pass
certain  launch  range  safety  regulations  that are administered by the United
States  Air  Force.  In  addition,  all  commercial space launches that SpaceDev
might  perform  require  a  license  from  the  Department  of   Transportation.
Satellites  that  are  launched  must obtain approvals for command and frequency
assignments.  For international approvals, the Federal Communications Commission
and  National  Telecommunications  and  Information  Administration obtain these
approvals  from  the  International  Telecommunication Union.  These regulations
have  been  in  place  for  a  number  of years to cover the large number of non
government  commercial space missions that have been launched and put into orbit
in  the  last  15  to 20 years.  Any commercial deep space mission that SpaceDev
might perform would be subject to these regulations.  Presently, SpaceDev is not
aware  of  any additional or unique government regulations related to commercial
deep  space  missions.

SpaceDev  is also required to obtain permits, licenses, and other authorizations
under  federal,  state, local and foreign statutes, laws or regulations or other
governmental  restrictions  relating  to  the  environment   or  to   emissions,
discharges  or  releases  of  pollutants,  contaminants,  petroleum or petroleum
products,  chemicals or industrial, toxic or hazardous substances or wastes into
the  environment  including,  without  limitation,  ambient  air, surface water,
ground  water,  or  land,  or otherwise relating to the manufacture, processing,
distribution,  use,  treatment,  storage,  disposal,  transport  or  handling of
pollutants,  contaminants,  petroleum  or   petroleum  products,   chemicals  or
industrial,  toxic  or  hazardous  substances or wastes or the clean-up or other
remediation  thereof.  Presently, SpaceDev does not have a requirement to obtain
any  special  environmental  licenses  or  permits.

SpaceDev may need to utilize the Deep Space Network on some of its missions. The
Deep  Space  Network  is  a  United States funded network of large antennas that
supports  interplanetary  spacecraft  missions  and  radio  and  radar astronomy
observations  for  the  exploration  of  the solar system and the universe.  The
network  also  supports  selected  Earth-orbiting  missions.  The  network  is a
facility  of  NASA,  and  is managed and operated for NASA by the Jet Propulsion
Laboratory.  The  Telecommunications  and Mission Operations Directorate manages
the  program  within the Jet Propulsion Laboratory.  Coordination for the use of
this  facility  is  arranged  with the Telecommunications and Mission Operations
Command.

Also,  as  some  of  SpaceDev's projects with the Department of Defense proceed,
SpaceDev  may  need  special  clearances  to  continue  working on and advancing
SpaceDev's  projects.  Classified  programs generally will require that SpaceDev
comply  with various Executive Orders, Federal laws and regulations and customer
security  requirements  that may include specialized facilities and restrictions
on  how  SpaceDev   develops,   stores,   protects   and   shares   information.
Laboratories,  manufacturing  and  assembly areas, meeting spaces, office areas,
storage areas, computers systems and networks and telecommunications systems may
require  modification  or  replacement   in  order   to  comply  with   customer
requirements.  Classified  programs  may  require SpaceDev's employees to obtain
government clearances and restrict SpaceDev's ability to have key employees work
on  these  programs  until  these  clearances  are received from


                                      -112-


the  appropriate  United  States  government  agencies.  In order to staff these
programs  SpaceDev  may  need  to  recruit  personnel  with  the  appropriate
professional  training,  experience  and  security  clearances. There are a very
limited  number of individuals with all of the requirements that SpaceDev seeks.
There  is no assurance that SpaceDev can locate and recruit these individuals in
a  timely and cost-effective manner. SpaceDev may be required to modify existing
facilities  and  to  develop  new  facilities and capabilities that will only be
utilized  by  these  classified  programs.  SpaceDev  may be required to install
computer  networks,  communications  systems  and  monitoring  systems  that are
dedicated  to  these  classified programs. Some or all of these requirements may
entail  substantial additional expense. It is uncertain whether SpaceDev will be
able  to  recover  any  of the costs of these systems from SpaceDev's customers.
Many  of  these  classified  programs are regulated by Executive Orders, various
Federal  laws  and  regulations  and  customer  requirements. The failure of the
Company  to  comply with any of the foregoing Executive Orders, Federal laws and
regulations  and customer requirements could have serious adverse effects. Also,
SpaceDev's  ability  to  successfully  market  and  sell  into the Department of
Defense  markets  may  be  severely  hampered  if  SpaceDev  is  unable  to meet
classified  program  requirements.  There  is no assurance that SpaceDev will be
able  to  pass  successfully  the criteria required in order to win a classified
program  or  to  maintain  current contracts, such as SpaceDev's Missile Defense
Agency  contract  (which  may become classified), and there is no assurance that
SpaceDev will maintain that status once it has been obtained. This year SpaceDev
began  an  active  program  to  complete  the  steps  required  in  order to win
preliminary  certification  for  classified  programs.  A  number  of SpaceDev's
employees  have received preliminary and permanent security clearances. SpaceDev
received  preliminary certification for classified computer system processing in
early  2005.

EMPLOYEES

     At  December  9, 2005, SpaceDev employed approximately 50 persons, full and
part-time,  most  of  whom  are  spacecraft, propulsion, systems, mechanical and
electrical engineers.  SpaceDev expects to hire other personnel as necessary for
completion  of  projects,  product  development,  quality  assurance,  sales and
marketing,  finance  and  administration.  In  addition,  due  to  the nature of
SpaceDev's  business, it may become necessary to lay off employees whose work is
no  longer  required  to  maintain operations in order to prevent cost overruns.
SpaceDev  does  not  anticipate  any such lay-offs in the near future.  SpaceDev
does  not  have  any  collective  bargaining  agreements  with its employees and
believes  its  relations  with  employees  are  good.

INTELLECTUAL  PROPERTY

     SpaceDev relies, in part, on patents, trade secrets and know-how to develop
and  maintain  its  competitive position and technological advantage.   SpaceDev
has  protected  and  intend  to  continue  to  protect its intellectual property
through a combination of patents, license agreements, trademarks, service marks,
copyrights,  trade  secrets  and  other  methods  of  restricting disclosure and
transferring  title.  SpaceDev  has  filed  patent  applications relating to its
hybrid  propulsion  and  satellite  technology.  There  can be no assurance that
these  applications  will  be  granted.  SpaceDev has and intends to continue to
enter  into  confidentiality  agreements  with  its  employees,  consultants and
vendors,  to  enter  into license agreements with third parties and generally to
seek  to  control  access  to  and  distribution  of  its intellectual property.

In  August  1998,  SpaceDev  acquired rights to intellectual property (including
three  patents  and trade secrets) from an individual who had acquired them from
the  former  American  Rocket  Company,  which  specialized  in  hybrid   rocket
technology.  SpaceDev  is  obligated  to  issue  warrants  to this individual to
purchase  a  minimum  of 100,000 and a maximum of 3,000,000 shares of SpaceDev's
common  stock  over  ten  years  beginning  at  the  inception of the agreement,
depending  on  SpaceDev's  annual  revenues  directly related to sales of hybrid
technology-based  products  from  the original technology acquisition.  To date,
SpaceDev has issued warrants to purchase a total of 100,000 shares of SpaceDev's
common  stock  under  the  agreement,  of  which, none of the warrants have been
exercised  and  25,000  warrants expired unexercised.  SpaceDev acquired some of
its  expertise in hybrid propulsion technology from the American Rocket Company;
however,  SpaceDev  is  using  its  own  technology  to  develop the responsive,
affordable  SpaceDev  Streaker(TM)  small  launch  vehicle  under  an  Air Force
contract.

PROPERTIES

     In  January  2003, SpaceDev entered into a sale and leaseback of its 25,000
square  foot  headquarters  facility  in Poway, California.  SpaceDev originally
purchased  the facility in December 1998.  The rent is approximately $26,000


                                      -113-


per  month  with  a 3.5% increase annually. SpaceDev is responsible for property
tax  and  liability  insurance on the facility. SpaceDev was required to make an
advance  payment  in  the  form  of a security deposit of approximately $25,700.
SpaceDev's Chief Executive Officer provided a guarantee for the lease. The lease
is  scheduled  to  expire  in  2013.

The  facility  includes  a  small  Spacecraft Assembly and Test facility with an
1,800  square  foot  Class 100,000 clean room, avionics development lab, machine
shop  with rocket motor casting capability, mechanical assembly lab, and mission
control and operations center.  Key uses of the facility are program and project
conferences  and  meetings, engineering design, engineering analysis, spacecraft
assembly, avionics labs and software labs and media outreach.  SpaceDev also has
an  Internet-based  Mission  Control  and Operations Center within the facility.

LITIGATION

SpaceDev  is  currently  not  aware  of  any legal proceedings or claims that it
believes  will have, individually or in the aggregate, a material adverse affect
on  its  business,  financial  condition  or  operating  results.


                                      -114-


                SPACEDEV'S MARKET PRICE AND DIVIDEND INFORMATION

MARKET  INFORMATION

     SpaceDev  common  stock  has  been  traded on the Over-the-Counter Bulletin
Board  ("OTCBB")  since  August  1998 under the symbol "SPDV" or "SPDV.OB."  The
following  table  sets forth the trading history of SpaceDev common stock on the
OTCBB for each quarter from fiscal 2003 through the third quarter of fiscal 2005
as  reported  by  Yahoo! Finance Historical Prices (www.finance.yahoo.com).  The
quotations  reflect  inter-dealer  prices,  without  retail mark-up, markdown or
commission  and  may  not  represent  actual  transactions.





                      

                QUARTERLY   QUARTERLY
QUARTER ENDING  HIGH        LOW
--------------  ----------  ----------
3/31/2003. . .  $     0.55  $     0.41
--------------  ----------  ----------
6/30/2003. . .  $     0.75  $     0.33
9/30/2003. . .  $     1.80  $     0.55
12/31/2003 . .  $     1.15  $     0.81
3/31/2004. . .  $     1.85  $     0.92
6/30/2004. . .  $     2.38  $     1.04
9/30/2004. . .  $     2.46  $     1.43
12/31/2004 . .  $     2.42  $     1.51
3/14/2005. . .  $     1.97  $     1.55
6/30/2005. . .  $     1.75  $     1.51
9/30/2005. . .  $     1.70  $     1.43





HOLDERS  OF  RECORD

     As  of  December 9, 2005, there were approximately 600 holders of record of
SpaceDev  common  stock.

DIVIDENDS

     SpaceDev  has  never  paid a cash dividend on its common stock.  Payment of
common  stock  dividends  is  at  the discretion of the board of directors.  The
board of directors plans to retain earnings, if any, for operations and does not
intend  to  pay  common  stock  dividends  in  the  foreseeable  future.

SpaceDev  accrued  dividends  on  its  Series C Convertible Cumulative Preferred
Stock  from  August 25, 2004 through December 31, 2004 of approximately $61,000.
The  accrued  dividends  became  payable in January 2005 and were converted into
shares  of  SpaceDev  common  stock  at  a  conversion  rate of $1.54 per share.
Payment  of  future  dividends  on  SpaceDev's  Series  C Convertible Cumulative
Preferred  Stock  may  be  in  cash  or  shares  of  common  stock.


                                      -115-


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

     The  following  discussion  should  be  read  in   conjunction   with   the
consolidated  financial  statements of SpaceDev for the years ended December 31,
2004  and 2003 and the nine months ended September 30, 2005 and 2004 and related
notes  and the other financial information appearing elsewhere in this document.
You  are  also urged to carefully review and consider the various disclosures in
this  joint proxy statement/prospectus about SpaceDev including the risk factors
related  to  the  combined company.  See "Special Note Regarding Forward-Looking
Information"  on page 14.  In the following Management's Discussion and Analysis
of  Financial  Condition  and  Results  of Operations of SpaceDev, references to
"us," "we," "our" and other first person declarations refer to SpaceDev.

OVERVIEW

     We  are  engaged  in  the  conception,  design,  development,  manufacture,
integration  and  operation  of space technology systems, products and services.
We  are  is  currently  focused  on  the  commercial and military development of
low-cost  microsatellites,  nanosatellites and related subsystems, hybrid rocket
propulsion  for  space,  launch  and human flight vehicles as well as associated
engineering  and  technical  services which are provided primarily to government
agencies, and specifically the Department of Defense. Our products and solutions
are  sold,  mainly  on  a project-basis, directly to these customers and include
sophisticated  micro-  and  nanosatellites, hybrid rocket-based launch vehicles,
maneuvering  and  orbital  transfer  vehicles  and  safe sub-orbital and orbital
hybrid  rocket-based  propulsion  systems.  Although  we believe there will be a
commercial market for our microsatellite and nanosatellite products and services
in  the  future, virtually all of our current work is for branches of the United
States military.  We are also developing commercial hybrid rocket motors for use
in  small  launch  vehicles,  targets   and   sounding   rockets,   and   small,
high-performance space vehicles and subsystems for commercial customers.

During  the  first nine months of 2005, 93% of our net sales were generated from
direct  government  contracts and 7% were generated from government-related work
through  subcontracts  with  others. In 2004, approximately 90% of our net sales
were  generated  by  government  or government-related work.  We anticipate that
over  90%  of net sales generated during the remainder of 2005 will be generated
by  government  or  government-related  work.  We  will  continue  to  seek both
government and commercial business and anticipate that net sales from government
sources  will  continue  to  represent in excess of 70% of our net sales for the
next  several  years  as we increase government and commercial marketing efforts
for  both  our  technology and product areas.  Currently, we are focusing on the
domestic  United  States  government  market,  which  we  believe  is only about
one-half  of  the  global  government  market  for  our technology, products and
services.  Although  we  are  interested  in exploring international revenue and
contract  opportunities,  we  are  restricted  by  export  control  regulations,
including International Traffic in Arms Regulations, which may limit our ability
to  develop  market  opportunities  outside  the  United  States.

At  this  time,  over 90% of our forecasted sales for 2005 are under contract or
near  contract  award.  We may not be able to win enough new business to achieve
our  targeted  growth  projection  or to maintain a positive cash flow position.
During  the  first nine months of 2005, we submitted five bids for government or
commercial  programs  and  continued our work with the United States Congress to
identify  directed  funding  for  our  programs.

In  order  to  perform  the  Missile  Defense  Agency  contract  on schedule and
successfully  execute  other  existing  and  new business opportunities, We must
substantially  increase our staff and hire new engineers or subcontract the work
to  third  parties.  We  are  actively seeking to hire spacecraft and propulsion
engineers, and we are investigating various partnership arrangements to increase
resource  availability.

RECENT  DEVELOPMENTS

     In  September  2005,  we  made  a  secured loan to Starsys in the principal
amount  of  $1.2  million.  The  loan  accrues  interest at 8% per annum and was
originally  scheduled  to  mature  on  December  31, 2005, or earlier in certain
circumstances.  Principal  or  interest  payments  are  due before maturity. The
maturity  date  may  be  accelerated  upon  the  occurrence of certain events of
default.  The  loan  is  secured  by a security interest in all of the assets of
Starsys,  subject  to  an  intercreditor  agreement  with  Vectra Bank Colorado,
National  Association.  On  December  20, 2005, we agreed to extend the maturity
date  of  the  loan  to  January  31,  2006.


                                      -116-


In  July 2005, we were awarded a small contract by Lunar Enterprise Corporation,
a  wholly  owned  subsidiary of Space Age Publishing Company to perform the work
necessary  to  create a conceptual mission architecture and mission design for a
human  servicing mission to the Lunar south pole targeted for the period of 2010
to  2015.  We were awarded an earlier phase by Lunar Enterprise for a conceptual
mission  and  spacecraft  design  for  a lunar lander program to further analyze
launch  opportunities,  spacecraft  design,  trajectory possibilities, potential
landing  areas,  available  technologies for a small radio astronomy system, and
communications and data handling requirements.   These contracts are expected to
result in revenues of $125,000 and $150,000, respectively.  The current contract
calls  for us to identify and evaluate existing technology, technology currently
under  development,  and  proposed  technology  that could be developed by NASA,
other  countries  or  the  private  sector  in  time to be incorporated into the
mission.

On  July  18,  2005,  we  were  awarded  a  subcontract  to  provide scientific,
engineering,  development  and  programmatic  support  to  the  development  and
demonstration  of  innovative  SSA  (space  situational awareness) nanosatellite
(<15kg)  spacecraft.  SSA  is  the  ability  to  search,  identify  and  monitor
spacecrafts  for  the  purpose  of obtaining space superiority.  The subcontract
covers  the conceptual/preliminary phase of development and includes all aspects
of potential systems from the platforms and associated payloads to the links and
nodes  and  ground  support.  The cost plus fixed fee subcontract is expected to
result  in revenues of approximately $400,000, but only $120,000 has been funded
at  this  time.  We  expect  to  complete this subcontract by December 2005.  We
believe  a  subcontract for the next phase of the project will be awarded at the
beginning  of 2006 to complete the system requirements review of the development
phase.  We  will need to bid and compete for the next-phase subcontract if it is
awarded.

On  June  27,  2005,  we were awarded a $1.25 million fixed price subcontract by
Andrews  Space,  Inc.  to  design  a  small  spacecraft  that will travel to the
vicinity of the Moon through a gravity tunnel that is part of the InterPlanetary
Superhighway,  a  route which requires significantly less fuel than conventional
trajectories.  In  early  June 2005, we were awarded a letter subcontract not to
exceed  $100,000  by  Andrews  for  the same program. The overall program, which
Andrews has signed with NASA, is to design, develop, launch, and operate a small
low-cost  spacecraft,  called  SmallTug,  on  a mission to the Lunar L1 point to
demonstrate key technologies and advanced orbital mechanics in support of NASA's
human  and  robotic exploration of the Moon and Mars.  On September 14, 2005, we
were  notified  by Andrews that the subcontract was cancelled.  Revenues for the
nine  months ended September 30, 2005 were approximately $400,000, including our
final  invoice  to  Andrews.

For a description of our other material ongoing contracts, please see SpaceDev's
Form  10-KSB  for  the  year  ended  December  31,  2004.

CRITICAL  ACCOUNTING  STANDARDS

     Our revenues transitioned in 2003 and early 2004 from being based primarily
on  fixed-price  contracts,  where  revenues  are  recognized  using  the
percentage-of-completion  method  of  contract  accounting based on the ratio of
total  costs incurred to total estimated costs, to primarily cost plus fixed fee
contracts,  where revenues are recognized as costs are incurred and services are
performed.  Losses  on  contracts  are  recognized  when  they  become known and
reasonably  estimable  (see  the  Notes  to  SpaceDev's  Consolidated  Financial
Statements).  Actual results of contracts may differ from management's estimates
and such differences could be material to the consolidated financial statements.
Professional  fees  are  billed  to  customers  on a time-and-materials basis, a
fixed-price  basis  or a per-transaction basis.  Time-and-materials revenues are
recognized  as  services  are  performed.  Deferred  revenue  represents amounts
collected from customers for services to be provided at a future date.  Research
and  development  costs  are  expensed  as  incurred.

In October 1995, the Financial Accounting Standards Board (FASB) issued SFAS No.
123,  "Accounting  for  Stock-Based  Compensation."  We  adopted SFAS No. 123 in
1997.  We  have  elected  to  measure  compensation  expense for our stock-based
employee  compensation  plans using the intrinsic value method prescribed by APB
Opinion  25,  "Accounting  for  Stock Issued to Employees" and have provided pro
forma  disclosures  as if the fair value based method prescribed in SFAS No. 123
has  been  utilized.  (See  the  Notes  to  SpaceDev's  Consolidated  Financial
Statements.)  We  have  valued  our  stock, stock options and warrants issued to
non-employees at fair value in accordance with the accounting prescribed in SFAS
No.  123,  which  states  that  all  transactions in which goods or services are
received  for the issuance of equity instruments shall be accounted for based on
the  fair  value  of  the consideration received or the fair value of the equity
instruments  issued,  whichever  is  more  reliably  measurable.


                                      -117-


SFAS  No.  148,  Accounting  for  Stock-Based  Compensation  -  Transition  and
Disclosure,  which amends SFAS No. 123, Accounting for Stock-Based Compensation,
was  published by the Financial Accounting Standards Board on December 31, 2002.
The  effective  date  of  FASB  No.  148  is  December  15,  2002.  SFAS No. 123
prescribes  a  "fair value" methodology to measure the cost of stock options and
other  equity  awards.  Companies  may  elect  either  to  recognize  fair value
stock-based  compensation costs in their financial statements or to disclose the
pro  forma  impact  of  those costs in the footnotes.  We have chosen the latter
approach.  The  immediate  impact of SFAS No. 148 is more frequent and prominent
disclosure of stock-based compensation costs, starting with financial statements
for  the  year  ended  December  31, 2002 for companies whose fiscal year is the
calendar  year.  SFAS  No. 148 also provides some flexibility for the transition
if  a company chooses the fair-value cost recognition of employee stock options.

RESULTS  OF  OPERATIONS

NINE  MONTHS ENDED SEPTEMBER 30, 2005 -VS.- NINE MONTHS ENDED SEPTEMBER 30, 2004

Net  Sales

     Our  net  sales  increased  by approximately 72% to $5,943,000 for the nine
months ended September 30, 2005 compared to net sales of $3,446,000 for the same
period  in  2004.  Net sales increased due to our acquisition of and performance
under  new  and  existing  government  contracts.  Net  sales in the 2005 period
reflected our continued work on the Missile Defense Agency Task Order 2 contract
of  approximately $4,114,000 which is part of our March 31, 2004 Missile Defense
Agency  contract  described  below.  We also recorded net sales on ongoing Small
Business  Innovation  Research contracts with the Air Force Research Laboratory.
These  contracts  are  both  for  Phase II efforts, and are for our Small Launch
Vehicle  and  our  micro  and nanosatellite bus and subsystem designs work.  Net
sales  for  these  contracts  totaled  $592,000 and $509,000 for the nine months
ended  September  30,  2005 and 2004, respectively.  In addition, we started our
Phase  I  effort with Andrews Space which had revenues for the nine months ended
September  30,  2005  of  $393,000.

Net  sales  for  the nine months ended September 30, 2004 included $957,000 from
the Air Force Research Laboratory Phase II contract, $1,141,000 from the Missile
Defense  Agency  Phase  I, $318,000 also from the Missile Defense Agency Phase 0
contract  (which  was  the  precursor  to  Phase  I contract), $610,000 from the
SpaceShipOne  program  and  $200,000 from our Defense Advanced Research Projects
Agency contract for the study of Novel Satcom Microsat Constellation Deployment.

On  March  31,  2004,  we  were  was  awarded  a  five-year, cost-plus-fixed fee
indefinite  delivery/indefinite  quantity  contract  to conduct a microsatellite
distributed sensing experiment, an option for a laser communications experiment,
and  other  microsatellite studies and experiments as required in support of the
Advanced  Systems  Deputate  of the Missile Defense Agency.  The total five-year
contract  provides  for  a  maximum  of  $43,362,271 in aggregate payments.   We
expect to complete the work under the contract before March 2009.   The contract
is  a milestone-based, multiyear, multiphase contract and had an effective start
date  of March 1, 2004.  The first phase was completed on September 30, 2004 and
generated  approximately  $1.14  million  of  revenue.  The  second phase of the
contract  began  in  October  2004,  and  is  expected  to  generate  a total of
approximately  $8.3 million of revenue over approximately 16 months.  During the
nine  months ended September 30, 2005, we recognized approximately $4,114,000 of
revenue  from this second phase.  The overall contract called for us to analyze,
design,  develop,  fabricate,  integrate,  test, operate and support a networked
cluster  of  three  formation-flying  boost   phase   and   midcourse   tracking
microsatellites,  with an option to design, develop, fabricate, integrate, test,
operate  and  support a second cluster of three formation-flying microsats to be
networked on-orbit with high speed laser communications technology.  In addition
to  the  three networked microsat under our Phase II task order, the $43 million
contract  also  envisioned  an  option  for a second three microsats using laser
communication  technology.  We  were  recently informed that the Missile Defense
Agency  had  re-routed  the  laser communications experiment that would use this
option to another program and that they would not be exercising their option for
the  additional microsats at this time; however, the contract vehicle remains at
$43  million and leaves open the opportunity for some other purchase to take its
place.  We  continue  on-time  and  on-budget  for  delivery  of the first three
microsats.  We  estimate  that  the  second  cluster  would   have   represented
approximately  $10  million  of  the  $43 million contract, and have reduced our
current  backorder  accordingly.  We  believe  the  remaining  unbilled contract
backlog  amount  of  $33  million  to be secure.  We are currently proposing our
Phase III task order and the Missile Defense Agency continues to be very pleased
with our progress on the three microsat distributed sensing


                                      -118-


experiment  and  while  we  cannot  be  assured of any new business, the Missile
Defense  Agency  was interested in continuing a productive business relationship
with  us.

Cost  of  Sales

     For  the  nine  months  ended  September  30,  2005,  cost  of  sales  were
approximately  $4,572,000,  or  76.9% of net sales, as compared to approximately
$2,703,000,  or  78.4%  of  net  sales, during the same period in 2004.  Cost of
sales  consists  of  direct  and  allocated  costs  associated  with  individual
contracts.  The  increase in cost of sales was directly tied to increases in net
sales, and the decrease in cost of sales as a percentage of net sales was due to
improved systems and processes for management of our projects and improved labor
productivity.  Gross  margin  improvement  is limited due to the cost plus fixed
fee  nature  of  our  contracts.

Operating  Expenses

     Operating  expenses increased from $649,000, or 18.8% of net sales, for the
nine  months  ended  September 30, 2004 to approximately $1,148,000, or 19.3% of
net  sales,  for  the nine months ended September 30, 2005.   Operating expenses
include  general  and  administrative expenses and marketing and sales expenses.

-     Marketing  and  sales  expenses  increased from approximately $336,000, or
9.7%  of  net  sales,  for  the  nine  months  ended  September  30,  2004,  to
approximately  $493,000,  or  8.3% of net sales, during the same period in 2005.
The  increase  was  attributable to the allocation of a portion of the personnel
costs  of our Vice President of New Business Development and our Chief Executive
Officer  to  marketing  and  sales expenses as well as costs associated with the
preparation  and  submission  of  bids  for  new  projects.

-     General  and  administrative  expenses increased from $314,000, or 9.1% of
net sales, for the nine months ended September 30, 2004 to $655,000, or 11.0% of
net  sales,  for  the  nine  months  ended September 30, 2005.  The increase was
attributable  to the increase in personnel, including a Human Resources director
and  a  contract  administrator,  and upcoming SEC compliance efforts, including
those  related to the Sarbanes-Oxley Act of 2002 and FASB 123(R).   Research and
development  costs  are  included in general and administrative expenses and did
not  comprise  a  significant portion of general and administrative expenses for
the  nine  months  ended  September  30,  2004  and  2005.

Non-Operating  Expense  (Income)

     Non-operating  expense  (income)  consisted of deferred gain on the sale of
our  building,  other  non-cash  loan  fees  and  expenses and interest expense.
Interest expense did not comprise a significant portion of non-operating expense
during  the  nine  months  ended  September  30,  2004  or  2005.    We recorded
non-operating  income  for  the  nine  months  ended  September  30,  2005.

-     We  recognized  approximately  $88,000 of deferred gain on the sale of our
building  during  each  of  the  nine month periods ended September 30, 2005 and
2004,  and  we  will  continue  to  amortize  the  remaining  deferred  gain  of
approximately $860,000 into non-operating income over the remainder of the lease
of  the  building,  which  is  scheduled  to  expire  in  2013.

-     We  recorded loan fees related to our revolving credit facility of $29,000
and  $2,457,000  for  the  nine  months  ended  September  30,  2005  and  2004,
respectively.  Although  we  did  not  have  a  balance  on our revolving credit
facility during the nine months ended September 30, 2005, we recorded $29,000 in
non-cash  loan  fees upon Laurus's exercise of warrants to acquire 50,000 shares
of our common stock, which were granted in 2004 in connection with the revolving
credit  facility.   Additional  non-cash  loan  fees  will  be  recorded  as the
warrants  granted  to  Laurus  related  to  the  revolving  credit  facility are
exercised.


                                      -119-


Net  Income  and  EBITDA

     Net  income was approximately $348,000, or 5.9% of net sales, compared to a
net loss of approximately $2,332,000, or 67.7% of net sales, for the nine months
ended  September  30, 2005 and 2004, respectively.  During the nine months ended
September  30,  2005,  we  had earnings before interest, taxes, depreciation and
amortization,  or  EBITDA,  of  approximately  $331,000,  or  5.6% of net sales,
compared  to  approximately  $149,000, or 4.3% of net sales, for the nine months
ended  September  30,  2005  and  2004.

The  following  table reconciles EBITDA to net income (loss) for the nine months
ended  September  30,  2005  and  2004:






                                                
FOR THE NINE-MONTHS ENDED. . .  SEPTEMBER 30, 2005    September 30, 2004
                                         (UNAUDITED)           (Unaudited)
NET INCOME (LOSS). . . . . . .  $           348,412   $        (2,332,304)
------------------------------  --------------------  --------------------

Interest Income. . . . . . . .              (69,632)               (5,619)
Interest Expense . . . . . . .                2,283                62,633 
Gain on Building Sale. . . . .              (87,953)              (87,954)
 Loan Fee - Equity Conversion.               28,875             2,456,794 
Provision for income taxes . .                1,200                     - 
Depreciation and Amortization.              108,265                55,236 
------------------------------  --------------------  --------------------
EBITDA . . . . . . . . . . . .  $           331,450   $           148,786 
------------------------------  --------------------  --------------------




     EBITDA  is  a non-GAAP financial measure and should not be considered as an
alternative  to  net  income (as an indicator of operating performance) or as an
alternative  to  cash flow (as a measure of liquidity or ability to service debt
obligations).  We  believe  that  EBITDA  provides  an  important  additional
perspective  on  our  operating  results,  our  ability to service our long-term
obligations,  our ability to fund continuing growth, and our ability to continue
as  a  going  concern.  Our management regularly evaluates our progress based on
EBITDA.   Beginning  in  2003  through  the quarter ended September 30, 2005, we
showed  continued  improvement  in  net  sales  as  well  as  in  EBITDA.


                                      -120-


                               [GRAPHIC  OMITED]


                                      -121-


                               [GRAPHIC  OMITED]



YEAR  ENDED  DECEMBER  31,  2004  -VS.-  YEAR  ENDED  DECEMBER  31,  2003

Net  Sales

     Our net sales were approximately $4,891,000 for the year ended December 31,
2004  compared  to  net sales of approximately $2,956,000 for the same period in
2003.  Net  sales  increased  primarily  due to our new government contracts and
timely  finalization  of  follow-on  contracts  for  the current Missile Defense
Agency  task  orders.  Net sales in 2004 reflected our completion of the Missile
Defense  Agency  Phase 0 and Task Order 1 on the Missile Defense Agency contract
of  approximately $319,000 and $1,140,000, respectively, as well as the start of
Task  Order II for approximately $574,500. We had ongoing contracts with the Air
Force  Research  Laboratory  and the Small Business Innovation Research contract
Phase  II,  the  option  to  that  contract  and  an  add-on  contract  totaled
approximately  $1.4  million.  Other  ongoing  work  from  SpaceShipOne  totaled
approximately  $686,000.  We had a new Defense Advanced Research Projects Agency
contract  that  had  revenues  which  totaled approximately $240,000 and our Air
Force  Research  Laboratory  Small Business Innovation Research work for Phase I
and  II  had  revenues  which  totaled  approximately  $323,000.

Net  sales  for the year ended December 31, 2003 were comprised of approximately
$29,600  and  $997,000  from  the  Air  Force Research Laboratory Small Business
Innovation  Research  (Phase I and II) contracts; $397,000 and $115,000 from the
original  and new SpaceShipOne contracts; $250,000 and $481,000 from the Missile
Defense  Agency  (Phase  I and II) contracts; $356,000 from the CHIPSat program;
$100,000 from the contract by Lunar Enterprises of California; and approximately
$234,400  from  all  other  programs.

Cost  of  Sales

     For  the  year  ended  December  31, 2004, cost of sales were approximately
$3,821,000,  or 78.12% of net sales, as compared to approximately $2,415,000, or
81.69%  of  net  sales, during the same period in 2003.  The increase in cost


                                      -122-


of sales was directly tied to increases in net sales and the decrease in cost of
sales  as  a  percentage  of net sales was due to the implementation of stronger
cost  controls  and  project  monitoring.  Also,  we altered our cost allocation
method  in  the  second  quarter of 2003 as we completed CHIPSat, our main fixed
price  contract  at  the  time,  and  began  work  on our new Air Force Research
Laboratory  and  Missile  Defense  Agency  cost  plus  fixed  fee  contracts.

Operating  Expense

     Operating  expenses  decreased  from approximately $1,431,000, or 48.42% of
net  sales,  in  the  year ended December 31, 2003 to approximately $926,000, or
18.93%  of  net sales, for the year ended December 31, 2004.  Operating expenses
include general and administrative expenses and marketing and sales expenses and
research  and  development  expenses.

-     Marketing  and  sales  expenses  increased from approximately $395,000, or
13.36%  of  net  sales,  for  the year ended December 31, 2003, to approximately
$419,000,  or  8.56% of net sales, during the same period in 2004.  The increase
was attributable to the expansion of our marketing and sales department, and the
allocation  of  a  portion  of  the personnel costs of our Vice President of New
Business  Development and our Chief Executive Officer being charged to marketing
and  sales  expenses.

-     General and administrative expenses decreased from approximately $746,000,
or  25.23%  of  net sales, for the year ended December 31, 2003 to approximately
$467,000, or 9.56% of net sales, for the same period in 2004.  This decrease was
attributable  to better controls and internal procedures, reduced overhead costs
and  the classification of an increased portion of actual overhead costs as cost
of  goods  sold.

-     Research  and development expenses decreased approximately $242,000 during
2004.  Although we focus our efforts on government-funded development and rarely
perform  pure research, we devote certain resources to building our intellectual
property  portfolio.  We  incurred  research  and  development  expenses  of
approximately  $281,000,  or  9.51% of net sales, during the year ended December
31, 2003.  We decreased non-funded research and development expenditures in 2004
to  approximately  $39,400.  During 2003, approximately $192,000 of research and
development costs were related to our hybrid rocket propulsion design system and
technologies  outside  the  scope of our SpaceShipOne contract and the remaining
$89,000  was  related  to  our  satellite bus design and development effort.  In
2004,  we  continued  to  fund a small amount of hybrid rocket propulsion design
and  development  independent  of  any  contract.

Non-Operating  Expense  (Income)

     Non-operating expense/(income) consisted of interest expense, non-cash debt
discount expense and deferred gain on the sale of our building, as well as other
loan  fees  and  expenses.

-     We  recognized approximately $117,000 and $107,500 of the deferred gain on
the  sale of our building during the years ended December 31, 2004 and 2003, and
we  will  continue  to  amortize  the  remaining  deferred gain of approximately
$948,000  into  non-operating  income  over  the  remainder  of the lease of the
building,  which  is  scheduled  to  expire  in  2013.

-     We  recorded  loan  fees  related  to  our  revolving  credit  facility
(approximately  $2,480,000)  and  expenses related to the conversion of previous
notes  payable  (approximately  $774,000) into common stock at below fair market
value  for  a total of approximately $3,254,000 and $258,000 for the years ended
December  31,  2004  and  2003.

Net  Income  (Loss)  and  EBITDA

-     Net  loss  was  approximately  $3,027,000, or 61.89% of net sales, for the
year ended December 31, 2004 compared to a net loss of approximately $1,246,000,
or  42.15%  of  net  sales,  for the same period in 2003.  During the year ended
December  31,  2004,  we  had  earnings before interest, taxes,


                                      -123-


depreciation and amortization, or EBITDA, of approximately $228,000, or 4.66% of
net sales, compared to a negative EBITDA of approximately $723,000, or 24.46% of
net  sales,  for  the  year  ended  December  31,  2003.

The  following  table  reconciles EBITDA to net loss for the twelve-months ended
December  31,  2004  and  2003,  respectively:








                                                       
FOR THE TWELVE-MONTHS ENDING . . . . .  December 31, 2004    December 31, 2003
                                        Audited              Audited
NET LOSS . . . . . . . . . . . . . . .  $       (3,027,054)  $       (1,246,067)
--------------------------------------  -------------------  -------------------

Interest Income. . . . . . . . . . . .             (19,497)
Interest Expense . . . . . . . . . . .              52,077               91,493 
Non-Cash Interest exp. (Debt Discount)                   -              112,500 
Gain on Building Sale. . . . . . . . .            (117,272)            (107,498)
 Loan Fee - Equity Conversion. . . . .           3,254,430              257,882 
Provision for income taxes . . . . . .               1,600                1,600 
Depreciation and Amortization. . . . .              83,531              166,971 
--------------------------------------  -------------------  -------------------
EBITDA (LBITDA) *. . . . . . . . . . .  $          227,815   $         (723,119)
--------------------------------------  -------------------  -------------------


*  Loss  before  interes,  taxes,  depreciation,  and  amortization


EBITDA  is  a  non-GAAP  financial  measure  and  should not be considered as an
alternative  to  net  income (as an indicator of operating performance) or as an
alternative  to  cash flow (as a measure of liquidity or ability to service debt
obligations).  We  believe  that  EBITDA  provides  an  important  additional
perspective  on  our  operating  results,  our  ability to service our long-term
obligations,  our ability to fund continuing growth, and our ability to continue
as  a  going  concern.  Our management regularly evaluates our progress based on
EBITDA.  The increase in the net loss was primarily attributable to the non-cash
interest  expense  in  conversions  under the revolving credit facility. For the
eight consecutive quarters in 2003 and 2004, we showed continued progress in net
sales  as  well  as  in  EBITDA.


                                      -124-


                               [GRAPHIC  OMITED]

LIQUIDITY  AND  CAPITAL  RESOURCES

Overview

     Although  we  remained  cash  flow positive during the first nine months of
2005,  we  will  need  to  raise  additional capital to fulfill our obligations,
estimated  between  $2.5  million and $5 million, in connection with the Starsys
acquisition.  We  anticipate  that  such  funds will come from public or private
sales  of  equity  or  debt  securities.  In  October  2005,  we  entered into a
Securities  Purchase  Agreement with Laurus pursuant to which we issued and sold
2,032,520  shares  of our common stock to Laurus for an aggregate purchase price
of  $2,500,000  or  $1.23  per  share.  (See  Note  8 to SpaceDev's Consolidated
Financial Statements for more information regarding the October 2005 financing.)
In  addition  to amounts required in connection with the Starsys acquisition, we
may  require  investor  or  customer  funding  of $10 to $30 million in the near
future  in  order  to  execute our current business plan.  Such funds could come
from further public or private sales of equity or debt securities, or government
and  commercial  customers,  or  a  combination  of  both.

Our plan to increase cash generation from operations depends upon our ability to
ultimately  implement  our business plan, which includes (but is not limited to)
generating  substantial  new  revenue from the Missile Defense Agency program by
successfully  performing  under  our existing contract and continuing to attract
and  successfully  complete  other  government  and  commercial  contracts.  The
Missile  Defense  Agency  contract  is  staged, and we cannot guarantee that all
subsequent  phases will be awarded or will be awarded to us.  Recent budget cuts
may  affect  government  spending  on  these  space-based  contracts.

With  the  exception  of our investment in a fabrication facility for our hybrid
rocket  motor  testing,  for which we expect to incur approximately $1.5 million
over  the  next  twelve  months,  we  do  not  believe  that significant capital
expenditures will be required to increase sales; however, additional capital may
be  required to support and sustain our growth.  We may also be required to make
certain  capital  expenditures  to  bring  our  facilities  into compliance with
classified  government projects if and when awarded to us, although at this time
we  have  insufficient  information  to  estimate the cost of any such measures.

During  the  nine  months  ended  September  30,  2005,  we raised approximately
$648,000  through the exercise of options and warrants and from participation in
our  Employee  Stock  Purchase Plan.  During the nine months ended September 30,
2004, we raised approximately $5,258,000 through a combination of conversions on
our  revolving  credit  facility  and  exercises  of  options  and  warrants.


                                      -125-


On  March  31,  2004, we negotiated an amendment to our Secured Convertible Note
dated  June  3,  2003  with  Laurus to add a fixed conversion price at $0.85 per
share  for the next $500,000 converted under the revolving credit facility after
the  initial  $1  million  conversion.  In  exchange  for  the amendment, Laurus
granted  us  a six-month waiver to utilize the full revolving credit facility in
advance of our obtaining sufficient eligible accounts receivable.  On August 25,
2004,  we negotiated an amendment to our Secured Convertible Note to add a fixed
conversion  price at $1.00 per share for the next $1 million converted under the
revolving  credit  facility after the $500,000 mentioned above.  In exchange for
the  amendment,  Laurus granted us a waiver to utilize the full revolving credit
facility in advance of our obtaining sufficient eligible accounts receivable and
committed  to  convert the entire $1 million into equity by the end of 2004.  At
December  31,  2004,  Laurus had converted approximately $2,272,000 of debt into
2,990,000  shares  under  the  revolving  credit  facility.

There  are no outstanding borrowings under the Laurus revolving credit facility.
We  currently  have  available  borrowing capacity of approximately $1.5 million
under  the  revolving  credit  facility,  subject to certain accounts receivable
limitation  or  subsequent  waivers  with Laurus.  The borrowing limit under the
revolving  credit  facility  varies based upon our eligible outstanding accounts
receivable.  The  credit  facility  will  expire  in  June  2006,  unless sooner
terminated  by  either party.   We would be required to pay Laurus a termination
fee  for  early  termination  of  the  revolving  credit  facility.

Other  than cash on hand and amounts available under the Laurus revolving credit
facility,  we  have  no  unused  sources  of  liquidity  at  this  time.

CASH  POSITION  FOR  THE  NINE  MONTHS ENDED SEPTEMBER 30, 2005 -VS.-NINE MONTHS
ENDED  SEPTEMBER  30,  2004

Net  decrease  in  cash during the nine months ended September 30, 2005 was
approximately  $1,046,000 compared to a net increase of approximately $3,487,000
for  the  same  nine-month  period  in  2004.  Net  cash  provided  by operating
activities  totaled  approximately  $313,000 for the nine months ended September
30,  2005,  an  increase  of  approximately  $247,000  compared to approximately
$66,000  provided  by  operating activities during the same nine-month period in
2004.  The  improvement  in  cash  from  operating  activities resulted from our
acquisition  of  and  performance  under  new and existing government contracts.

Net  cash  used in investing activities totaled approximately $1,978,000 for the
nine months ended September 30, 2005, compared to approximately $166,000 used in
investing  activities during the same nine-month period in 2004. The increase in
cash  used  in  investing activities was attributable to the $1.2 million bridge
loan  we entered into with Starsys, our purchase of certain fixed assets related
to  the  construction  of  our  fabrication  and test facility for hybrid rocket
motors  and  the  purchase  of  additional computer hardware and software tools.

Net cash provided by financing activities totaled approximately $619,000 for the
nine  months  ended  September  30,  2005,  which is a decrease of approximately
$2,967,000  from  the  approximately $3,586,000 provided by financing activities
during  the  same  nine-month period in 2004.  The difference is attributable to
warrant  and  option  exercises and the receipt of $2.5 million from the sale of
preferred  stock  to  Laurus  in  August  2004.

Our  cash, cash reserves and cash available for investment decreased slightly to
approximately  $4,022,000  at  September  30,  2005,  compared  to approximately
$4,079,000  at  September  30,  2004.  The  decrease  was  attributable  to cash
generated  from  operations,  the  receipt  of $2.5 million from the issuance of
preferred  stock  to  Laurus  in  August 2004, the exercise of stock options and
warrants  throughout  the first nine months of 2005 of approximately $600,000 as
well  as those exercised during the same period in 2004 and advances/conversions
under  our  revolving  credit  facility in 2004, which offset the bridge loan to
Starsys  on  September  14,  2005.  Cash  plus  accounts  receivable  increased
approximately  14%  from  approximately  $4.5  million  at September 30, 2004 to
approximately  $5.1  million  at  September  30,  2005.

Our  backlog  of funded and non-funded business was approximately $33 million at
September 30, 2005, compared to approximately $44 million at September 30, 2004.
With  respect  to  the  Missile  Defense Agency program, we expect to generate a
total  of  approximately  $8  million  in  revenue in 2005.  We were informed in
September  2005  that  the  Missile  Defense  Agency  had  re-routed  the  laser
communications  experiment  to  another  program  and  that  they  would  not be
exercising their option for a second cluster, at this time; however, the Missile
Defense  Agency  also  informed  us  of  several  other opportunities that might
replace  the  laser  communibations experiment and while we cannot be assured of
any  new  business,  the  Missile  Defense Agency was interested in continuing a
productive  business  relationship with us. As a result of this notification, we
reduced  our  backlog  by approximately $10 million.  The Missile Defense Agency
contract  is  an IDIQ contract, meaning it is an indefinite delivery, indefinite
quantity  contract


                                      -126-


which  can be re-funded up to the $43 million ceiling with other microsatellites
or  new  business  without  further  signature  authority.  Although the Missile
Defense  Agency  contract  was awarded to us, there can be no assurance that the
contract  will  be continued through all phases, and, if continued, that it will
generate  the  amounts  anticipated.

We  had  a  net deferred tax asset of approximately $2,193,000 and $2,218,000 at
September  30,  2005  and  2004,  respectively, which consisted primarily of the
income  tax  benefits  from  net  operating loss and capital loss carryforwards,
amortization  of  deferred gain on sale of building and research and development
credits.  Deferred  income  taxes represent temporary differences in recognizing
certain  income  and  expense items for financial and tax reporting purposes.  A
valuation  allowance has been recorded to fully offset the deferred tax asset as
it  is more likely than not that the assets will not be utilized.  The valuation
allowance  decreased  from  $2,318,000  at  December  31,  2004 to $2,193,000 at
September  30,  2005.

We  had  federal and state tax net operating loss and capital loss carryforwards
of  approximately  $4,325,000 and $1,629,000 at September 30, 2005 respectively.
The  federal  tax  loss carryforwards will expire in 2023 and the state tax loss
carryforwards  will  expire  in  2013, unless previously utilized.  The State of
California  suspended  the  utilization of net operating loss for 2002 and 2003,
and  limited  them  for  2004.

CASH  POSITION  FOR  YEAR  ENDED DECEMBER 31, 2004 -VS.- YEAR ENDED DECEMBER 31,
2003

     Net  increase  in  cash  during  the  year  ended  December  31,  2004  was
approximately  $4,477,000  compared  to a net increase of approximately $564,000
for  the  same  period  in  2003.  Net cash used in operating activities totaled
approximately  $110,000  for  the  year  ended  December 31, 2004, a decrease of
approximately $925,000 as compared to approximately $1,035,000 used in operating
activities during the same period in 2003.  The improvement in cash position was
mainly  due  to  our  improved  operating  performance,  an increase in accounts
receivable  from  new  and existing contracts and a reduction in work-in-process
due to the shift from fixed price contracts to cost plus fixed fee contracts, as
well  as  a  few  other  small  improvements.

Net  cash  used  in  investing activities totaled approximately $225,000 for the
year  ended  December 31, 2004, compared to approximately $3,111,000 provided by
investing  activities during the same period in 2003.  The increase in cash used
in  investing  activities is attributable to the sale of our building in January
2003  and the purchase of fixed assets, primarily computer hardware and software
tools,  in  2004.

Net  cash  provided by financing activities totaled approximately $4,812,000 for
the  year  ended  December  31  2004,  which  is  an  increase  of approximately
$6,323,000 from the approximately $1,511,000 used in financing activities during
the  same  period  in  2003.  The  increase  was  primarily  attributable to the
approximately  $2,500,000  of  gross  proceeds  we received from the sale of our
preferred  stock,  the approximately $1,600,000 we received from the exercise of
stock options and warrants, and approximately $2,300,000 of advances/conversions
under  our  revolving  credit  facility  with  Laurus.

At  December 31, 2004, our cash, which includes cash reserves and cash available
for  investment,  was  approximately  $5,069,000,  as  compared to approximately
$592,000  at  December  31,  2003.  The increase of approximately $4,477,000 was
primarily  attributable  to  the sale of our preferred stock in August 2004, the
exercise  of  stock  options  and  warrants  throughout  the  year  and
advances/conversions  under  our  revolving credit facility throughout the year.

As  of  December  31,  2004,  our  backlog of funded and non-funded business was
approximately  $47  million, compared to approximately $2 million as of December
31,  2003.

During  the  year  ended  December  31, 2004, we completed work on our Air Force
Research  Laboratory  Phase II Small Business Innovation Research contract worth
approximately  $1.6  million,  as  well  as  negotiated  a  deferred  option  of
approximately  $0.8  million.  We completed Task Order 1 for the Missile Defense
Agency and won two Phase II Small Business Innovation Research awards related to
the  Air  Force  Research  Laboratory  of  approximately  $2.3  million.

The  deferred tax asset of $2,350,000 and $2,190,000 as of December 31, 2004 and
2003,  respectively,  consisted  primarily  of  the income tax benefits from net
operating  loss  and  capital  loss  carryforwards, amortization of goodwill and
research  and  development  credits.  A valuation allowance has been recorded to
fully  offset  the  deferred  tax  asset  as it is more likely than not that the
assets  will not be utilized.  The valuation allowance increased from $2,190,000
at  December  31,  2003  to  $2,318,000  at  December  31,  2004.


                                      -127-


At  December  31, 2004 and 2003, we had federal and state tax net operating loss
and  capital  loss  carryforwards  of  approximately  $4,826,000 and $2,146,000,
respectively.

RECENT  ACCOUNTING  PRONOUNCEMENTS

     A  number  of  new  accounting  pronouncements  have been issued for future
implementation  as  discussed  in  the  footnotes  to  SpaceDev's  Consolidated
Financial  Statements.

OFF  BALANCE  SHEET  ARRANGEMENTS

     We  do  not  have  any  off-balance  sheet arrangements, as defined in Item
303(c)(2)  of  Regulation  S-B.


                                      -128-


                       OWNERSHIP OF SPACEDEV COMMON STOCK

     The following table provides information as of December 20, 2005 concerning
the beneficial ownership of SpaceDev's common stock by each director, each named
executive  officer  in SpaceDev's Annual Report on Form 10-KSB, each shareholder
known  by  SpaceDev  to  be  the  beneficial owner of more than 5% of SpaceDev's
outstanding  common  stock, and the directors and executive officers as a group.
Also includes information on Mark N. Sirangelo, who will become SpaceDev's chief
executive officer, vice chairman and a director on December 30, 2005.  Except as
otherwise   indicated,   and   subject   to   community   property   laws  where
applicable, the persons named in the table have sole voting and investment power
over  all  shares of common stock beneficially owned by them and have an address
of 13855 Stowe Drive, Poway, CA 92064.



---------------------------------------------------------------------------------------
                                                              Amount and
                                                              Nature of
                                                              Beneficial
Name and Address of Beneficial Owner                         Ownership(1)
-----------------------------------------------------------  ------------  ----  ------
                                                                        

James W. Benson, CEO and Chairman . . . . . . . . . . . . .     7,799,707   (2)  29.75%
-----------------------------------------------------------  ------------  ----  ------

Susan C. Benson, Director . . . . . . . . . . . . . . . . .     7,799,707   (3)  29.75%
-----------------------------------------------------------  ------------  ----  ------

Mark N. Sirangelo, Prospective CEO and Vice Chairman. . . .     1,900,000   (4)   7.17%
-----------------------------------------------------------  ------------  ----  ------

Richard B. Slansky, President, CFO, Secretary and Director.     2,235,723   (5)   8.36%
-----------------------------------------------------------  ------------  ----  ------

Frank Macklin, Vice President of Engineering. . . . . . . .       323,073   (6)   1.31%
-----------------------------------------------------------  ------------  ----  ------

Randy Simpson, Vice President of Project and New Business .       300,305   (7)   1.21%
-----------------------------------------------------------  ------------  ----  ------

Wesley T. Huntress Jr., Director. . . . . . . . . . . . . .       293,515   (8)   1.18%
-----------------------------------------------------------  ------------  ----  ------

Curt Dean Blake., Director. . . . . . . . . . . . . . . . .       341,930   (9)   1.37%
-----------------------------------------------------------  ------------  ----  ------

General Howell M. Estes, III, Director. . . . . . . . . . .       219,667  (10)   0.88%
-----------------------------------------------------------  ------------  ----  ------

Robert S. Walker, Director. . . . . . . . . . . . . . . . .       176,667  (11)   0.71%
-----------------------------------------------------------  ------------  ----  ------

Stuart Schaffer, Director . . . . . . . . . . . . . . . . .       290,206  (12)   1.17%
-----------------------------------------------------------  ------------        ------

Scott McClendon, Director . . . . . . . . . . . . . . . . .       272,460  (13)   1.10%
                                                                           ----        

Officers and Directors as a group (12 Persons). . . . . . .    17,153,253  (14)  53.59%
---------------------------------------------------------------------------------------


(1)     Where  persons  listed on this table have the right to obtain additional
shares  of  Common Stock through the exercise of outstanding options or warrants
or  the  conversion  of  convertible securities within 60 days from December 20,
2005,  these  additional  shares are deemed to be outstanding for the purpose of
computing  the  percentage  of  common  stock owned by such persons, but are not
deemed  outstanding  for  the  purpose  of computing the percentage owned by any
other  person.  Percentages  are based on total outstanding shares of 24,606,255
on  December  20,  2005.

(2)     Represents  3,000,000  shares  held directly by Mr. James W. Benson as a
result  of  a  stipulated order entered May 24, 2005 identifying the shares as a
separate  property  asset of Mr. Benson,  plus beneficial ownership in 2,692,294
shares held jointly with Susan C. Benson, indirect beneficial ownership interest
in  497,413  shares  held  in Space Development Institute (where Mr. Benson is a
member  of  the  board  of  directors along with Susan C. Benson)


                                      -129-


and  beneficial  ownership  in  vested options to purchase up to an aggregate of
1,610,000 shares (which may constitute community property with Susan C. Benson).
Excludes  approximately  1.2  million shares held by children of Mr. Benson, for
which  Mr. Benson disclaims beneficial ownership. Mr. Benson is the chairman and
current  chief  executive  officer  of  SpaceDev. Mr. Benson will relinquish the
chief  executive  officer  position  on December 30, 2005 and assume the role of
chief  technology  officer.

(3)     Represents  3,000,000  shares  held  directly  by  Ms. Susan Benson as a
result  of  a  stipulated order entered May 24, 2005 identifying the shares as a
separate  property  asset  of Ms. Benson, plus beneficial ownership in 2,692,294
shares held jointly with James W. Benson, indirect beneficial ownership interest
in  497,413  shares  held  in Space Development Institute (where Ms. Benson is a
member  of  the  board  of  directors along with James W. Benson) and beneficial
ownership  in  vested options issued in the name of James W. Benson on 1,610,000
shares  (which may constitute community property with James W. Benson). Excludes
approximately  1.2  million shares held by children of Ms. Benson, for which Ms.
Benson  disclaims  beneficial  ownership.  Ms. Benson is a director of SpaceDev.

(4)     Mr.  Sirangelo  holds  vested  options to purchase up to an aggregate of
1,900,000  shares. Mr. Sirangelo will be vice chairman, chief executive officer,
and  a  director  as  of  December  30,  2005.

(5)     Mr.  Slansky owns 110,723 shares of which 38,462 shares he purchased for
cash  in  a  private  transaction  with  Mr.  Skarupa, the Company's former Vice
President  of  Operations  and an additional 38,462 shares Mr. Slansky bought by
exercising  his  warrant  rights which were also purchased from Mr. Skarupa.  In
addition,  Mr.  Slansky  holds  vested options to purchase up to an aggregate of
2,125,000  shares.  Mr. Slansky is president, chief financial officer, corporate
secretary,  and  a  director  of  SpaceDev.

(6)     Mr.  Macklin owns 230,073 shares and vested options to purchase up to an
aggregate  of  93,000  shares.  Mr. Macklin is an executive officer of SpaceDev.

(7)     Mr.  Simpson  owns  7,905  shares  of our common stock, and holds vested
options  to  purchase  up to an aggregate of 292,400 shares of our common stock.
Mr.  Simpson  is  an  executive  officer  of  SpaceDev.

(8)     Dr.  Huntress owns 23,868 shares of our common stock.  Dr. Huntress also
holds  vested  options  to purchase up to an aggregate of 269,647 common shares,
which  he  received  as  compensation  for  his  participation  on  our Board of
Directors.  Dr.  Huntress  is  a  director  of  SpaceDev.

(9)     Mr.  Blake owns 61,224 shares of our common stock.  Mr. Blake also holds
vested options to purchase up to an aggregate of 280,706 common shares, which he
received  as  compensation  for his participation on our Board of Directors. Mr.
Blake  is  a  director  of  SpaceDev.

(10)     General  Estes  III holds vested options to purchase up to an aggregate
of  219,667  common  shares,  which  he  received  as  compensation  for  his
participation  on  our  Board  of  Directors.  General  Estes  is  a director of
SpaceDev.

(11)     Mr.  Walker  holds  vested  options  to  purchase up to an aggregate of
176,667  common  shares, which he received as compensation for his participation
on  our  Board  of  Directors.  Mr.  Walker  is  a  director  of  SpaceDev.

(12)     Mr.  Schaffer  owns  128,206 shares of which 64,103 were converted from
warrants.  In  2003,  as  part  of the Company's convertible debt repayment, Mr.
Schaffer  forgave warrants for 64,103 common shares and converted $25,000 of his
debt  to the Company into 64,103 shares.  Mr. Schaffer also holds vested options
to  purchase  up  to an aggregate of 162,000 common shares, which he received as
part  of  his  compensation package as Vice President of Product Development and
Marketing and for his participation on our Board of Directors. Mr. Schaffer is a
director  of  SpaceDev.


                                      -130-


(13)     Mr.  McClendon  holds  vested options to purchase up to an aggregate of
272,460  common  shares, which he received as compensation for his participation
on  our  Board  of  Directors.  Mr.  McClendon  is  director  of  SpaceDev.

(14)     Officers  and directors as a group include our ten Board members, three
of  whom are also officers of the Company, and Messrs. Simpson, and Macklin, who
are  officers  of  the  Company.  For  purposes  of calculating total shares and
percentage  held  by all officers and directors as a group, shares held by James
W.  Benson and Susan C. Benson were calculated as follows: 3,000,000 shares held
as  separate  property of Mr. Benson, 3,000,000 shares held as separate property
by  Ms.  Benson,  2,692,294  shares  held jointly by Mr. and Ms. Benson, 497,413
shares  held by Space Development Institute and fully vested options to purchase
up  to an aggregate of 1,460,000 shares currently held in the name of Mr. Benson
but  which  may  constitute  a  community  property  asset of Mr. Benson and Ms.
Benson.

CHANGES  OF  CONTROL

     Following  the  transactions  contemplated  by  the  merger  agreement, the
current  directors and executive officers of SpaceDev as a group are expected to
beneficially own a significantly smaller percentage of SpaceDev, which reduction
in ownership may be deemed to be a change in control.  Other than the foregoing,
SpaceDev  is aware of no arrangements which may result in a change of control of
SpaceDev.
                      DESCRIPTION OF SPACEDEV CAPITAL STOCK

     The  descriptions in this section and in other sections of this joint proxy
statement / prospectus of SpaceDev's capital stock and various provisions of its
articles  of  incorporation and bylaws are limited solely to descriptions of the
material  terms  of  its  capital  stock,  articles of incorporation and bylaws.
SpaceDev's  articles  of  incorporation  and  bylaws  have  been  filed with the
Commission  as exhibits to this registration statement of which this joint proxy
statement  /prospectus  forms  a  part.

COMMON  STOCK

     SpaceDev  is  authorized  to  issue  up  to 50,000,000 shares of its common
stock,  $.0001  par  value per share, of which 24,410,176 shares were issued and
outstanding as of December 9, 2005. The Board of Directors of SpaceDev may issue
additional  shares  of common stock without the consent of the holders of common
stock.

Each  outstanding  share of Common Stock is entitled to one vote.  Except as may
be  required  by  Section  2115  of  the California General Corporation Law, the
holders  of  SpaceDev  common  stock do not have cumulative voting rights, which
means  that  the  holders of more than 50% of such outstanding shares voting for
the  election  of  directors  can  elect all of SpaceDev's directors, if they so
choose.

Holders  of  common stock are not entitled to any preemptive rights.  Holders of
common  stock  are  entitled to receive such dividends as may be declared by the
directors  out  of funds legally available therefor and to share pro rata in any
distributions  to  holders  of  common  stock  upon  liquidation  or  otherwise.
However,  SpaceDev has not paid cash dividends on its common stock, and does not
expect to pay such dividends in the foreseeable future. No dividends may be paid
on  common  stock  unless  all  dividends due on SpaceDev's outstanding Series C
Convertible  Cumulative  Preferred  Stock  (described  below)  have  been  paid.

PREFERRED  STOCK

     SpaceDev  is  authorized  to  issue  up  to  10,000,000 shares of preferred
stock,  $0.001 par value per share, of which 250,000 shares have been designated
Series  C  Convertible Cumulative Preferred Shares (referred  to in this section
as  the "Series C Shares") issued to Laurus Master Fund, Ltd. on August 25, 2004
at  a  stated  value  of  $10.00  per  share, for an aggregate purchase price of
$2,500,000  and  are  outstanding as of the date of this joint proxy statement /
prospectus.  No  other  series of preferred shares is currently outstanding. The
Board of Directors may designate additional series of preferred stock ranking on
parity  with  or  subordinate  to  the  Series  C  Shares.

     The Series C Shares have no voting rights.


                                      -131-


The  Series  C  Shares  carry  a liquidation preference equal to the then stated
value  ($10.00  per  share)  of  the  then  outstanding  Series  C Shares.  As a
result,  the  holders  of the Series C Shares will receive a distribution out of
the  assets of  SpaceDev upon liquidation equal to the number of Series C Shares
then  outstanding  multiplied  by  $10.00 before the holders of our Common Stock
will  be  entitled  to  any  distribution.

The  Series  C Shares are entitled to receive quarterly, cumulative dividends at
a  rate  of  6.85%  with the first payment due on January 1, 2005. Dividends are
payable  in  cash  or  shares  of  Common  Stock  at  the  holder's  option with
the  exception  that dividends  must be paid in shares of common stock for up to
25%  of the aggregate dollar  trading  volume  if  the  fair market value of the
common  stock  for  the 20-days  preceding  the conversion date exceeds  120% of
the  conversion  rate  set  forth  in  the  certificate  of  designation.

The  Series  C  Shares  are convertible into common stock at a rate of $1.54 per
share  at any time after the date  of  issuance,  subject  to   adjustments  for
stock  splits,  combinations  and  dividends  and  for  shares  of  common stock
issued  for less than the  fixed  conversion  price  (unless  exempted  pursuant
to  the  agreements).

We  may  redeem  the  Series  C  Shares in whole or in part at any time for  (a)
115%  of the stated value if the average closing price  of the common stock  for
the 22 days immediately preceding the date of conversion does not  exceed  $1.54
(as adjusted) or (b) the stated value if the average closing price of the common
stock  for  the  22  days  immediately preceding the date of conversion  exceeds
the  stated  value.

TRANSFER  AGENT  AND  REGISTRAR

     SpaceDev's transfer agent and registrar for the common stock is Continental
Stock  Transfer  and  Trust,  17  Battery Place, 8th Floor, New  York, NY 10004.
Corporate  Stock  Transfer  can  be  contacted  via  telephone  at  (212)
845-3215.
                     MANAGEMENT OF SPACEDEV AFTER THE MERGER
INFORMATION  REGARDING  SPACEDEV'S  DIRECTORS  AND  EXECUTIVE  OFFICERS

     The  following are the current directors and executive officers of SpaceDev
and  their  background  and  ages  as  of  December 9, 2005. Information is also
provided  for Mark N. Sirangelo, who will join SpaceDev's board of directors and
become  chief  executive  officer  and vice chairman of SpaceDev on December 30,
2005.



                                            

NAME. . . . . . . . . . . . . . . . . . . .  AGE  TITLE
-------------------------------------------  ---  --------------------------------------------------------------------
James W. Benson . . . . . . . . . . . . . .   60  Chairman of the Board and Chief Executive Officer*
Mark N. Sirangelo . . . . . . . . . . . . .   45  Vice Chairman of the Board and Chief Executive Officer*
Richard B. Slansky. . . . . . . . . . . . .   48  President, Chief Financial Officer, Corporate Secretary and Director
Frank Macklin . . . . . . . . . . . . . . .   48  Vice President, Engineering
Randall K. Simpson. . . . . . . . . . . . .   58  Vice President, New Business Development & Project Management
Stuart Schaffer . . . . . . . . . . . . . .   45  Director
Wesley T. Huntress. . . . . . . . . . . . .   63  Director
Curt Dean Blake . . . . . . . . . . . . . .   47  Director
General Howell M. Estes, III (USAF Retired)   63  Director
Robert S. Walker. . . . . . . . . . . . . .   62  Director
Scott McClendon . . . . . . . . . . . . . .   66  Director
Susan Benson. . . . . . . . . . . . . . . .   60  Director


*Effective  December  30,  2005,  Mr. Sirangelo will succeed Mr. Benson as chief
executive  officer  of  SpaceDev.


     James  W.  Benson  is SpaceDev's founder and has served as SpaceDev's chief
executive  officer  and  chairman of the Board since October 1997.  In 1984, Mr.
Benson  founded  Compusearch  Corporation  (later  renamed  Compusearch Software
Systems)  in  McLean, Virginia, which was engaged in the development of software
algorithms  and


                                      -132-


applications  for  personal  computers and networked servers to create full text
indexes  of  government procurement regulations and to provide instant full text
searches  for  any word or phrase. In 1989, Mr. Benson started the award-winning
ImageFast  Software  Systems,  which later merged with Compusearch. In 1995, Mr.
Benson  sold  Compusearch  and  ImageFast,  and retired at age fifty. Mr. Benson
started  SpaceDev,  Inc.,  a  Nevada  corporation, which was acquired by Pegasus
Development  Corp,  a  Colorado  corporation,  in  October  of  1997. Mr. Benson
acquired  a  controlling  ownership  in  Pegasus  and  later changed its name to
SpaceDev, Inc. Mr. Benson holds a Bachelor of Science degree in Geology from the
University  of  Missouri. He founded the non-profit Space Development Institute,
and  introduced  the  $5,000  Benson  Prize  for Amateur Discovery of Near Earth
Objects.  He  is  also vice-chairman and private sector representative on NASA's
national  Space  Grant  Review Panel, and is a member of the American Society of
Civil  Engineers  subcommittee  on  Near  Earth  Object  Impact  Prevention  and
Mitigation.  Mr.  Benson  and  Susan  Benson  are  married  but  separated.

Mark  N. Sirangelo is currently a member of "QS Advisors, LLC" and also a member
of  The Quanstar Group, business consulting firms. Mr. Sirangelo's roles were as
a managing member from December 2003 and chief executive officer of the QuanStar
Group,  LLC from December 2003 until November 2005 and the managing member of QS
Advisors,  LLC  from  February  1998 to December 2005. The Quanstar Group and QS
Advisors are strategic and business advisors to SpaceDev. Mr. Sirangelo actively
participated  in  the  development  in  a  number  of  early-stage  companies in
aerospace, technical, scientific and other industries. His work at Quanstar also
included  hands-on  involvement  with  technology commercialization transfer for
university and government laboratories. From 2001 until 2003, Mr. Sirangelo also
served  as  a senior  officer  of  Natexis  Bleichroeder, Inc., an international
investment banking firm.  Prior  to  Natexis, he  was  the  principal founder of
Production Group International, Inc., an  advanced  communications  company. Mr.
Sirangelo  served  as  Production  Group  International's   chairman  and  chief
executive officer from December 1989 until  December  1997.  Mr. Sirangelo has a
bachelor's degree in science, a master's degree in business and juris doctorate,
all from Seton Hall University.  Mr. Sirangelo is  currently  on  the  board  of
directors of two privately held  corporations:  Advanced  Cerametics,  Inc.  and
Adam Aircraft Industries, Inc. He is also a director for the National Center for
Missing and Exploited  Children  in  addition  to  serving  as  a  director  and
treasurer of the International  Center  for  Missing  and  Exploited  Children.

Richard  B.  Slansky is currently SpaceDev's president, chief financial officer,
director  and  corporate  secretary.  He joined SpaceDev on February 10, 2003 as
chief  financial  officer and corporate secretary. In November 2004, Mr. Slansky
was  appointed  as  president and director.  Mr. Slansky served as interim chief
executive  officer,  interim  chief  financial  officer,  and director for Quick
Strike  Resources, Inc., an IT training, services and consulting firm, from July
2002  to February 2003.  From May 2000 to July 2002, Mr. Slansky served as chief
financial  officer, vice president of finance, administration and operations and
corporate  secretary  for  Path  1  Network Technologies, Inc., a public company
focused on merging broadcast and cable quality video transport with IP networks.
From  January 1999 to May 2000, Mr. Slansky served as president, chief financial
officer  and  member  of  the  Board  of  Directors of Nautronix, Inc., a marine
electronics/engineering services company.  From August 1995 to January 1999, Mr.
Slansky  served  as  chief  financial  officer  of  Alexis  Corporation,  an
international  pharmaceutical  research  products  technology  company.  He also
served  as  President  and  chief financial officer of C-N Biosciences, formerly
Calbiochem,  from  July  1989 to July 1995.  Mr. Slansky is currently serving on
the  Board  of  Directors  of  two  privately  held  high  technology companies,
including  Sicomment,  Inc., one private real estate company and the Girl Scouts
of  San  Diego and Imperial Counties.  Mr. Slansky earned a bachelor's degree in
economics  and  science  from the University of Pennsylvania's Wharton School of
Business  and  a  master's  degree  in  business  administration  in finance and
accounting  from  the  University  of  Arizona.

Frank Macklin was appointed as SpaceDev's vice president of Engineering in 2004.
Mr.  Macklin has been SpaceDev's chief engineer of hybrid propulsion systems and
the  technical leader for SpaceDev's National Reconnaissance Office-funded SPOTV
Hybrid  System  Definition  study,  and  is acting chief engineer for SpaceDev's
Maneuvering  and  Orbital  Transfer  Vehicle  Hybrid  Technology Development and
X-Motor  Development.  Mr.  Macklin  was  a founder of Integrated Space Systems,
Inc.,  which  was  acquired  by SpaceDev in 1998.  From January 1987 to December
1994,  Mr.  Macklin worked at the General Dynamics Space Systems Division in San
Diego,  California.  From  March  1984 to December 1986, Mr. Macklin served as a
member  of  the  Peacekeeper  developmental  launch team at Vandenberg Air Force
Base.  Mr.  Macklin  is  a  California  State registered professional electrical
engineer  with  more  than  20  years of experience with launch vehicles, ground
launch control systems, launch sites and launch teams.  Mr. Macklin received his
B.S.E.E.  degree  from  San  Diego  State  University  and is a California Board
Certified  Professional  Engineer.


                                      -133-


Randall  K. Simpson is SpaceDev's vice president of new business development and
project  management,  having  joined  SpaceDev in January 2004.  Mr. Simpson has
over  30  years  of  diversified  experience  in  business  development, product
definition,  engineering  development  and support for aerospace, commercial and
international  customers.  From October 2000 to January 2004, Mr. Simpson served
as  assistant  vice  president  of program management for Alvarion, Inc., a high
technology  commercial  communications firm.  From March 1997 to September 2000,
Mr.  Simpson  was  vice  president  of engineering for Cubic Defense Systems, an
engineering  and  production  company  providing military training ranges, laser
instrumentation  products,  space  avionics  and  battlefield  communications
equipment.    From  November  1992  to  February  1997,  Mr. Simpson was program
director  for  advanced  test  systems and engineering director for GDE Systems,
which  develops,  integrates and produces test equipment for advanced electronic
aircraft,  munitions,  space  launch,  satellite and telecommunications systems.
Mr.  Simpson  began his career at General Dynamics/Convair where he held various
positions.  Mr.  Simpson received both his B.S.E.E. degree and M.S.E.E. from San
Diego  State  University.

Stuart Schaffer was appointed to SpaceDev's Board of Directors in May 2002.  Mr.
Schaffer  is  currently  the president of vendor affairs for Sicomment, Inc., an
internet  marketplace  company,  where  both  Messrs.  McClendon and Slansky are
members  of the Sicommnet Board of Directors.  From August 2003 to January 2005,
Mr.  Schaffer  was  the  vice  president  of  marketing for Overture Performance
Marketing  --  a  business  unit  of Overture Services, which is a subsidiary of
Yahoo!  From May 2002 to August 2003, Mr. Schaffer was SpaceDev's vice president
of product development/marketing.  From 1998 to 2001, Mr. Schaffer acted as vice
president of marketing for Infocus Corporation.  From 1985 to 1998, Mr. Schaffer
worked  for  the  Hewlett-Packard  Company,  where  he held various positions in
Business  Development, Marketing and Business Planning.  Mr. Schaffer has worked
with  the  Leukemia  &  Lymphoma  Society, on a volunteer basis, as an assistant
coach  and  mentor.  Mr.  Schaffer  has an M.B.A. degree from Harvard and a B.S.
degree  in  physics  from  Harvey  Mudd  College.

Wesley  T.  Huntress  was  elected  to  SpaceDev's  Board  of  Directors  as  an
independent director in June 1999, and is a member of SpaceDev's Audit Committee
and  Nominating/Corporate  Governance  Committee.  Dr.  Huntress  is  currently
director of the Geophysical Laboratory at the Carnegie Institution of Washington
in  Washington,  DC,  where he leads an interdisciplinary group of scientists in
the  fields  of  high-pressure  science,  astrobiology,  petrology  and
biogeochemistry. From October 1993 to September 1998, Dr. Huntress served as the
associate  administrator  for Space Science at NASA where he was responsible for
NASA's  programs  in astrophysics, planetary exploration, and space physics. Dr.
Huntress  also  served as a director of NASA's Solar System Exploration Division
from  1990  to  1993,  and  as special assistant to NASA's director of the Earth
Science  and  Applications  from  1988  to  1990.  Dr.  Huntress  came  to  NASA
Headquarters  from  Caltech's  Jet  Propulsion  Laboratory, or JPL. Dr. Huntress
joined  JPL as a National Research Council resident associate after receiving is
B.S. degree in Chemistry from Brown University in 1964 and his Ph.D. in Chemical
Physics  from  Stanford in 1968. He became a permanent research scientist at JPL
in  1969.  At  JPL  Dr.  Huntress  served  as  co-investigator  for the ion mass
spectrometer  experiment  in  the  Giotto  Halley's  Comet  mission,  and  as an
interdisciplinary  scientist  for  the  Upper  Atmosphere Research Satellite and
Cassini  missions.  He  also  assumed  a  number  of  line  and research program
management assignments while at JPL, and spent a year as a visiting professor in
the  Department  of  Planetary  Science  and  Geophysics  at  Caltech.

Curt Dean Blake was appointed to SpaceDev's Board of Directors as an independent
director  in  September  2000.  He  serves  as  chairman  of  the SpaceDev Audit
Committee and is a member of SpaceDev's Compensation Committee. Mr. Blake is the
chief  executive  officer  of GotVoice, Inc., a startup company in the voicemail
consolidation  and  messaging  business.  From  1999 to 2002, Mr. Blake provided
consulting  services  to  various  technology companies, including Apex Digital,
Inc.  and  SceneIt.com.  Mr.  Blake  acted as the chief operating officer of the
Starwave  Corporation  from  1993  until  1999,  where  he  managed  business
development,  finance, legal and business affairs.  From 1992 to 1993, Mr. Blake
worked at Corbis, where he led the acquisitions and licensing effort to create a
taxonomic  database  of  digital  images.  Mr. Blake acted as general counsel to
Aldus Corporation, a public company, from 1989 to 1992, where he was responsible
for  all  legal  matters.  Prior  to that, Mr. Blake was an attorney at Shidler,
McBroom, Gates & Lucas in Washington State, during which time he was assigned as
onsite  counsel to the Microsoft Corporation, where he was primarily responsible
for  the  domestic OEM/Product Support and Systems Software divisions. Mr. Blake
has  an  M.B.A.  degree  and  J.D.  degree  from  the  University of Washington.

General Howell M. Estes, III (USAF Retired) was appointed to SpaceDev's Board of
Directors  as  an  independent director in April 2001, is chairman of SpaceDev's
Nominating/Corporate  Governance  Committee  and  is  a  member  of  SpaceDev's
Compensation  Committee.  General Estes retired from the United States Air Force
in  1998  after serving for 33 years. At that time he was the Commander-in-Chief
of  the  North  American  Aerospace  Defense Command and the United States Space
Command,  and  the  Commander  of  the  Air Force Space Command headquartered at
Peterson  Air  Force Base, Colorado. In addition to a bachelor of science degree
from  the  Air  Force


                                      -134-


Academy,  he  holds a master of arts degree in Public Administration from Auburn
University and is a graduate of the Program for Senior Managers in Government at
Harvard's  J.F.K.  School  of  Government. Gen. Estes is the president of Howell
Estes  &  Associates,  Inc.,  a  consulting  firm  to  chief executive officers,
presidents  and  general  managers of aerospace and telecommunications companies
worldwide.  He serves as vice chairman of the Board of Trustees at The Aerospace
Corporation.  He  served as a consultant to the Defense Science Board Task Force
on  SPACE  SUPERIORITY  and  more  recently  as  a  commissioner  on  the  U.S.
Congressional  Commission  to  Assess  United  States  National  Security  Space
Management  and  Organization,  also  known  as  the  Rumsfeld  Commission.

Robert  S.  Walker  was  appointed  to  SpaceDev's  Board  of  Directors  as  an
independent  director  April  2001.  He  is  currently  a  member  of SpaceDev's
Nominating/  Corporate Governance Committee. Mr. Walker has acted as chairman of
Wexler & Walker Public Policy Associates in Washington, D.C. since January 1997.
Mr.  Walker  was  a  member of the U.S. House of Representatives from 1977-1997,
during  which  time  he  served as chairman of the House Science Committee, vice
chairman  of  the  Budget  Committee,  and  participated  in  House  Republican
leadership activities. Mr. Walker was the first sitting member of the U.S. House
of Representatives to be awarded NASA's highest honor, the Distinguished Service
Medal.  Mr.  Walker was on the board of directors of Aerospace Corporation, from
March  1997  to November 2005. Mr. Walker is currently on the board of directors
of  the Zero Gravity Company, and will become chairman of the board of the Space
Foundation  in  January  2006.

Scott McClendon was appointed to SpaceDev's Board of Directors as an independent
director  in  July 2002.  He is currently a member of SpaceDev's Audit Committee
and Chairman of SpaceDev's Compensation Committee.  Mr. McClendon currently sits
on the Board of Directors for Overland Storage, Inc., a public company, where he
is the chairman of the Board.  He became the chairman of the Board after serving
as president and chief executive officer from October 1991 to March 2001.  Prior
to joining Overland Storage, Inc., Mr. McClendon was employed by Hewlett-Packard
Company  for  over  32 years in various positions of engineering, manufacturing,
sales  and  marketing.  In  addition  to  SpaceDev  and  Overland  Storage,  Mr.
McClendon  is  currently  serving on the Board of Directors of Procera Networks,
Inc.,  a  public  company, and Sicommnet, Inc., a privately-held high technology
company.  Mr.  McClendon  received  a  bachelor  of science degree in electrical
engineering  in  June  1960,  and  a  master  of  science  degree  in electrical
engineering  in  June  1962  from  Stanford  University  School  of Engineering.

Susan  C.  Benson  was appointed to SpaceDev's Board of Directors in April 2005.
Ms.  Benson  joined SpaceDev in 1997, serving as corporate secretary until 2003.
From  approximately  1998  to  2004,  Ms.  Benson  was, in part, responsible for
SpaceDev's  investor  relations  and  public  relations  activities,  managing
SpaceDev's  strategic  messaging  to  build  industry  and  media  awareness and
strengthen  shareholder  relations.  From  1986  to  1995,  Ms.  Benson  was the
customer  support  manager for Compusearch Software Systems in McLean, Virginia.
Ms.  Benson  also  served as secretary and treasurer of the Compusearch Software
Systems  Board of Directors. Ms. Benson currently sits on the Board of Directors
of  Space  Development  Institute, a non-profit organization founded by James W.
Benson  and  Ms.  Benson.  Ms.  Benson  and  James  W.  Benson  are  married but
separated.

The  following  is  the  background  and  ages  as  of December 1, 2005 of those
directors  and  executive  officers  of  Starsys who will serve as directors and
executive  officers  of  SpaceDev  following  the  completion  of  the  merger.




                 

                AGE
                -----                                                  
NAME . . . . .  TITLE
--------------  -----                                                  
Scott Tibbitts     48  Chairman, Chief Executive Officer,  and Director
Robert Vacek .     44  President




     Scott  Tibbitts  co-founded  Starsys  Research  Corporation in 1988 and has
served  as  president,  chief  executive  officer  and  a member of the Board of
Directors  from  1988  until  May  2005;  and since May 2005 has served as chief
executive  officer  and  a member of the Board of Directors.  From 1986 to 1988,
Mr.  Tibbitts  served  as the Engineering Manager for Maus Technologies, Inc., a
developer  of  high  technology  domestic  water  heaters  and  thermal actuator
technologies.  Mr.  Tibbitts  has  a  B.S.  in  Chemical  Engineering  from  the
University  of  Wisconsin.

Robert  Vacek  has served as president and general manager of Starsys since June
2005.  From  November  2004  to June 2005, Mr. Vacek served as Vice President of
Programs  of Starsys.  From 1996 until joining Starsys, Mr. Vacek held a variety
of  management positions at Ball Aerospace and Technologies Corp., a provider of
advanced  imaging,  communications  and  information  solutions to the aerospace
market,  including  director  of  Defense  Systems.  Mr.  Vacek  holds a B.S. in
electrical  engineering  from  the  University  of Minnesota and an MBA from the
University  of  New  Mexico.


                                      -135-


COMPENSATION  OF  DIRECTORS

     SpaceDev's  independent  directors  receive  options  to  purchase up to an
aggregate  of  attending  board  meetings  as  follows:

-     options  to  purchase  6,000  shares  of  common stock for each telephonic
meeting  attended;

-     options  to  purchase  12,000  shares  of  common  stock  for each meeting
attended  in  person,  with a cap of options to purchase 36,000 shares of common
stock  per  year;

-     options  to purchase 5,000 shares of common stock for each Audit Committee
meeting  attended;

-     options  to  purchase  2,500  shares of common stock for each Compensation
Committee  meeting  attended;

-     options  to  purchase  2,500  shares  of  commons  stock  for  each
Nominating/Governance  Committee  meeting  attended;  and,

-     options  to  purchase 5,000 shares of common stock on the date of election
or  appointment.

     All  of  such  options  are  issued  pursuant  to  the SpaceDev 2004 Equity
Incentive  Plan  at  fair market value as of the date of the meeting attended or
date  of election or appointment, vest 50% on the first anniversary of the grant
date and 50% on the second anniversary of the grant date and expire on the third
anniversary  of  the  grant date.  SpaceDev does not pay directors, who are also
officers,  additional compensation for their services as directors.  The options
granted  to  independent  directors  of  SpaceDev  during  the fiscal year ended

December  31,  2004  under  this  compensation  plan  are  as  follows:
Wesley  T.  Huntress                  75,000
Curt  Dean  Blake                     74,000
General  Howell  M.  Estes,  III      30,000
Robert  S.  Walker                    18,000
Scott  McClendon                      75,000

On  December  20,  2005, the vesting on all outstanding options, including those
held by independent directors, was accelerated such that all outstanding options
became  fully-vested.

EXECUTIVE  OFFICER  COMPENSATION

     The following table shows the compensation paid to or earned by each person
who  served  as  SpaceDev's Chief Executive Officer during the fiscal year ended
December  31,  2004  and  each  of  SpaceDev's three next highest paid executive
officers serving as executive officers as of the end of fiscal year 2004.   None
of SpaceDev's other executive officers serving as of the end of fiscal year 2004
earned  more  than  $100,000  in  salary  and  bonus  in  such  year.  No  stock
appreciation  rights  were  granted  by  SpaceDev  during  fiscal  year  2004.

SUMMARY  COMPENSATION  TABLE  -  SPACEDEV




                         Annual Compensation                        Long Term Compensation

                                                       Other Annual     Securities     All Other
Name and Principal        Fiscal   Salary              Compensation     Underlying     Compensation
Position                   Year      ($)     Bonus         ($)          Options (#)     ($)


                                                    
James W. Benson, . . . . .  2004  177,923  40,000  3,894          -     285
Chief Executive Officer(1)  2003  150,000       -      -          -       -
                            2002  141,325       -      -   10,000(2)      -

Richard B. Slansky,. . . .  2004  150,000  27,672      -    395,000       -
President and. . . . . . .  2003   94,625   1,183      -    355,000   1,299
Chief Financial Officer(3)  2002        -       -      -          -       -


                                      -136-


Randall K. Simpson . . . .  2004  114,231       -      -  250,000(4)    600
Vice President,. . . . . .  2003        -       -      -          -       -
New Business . . . . . . .  2002        -       -      -          -       -
Development

Frank Macklin. . . . . . .  2004  109,110   4,067      -   50,000(5)    100
Vice President . . . . . .  2003        -       -      -          -       -
Engineering. . . . . . . .  2002        -       -      -          -       -


(1)     Mr.  Benson  was  awarded  options to purchase up to an aggregate of the
purchase  of  10,000  shares  in 2002 as a part of an annual award of options to
SpaceDev's  employees.  The options are incentive stock options and were granted
with an exercise price equal to 110% of the fair market value of SpaceDev common
stock  on  the  date  of  grant.  The  options  are  fully  vested.

(2)     Mr.  Slansky  was  awarded options to purchase up to an aggregate of the
purchase  of  up  to 385,000 shares in 2003 as part of his employment agreement,
with  25,000  vested  immediately,  180,000 vesting in six-month increments over
five  years  and the remaining vesting based on performance criteria established
by  the Chief Executive Officer.  The timeframe for certain performance criteria
lapsed  in  2003  and  options to purchase up to an aggregate of the purchase of
30,000  shares not earned were forfeited, resulting in a total of 355,000 shares
underlying  options granted in 2003. Mr. Slansky was awarded options to purchase
up  to  an  aggregate of the purchase of up to 395,000 shares in 2004; and these
options  vest  based  on  the following: 197,500 vesting in six-month increments
over  five  years  and  the  remaining  vesting  based  on  performance criteria
established  by  the  Chief  Executive  Officer,  as  approved  by  the Board of
Directors.

(3)     Mr.  Simpson  was  awarded options to purchase up to an aggregate of the
purchase  of  up  to 250,000 shares in 2004 as part of his employment agreement,
with  125,000  vesting in six-month increments over five years and the remaining
vesting based on performance criteria established by the Chief Executive Officer
or  President,  as  approved  by  the  Board  of  Directors.

(4)     Mr.  Macklin  was  awarded options to purchase up to an aggregate of the
purchase  of  up  to  50,000 shares in 2004 vesting in six-month increments over
five  years.

     The  following  table shows information regarding the executive officers of
Starsys  who  are  expected to be appointed executive officers of SpaceDev (or a
subsidiary)  following  the  merger,  and  who  would  have been included in the
Summary  Compensation  Table  of  SpaceDev  if  such persons had been serving as
executive  officers  of  SpaceDev  (or  a  subsidiary)  as of December 31, 2004.
SUMMARY  COMPENSATION  TABLE  -  STARSYS





                                                                            LONG TERM
                    ANNUAL COMENSATION                                      COMPENSATION
---------------------------------------------------------------------------------------------------------------
                                                                            
                                                                            SECURITIES
NAME AND                                                 OTHER ANNUAL       UNDERLYING        ALL OTHER 
PRINCIPAL POSITION  FISCAL YEAR  SALARY ($)  BONUS ($)   COMPENSATION ($)   OPTIONS (#)       COMPENSATION ($)
------------------  -----------  ----------  ---------  -----------------  ---------------   ------------------
Scott Tibbitts . .         2004     190,248        490                 -                -            3,037(1)
                           2003     182,096     12,695                 -                -            2,563(1)
                           2002     168,355     23,223                 -                -                - 
------------------  -----------  ----------  ---------  -----------------  ----------------  ------------------

Robert Vacek . . .         2004      24,462          -                 -                -                - 
                           2003           -          -                 -                -                - 
                           2002           -          -                 -                -                - 
---------------------------------------------------------------------------------------------------------------



(1)  Represents  a  vehicle  allowance  for  2003  and  2004.


                                      -137-


     The  following  table shows all stock options granted during fiscal 2004 to
the  SpaceDev  executive  officers  named in the Summary Compensation Table.  No
stock  appreciation  rights  were  granted  during  fiscal  year  2004.




                            
                    Number of Securities    Percent of Total Options
                    Underlying Options      Granted to Employees in     Exercise Price    Expiration 
Name                Granted (#)             Fiscal Year                 ($/Sh)            Date
------------------  ---------------------   ------------------------    ---------------   ------------
James W. Benson                  -                     -                           -           -
Richard B. Slansky         395,000                    18%                       0.92       3/25/2010
Randall K. Simpson         250,000                    11%                       1.19       1/26/2010
Frank Macklin               50,000                     2%                       0.92       3/25/2010
------------------  ---------------------   ------------------------    ---------------   ------------



     The  following  table shows all stock options granted during fiscal 2004 by
Starsys  to  the  executive officers of Starsys who are expected to be appointed
executive  officers  of SpaceDev (or a subsidiary) following the merger, and who
would  have  been included in the Summary Compensation Table of SpaceDev if such
persons  had been serving as executive officers of SpaceDev (or a subsidiary) as
of  December  31,  2004.





                            
                    Number of Securities    Percent of Total Options
                    Underlying Options      Granted to Employees in     Exercise of Base  Expiration 
Name                Granted (#)             Fiscal Year                 Price($/Sh)       Date
------------------  ---------------------   ------------------------    ---------------   ------------
Scott Tibbitts                  -                     -                           -           -
Robert Vacek                    -                     -                           -           -   
------------------  ---------------------   ------------------------    ---------------   ------------




AGGREGATE  OPTION/SAR  EXERCISES  IN  LAST  FISCAL  YEAR  AND  FISCAL  YEAR-END
OPTION/SAR  VALUES  -  SPACEDEV
     THE  FOLLOWING  TABLE  SHOWS  INFORMATION  REGAR





                            
                                                                                  Value of Unexercised
                                                      Number of Securities        In-the-Money
                                                      Underlying Unexercised      Options/SARs at FY-
                    Shares                            Options/SARS at FY-End(#)   End ($)
                    Acquired on       Value                                        
Name                Exercise (#)      Realized ($)    Exercisable/Unexercisable   Exercisable/Unexercisable
------------------  ---------------   -------------   --------------------------  --------------------------
James W. Benson             -                  -         255,000 / 1,000,000         254,734 / 375,000
Richard B. Slansky          -                  -         276,250 /   473,750         184,860 / 359,590
Randall K. Simpson          -                  -          12,500 /   273,500          14,875 / 282,625
Frank Macklin               -                  -           8,000 /    45,000          48,583 /  41,400
------------------  ---------------   -------------   --------------------------  --------------------------



(1)     For purposes of determining whether options are "in-the-money," SpaceDev
defined  fair market value as the five-day weighted average of the closing price
of  SpaceDev common stock on the Over-The-Counter Bulletin Board as of  December
31,  2004,  or  $1.56  per  share.

AGGREGATE  OPTION/SAR  EXERCISES  IN  LAST  FISCAL  YEAR  AND  FISCAL  YEAR-END
OPTION/SAR  VALUES--STARSYS

     The  following  table shows information regarding the executive officers of
Starsys  who  are  expected to be appointed executive officers of SpaceDev (or a
subsidiary)  following  the  merger,  and  who  would  have been included in the
Summary  Compensation  Table  of  SpaceDev  if  suc




                            
                                                                                  Value of Unexercised
                                                      Number of Securities        In-the-Money
                                                      Underlying Unexercised      Options/SARs at FY-
                    Shares                            Options/SARS at FY-End(#)   End ($)
                    Acquired on       Value                                        
Name                Exercise (#)      Realized ($)    Exercisable/Unexercisable   Exercisable/Unexercisable
------------------  ---------------   -------------   --------------------------  --------------------------
Scott Tibbitts              -                 -                  -                           -
Robert Vacek                -                 -                  -                           -   
------------------  ---------------   -------------   --------------------------  --------------------------



                                      -138-


LONG-TERM  INCENTIVE  AWARDS

     SpaceDev  did  not  have  any long-term incentive plan awards during fiscal
year  2004.

EMPLOYMENT  AGREEMENTS

     On  December  20,  2005,  SpaceDev  entered  into  an  executive employment
agreement  with  Mark  N.  Sirangelo  pursuant  to  which  Mr. Sirangelo will be
employed  as  SpaceDev's  chief  executive  officer  and vice chairman effective
December  30,  2005. The agreement has an initial term of two years, and will be
automatically  renewed  for a third year unless either SpaceDev or Mr. Sirangelo
provides  written  notice  of  an  intent not to renew. Under the agreement, Mr.
Sirangelo is entitled to receive (1) a base salary of $22,500 per month, subject
to  adjustment up to $27,500 per month upon the happening of certain events, (2)
performance-based  cash  bonuses  based on the achievement of specific goals set
forth  in the agreement (including a bonus of $25,000 upon the completion of the
merger  with Starsys), and (3) a fully-vested option to purchase up to 1,900,000
shares  of  SpaceDev  common  stock under the terms and conditions of a non-plan
stock  option  agreement  between  SpaceDev and Mr. Sirangelo. The option has an
exercise  price  equal  to  $1.40  per  share,  which was the closing sale price
reported on the OTCBB on the date of grant, and will expire five years after the
date  of  grant.  Some  of  the shares subject to the option are subject to sale
restrictions  that expire upon the achievement of certain specific milestones or
four  years  from  the  date of grant, whichever comes first. Subject to certain
limitations, the option may be exercised by means of a net exercise provision by
surrendering  shares  with  a fair market value equal to the exercise price upon
exercise.  SpaceDev  will  pay  severance  to Mr. Sirangelo if his employment is
terminated  by  SpaceDev  without cause or by Mr. Sirangelo for good reason. The
severance  payment  is equal to: (1) if Mr. Sirangelo's employment is terminated
by  SpaceDev without cause, his then-current base salary per month multiplied by
the  greater of (A) 12 months and (B) the number of months remaining in the term
of  the  agreement  (prorated  with respect to any partial month); or (2) if Mr.
Sirangelo's  employment  is  terminated  by  Mr.  Sirangelo for good reason, his
then-current base salary per month multiplied by the lesser of (A) 12 months and
(B)  the  number  of months remaining in the term of the agreement provided that
such  number  of months will not be deemed to be less than six months. Under the
agreement,  SpaceDev  will  indemnify  Mr.  Sirangelo  to the extent provided in
SpaceDev's  articles  of  incorporation, as may be amended from time to time, to
the  maximum  extent  permitted  by  law  and  pursuant  to  SpaceDev's standard
indemnification  agreement  with  its  officers  and  directors.

     On  December  20,  2005,  SpaceDev  entered  into  an  amended and restated
executive  employment  agreement  with  Richard B. Slansky pursuant to which Mr.
Slansky  is  employed  as  SpaceDev's president and chief financial officer. The
agreement  supersedes  in  full the employment agreement dated February 10, 2003
between  SpaceDev  and  Mr.  Slansky.  The  agreement has an initial term of two
years, and will be automatically renewed for a third year unless either SpaceDev
or  Mr.  Slansky  provides  written  notice of an intent not to renew. Under the
agreement,  Mr.  Slansky is entitled to receive (1) a base salary of $14,500 per
month,  subject  to  adjustment  up  to  $20,000 per month upon the happening of
certain  events,  (2) performance-based cash bonuses based on the achievement of
specific goals set forth in the agreement (including a bonus of $25,000 upon the
completion  of  the  merger  with  Starsys),  and  (3)  a fully-vested option to
purchase  up  to  1,400,000  shares of SpaceDev common stock under the terms and
conditions  of  a  non-plan  stock  option  agreement  between  SpaceDev and Mr.
Slansky.  The  option  has an exercise price equal to $1.40 per share, which was
the  closing  sale  price  reported  on the OTCBB on the date of grant, and will
expire  five  years  after  the date of grant. Some of the shares subject to the
options  are  subject  to  sale restrictions that expire upon the achievement of
certain  specific  milestones  or  four  years from the date of grant, whichever
comes  first.  Subject  to  certain  limitations, the option may be exercised by
means  of  a  net  exercise  provision by surrendering shares with a fair market
value  equal to the exercise price upon exercise. SpaceDev will pay severance to
Mr.  Slansky if his employment is terminated by SpaceDev without cause or by Mr.
Slansky for good reason. The severance payment is equal to: (1) if Mr. Slansky's
employment is terminated by SpaceDev without cause, his then-current base salary
per  month  multiplied  by  the  greater  of (A) 12 months and (B) the number of
months  remaining  in  the  term  of the agreement (prorated with respect to any
partial  month); or (2) if Mr. Slansky's employment is terminated by Mr. Slansky
for good reason, his then-current base salary per month multiplied by the lesser
of  (A)  12  months  and  (B)  the number of months remaining in the term of the
agreement provided that such number of months will not be deemed to be less than
six  months.  Under  the  agreement,  SpaceDev will indemnify Mr. Slansky to the
extent  provided in SpaceDev's articles of incorporation, as may be amended from
time  to time, to the maximum extent permitted by law and pursuant to SpaceDev's
standard  indemnification  agreement  with  its  officers  and  directors.


                                      -139-


     On  December  20,  2005,  SpaceDev  entered  into  an  executive employment
agreement  with  James  W.  Benson  pursuant  to which Mr. Benson is employed as
SpaceDev's  chairman  and chief technology officer. The agreement supersedes all
prior  employment  agreements between SpaceDev and Mr. Benson. The agreement has
an initial term of two years, and will be automatically renewed for a third year
unless either SpaceDev or Mr. Benson provides written notice of an intent not to
renew.  Under the agreement, Mr. Benson is entitled to receive (1) a base salary
of  $14,000  per  month,  subject to adjustment up to $17,000 per month upon the
happening  of  certain  events,  (2) performance-based cash bonuses based on the
achievement  of  specific goals set forth in the agreement (including a bonus of
$22,500  upon the completion of the merger with Starsys), and (3) a fully-vested
option to purchase up to 950,000 shares of SpaceDev common stock under the terms
and  conditions  of  a  non-plan stock option agreement between SpaceDev and Mr.
Benson.  The option has an exercise price equal to$1.40 per share, which was the
closing  sale  price reported on the OTCBB on the date of grant, and will expire
five  years  after  the date of grant. Some of the shares subject to the options
are  subject  to  sale  restrictions that expire upon the achievement of certain
specific milestones or four years from the date of grant, whichever comes first.
Subject  to  certain  limitations, the option may be exercised by means of a net
exercise  provision by surrendering shares with a fair market value equal to the
exercise  price  upon exercise. SpaceDev will pay severance to Mr. Benson if his
employment  is  terminated  by  SpaceDev without cause or by Mr. Benson for good
reason.  The  severance  payment  is equal to: (1) if Mr. Benson's employment is
terminated  by  SpaceDev  without  cause, his then-current base salary per month
multiplied  by  the  greater  of  (A)  12  months  and  (B) the number of months
remaining  in  the  term  of the agreement (prorated with respect to any partial
month);  or  (2) if Mr. Benson's employment is terminated by Mr. Benson for good
reason,  his  then-current base salary per month multiplied by the lesser of (A)
12  months  and  (B) the number of months remaining in the term of the agreement
provided  that  such  number  of  months  will not be deemed to be less than six
months.  Under  the  agreement, SpaceDev will indemnify Mr. Benson to the extent
provided in SpaceDev's articles of incorporation, as may be amended from time to
time, to the maximum extent permitted by law and pursuant to SpaceDev's standard
indemnification  agreement  with  its  officers  and  directors.

     On  December 20, 2005, Mr. Benson also received an option to purchase up to
150,000  shares  of our common stock in connection with his services as chairman
of  SpaceDev pursuant to the terms of a separate non-plan stock option agreement
between SpaceDev and Mr. Benson. The option has an exercise price equal to $1.40
per share, which was the closing sale price reported on the OTCBB on the date of
grant,  and  will  expire five years after the date of grant. Some of the shares
subject  to  the  option  are  subject to sale restrictions that expire upon the
achievement of certain specific milestones or four years from the date of grant,
whichever  comes  first.  Subject  to  certain  limitations,  the  option may be
exercised  by  means  of  a net exercise provision by surrendering shares with a
fair  market  value  of  the  exercise  price  upon  exercise.


     Mr.  Simpson is an at-will employee and his current base salary is $140,000
per  year. Mr. Simpson participates in a SpaceDev bonus program, and benefit and
other incentives at the discretion of the compensation committee of our board of
directors.

     Mr.  Macklin is an at-will employee and his current base salary is $135,000
per year. Mr. Macklin participates in a SpaceDev bonus program, and, benefit and
other incentives at the discretion of the compensation committee of our board of
directors.

EMPLOYEE  BENEFITS

     At  SpaceDev's  1999  Annual Shareholder Meeting, the shareholders approved
the 1999 Stock Option Plan under which the Board of Directors had the ability to
grant  SpaceDev's  employees,  directors and affiliates Incentive Stock Options,
non-statutory  stock  options  and  other  forms  of  stock-based  compensation,
including  bonuses  or  stock  purchase  rights.  Incentive Stock Options, which
provide  for  preferential  tax  treatment,  are  only  available  to employees,
including  officers  and  affiliates,  and  may  not  be  issued to non-employee
directors. The exercise price of the Incentive Stock Options must be 100% of the
fair  market  value  of the stock (110% for holders of 10% or more of SpaceDev's
outstanding  voting  stock)  on  the date the option is granted. Pursuant to the
1999  Stock  Option Plan, the exercise price for the non-statutory stock options
may  not  be less than 85% of the fair market value of the stock on the date the
option  is  granted.  SpaceDev is required to reserve an amount of common shares
equal  to the number of shares which may be purchased as a result of awards made
under  the  Plan  at  any  time.

At  the  SpaceDev  2000 Annual Shareholder Meeting, the shareholders approved an
amendment  to  the  1999  Stock  Option  Plan,  increasing  the number of shares
eligible for issuance under the plan to 30% of the then outstanding common stock
and  allowing  the  Board of Directors to make annual adjustments to the plan to
maintain  a  30% ratio to outstanding common stock at each annual meeting of the
Board  of Directors. The Board, at its annual meetings in 2001 and 2002, made no
adjustment, as a determination was made that the number of shares then available
under  the  Plan  was sufficient to meet SpaceDev's then current needs. The 1999
Stock  Option Plan is no longer available for new grants but continues to govern
outstanding  options  awarded  under  such  plan.


                                      -140-


At  SpaceDev's  2004  Annual  Shareholder  Meeting,  held on August 5, 2004, the
shareholders approved the 2004 Equity Incentive Plan.  The 2004 Equity Incentive
Plan  authorized  and  reserved  for issuance under the plan 2,000,000 shares of
SpaceDev  common  stock.  The 2004 Equity Incentive Plan is an important part of
SpaceDev's total compensation program because competitive benefit programs are a
critical  component  of  SpaceDev's  efforts  to  attract  and  retain qualified
employees, directors and consultants.  Options granted  under  the  plan  may be
Incentive  Stock  Options  or  non-statutory stock options, as determined by the
Board  of  Directors  or  a committee appointed by the Board of Directors at the
time  of  grant.  Limited  rights and stock awards may also be granted under the
plan.  As  of December 31, 2004, a total of 6,184,698 shares were authorized for
issuance  under  the  1999 Stock Option Plan and the 2004 Equity Incentive Plan,
3,878,766  of  which are currently subject to outstanding options and awards and
options  to purchase up to an aggregate of the purchase of 1,005,035 shares were
exercised  in  2004.  During  2004,  SpaceDev  issued  non-statutory  options to
purchase  272,000  shares  to SpaceDev's independent directors for attendance at
SpaceDev's  2004  Board  of Directors meetings.  At SpaceDev's Annual Meeting of
Shareholders  held  on  August  12,  2005,  SpaceDev's  shareholders approved an
increase of the total shares authorized and reserved for issuance under the 2004
Equity  Incentive  Plan  from  2,000,000 to 4,000,000.  See the discussion under
"SpaceDev  Proposal  No.  2 - Amendment to the 2004 Equity Incentive Plan" for a
discussion  of  the further increase in total shares authorized and reserved for
issuance  under  the  plan  proposed  by  this joint proxy statement/prospectus.

The 1999 Stock Option Plan was registered with the SEC on Form S-8 on October 5,
2000.  Shares issuable under the 2004 Equity Incentive Plan were registered with
the  SEC  on  Form  S-8  on  March  28,  2005.

In  addition  to  the 1999 Stock Option Plan and the 2004 Equity Incentive Plan,
SpaceDev's  shareholders authorized the 1999 Employee Stock Purchase Plan, which
authorized SpaceDev's Board of Directors to make twelve consecutive offerings of
SpaceDev common stock to SpaceDev's employees.  The 1999 Employee Stock Purchase
Plan  has been instituted and the first employees enrolled in the plan in August
2003.  The  first  shares of common stock were issued under the Plan in February
2004  and shares are issued on every six-month anniversary thereafter.  The 1999
Employee  Stock  Purchase  Plan  expired by its terms in June 2005; however, the
Board of Directors authorized a one-year extension of the plan at its meeting in
November 2004, in order to enable the Compensation Committee to review the value
of  the  plan  to  employees  and  the  desire  for  its  continuance.

     On  December  20,  2005,  SpaceDev  approved the accelerated vesting of all
unvested  stock  options  held  by  its  officers,  directors,  employees,  and
consultants, effective December 20, 2005. The primary purpose of the accelerated
vesting  is  to  eliminate  future  stock-based  employee  compensation  expense
SpaceDev  would  otherwise recognize in its consolidated statement of operations
with  respect  to  the  accelerated  options  once  FASB  Statement  No.  123R
(Share-Based  Payment)  becomes  effective. The estimated maximum future expense
that  is  eliminated  is  approximately  $5  million.

SpaceDev  also  offers  a  variety  of  health,  dental, vision, 401(k) and life
insurance  benefits  to  employees  in conjunction with SpaceDev's co-employment
partner,  Administaff.

CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS

     James W. Benson, SpaceDev's current chief executive officer and chairman of
the  board  of  directors,  has  personally  guaranteed  the  building  lease on
SpaceDev's  facility and has pledged his home in Poway, California as collateral
for  the  guarantee.

From  October  14, 2002 through November 14, 2002, SpaceDev sold an aggregate of
$475,000  of  2.03% convertible debentures to James W. Benson ($375,000), Stuart
Schaffer ($50,000), and Emery Skarupa ($50,000). The total funding was completed
on  November 14, 2002. The convertible debentures entitled the holder to convert
the  principal  and  unpaid accrued interest into SpaceDev common stock when the
convertible  debentures  matured. The convertible debentures originally were set
to  mature  six  months from issue date and were subsequently extended to twelve
months  from  issue  date  on  March  19,  2003. The convertible debentures were
exercisable  into  a number of SpaceDev's common shares at a conversion price of
$0.37  to  $0.42  per  share.  Concurrent  with  the issuance of the convertible
debentures,  SpaceDev  issued  to  the  subscribers,  warrants to purchase up to
1,229,705  shares  of SpaceDev common stock. These warrants were exercisable for
three  years  from  the  date  of  issuance  at  the  initial exercise price. On
September  5, 2003, SpaceDev repaid one-half of the convertible debentures, with
the  condition  that  the  holders  would  convert  the  other  half. Also, as a
condition  of  the  partial  repayment,  the holders were required to relinquish
one-half of the previously issued warrants. Finally, as additional consideration
for  the  transaction, the holders were offered 5% interest on their convertible
debentures, rather than the stated 2.03%. All the holders accepted the offer and
the


                                      -141-


convertible debentures were retired. Of the 614,852 remaining warrants, all were
exercised  in  2004  and  none  remained  outstanding  at  December  31,  2004.

On  November 17, 2003, SpaceDev entered into an "at-will" employment arrangement
with  Dario  ("Dan")  DaPra  to become SpaceDev's Vice President of Engineering.
SpaceDev's  offer  letter provided for compensation consisting of base salary of
$125,000  per  year,  health  and  other  benefits and options to purchase up to
250,000  shares  of  SpaceDev  common stock.  The offer letter also provided for
severance  under  specified  conditions and prohibited Mr. DaPra from soliciting
SpaceDev's employees or competing with SpaceDev.  Mr. DaPra resigned on March 5,
2004,  and  subsequently  entered  into  a Confidential Separation Agreement and
General  Release with SpaceDev.  The separation agreement provided for Mr. DaPra
to  receive  one-half  of  his  base  salary  through  April 30, 2004 in lieu of
severance,  and to retain options to purchase up to an aggregate of the purchase
of  40,000  shares of SpaceDev's common stock with the ability to exercise those
options  until  October  31,  2004.

     Mark  N.  Sirangelo, who will become chief executive officer, vice chairman
and  a  director  of  SpaceDev  effective  December  30, 2005, is a member of QS
Advisors,  LLC  and  also  a  member of The QuanStar Group, business advisors to
SpaceDev.  SpaceDev  and QS Advisors have entered into an agreement for which QS
Advisors  is  paid  a  monthly fee of $5,000.  In addition, under the agreement,
upon  the  consummation  of  the  merger  with Starsys, QS Advisors will receive
$200,000  cash and 250,000 shares of SpaceDev common stock.  This agreement will
terminate  upon  consummation  of  Mr.  Sirangelo's  employment  with  SpaceDev.


                                      -142-


                    INFORMATION REGARDING BUSINESS OF STARSYS

OVERVIEW

     Starsys  Research  Corporation  is engaged in the design and manufacture of
mechanical  and  electromechanical  subsystems  and  components  for spacecraft.
Starsys'  subsystems enable critical spacecraft functions such as pointing solar
arrays  and  communication  antennas and restraining, deploying and actuating of
moving  spacecraft  components.  Starsys  manufactures  a wide range of products
that  include  bi-axis  gimbals,  flat  plate  gimbals,  solar  array  pointing
mechanisms,  deployable  booms,  separation systems, thermal louvers, actuators,
restraint  devices  and  cover  systems.  Starsys'  products  are  sold  both as
"off-the-shelf"  catalog  products  which represent previously qualified devices
with  spaceflight history, and as custom systems that are developed for specific
applications.  Starsys'  products  are  typically  sold  directly  to spacecraft
manufacturers.  Starsys'  customer base is segregated into three major segments:
(1)  domestic and international commercial spacecraft (communication and imaging
satellites), (2) civil spacecraft (NASA) that are primarily scientific in nature
and  (3) defense spacecraft that support the United States' military capability.
Starsys  also  offers  products  to  non-space  customers,  including aerospace,
maritime,  and  industrial  customers.

Starsys'  engineering  and  manufacturing  capabilities  position the company to
provide  both  mechanical  and  electromechanical  subsystems  for  spacecraft.
Starsys'  strategy  is to identify opportunities to develop products from custom
mechanical  and electromechanical subsystems.  To extend the product life cycle,
Starsys  has  developed  and  expanded  this "product platforms" business model.
Product  platforms  are  subsystems  for  which  non-recurring  and  development
engineering  has  been retired and for which there is continued customer demand.
Starsys'  product  offerings  currently  include  High  Output  Paraffin ("HOP")
actuators,  hinges,  battery  bypass switches, thermal louvers, bi-axial gimbals
and  solar  array drives, among others.  The product life cycle for this type of
product  within  the  space  industry  is  approximately  15  years.

HISTORY  AND  RECENT  EVENTS

Starsys  incorporated  under  the laws of Colorado in April 1988 as Helicon
Research  Corporation.  In  May  1988,  the  company changed its name to Starsys
Research  Corporation.  Starsys  is  headquartered in Boulder, Colorado, with an
engineering  and  manufacturing  facility  in  Durham,  North  Carolina.

Starsys  was founded as a provider of non-explosive HOP actuators for spacecraft
that replaced explosive actuators traditionally used for spacecraft deployables.
Through  the early 1990's, Starsys became a supplier of mechanisms based on this
non-explosive,  re-settable  actuator  technology  and  also  expanded  from HOP
actuator  products  to  mechanical  and  electromechanical  components.

In  2000,  Starsys  acquired  the  assets  of  American Technologies Consortium,
referred  to as ATC, to meet the growing demand for electromechanical systems in
the  spacecraft  industry.  This  acquisition  expanded  Starsys'  range  of
electromechanical  components, added a new line of electromechanical subsystems,
and  enabled  Starsys  to  develop  additional  high  value  products, including
bi-axial  gimbals, "quiet drive" (QuAD) electronics controllers, and solar array
drives.

STARSYS  PRODUCT  MIX

     Starsys  targets  two  distinct  markets,  mechanical  subsystems  and
electromechanical subsystems.  The mechanical subsystems market includes hinges,
latches,  release  mechanisms,  and  deployable  structures  and  systems  for
spacecraft  and  payloads.  The  electromechanical  subsystems  market  includes
antenna  pointing  mechanisms,  gimbals,  solar  array  deployment  actuators,
instrument  mechanisms and actuators, and deployment and aperture mechanisms for
spacecraft  and payloads.  For 2004, Starsys' product mix was 69% mechanical and
31%  electromechanical  by  program  count  and approximately 30% mechanical and
approximately  70%  electromechanical  by  program  value.

COMPETITION

     Starsys'  competition  varies  by  business segment and product areas.  The
following  summarizes  principal  organizations  that  compete  with  Starsys.

Mechanical subsystems range from customized hinges and latching devices to cover
systems  and  integrated  structures  for  payloads,  typically  not  requiring
customized,  or Starsys supplied, electromagnetic devices. Competition includes:
Alliance  Spacesystems  Inc.  and Swales Aerospace.  Starsys provides clamp band
systems  for  small  satellite  separations  and deployable structures.  Starsys
believes  its  primary  competitor  in the small satellite


                                      -143-


separations  market  is Planetary Systems Inc. Starsys believes that the primary
competitors  in the deployable structures market are ATK Space Systems (formerly
AEC  Able  Engineering),  NGST  Astro (formerly SPAR Astro Aerospace) and Harris
Corporation.

Electromechanical  subsystems  range from motors and actuators (typically motors
with transmissions and various ancillary elements) to sophisticated systems that
incorporate control electronics for applications such as antenna and solar array
pointing,  and  instruments  that  sweep  a  pattern or actively track.  Starsys
Research believes that the competition for motors and actuators are MPC Products
Corporation,  CDA  Astro,  Aeroflex  (a  subsidiary  of UMTC), Moog Inc. and ATK
Satellite  Systems.  As  these  products become more specialized the competition
may  include  Aeroflex,  MOOG  and  the  Ball  Aerospace  &  Technologies  Corp.

     Some  competitors  of  Starsys  are  also  customers  of  Starsys.

Starsys  believes  the  alternatives  for its restraint and release products are
pyrotechnic devices built by Hi-Shear and Pacific Scientific and non-pyrotechnic
products,  supplied  by  NEA,  TiNi  Aerospace,  and  G&H  Technologies.

Many of our competitors are larger and have substantially greater resources than
we  do.  Furthermore, it is possible that other domestic or foreign companies or
governments,  some with greater experience in the space and defense industry and
many  with  greater  financial  resources  than we possess, will seek to provide
products  or  services  that  compete  with  our products or services.  Any such
foreign  competitor  could  benefit  from  subsidies  from  or  other protective
measures  by  its  home  country.

ENGINEERING  AND  DESIGN

     In  addition  to  its  manufacturing  operations,  Starsys  has  a  team of
experienced  engineers  focused  on  advanced  engineering  of  mechanical  and
electromechanical  subsystems.  The  engineering  group  includes mechanical and
aerospace  engineers,  engineering technicians and designers. Areas of expertise
include  mechanical  and electromechanical subsystem design, analysis, test, and
program  management.

MANUFACTURING

     Starsys  has  manufacturing  facilities  in  Boulder,  CO  and  Durham, NC.
Starsys'  manufacturing  resources  include:

-     A  team  of  53 manufacturing engineers, technicians and quality assurance
personnel

-     Computer  Aided  Design  (CAD)  software  and  systems

-     45,000  square  foot  of  floor  space in facilities in Boulder and Durham

-     9,000  square  foot  class  300,000  clean  room  manufacturing  area

-     Three  class  10,000  clean  rooms  manufacturing  area

-     One  class  1,000  clean  room  manufacturing  area

-     Class  100  flow  benches

-     Electrostatic  discharge  (ESD)  manufacturing  areas

-     Multiple  thermal  and  thermal  vacuum  chambers

-     Multiple,  coordinate  measurement  machines  (CMM)  for  part  inspection

-     In-house,  computer  numerically  controlled  (CNC)  machine  shop


                                      -144-


QUALITY  ASSURANCE  AND  TESTING

     Starsys  is  ISO-9001 certified and AS9100 compliant.  Starsys is currently
engaged  in  AS9100  certification.

Starsys  utilizes  test  equipment  that  is  calibrated  and  traceable  to NBS
standards.  Starsys  also maintains access to certified suppliers for vibration,
shock  and  electromagnetic  interference  (EMI)  testing.

RESEARCH  AND  DEVELOPMENT

     Starsys invests in product-related research and development to conceive and
develop  new  products  and to enhance existing products.  Starsys' research and
development  expenses  totaled  approximately  $10,524,603  in  the  year  ended
December  31,  2004,  and  $6,717,296  in  the year ended December 31, 2003.  In
addition,  a  large  portion  of  Starsys'  total  new  product  development and
enhancement  programs  is  funded  under  customer  contracts.

PATENTS

     Starsys  relies, in part, on patents, trade secrets and know-how to develop
and  maintain its competitive position and technological advantage, particularly
with  respect  to its launch vehicle and satellite products.  Starsys holds U.S.
and foreign patents relating to release devices, deployable truss structures and
battery  cell  shorting  mechanisms.  The  majority  of  Starsys'  U.S.  patents
relating  to  the  noted  technologies  expire  between  2019  and  2022.

COMPONENTS  AND  RAW  MATERIALS

     Starsys  purchases  a  significant  percentage  of  its product components,
structural  assemblies and certain key satellite components and instruments from
third parties.  Starsys also occasionally obtains from the U.S. government parts
and  equipment  that  are  used  in  the  production  of  its products or in the
provision  of  its  services.  Generally,  Starsys  has not experienced material
difficulty in obtaining product components or necessary parts and equipment, and
believes  that  alternatives  to  its  existing sources of supply are available,
although  increased  costs  and  possible  delays  could be incurred in securing
alternative  sources  of  supply.  Starsys relies upon sole source suppliers for
potentiometers, slip ring assemblies, specialized impellers, specialized heaters
and  paraffin  material.  While  alternative  sources  would  be  available, the
inability  of  any  such  supplier  to  provide us with these items to qualified
specifications  would  result in an adverse effect on our ability to manufacture
our  products.

CUSTOMERS

Our  business  is  focused  on  mechanical  and  electro-mechanical  systems,
sub-systems and components that support assembly of spacecraft by our customers.
Those  customers,  primarily  the  Prime  Contractors  in  the aerospace market,
support the government and commercial end users by integrating our products into
higher  level  assemblies  and  spacecraft.  Lockheed  Martin  Companies, Boeing
Company,  Northrop  Grumman  Space  Technologies,  ITT  Industries,  and  Swales
Aerospace are prime contract customer, which have each accounted for 10% or more
of  our  consolidated  revenues.  We  have multiple contracts with each of these
customers  and  we  do  not  believe any single customer contract is material to
Starsys.  The  remainder of our business is with multiple customers that support
the  Department  of  Defense  through  the prime contractors, and the commercial
spacecraft  market,  the  civil  spacecraft  market, and NASA, including through
Small  Business  Innovative  Research  (SBIR)  grants  and  Long Term Agreements
(LTA's)  with  the  prime  contractors.

Our  business  development process is generally competitive bid in response to a
request  for proposal (RFP) that is generated by our potential customers.  These
proposals  have  various bases, including firm fixed price, cost plus fixed fee,
and  time  and materials.  We typically prepare between ten and twenty proposals
in  a  given  month  and  we  have  usually one to three weeks to respond to the
request.

These  proposals  are managed by product area.  We define three specific product
areas  for  our  business:  electromechanical  systems,  which  includes motors,
control,  and  logic,  mechanical  systems,  which  includes spring and paraffin
driven  mechanisms as well as deployable structures, and catalog products, which
includes  our  release  mechanisms, hinges and thermal control devices.  We also
execute  on  long  term  build  to  print  contracts  with  some  of  the  prime
contractors.

We  average  between  55  and  70  active  programs  at any time and the average
duration  of our programs is 11 months, with programs as short as 60 days and as
long  as  3  years.  Currently  this  mix  is  approximately  70%  in support of


                                      -145-


governmental  work, both open and classified, 20% commercial, and 10% with NASA,
but  this  mix  changes  frequently  with  new  contract  awards.

U.S.  GOVERNMENT  CONTRACTS

During  2004,  approximately  78% of Starsys' total annual revenues were derived
from  contracts  with  the U.S. government and its agencies or from subcontracts
with  other  U.S.  government  prime  contractors. In 2003, approximately 88% of
Starsys'  total annual revenues were derived from these contracts, and, in 2002,
this  percentage  was 73%. Most of Starsys' U.S. government contracts are funded
incrementally  on  a  year-to-year  basis.

Major  contracts  with  the  U.S. government primarily fall into two categories:
cost-reimbursable  contracts  and  fixed-price  contracts.  Approximately  5% of
revenues  from  U.  S.  government  contracts  in  2004  were  derived  from
cost-reimbursable  contracts  and 95% of revenues from U.S. government contracts
were  derived  from  fixed-price contracts.  Under a cost-reimbursable contract,
Starsys  recovers  its actual allowable costs incurred, allocable overhead costs
and  a  fee  consisting  of  a base amount that is fixed at the inception of the
contract  and/or  an  award amount that is based on the customer's evaluation of
its  performance  in  terms  of  the  criteria stated in the contract.  Starsys'
fixed-price  contracts  include  fixed-price  and  fixed-price  incentive  fee
contracts.  Under  firm  fixed-price  contracts,  work  performed  and  products
shipped  are  paid  for  at  a  fixed  price without adjustment for actual costs
incurred  in connection with the contract.  Therefore, Starsys bears the risk of
loss  due  to  increased  cost,  although  some of this risk may be passed on to
subcontractors.  Fixed-price  incentive  fee  contracts  provide  for sharing by
Starsys and the customer of unexpected costs incurred or savings realized within
specified  limits,  and may provide for adjustments in price depending on actual
contract  performance  other  than  costs.  Costs  in  excess  of the negotiated
maximum  (ceiling) price and the risk of loss by reason of such excess costs are
borne by Starsys, although some of this risk may be passed on to subcontractors.

All of Starsys' U.S. government contracts and, in general, its subcontracts with
other  U.S.  government  prime  contractors  provide  that such contracts may be
terminated  for  convenience  by  the  U.S.  government or the prime contractor,
respectively.  Furthermore,  any  of  these  contracts  may  become subject to a
government-issued  stop  work  order  under  which  Starsys would be required to
suspend  production.  In the event of a termination for convenience, contractors
generally  are  entitled  to  receive  the  purchase  price for delivered items,
reimbursement  for  allowable  costs  for  work  in process and an allowance for
reasonable  profit  thereon  or adjustment for loss if completion of performance
would  have  resulted  in  a  loss.  For  a  more  detailed description of risks
relating  to  the  U.S.  government  contract  industry,  see the "Risk Factors"
section  beginning  on  page  15.  Starsys  derives a significant portion of its
revenues  from  U.S.  government  contracts,  which  are  dependent on continued
political  support  and  funding  and  are  subject  to  termination by the U.S.
government  at  any  time.

A  portion  of Starsys' business is classified for national security purposes by
the U.S. government and cannot be specifically described.  The operating results
of  these  classified  programs  are included in Starsys' consolidated financial
statements.  The  business  risks  associated  with  classified  programs,  as a
general  matter,  do  not  differ  materially  from  those  of  our  other U. S.
government  programs  and  products.

REGULATION

     Starsys'  ability to pursue our business activities is regulated by various
agencies  and  departments of the U.S. government and, in certain circumstances,
the  governments  of other countries.  Starsys' classified programs require that
it and certain employees maintain appropriate security clearances.  Starsys also
requires  licenses  from the U.S. Department of State and the U.S. Department of
Commerce with respect to work Starsys does for foreign customers or with foreign
subcontractors.

BACKLOG

     Starsys'  firm backlog was approximately $10.6 million at December 31, 2004
and  approximately  $7.2  million  at  December  31,  2003.

Starsys'  firm  backlog  as of December 31, 2004 consisted entirely of contracts
with  the  U.S.  government  and  its  agencies  or from subcontracts with prime
contractors  of  the U.S. government.  Most of Starsys' government contracts are
funded  incrementally  on a year-to-year basis.  Changes in government policies,
priorities  or funding levels through agency or program budget reductions by the
U.S.  Congress  or  executive  agencies  could  materially  adversely affect the
financial condition and results of operations of Starsys. Furthermore, contracts
with  the  U.S. government may


                                      -146-


be  terminated  or suspended by the U.S. government at any time, with or without
cause.  Such contract suspensions or terminations could result in unreimbursable
expenses  or  charges  or  otherwise  adversely  affect the business of Starsys.

Total  backlog was approximately $11 million at December 31, 2004. Total backlog
includes  firm  backlog  in addition to unexercised options, indefinite-quantity
contracts  and  undefinitized  orders and contract award selections.  Backlog at
December  31,  2004  does  not  give  effect  to  new  orders  received  or  any
terminations  or  cancellations  since  that  date.

EMPLOYEES

     As  of  August  31, 2005, Starsys Research had approximately 130 employees.
None  of  our  employees  is  subject  to  collective  bargaining  agreements.

                  STARSYS' MARKET PRICE AND DIVIDEND INFORMATION

     There  is  no established public trading market for Starsys' capital stock.

No  cash  dividends  have  been  declared  with respect to any class of Starsys'
capital stock at any time in the period since December 31, 2001.  At the present
time,  we  are  prohibited  from  paying dividends by financial covenants in our
credit  agreement with Vectra Bank Colorado, National Association.  We intend to
repay  Vectra  at  closing  of  the  merger.

As  of  November  21,  2005  there  were  139  holders  of Starsys capital stock
(assuming full distribution of the ESOP, but not including shares to be received
pursuant  to  the  exercise  of  options  prior  to  closing  of  the  merger).


                                      -147-


                        OWNERSHIP OF STARSYS COMMON STOCK

     The  following table provides information as of November 1, 2005 concerning
the  beneficial  ownership  of  Starsys' common stock by each director, the four
most  highly  compensated  executive  officers  of  Starsys other than the Chief
Executive  Officer, each shareholder known by Starsys to be the beneficial owner
of  more  than  5%  of  Starsys' outstanding common stock, and the directors and
executive  officers  as  a group.  Except as otherwise indicated, and subject to
community  property  laws, where applicable, the persons named in the table have
sole  voting  and  investment power over all shares of common stock beneficially
owned  by  them  and  have  an address of 4909 Nautilus Court North, Boulder, CO
80301.




                                                                
                                               NUMBER OF SHARES
NAME AND ADDRESS OF BENEFICIAL OWNER. . . . .  BENEFICIALLY OWNED(1)     PERCENTAGE OF CLASS(1)
---------------------------------------------  ----------------------   -----------------------        
Scott Tibbitts. . . . . . . . . . . . . . . .          248,602.77                  47.60%
Scott Christiansen. . . . . . . . . . . . . .           53,692.83 (2)               9.80%
Robert Vacek. . . . . . . . . . . . . . . . .              243.33 (3)                  * 
Mitch Weins . . . . . . . . . . . . . . . . .           16,630.21 (4)               3.20%
Kevin Hoskins . . . . . . . . . . . . . . . .           28,524.11 (5)               5.20%
Jeff Harvey . . . . . . . . . . . . . . . . .            2,787.52                      * 
Robert Harr . . . . . . . . . . . . . . . . .              740.78 (6)                  * 
Theodore Tibbitts . . . . . . . . . . . . . .           38,087.54                   7.30%
John Tibbitts . . . . . . . . . . . . . . . .           43,056.75                   8.20%
---------------------------------------------  ----------------------   -----------------------        
Officers and Directors as a Group (8 persons)          351,296.60 (7)              59.20%
---------------------------------------------  ----------------------   -----------------------        



*Less  than  1%.

(1)     Where  persons  listed on this table have the right to obtain additional
shares  of  Common Stock through the exercise of outstanding options or warrants
or  the  conversion  of  convertible  securities within 60 days from November 1,
2005,  these  additional  shares are deemed to be outstanding for the purpose of
computing  the  percentage  of  common  stock owned by such persons, but are not
deemed  outstanding  for  the  purpose  of computing the percentage owned by any
other  person.  Percentages  are based on total outstanding shares of 522,437.47
on  November  1,  2005,  and assumes the allocation and distribution to the plan
participants  of  common  stock held in the separate plan holding Starsys common
stock  under  the  Starsys  401(k)  and  Stock  Bonus Plan dated August 4, 1997.

(2)     Includes  vested options to purchase an aggregate of 26,060.38 shares of
Starsys  common  stock.

(3)     Does  not  include  shares  of SpaceDev common stock to be issued to Mr.
Vacek  pursuant  to  his  employment  agreement  with  Starsys.

(4)     Includes  a  vested  option  to  purchase 1,456 shares of Starsys common
stock.

(5)     Includes  vested options to purchase an aggregate of 23,351.25 shares of
Starsys  common  stock.

(6)     Includes  a  vested  option  to  purchase 326.8 shares of Starsys common
stock.

(7)     Includes  vested options to purchase an aggregate of 51,194.43 shares of
Starsys  common  stock  held  by  the  Starsys  officers  and  directors.

CHANGES  OF  CONTROL

     Other  than  the transactions contemplated by the merger agreement, Starsys
is  aware of no arrangements which may result in a change of control of Starsys.


                                      -148-


                      DESCRIPTION OF STARSYS CAPITAL STOCK

AUTHORIZED  CAPITAL  STOCK

     The  authorized  capital of Starsys consists of 25,000,000 shares of common
stock,  par value $0.001 per share, and 10,000,000 shares of preferred stock, no
par  value  per  share.  As  of November 21, 2005, Starsys has 522,437.47 shares
issued  and  outstanding.

COMMON  STOCK

     Each  shareholder  of record is entitled to one vote for each share, except
that  in the election of directors, each shareholder of common stock is entitled
to  as  many  votes  for  each share as there are directors to be elected by the
common  shareholders and for whose election the shareholder has a right to vote.
Cumulative  voting  is  not permitted in the election of directors or otherwise.
Subject  to  the  rights  of  any then outstanding shares of preferred stock, of
which  there  are  currently  none,  the holders of common stock are entitled to
receive  the  net  assets  of  the  corporation upon dissolution or liquidation.
Holders of common stock are also entitled to dividends as may be declared in the
discretion  of  the  board  of directors.   However, Starsys does not anticipate
paying dividends in the foreseeable future.  The holders of common stock have no
preemptive  rights.

PREFERRED  STOCK

     The  board  of directors of Starsys may divide and issue preferred stock in
series  and  determine  the  relative rights, limitations and preferences of the
shares of any such series in respect to the number of shares and the distinctive
designations  thereof,  dividend  rights  (including  whether  dividends  are
cumulative), terms of redemption (including sinking fund provisions), redemption
price,  the amount payable upon voluntary or involuntary liquidation, conversion
rights  and  voting  rights.  The  holders of preferred stock have no preemptive
rights  unless  designated  by  the  board of directors.  Starsys has no current
plans  to  issue  any  shares  of  preferred  stock  of  any  class  or  series.

STOCK  BONUS  PLAN  AND  STOCK  OPTION  PLAN

     Starsys  Employee's  401(k)  and  Stock Bonus Plan (the "Stock Bonus Plan")
currently  holds 36,610 shares of common stock.  However, Starsys will terminate
the  Stock  Bonus  Plan  and  distribute the shares to the participants prior to
closing  of  the  merger.

Starsys  has reserved 160,000 shares of common stock for issuance under its 1998
Stock  Option  Plan, of which options to purchase 101,396 shares of common stock
are  outstanding,  1,989  shares  of common stock have been acquired through the
exercise  of  options,  and  56,615  shares of common stock remain available for
grant.  Starsys  does not intend to grant additional options prior to closing of
the  merger.


                                      -149-


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

     The  following  discussion  should  be  read  in  conjunction  with  the
consolidated  financial  statements  of Starsys for the years ended December 31,
2004  and 2003 and the nine months ended September 30, 2005 and 2004 and related
notes  and the other financial information appearing elsewhere in this document.
You  are  also urged to carefully review and consider the various disclosures in
this  joint  proxy statement/prospectus about Starsys including the risk factors
related  to the combined company.  The forward looking statements regarding 2006
are made as if Starsys were to remain an independent company.  See "Special Note
Regarding  Forward-Looking  Information"  on  page  14.

OVERVIEW

     Starsys  is  engaged  in  the  design  and  manufacture  of  mechanical and
electromechanical subsystems and components for spacecraft.  Starsys' subsystems
enable  critical  spacecraft  functions  such  as  pointing  solar  arrays  and
communication  antennas  and  restraint,  deployment  and  actuation  of  moving
spacecraft  components.

Our  products are typically sold directly to spacecraft manufacturers on a fixed
price  basis.  Recently,  we  have  increased  the  percentage  of our contracts
performed  on  a  cost  reimbursable  basis.  In  particular, we have focused on
performing  those projects that we believe are high risk development projects on
a  cost  reimbursable  basis.  In addition, Starsys has entered into a number of
contracts  which include an initial cost reimbursable development phase followed
by  a  fixed  price  manufacturing  phase.

In  2004,  Starsys  experienced  a  net  loss  of  approximately  $5,592,000  or
approximately  a  negative  31%  of  net  sales  due  to  losses  generated from
performance  on  fixed  price  contracts  for  high  risk  development projects.
Starsys  performed  work  on  greater  than  50  contracts  in 2004 and suffered
negative  income  on  approximately  half  of these contracts.  In particular, 8
contracts  contributed over 80% of the net loss in 2004.  This net loss resulted
in  a significant reduction in Starsys working capital during 2004 and a working
capital  deficit  as  of  December  31,  2004.

The  financial  performance in 2004 and resulting working capital deficit caused
Starsys  to  violate  its  financial  covenants  under its credit agreement with
Vectra Bank of Colorado, its primary lender.  As a result, in June 2005, Starsys
entered  into  a  forbearance  agreement  with  Vectra  Bank  of  Colorado.  The
forbearance  agreement requires Starsys to improve its financial performance and
obtain  additional working capital.  Starsys intends to meet its working capital
needs and satisfy terms of the forbearance agreement through improved operations
and  the merger with SpaceDev.  If Starsys does not achieve expected revenue and
net income levels or successfully close the merger with SpaceDev, Vectra Bank of
Colorado  is  entitled  to  appoint  a receiver to protect its collateral.  This
includes  the  right  to  operate  Starsys'  business.

To  improve  operations, Starsys has taken significant corrective action.  These
actions  have  focused  on improvements in the processes necessary to profitably
win  and  execute  complex  spacecraft  subsystem  development  and  production
contracts  and  the  hiring of people to execute these contracts.  These changes
have  included:

 -   implementing  a  process  based  organization;

 -   completing  a  reduction  in  force  in  April  2005;

 -   making  several  executive  leadership  changes  including appointing a new
President  in  June  2005;

 -   implementing  an  improved  bid  and  proposal  process;

 -   implementing  recurring  program  reviews

 -   implementing  a  project  checklist  which needs to be completed before one
phase  of  the  project  can  be  completed  and  a  new  phase  initiated ; and
 
-   implementation  and  integration  of  process  based management information
systems.

     During  this  timeframe, Starsys has also achieved ISO certification and is
now  AS-9100  compliant.

Starsys  believes  that its net earnings performance in 2005 reflects the effort
to  improve  overall  operational  performance.  During  the  nine  months ended
September  30,  2005,  Starsys'  net  loss  was  approximately  $1,362,000  or
approximately  a  negative 10% of net sales versus $5,674,000 or approximately a
negative  46%  of  net sales for the nine months ended September 30, 2004.  This
improved  performance  is primarily due to our increasing ability to efficiently
perform  on our existing contracts and our entering into contracts with improved
economics.  In addition, Starsys has completed all work on six of the previously
mentioned  eight  contracts that contributed most of our net loss.  We have


                                      -150-


also  generated increased new business during 2005 and anticipate that projected
2005  awards  will  improve  upon  2004  awards  by  approximately  2%.

Further  improvements  in  Starsys'  operations  are  planned and include hiring
additional  people  with  needed  skill  mix,  winning  new  business  with more
conservative  pricing  and lower risk contract types, and implementing recurring
training  against  high impact processes.  Starsys anticipates that its past and
planned  improvements  should  result  in  an  increase in revenue and financial
performance  for  the  year  ending  December  31,  2006.

BUSINESS  CONCENTRATION

     Starsys  markets  products  in  four  primary  technology  areas:
Electromechanical Systems, Mechanical Systems, Structures, and Catalog Products.
Our  new  business results and net sales are not dominated by any one technology
area or contract.  New business awards for 2004 increased 44% over 2003 with all
four  technology  areas  contributing  to this increase.  New business awards in
2005  are  anticipated  to  achieve  an  approximately  2%  increase  over  2004
performance  with  all  four  technology  areas  providing  consistent  results.
Starsys  expects  to  achieve  modest new business growth in 2006 with no single
contract  or  technology  area  dominating  results.



                               [GRAPHIC  OMITED]



     To  support  improvement in overall Starsys net income performance, Starsys
has  implemented several changes to its bid and proposal process.  These changes
are focused on achieving improved margins and decreased contract execution risk.
These  changes  include:

 -   senior  executive  review  of  all  bids;

 -   formal  quality  exit  criteria  prior  to  bid  submittal;  and

 -   more  conservative  pricing  based  on  previous  actual  performance,  a
standardized and detailed work breakdown structure, and improved cost estimating
relationships.

     In  addition,  through a management risk assessment and evaluation process,
Starsys  is focused on avoiding high risk development contracts on a fixed price
basis.  As  a  result, Starsys has increased its percentage of cost reimbursable
contracts to approximately 35% of our current awards versus a historical average
of  5%.


                                      -151-


CRITICAL  ACCOUNTING  POLICIES

     Our  revenues  are based primarily on fixed-price contracts, where revenues
are  recognized using the percentage-of-completion method of contract accounting
based  on the ratio of total costs incurred to total estimated costs. The amount
of  revenues  recognized  is  that portion of the total contract amount that the
actual  cost expended bears to the anticipated final total cost based on current
estimates  of  cost  to  complete  the  project  (cost-to-cost  method).

If  final total cost is anticipated to exceed the contract amount, the excess of
cost  over  contract amount is immediately recognized as a loss on the contract.
Recognition  of  profit  commences  on  an  individual project only when cost to
complete  the  project can reasonably be estimated and after there has been some
meaningful performance achieved on the project.  Changes in job performance, job
conditions,  and  estimated profitability, including those arising from contract
penalty  provisions,  when  applicable, and final contract settlements which may
result  in  revisions  to costs and income are recognized in the period in which
the  revisions  are  determined.  These  revisions  could  be  material  to  the
financial  statements.  Professional  fees  are  billed  to  customers  on  a
time-and-materials  basis,  a  fixed-price  basis  or  a  per-transaction basis.
Time-and-materials  revenues  are  recognized  as  services  are  performed.

     Starsys  also  generates  revenues  from  cost-reimbursable  contracts.
Cost-reimbursable  contracts provide for payment of allowable incurred costs, to
the  extent prescribed in the contract. These contracts establish an estimate of
total  cost  for the purpose of obligating funds and establishing a ceiling that
the  contractor  may not exceed (except at its own risk) without the approval of
the  customer.  There  are  multiple  types of cost-reimbursable contracts which
vary  from  no  fee  type to cost plus fixed fee (profit) type to fixed fee plus
incentive.

Starsys has a stock-based employee compensation plan.  Starsys accounts for this
plan  under  the  recognition  and measurement principles of APB Opinion No. 25,
Accounting  for  Stock  Issued  to  Employees,  and Related Interpretations.  No
stock-based  employee  compensation  cost  is  reflected  in  net income, as all
options  granted under this plan had an exercise price equal to the market value
of  the  underlying  common  stock  on  the  date  of  grant.

In  December  2004,  The  Financial  Accounting  Standards  Board  (FASB) issued
Statement  on  Financial  Accounting  Standards No. 123 (Revised), "Shared-Based
Payment" (SFAS 123R).  This standard revises SFAS No. 123, Accounting Principles
Board Option 25 and related interpretations, and eliminates use of the intrinsic
value  method  of  accounting  for  stock  options.  Starsys  currently uses the
intrinsic value method to value stock options, and, accordingly, no compensation
expense  has  been  recognized  for  stock options.  SFAS 123R requires that all
employee  share-based  payments to employees, including stock options, be valued
using  a  fair-value-based  method  and  recorded as expense in the statement of
operations.  For  Starsys  ,  SFAS  123R  will  first be effective for its first
reporting  period  after  January  1,  2006.  This new Statement will not affect
accounting  for the Starsys stock options currently outstanding, which are fully
vested  at December 31, 2005, but it will affect financial statement disclosures
regarding  those  stock options, and it will change the accounting for any stock
options  issued  in  future  years.

RESULTS  OF  OPERATIONS

TWELVE  MONTHS  ENDED  DECEMBER 31, 2004 VERSUS TWELVE MONTHS ENDED DECEMBER 31,
2003

     During  the  twelve months ended December 31, 2004, Starsys' net sales were
approximately  $18,085,000 as compared to net sales of approximately $18,239,000
during the same period in 2003.   This slight reduction in sales performance was
primarily  a  result  of  an approximately 8.0% reduction in new business awards
between  2002  and  2003.  Starsys expects net sales to achieve modest growth in
both  2005  and  2006 over 2004 net sales.  This is due to improved new business
awards  in  2004  and  2005.

During  the  twelve  months  ended  December 31, 2004, we incurred a net loss of
approximately  $5,592,000,  representing  approximately  a negative 30.9% of net
sales,  compared to a net gain of approximately $1,364,000 or 7.5% of net sales,
for  the  same  twelve-month period in 2003.  Our net income decreased primarily
because  of  higher  than anticipated costs incurred in performing on work under
certain  high  risk,  fixed  price  development contracts.  To meet the delivery
requirements  on  these  programs,  Starsys  increased  its  staffing  from
approximately  110  full  time  equivalent at year-end 2003 to approximately 140
full  time equivalent at year-end 2004, or a 27% increase without an increase in
revenue.  Of  the active contracts in 2004, approximately 50% experienced a loss
with  8  contracts  contributing  approximately $4,872,000 to our total net loss
position.  Starsys expects net income to improve in the year ending December 31,
2005  and  be  positive  in  2006.


                                      -152-


The  effort  to  complete  these  contracts  is  also reflected in a significant
increase in cost of sales and corresponding decrease in gross margin percentage.
For  the  twelve  months  ended  December  31,  2004, Starsys had costs of sales
including  direct  and  allocated  costs associated with individual contracts of
approximately  $19,138,000  or 105.8% of net sales, as compared to approximately
$13,512,000  or  74.1%  of  net  sales,  during  the  same period in 2003.  This
represents  an  approximately  $5,627,000  increase in cost of sales.  The gross
margin  for  the  twelve  months  ended  December 31, 2004 was negative 5.8%, as
compared  to  a gross margin of 25.9% for the same period in 2003.  The majority
of this approximately $5,627,000 increase in cost of sales is due to an increase
in  the  reserve for losses on contracts in progress, representing approximately
$2,511,000  or  44.6%  of  this increase.  In addition, there was an increase in
direct  and  indirect labor of approximately $1,692,000 or 30.1%.  The remainder
is primarily due to an increase in material costs attributable to re-work and an
increase  in  contract  labor  employed.

For the twelve months ended December 31, 2004, Starsys had operating expenses of
approximately  $4,054,000,  or  22.4%  of net sales as compared to approximately
$3,027,000,  or  16.6%  of  net  sales, for the twelve months ended December 31,
2003.  This  represents  an  approximately  $1,028,000  increase  in  operating
expenses.  Operating expenses include general and administrative expenses, which
includes  research  and development and bid and proposal expenses.  The increase
in  operating expenses is primarily due to an increase in labor of approximately
$878,000, or approximately 85.4% of the total increase, to implement information
systems,  develop  improved processes, and increase functional management depth.
Specifically, approximately $569,000 is due to implementing improved information
systems  and  process  improvements in support of increasing overall operational
efficiency.  A  further increase in operational expenses is expected in 2005 due
to  higher  than  expected  costs  associated  with  completing  a  research and
development  program.

Non-operating  expense  (income) consisted primarily of interest expense and was
approximately $291,000 for the twelve months ended December 31, 2004 as compared
to  approximately  $233,000 for the twelve months ended December 31, 2003.  This
increase  of  approximately  $58,000  is primarily due to restructuring our debt
facility  with  Wells  Fargo  Bank.

NINE MONTHS ENDED SEPTEMBER 30, 2005 VERSUS NINE MONTHS ENDED SEPTEMBER 30, 2004

     During  the  nine  months ended September 30, 2005, Starsys' net sales were
approximately  $13,597,000 as compared to net sales of approximately $12,390,000
during  the  same  period  in  2004.  The  9.7%  increase in sales reflects both
improved  operational performance and a steady increase in new business (72 open
contracts  at  the close of September 2005 versus 47 open contracts at the close
of  September  2004).  Starsys  expects  this positive trend to continue through
December  31,  2005.  Starsys  believes  net sales will achieve modest growth in
2006  over  2005  results.

During  the  nine  months  ended  September  30, 2005, we incurred a net loss of
approximately  $1,362,000,  representing a negative 10.0% of net sales, compared
to  a  net  loss of approximately $5,675,000 or a negative 46% of net sales, for
the  same  nine-month period in 2004.  Starsys' net sales and income performance
reflects the continued effort to improve overall operational performance and the
completion  of  certain  high  risk  fixed price development contracts.  This is
reflected  in  final  delivery  on  six  of  the  eight  high  risk fixed priced
development  contracts  previously  mentioned and improved schedule stability on
the  remainder.  Starsys  expects our improved operating performance to continue
through  the  end  of  2005.  Starsys  also  expects  net  income  in 2006 to be
positive.

For  the  nine  months ended September 30, 2005, we had costs of sales including
direct and allocated costs associated with individual contracts of approximately
$11,088,000  or 81.5% of net sales, as compared to approximately $15,023,000, or
121.3%  of  net  sales,  during  the  same  period  in  2004.  The  gross margin
percentage  for the nine months ended September 30, 2005 was 18.4% of net sales,
as compared to a negative gross margin of 21.3% of net sales for the same period
in  2004.  These  improvements  are primarily due to focused efforts to increase
operational  efficiency,  the  completion  of  under-performing  fixed  price
development  contracts,  and  a  reduction  in  force implemented in April 2005.
Starsys expects the positive trend in cost of sales as a percentage of new sales
to  continue  through  the  year  ending  December  31,  2005  and  into  2006.

For  the nine months ended September 30, 2005, Starsys had operating expenses of
approximately  $3,572,000,  or  26.3%  of net sales as compared to approximately
$2,854,000, or 23.0% of net sales, for the nine months ended September 30, 2004.
This  represents an approximately $718,000 increase.  Operating expenses include
general and administrative expenses, which includes research and development and
bid  and proposal expenses.  The increase in operating expenses is primarily due
to  execution of a significant R&D program during the first nine months of 2005.
This  program accounted for approximately $680,000 of this increase and resulted
in  a  new electronics product.  In addition, Starsys added management personnel
to  improve  operational  efficiency  and  account  for  the  increased


                                      -153-


business administration complexity associated with sales growth. Starsys expects
operating  expenses  in  2006 to be approximately level on an absolute basis but
decrease  as  a  percentage  of  net  sales  as  compared  to  2005.

Non-operating  expense (income) consisted of interest expense plus loan fees and
expenses.  Non-operating  expenses  increased  by $141,000, or 1.0% of sales for
the  nine months ended September 30, 2005.  Interest expense for the nine months
ended  September  30,  2005  and 2004 was approximately $379,000, or 2.8% of net
sales,  and  $178,000, or 1.4% of net sales, respectively.  The increase was due
to increased borrowing under our restructured debt agreement with Vectra Bank of
Colorado  and  penalty  interest  for being outside of contractual covenants. We
continue to pay and accrue interest on our revolving credit facility which had a
balance  of  approximately  $3,716,000  for  the nine months ended September 30,
2005.  We  have  also  begun  accruing  interest  expense on related party notes
(described  in  detail below) executed during the first nine months of 2005.  We
recognized  approximately  $48,000 of the deferred gain on taxes during the nine
months  ended  September  30,  2005 as a reclassification to 2004 estimated tax.
There  was  no deferred gain on taxes during the same period ended September 30,
2004.

EBITDA

     During  the  nine  months  ended September 30, 2005, we incurred a negative
Earnings  Before  Interest  Taxes  Depreciation  and  Amortization  (EBITDA)  of
approximately  $708,000,  or  negative  5%  of net sales, compared to a negative
EBITDA  of approximately $5,231,000 or a negative 42% of net sales, for the nine
months  ended  September  30, 2004.  During the twelve months ended December 31,
2004,  we  incurred  a negative EBITDA of approximately $4,910,000 or a negative
27%  of  net sales, compared to a positive EBITDA of approximately $1,870,000 or
10%  of  net sales, for the twelve months ended December 31, 2003.  Beginning in
2003  through  September  30, 2005, the impact of completing certain fixed price
development  contracts  along  with product and process investments impaired our
earnings  ability  as  well  as  slowing  progress  in total revenue and EBITDA.
The  following  table  reconciles  EBITDA  to  net income (loss) for the periods
discussed.




                                                                                

                              DECEMBER 31, 2003    DECEMBER 31, 2004   SEPTEMBER 30, 2004   SEPTEMBER 30, 2005
FOR PERIODS ENDING . . . . .            (Audited)           (Audited)          (Unaudited)          (Unaudited)
----------------------------  -------------------  ------------------  -------------------  -------------------
NET INCOME (LOSS). . . . . .  $        1,363,504          (5,591,861)          (5,674,774)          (1,362,056)
----------------------------  -------------------  ------------------  -------------------  -------------------

Interest/Rental Income . . .             (19,099)            (15,293)             (18,862)             (79,248)
Interest Expense . . . . . .             255,028             306,693              177,519              378,513 
Depreciation & Amortization.             271,054             390,682              285,341              354,386 

EBITDA . . . . . . . . . . .  $        1,870,487          (4,909,779)          (5,230,776)            (708,405)
----------------------------  -------------------  ------------------  -------------------  -------------------




     EBITDA  should  not  be  considered  as an alternative to net income (as an
indicator  of  operating  performance)  or  as an alternative to cash flow (as a
measure  of  liquidity or ability to service debt obligations).  We believe that
EBITDA  provides  an  important additional perspective on our operating results;
our ability to service our long-term obligations; our ability to fund continuing
growth;  and  our ability to continue as a going concern.  In addition, SpaceDev
uses  EBITDA  as  a performance measure and the Performance Consideration in the
Merger  Agreement  is  tied  to  EBITDA  milestones.

INCOME  TAXES

     Deferred  income  taxes  provide  for  temporary differences in recognizing
certain  income and expense items for financial and tax reporting purposes.  The
net  deferred  tax  asset  was  $0  as  of  September  30, 2005.  This consisted
primarily  of  the  income tax benefits from net operating loss and capital loss
carry-forward, amortization of goodwill and research and development credits for
the  period  ended  September  30,  2005.

At  September  30,  2005,  Starsys  had  estimated  R&D credit carry forwards of
approximately $1,534,000.  These carry forwards begin to expire in 2022 to 2024.
Starsys  also  had  Federal  net  operating loss carry forwards of approximately
$3,546,000  and  State  net  operating loss carry forwards of $5,315,000.  These
carry  forwards  begin  to  expire  in  2024.


                                      -154-


ACCOUNTS  RECEIVABLE

     Our accounts receivable balance has decreased from approximately $4,996,000
at  December  31,  2003 to approximately $2,555,000 at September 30, 2005.  This
decrease is due to a reduction in days aging by improving collection of accounts
receivable.  Starsys  has  accomplished  this  while  increasing  net  sales.

LIQUIDITY  AND  CAPITAL  RESOURCES

CASH  POSITION  AT  DECEMBER  31,  2003

     During  the  period  ended  December  31,  2003,  net  cash  decreased  by
approximately $9,000 due to a decrease in cash collection on accounts receivable
and  work  in  progress.

At  December 31, 2003, Starsys had cash of approximately $1,000, working capital
of  approximately  $2,686,000,  and  borrowings  of  approximately   $4,236,000.
The  primary sources of cash during this period, in addition to net income, were
approximately  $2,557,000  from an increase in borrowings on our bank facilities
and  the  following  two  cash  cycle  changes:

 -   An  approximately  $738,000  increase  in  accounts  payable;  and

 -   An  approximately  $556,000  increase  in  billings  in  excess of costs on
uncompleted  contracts.

    The  primary  uses  of  cash during this period were the following two cash
cycle  changes:

 -   an  approximately  $2,408,000  increase  in  accounts  receivable;  and

 -   an  approximately  $2,560,000  increase  in  costs in excess of billings on
uncompleted  contracts.

     Starsys  also  made  investments  totaling  approximately $183,000 in fixed
assets  in support of operational requirements and repaid approximately $211,000
in  capital  lease  obligations.

CASH  POSITION  AT  DECEMBER  31,  2004

     At  December  31,  2004, Starsys had cash of approximately $14,000, working
capital  deficit  of  approximately  $3,899,000, and borrowings of approximately
$3,942,000.

Though  Starsys  incurred  a significant loss during the year ended December 31,
2004,  net  cash increased approximately $120,000 as a result of improvements in
cash  collection  on accounts receivable of approximately $1,356,000 and work in
progress  of  approximately  $2,895,000.  In  addition,  the reserve for loss on
contracts  in  progress  increased  by  approximately  $2,511,000.

The  primary  uses  of  cash,  in  addition  to  the net loss for the year, were
repayments  of  outstanding  balances  under  the  Starsys  bank  facility  of
approximately  $418,000, repayment of capital lease obligations of approximately
$288,000,  and  an  approximate $1,136,000 investment in property and equipment.
This  investment  resulted  in  the  build-out  of  our  manufacturing  and test
facilities  and  additional  computer  hardware and software tools in support of
expanding  sales  and  staff.

CASH  POSITION  AT  SEPTEMBER  30,  2005

     At  September  30,  2005,  Starsys  had  cash  of approximately $217,000, a
working  capital  deficit  of  approximately  $5,551,000,  and  borrowings  of
approximately  $6,015,000.  Starsys intends to fund this working capital deficit
through  improved  operations and the merger described in Proposal No. 1 of this
joint  proxy  statement/prospectus.

Though  Starsys  incurred  a  significant  loss  during  this  period,  net cash
increased  by  approximately $203,000.  This is primarily a result of additional
financing  totaling  approximately  $1,873,000  and  an  improvement  in  cash
collection  on  accounts  receivable  of  approximately  $1,084,000.


                                      -155-


The  primary  uses  of  cash,  in  addition to the net loss for the period, were
repayment of capital lease obligations of approximately $458,000 and a reduction
in  the  reserve  for loss on contracts in progress of approximately $1,078,000.

As  of  September  30,  2005,  our backlog of funded and non-funded business was
approximately  $10.3  million.  Starsys continues to generate new business while
it completes remaining development programs and executes on existing backorders.
Starsys  expects  backlog  to  increase  slightly in the fourth quarter of 2005.

Starsys  entered into a loan agreement with Vectra Bank of Colorado on March 30,
2005,  which  included:

 -   creation  of  a line of credit having a balance of $4,250,000 with interest
accruing  at  a  prime  rate  plus  .5%  and  maturing  on  March  30,  2006;

 -   a  new  term  note  A  of  $2,100,000  with  interest accruing at 7.25% and
maturing  on  April  1,  2010;  and

 -   a new term note B of $1,250,000 with interest accruing at LIBOR plus 5% and
maturing  on  March  30,  2006.

     On  June 24, 2005, Starsys entered into a forbearance agreement with Vectra
Bank  as  a  result of its violation of bank covenants under the loan agreement.
The  primary  covenant  violation related to work on contracts which resulted in
costs  that  were  un-collectable  and largely due to the net loss recognized on
high  risk  fixed price development contracts described above. The agreement was
amended  on  July  26,  2005,  on  August  23, 2005, on November 7, 2005, and on
December 20, 2005. Under the original agreement, as amended, Starsys is required
to  raise  a  minimum  of  $6,000,000  by  January  31, 2006 to bring Starsys in
compliance  with  its  borrowing  base  and  other  covenants.  In addition, the
forbearance  agreement  as  amended  requires:

-    Starsys  to  incrementally  pay  down the Vectra debt prior to its required
     full  repayment  on  January  31,  2006;

-    the  execution  of  a  "Letter of Intent" by July 26, 2005 from a bona fide
     third  party for the purchase of all or a portion of the assets of Starsys;
     and

-    the  amendment  of the maturity date of the term note B from March 30, 2006
     to  the  earlier  of receipt of the required cash equity amounts or January
     31,  2006.

     On  July  26,  2005,  Starsys  raised $800,000 from current shareholders in
accordance with the first milestone of the above mentioned forbearance agreement
to  remain  compliant  until  further capital was raised.  The shareholder loans
have  a  premium  of  $80,000  with  interest accruing at 15% per annum and were
necessary  for  Starsys  to  meet  the  first  forbearance  milestone payment of
$800,000.  These  loans  are  due  on  March  31,  2006.

On  September 8, 2005, Starsys issued a secured promissory note in the principal
amount  of  $1,200,000 to SpaceDev to remain compliant with the second milestone
of the above mentioned forbearance agreement. The SpaceDev note accrues interest
at  8%  per  annum  and  matures  on  December  31,  2005  or earlier in certain
circumstances.  This  note  is due and payable if the merger does not close.  No
principal  or  interest  payments  are due before maturity. The SpaceDev note is
secured  by  a  security interest in all of the assets of Starsys, subject to an
intercreditor  agreement  with  Vectra  Bank. In addition, Starsys agreed to pay
SpaceDev  a  placement  agent  fee  and  to reimburse SpaceDev's expenses in the
aggregate amount of $120,000.  This amount was added to the principal balance of
the  note  evidencing  the  loan  but  will be forgiven in certain circumstances
including  the  closing  of  the  merger.

Starsys  signed  the  merger  agreement  with  SpaceDev on October 24, 2005. The
merger  agreement requires Vectra Bank to be repaid (up to $4.6 million for both
the  Vectra  and shareholder loans) at the closing of the merger. The merger may
not  close  prior  to  the January 31, 2006 repayment date under the forbearance
agreement.  We  may  accordingly  have to negotiate revisions to the forbearance
agreement  with Vectra Bank to accommodate the revised schedule until the merger
is closed and the loans are repaid in full. If we are not able to negotiate such
revisions,  Vectra  Bank may exercise its rights under the forbearance agreement
including  foreclosing  on  its  security  interest  in substantially all of our
assets.  Starsys  has  kept  Vectra  Bank informed on a weekly basis of its cash
position  and  the  status  of  the merger. As a result, Vectra Bank has allowed
Starsys  to  use  funds  from  an approved $500,000 over line of credit to cover
weekly  variations  in  working  capital  requirements.


                                      -156-


                                LEGAL MATTERS

     Selected  legal  matters  with respect to this offering and the validity of
the common stock offered by this prospectus and certain tax matters with respect
to  the  merger  will be passed upon for SpaceDev by Sheppard, Mullin, Richter &
Hampton  LLP.
                                    EXPERTS

     The   financial   statements   of   SpaceDev,  Inc.  in  this  joint  proxy
statement/prospectus  have  been  audited by PKF, a Professional Corporation, an
independent registered public accounting firm, to the extent and for the periods
set  forth  in their report included herein, and are included herein in reliance
upon  such  reports given upon the authority of said firm as experts in auditing
and  accounting.

The financial statements of Starsys Research Corporation included in the joint
proxy  statement/prospectus  have  been  audited  by  Clifton Gunderson, LLP, an
independent registered public accounting firm, to the extent and for the periods
set  forth  in  their  report,  appearing  elsewhere  herein and are included in
reliance  upon  such  report given upon the authority of said firm as experts in
auditing  and  accounting.  The  report  of  Clifton  Gunderson LLP covering the
December  31,  2004  financial statements contains an explanatory paragraph that
states  that  Starsys'  loss  from  operations  and net capital deficiency raise
substantial doubt about the entity's ability to continue as a going concern. The
financial  statements  do not include any adjustments that might result from the
outcome  of  that  uncertainty.

                       WHERE YOU CAN FIND MORE INFORMATION

     SpaceDev has filed with the SEC a Form S-4 registration statement under the
Securities  Act  of  1933 with respect to the common stock offered by this joint
proxy  statement/prospectus.  This  joint   proxy  statement/prospectus,   which
constitutes  part  of  the  registration  statement, does not contain all of the
information  set  forth  in  the  registration  statement  and  its exhibits and
schedules,  certain  parts of which are omitted in accordance with the rules and
regulations  of  the  SEC.  For  further information regarding SpaceDev's common
stock  and  SpaceDev,  please  review  the  registration  statement,   including
exhibits,  schedules  and reports filed as a part of the registration statement.
Statements  in  this  joint proxy statement/prospectus about the contents of any
contract  or  other  document filed as an exhibit to the registration statement,
set  forth  the  material  terms  of  contracts  or  other documents but are not
necessarily  complete.  The  registration  statement, including the exhibits and
schedules, may be inspected without charge at the principal office of the public
reference  facilities  maintained  by the SEC at 100 F Street, N.E., Washington,
D.C.  20549. Copies of this material can also be obtained at prescribed rates by
writing  to  the  Public Reference Section of the SEC at its principal office at
100  F  Street,  N.E., Washington, D.C. 20549. You may obtain information on the
operation  of  the  public  reference   facilities  by   calling  the   SEC   at
1-800-SEC-0330.  The SEC maintains a Web site (http://www.sec.gov) that contains
reports,  proxy statements and other information regarding registrants that file
electronically  with  the  SEC, including SpaceDev. Additional information about
SpaceDev  can  be obtained from its Internet website at http://www.spacedev.com.
The  content  of  this  website  does  not  constitute  part of this prospectus.


                                      -157-


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

SPACEDEV,  INC.
                                                                            PAGE
                                                                            ----
Consolidated  Financial Statements for the Nine Month Period Ended 
September 30, 2005

    Consolidated  Balance  Sheets  (Unaudited)                              F-2
    Consolidated  Statements  of  Operations  (Unaudited)                   F-4
    Consolidated  Statements  of  Cash  Flows  (Unaudited)                  F-5
    Notes  to  Consolidated  Financial  Statements                          F-7

Consolidated  Financial  Statements  for the Fiscal Year Ended 
December 31, 2004 

    Report  of  Independent  Registered  Public  Accounting  Firm           F-16
    Consolidated  Balance  Sheets                                           F-17
    Consolidated  Statements  of  Operations                                F-19
    Consolidated  Statements  of  Stockholders'  Equity  (Deficit)          F-20
    Consolidated  Statements  of  Cash  Flows                               F-23
    Notes  to  Consolidated  Financial  Statements                          F-25

STARSYS  RESEARCH  CORPORATION
------------------------------
                                                                            PAGE
                                                                            ----
Financial  Statements  for the Nine Month Period Ended September 30, 2005

    Balance  Sheet  (Unaudited)                                             F-40
    Statement  of  Operations  (Unaudited)                                  F-41
    Statement  of  Cash  Flows  (Unaudited)                                 F-42
    Notes  to  Condensed  Consolidated  Financial  Statements               F-43

Financial  Statements  for  the  Fiscal  Year  Ended  December  31,  2004

    Independent  Auditor's  Report                                          F-53
    Balance  Sheets                                                         F-54
    Statements  of  Liabilities  and  Stockholders'  Equity  (Deficit)      F-55
    Statements  of  Operations                                              F-56
    Statements  of  Stockholders'  Equity  (Deficit)                        F-57
    Statements  of  Cash  Flows                                             F-58
    Summary  of  Significant  Accounting  Policies                          F-60
    Notes  to  Consolidated  Financial  Statements                          F-63


                                    PAGE F-1


                          SPACEDEV, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)






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

At September 30, . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          2005           2004
--------------------------------------------------------------------------  -------------  -------------

 ASSETS

 CURRENT ASSETS
      Cash and cash equivalents. . . . . . . . . . . . . . . . . . . . . .     $4,022,243     $4,078,593
      Accounts receivable. . . . . . . . . . . . . . . . . . . . . . . . .      1,096,645        427,358
      Work in progress . . . . . . . . . . . . . . . . . . . . . . . . . .         10,412          5,754
      Note reveivable (Note 5) . . . . . . . . . . . . . . . . . . . . . .      1,326,453              -
--------------------------------------------------------------------------  -------------  -------------
 Total current assets. . . . . . . . . . . . . . . . . . . . . . . . . . .      6,455,753      4,511,705

 FIXED ASSETS - NET. . . . . . . . . . . . . . . . . . . . . . . . . . . .        822,980        248,066

 OTHER ASSETS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         64,469         43,042
--------------------------------------------------------------------------  -------------  -------------
                                                                               $7,343,202     $4,802,813
--------------------------------------------------------------------------  -------------  -------------
--------------------------------------------------------------------------  -------------  -------------
The  accompanying  notes  are  an  integral part of these 
consolidated financial statements.





                                    PAGE F-2


                          SPACEDEV, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)






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

At September 30, . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          2005           2004 
--------------------------------------------------------------------------  -------------  -------------

 LIABILITIES AND STOCKHOLDERSEQUITY

 CURRENT LIABILITIES
      Current portion of notes payable  (Note 3(a)). . . . . . . . . . . .  $     18,797   $     36,239 
      Current portion of capitalized lease obligations . . . . . . . . . .         2,479          3,943 
      Accounts payable and accrued expenses. . . . . . . . . . . . . . . .       398,443        161,980 
      Accrued payroll, vacation and related taxes. . . . . . . . . . . . .       350,145        207,028 
      Deferred revenue . . . . . . . . . . . . . . . . . . . . . . . . . .       126,453         49,779 
      Employee stock purchase plan . . . . . . . . . . . . . . . . . . . .         9,974          3,406 
      Other accrued liabilities. . . . . . . . . . . . . . . . . . . . . .       168,470        265,547 
--------------------------------------------------------------------------  -------------  -------------

 TOTAL CURRENT LIABILITIES . . . . . . . . . . . . . . . . . . . . . . . .  $  1,074,761        727,922 

 NOTES PAYABLE, LESS CURRENT MATURITIES (NOTE 3(A)). . . . . . . . . . . .             -         18,797 

 CAPITALIZED LEASE OBLIGATIONS, LESS CURRENT MATURITIES. . . . . . . . . .             -          2,479 

 DEFERRED GAIN - ASSETS HELD FOR SALE (NOTE 3(A)). . . . . . . . . . . . .       859,996        977,267 
--------------------------------------------------------------------------  -------------  -------------

 TOTAL LIABILITIES . . . . . . . . . . . . . . . . . . . . . . . . . . . .     1,934,757      1,726,465 

 COMMITMENTS AND CONTINGENCIES

 STOCKHOLDERSEQUITY
      Convertible preferred stock, $.001 par value, 10,000,000 shares
           authorized, 248,460 and 250,000 shares issued and outstanding,
           respectively (Note 4) . . . . . . . . . . . . . . . . . . . . .           248            250 
      Common stock, $.0001 par value; 50,000,000 shares authorized, and
           22,319,156 and 20,026,263  shares issued and outstanding,
           respectively (Note 4) . . . . . . . . . . . . . . . . . . . . .         2,231          2,002 
      Additional paid-in capital (Note 4). . . . . . . . . . . . . . . . .    20,091,408     16,724,176 
      Additional paid-in capital - stock options . . . . . . . . . . . . .             -        750,000 
      Deferred compensation. . . . . . . . . . . . . . . . . . . . . . . .             -       (250,000)
      Accumulated deficit. . . . . . . . . . . . . . . . . . . . . . . . .   (14,685,442)   (14,150,080)
--------------------------------------------------------------------------  -------------  -------------

 TOTAL STOCKHOLDERSEQUITY. . . . . . . . . . . . . . . . . . . . . . . . .     5,408,445      3,076,348 
--------------------------------------------------------------------------  -------------  -------------

 TOTAL LIABILITIES AND STOCKHOLDERS EQUITY . . . . . . . . . . . . . . . .  $  7,343,202   $  4,802,813 
--------------------------------------------------------------------------  -------------  -------------
--------------------------------------------------------------------------  -------------  -------------
The  accompanying  notes  are  an  integral part of these consolidated financial statements.




                                    PAGE F-3


                          SPACEDEV, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)





-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------
Three and Nine Months Ending                          Three-Months Ending                         Nine-Months Ending
                                      -------------------------------------------  ------------------------------------------
              September 30,               2005         %         2004        %        2005          %       2004        %
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------
                                                                                              
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

 NET SALES. . . . . . . . . . . . . . $  2,234,010   100.0%  $ 1,230,126   100.0%  $  5,942,558  100.0%  $ 3,445,569   100.0%

 TOTAL COST OF SALES. . . . . . . . .    1,709,077    76.5%      952,944    77.5%     4,571,505   76.9%    2,702,583    78.4%

 GROSS MARGIN . . . . . . . . . . . .      524,933    23.5%      277,182    22.5%     1,371,053   23.1%      742,986    21.6%
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

 OPERATING EXPENSES
    Marketing and sales expense . . .      188,655     8.4%      120,367     9.8%       493,344    8.3%      335,652     9.7%
    General and administrative. . .        253,341    11.3%      108,049     8.8%       654,524   11.0%      313,784     9.1%
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

 TOTAL OPERATING EXPENSES . . . . . .      441,996    19.8%      288,416    18.6%     1,147,868   19.3%      649,436    18.8%
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

 INCOME FROM OPERATIONS . . . . . . .       82,937     3.7%       48,766     4.0%       223,185    3.8%       93,550     2.7%
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

 NON-OPERATING (INCOME) EXPENSE
    Interest income . . . . . . . . .      (24,848)   -1.1%       (5,619)   -0.5%       (69,632)  -1.2%       (5,619)   -0.2%
    Interest expense. . . . . . . . .          452     0.0%       23,110     1.9%         2.283    0.0%       62,633     1.8%
    Gain on building sale (Note 3(a))      (29,318)   -1.3%      (29,318)   -2.4%       (87,953   -1.5%      (87,954)   -2.6%
    Non-Cash loan fee - equity conversions 
      (Note 3(c)).                                -    0.0%      663,481    53.9%        28,875    0.5%    2,456,794    71.3%
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

 TOTAL NON-OPERATING (INCOME) EXPENSE      (53,714)   -2.4%      651,654    53.0%      (126,427)  -2.1%    2,425,854    70.4%
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

 INCOME (LOSS) BEFORE TAXES . . . . .      136,651     6.1%     (602,888)  -49.0%       349,612    5.9%   (2,332,304)  -67.7%

 INCOME TAX PROVISION . . . . . . . .          400     0.0%            -     0.0%         1,200    0.0%            -     0.0%

 NET INCOME (LOSS). . . . . . . . . . $    136,251     6.1%     (602,888)  -49.0%  $    348,412   5.90%  $(2,332,304)  -67.7%
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

 NET INCOME (LOSS) PER SHARE: 
      Net income (loss) . . . . . . . $       0.01           $     (0.03)          $       0.02          $    (0.13)
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

      Weighted-Average Shares 
        Outstanding                     21,241,448            19,228,019             21,777,211           18,019,886

 FULLY DILUTED NET INCOME (LOSS) PER SHARE:
      Net income (loss) . . . . . . . $       0.00                ($0.03)          $       0.01          $    (0.13)
------------------------------------- ------------   ------  -----------  -------  ------------  ------  -----------  -------

     Fully Diluted Weighted-Average 
         Shares Outstanding             29,362,131            19,228,019             29,719,369           18,019,886 

-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------
The  accompanying  notes  are  an  integral part of these consolidated financial
statements.





                                    PAGE F-4


                          SPACEDEV, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)







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

 Nine-Months Ended September 30,. . . . . . . . . . . . . . .         2005          2004 
-------------------------------------------------------------  ------------  ------------
 CASH FLOWS FROM OPERATING ACTIVITIES
      Net income (loss) . . . . . . . . . . . . . . . . . . .  $   348,412   $(2,332,304)
      Adjustments to reconcile net income (loss) to net cash
          provided by (used in) operating activities:
           Depreciation and amortization. . . . . . . . . . .      108,265        55,236 
           Gain on disposal of building sale. . . . . . . . .      (87,953)      (87,954)
           Non-cash loan fees . . . . . . . . . . . . . . . .       28,875     2,456,794 
           Change in operating assets and liabilities . . . .      (84,760)      (25,552)
  
 NET CASH PROVIDED BY OPERATING ACTIVITIES. . . . . . . . . .      312,839        66,220 


CASH FLOWS FROM INVESTING ACTIVITIES
      Notes Receivable. . . . . . . . . . . . . . . . . . . .   (1,326,453)            - 
      Purchases of fixed assets . . . . . . . . . . . . . . .     (651,864)     (165,770)
-------------------------------------------------------------  ------------  ------------

NET CASH USED IN INVESTING ACTIVITIES . . . . . . . . . . . .   (1,978,317)     (165,770)


 CASH FLOWS FROM FINANCING ACTIVITIES
      Principal payments on notes payable . . . . . . . . . .      (27,330)      (32,555)
      Principal payments on capitalized lease obligations . .       (2,774)       (9,163)
      Employee Stock Purchase Plan. . . . . . . . . . . . . .       48,343             - 
      Payments on notes payable - related party . . . . . . .            -      (614,778)
      Proceeds from issuance of common and preferred stock. .      600,881     3,783,725 
      Proceeds from revolving credit facility . . . . . . . .            -       458,908 
-------------------------------------------------------------  ------------  ------------

 NET CASH PROVIDED BY FINANCING ACTIVITIES. . . . . . . . . .      619,120     3,586,137 


 Net (decrease) increase in cash and cash equivalents . . . .   (1,046,358)    3,486,587 


 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD . . . . . .    5,068,601       592,006 
-------------------------------------------------------------  ------------  ------------

 CASH AND CASH EQUIVALENTS AT END OF PERIOD . . . . . . . . .  $ 4,022,243   $ 4,078,593 
-------------------------------------------------------------  ------------  ------------
-------------------------------------------------------------  ------------  ------------

    The accompanying notes are an integral part of these consolidated financial
                                   statements.





                                    PAGE F-5


                          SPACEDEV, INC. AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF CASH FLOWS, CONT'D.
                                   (UNAUDITED)








                                                                                   
-------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------
 Nine-Months Ended September 30, . . . . . . . . . . . . . . . . . . . .. . . . 2005       2004
----------------------------------------------------------------------------  -------    --------

 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
     Cash paid during the period for:
           Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $2,283    $305,038

 NONCASH INVESTING AND FINANCING ACTIVITIES:

During the nine-months ending September 30, 2005 and 2004, the Company converted
     $47,702  and  $12,628  of  employee  stock purchase plan contributions into
     34,040  and  14,070  shares  of  common  stock,  respectively.

During the nine-months ending September 30, 2005, the Company declared dividends
     payable  of  $128,057  to  the  holders  of  its  preferred  stock.

During  the  nine-months  ending  September  30,  2005,  the  Company  converted
     dividends  payable  of  $174,976 into 113,621 shares of common stock to the
     holders  of  its  preferred  stock.

During the nine-months ending September 30, 2005, the Company did not maintain a
     balance under its revolving credit facility, therefore the Company recorded
     no  non-cash  loan  fees.

During  the  nine-months ending September 30, 2004, the Company issued 1,954,661
     shares of its common stock to the Laurus Master Fund from conversions under
     its  revolving credit facility, thereby realizing a corresponding reduction
     in  current  liabilities  of  approximately $1,240,500 The Company recorded
     additional non-cash loan fees of approximately $1,718,000 and charged these
     fees  to  expense.

During  the  nine-months  ending  September 30, 2004, the Company issued 589,212
     shares  of  its  common  stock  to the participants in our convertible debt
     program  in 2003 from conversions of warrants thereby receiving cash in the
     amount  of  $227,500. The Company recorded additional non-cash loan fees of
     approximately  $738,700  and  charged  these  fees  to  expense.

-------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------
The  accompanying  notes  are  an  integral part of these consolidated financial
statements.





                                    PAGE F-6


NOTES  TO  CONSOLIDATED  FINANCIAL  STATEMENTS

1.       BASIS  OF  PRESENTATION

The  accompanying  consolidated  financial  statements  of  SpaceDev,  Inc. (the
"Company")  include  the  accounts  of  the Company and its inactive subsidiary,
SpaceDev,  Inc.,  an  Oklahoma  corporation.  In  the opinion of management, the
consolidated  financial statements reflect all normal and recurring adjustments,
which are necessary for a fair presentation of the Company's financial position,
results  of  operations  and  cash  flows  as  of  the dates and for the periods
presented.  The  consolidated  financial   statements   have  been  prepared  in
accordance  with  generally accepted accounting principles for interim financial
information.  Consequently,  these  statements  do  not  include all disclosures
normally  required  by  generally  accepted  accounting principles of the United
States  of America for annual financial statements nor those normally made in an
Annual  Report  on  Form  10-KSB.  Accordingly,  reference should be made to the
Company's  Form  10-KSB  filed  on  March 28, 2005 and other reports the Company
filed  with  the  U.S.  Securities  and   Exchange  Commission  for   additional
disclosures,  including  a  summary  of the Company's accounting policies, which
have  not  materially  changed.  The  consolidated results of operations for the
three-  and  nine  month  periods  ending September 30, 2005 are not necessarily
indicative  of  results that may be expected for the fiscal year ending December
31,  2005 or any future period, and the Company makes no representations related
thereto.

The preparation of financial statements in conformity with accounting principles
generally  accepted  in the United States of America requires management to make
certain estimates and assumptions that affect the reported amounts of assets and
liabilities, disclosures of contingent assets and liabilities and the results of
operations  during the reporting period.  Actual results could differ materially
from  those  estimates.

2.       REVENUE  RECOGNITION

The  Company's  revenues  for  the nine months ended September 30, 2005 and 2004
were  derived  primarily  from  United  States  government  cost  plus fixed fee
(CPFF).  Revenues from the CPFF contracts during the nine months ended September
30,  2005  and  2004 were recognized as expenses as incurred. Estimated contract
profits  are  taken  into  earnings in proportion to revenues recorded. Time and
material  revenues  are recognized as services are performed and costs incurred.
Actual  results  of  contracts  may  differ from management's estimates and such
differences  could  be   material  to  the  consolidated  financial  statements.
Professional  fees  are  billed to customers on a time and materials basis. Time
and  material  revenues  are  recognized  as  services  are  performed and costs
incurred.

3.     NOTES  PAYABLE

a)     Building  and  Settlement  Notes

In  December  2002, the Company entered an agreement to sell its interest in its
facility.  The  transaction  closed  in  January  2003.  The  escrow transaction
included  the  sale  of the land and building.  Net fixed assets were reduced by
approximately  $1.9 million and notes payable were reduced by approximately $2.4
million  while  a deferred gain was recorded.  In conjunction with the sale, the
Company  entered  into  a  lease  agreement  with  the  buyer  to  leaseback its
facilities.  The  Company's Chief Executive Officer provided a guarantee for the
leaseback.  The  gain  on the sale of the facility was deferred and amortized in
proportion to the gross rental charged to expense over the lease term.  Deferred
gain  of  $1,172,720 is being amortized at the rate of $117,272 per year for ten
(10)  years ending in January 2013.  As of September 30, 2005, the deferred gain
was  $859,996.  This  amortization  is  included  in the Company's occupancy and
facility  expense, included in the Company's non-operating expenses, and totaled
$87,953  and  $87,954  for  the  nine  months ended September 30, 2005 and 2004,
respectively.

Deferred  gain  consisted  of  the  following:

Nine  Months  Ended  September  30,  2005

Original Deferred Gain  $1,172,720 
Less Amortization 2003    (107,499)
Less Amortization 2004    (117,272)
Less Amortization 2005     (87,953)
----------------------  -----------
                        $  859,996 
----------------------  -----------


                                    PAGE F-7


In  2001, the Company entered into three settlement loan agreements with various
vendors.  The  total of $171,402 for all three loans called for payments between
24  and 50 months with interest that ranges from 0% to 8%. At September 30, 2005
and  2004,  the  outstanding  balances  on these notes were $18,797 and $55,036,
respectively, with interest expense for the nine months ended September 30, 2005
and  2004 of $1,277 and $3,691, respectively. As of September 30, 2005, only one
note  remained  outstanding.

Future  -minimum  principal  payments  on  settlement  notes  are  as  follows:

For  the  twelve  months  ended  September  30,

2006                    $   18,797
2007                             - 
2008                             -
----------------------  -----------
Total Settlement Notes  $   18,797 


b)     Related  Parties

The  Company  had  a note payable to its CEO. As part of the Company's preferred
stock  offering (see Note 5), the note was paid in full during the third quarter
of  2004  and  no  amounts  were  outstanding  at  September  30,  2005 or 2004.

Interest  expense  on  this  note  was  $0 and $29,256 for the nine months ended
September  30,  2005  and  2004,  respectively.

c)     Revolving  Credit  Facility.

In June 2003, the Company entered into a Security Agreement, Secured Convertible
Note,  Registration  Rights  Agreement  and  Common  Stock Purchase Warrant with
Laurus  Master  Fund,  Ltd.  ("Laurus"). Pursuant to the agreements, the Company
received  a  $1  million  revolving  credit facility in the form of a three-year
Convertible  Note  secured  by  the  Company's  assets  subject to the amount of
eligible  accounts  receivables. The net proceeds from the Convertible Note were
used  for general working capital purposes. Advances on the Convertible Note may
be  repaid at the Company's option, in cash or through the issuance of shares of
the  Company's  common  stock  provided the market price of the common stock was
118%  of  the fixed conversion price or greater. The Convertible Note carries an
interest  rate  of  Wall  Street  Journal  Prime  plus  0.75% on any outstanding
balance.  In  addition,  the  Company is required to pay a collateral management
payment  of 0.55% of the average aggregate outstanding balance during each month
plus  an  unused  line  payment  of  0.20%  per  annum. Approximately $29,600 in
interest  and  approximately  $4,000  in  fees were recorded under the revolving
credit  facility  in  the  first  nine  months of 2004. There was no outstanding
balance  on  the  revolving  credit  facility at any time during the nine months
ended  September  30,  2005.

The  Convertible Note includes a right of conversion in favor of Laurus.  Laurus
exercised  its  conversion  rights  from  time  to  time  in 2004 on outstanding
balances.  There have been no outstanding balances in 2005.  When Laurus chooses

to exercise its conversion rights, the Convertible Note is converted into shares
of  the  Company's  common  stock  at  a  fixed  conversion  price,  subject  to
adjustments  for  stock  splits,  combinations  and  dividends and for shares of
common  stock  issued  for less than the fixed conversion price (unless exempted
pursuant  to  the  agreements).  The Agreement was modified on March 31, 2004 to
provide  for  a  six-month  waiver of the accounts receivable restrictions and a
fixed  conversion price to Laurus of $0.85 per share on the first $500,000 after
the  first  $1 million. The agreement was further modified on August 25, 2004 to
provide for a fixed conversion price to Laurus of $1.00 per share on the next $1
million.  Thereafter, the fixed conversion price will be adjusted to 103% of the
then fair market value of the Company's common stock ("Adjusted Fixed Conversion
Price").

Laurus  converted  $1,240,507  under  the Convertible Note into 1,954,661 shares
during the nine months ended September 30, 2004. Laurus has converted a total of
$2,500,000  into 3,406,417 shares under the Convertible Note since the inception
of the revolving credit facility. For the nine month period ending September 30,
2004, the Company recorded $1,718,120 in expense for the non-cash loan fee based
on  the  fair  market value of the stock when Laurus converted and $2,607,099 in
expense  for  the  non-cash loan fee since the inception of the revolving credit
facility.  There  have been no conversions during the first nine months of 2005.
The fair market value of the common stock used in 2004 was established using the
closing  price  on  the  date  of  conversion.


                                    PAGE F-8


Availability  of  funds  under  the  revolving  credit  facility is based on the
Company's  accounts  receivable,  except  as  waivers are provided by Laurus. In
2003,  an  initial  three-month waiver was offered by Laurus, under which Laurus
permitted  a  credit  advance  up to $300,000, which amount would have otherwise
exceeded  eligible  accounts receivable. Laurus subsequently extended the waiver
for  two  additional six-month periods into 2004, under which Laurus permitted a
credit  advance  up  to  $1  million, which amount would have otherwise exceeded
eligible accounts receivable. The revolving credit facility is secured by all of
the  assets  of  the  Company.

In conjunction with the 2004 waiver, Laurus was paid a fee of $10,000, which was
recorded  as additional interest expense in 2004. The Company is required to pay
a  continuation  fee of $10,000 for 2005. In addition, Laurus received a warrant
to  purchase  200,000  shares  of  the Company's common stock for the initial $1
million  revolving  credit  facility. The warrant exercise price was computed as
follows:  $0.63  per  share  for the purchase of up to 125,000 shares; $0.69 per
share  for  the purchase of an additional 50,000 shares; and $0.80 per share for
the  purchase  of an additional 25,000 shares. The warrant exercise price may be
paid  in  cash,  in shares of the Company's common stock, or by a combination of
both.  Laurus exercised the warrant in part for 25,000 shares in April 2005. The
warrant  may be exercised for the balance of the shares any time or from time to
time  until  June  3,  2008. The warrant exercise price and the number of shares
underlying the warrant are subject to adjustments for stock splits, combinations
and  dividends.

In  addition  to  the  initial  warrant,  the  Company was obligated to issue an
additional  five-year warrant to Laurus to purchase one share of common stock at
an exercise price equal to 125% of the Adjusted Fixed Conversion Price for every
ten  dollars  ($10)  in  principal of the Convertible Note converted into common
stock  if  and  when  over  $1  million was converted under the revolving credit
facility. On June 18, 2004, the Company issued an additional warrant to purchase
50,000 shares at an exercise price of $1.0625 per share in relation to the March
31,  2004 credit facility modification. This additional warrant was exercised by
Laurus  in April 2005 and resulted in a non-cash interest expense of $28,875 for
the  nine  months  ended  September 30, 2005. Since no more than an aggregate of
100,000  shares  of  the  Company's  common  stock were authorized as additional
warrants  under the Laurus Agreements, on August 25, 2004, the Company issued an
additional  warrant to purchase 50,000 shares at an exercise price of $1.925 per
share  in  relation  to  the August 25, 2004 credit facility modification, i.e.,
there  was  a  100,000  share  ceiling  on  the  number of warrants to be issued
regardless  of  the  amount  converted  under  the  revolving  credit  facility.

The  Company  may  terminate  its  agreements  with Laurus before the end of the
initial  three-year  term,  i.e.,  June  3,  2006,  and  Laurus will release its
security  interests  upon  payment  to Laurus of all obligations, if the Company
has:  (i)  provided  Laurus  with  an  executed  release of all claims which the
Company may have under the agreements; and, (ii) paid to Laurus an early payment
fee  in  an amount equal to two percent (2%) of the total amount available under

the  revolving  credit  facility  if  such payment occurs after June 3, 2005 and
prior  to  June  3,  2006.  The early payment fee is also due and payable by the
Company  to  Laurus if the Company terminates its Agreement after the occurrence
of  an  Event  of  Default,  as  defined  in  the  agreements.

As  a  result  of the amendments and modifications discussed above, at September
30,  2005  the  revolving  credit  facility provided for up to a maximum of $1.5
million  in  principal  amount of aggregate borrowing The fixed conversion price
for  future  amounts  under the revolving credit facility will be set at 103% of
the fair market value of our common stock. There was no balance on the revolving
credit  facility  for  the  nine  months  ended  September  30,  2005.

4.     STOCKHOLDER'S  EQUITY  -  PREFERRED  STOCK,  COMMON  STOCK  AND  WARRANTS

PREFERRED  STOCK

In  August  2004,  the Company entered into a Securities Purchase Agreement with
Laurus,  whereby  the  Company issued 250,000 shares of its Series C Convertible
Preferred Stock, par value $0.001 per share, to Laurus for an aggregate purchase
price  of  $2,500,000  or  $10.00  per share (the "Stated Value"). The preferred
shares  are  convertible  into shares of the Company's common stock at a rate of
$1.54  per  share  at  any  time after the date of issuance, and are entitled to
quarterly, cumulative dividends at a rate of 6.85% beginning on January 1, 2005.
For  the  nine  months ended September 30, 2005, approximately $128,000 has been
accrued  for  dividends  earned  in  2005.  Approximately  $175,000  of  accrued
dividends  were  satisfied  by the issuance of the Company's common stock during
the  nine  months  ended  September  30,  2005. Dividends are payable in cash or
shares  of  the Company's common stock at the holder's option with the exception
that  dividends  must  be paid in shares of the Company's common stock for up to
25%  of  the  aggregate  dollar  trading  volume if the fair market value of the
Company's  common  stock  for  the 20-days preceding the conversion date exceeds
$1.85  per  share.  In January 2005, $60,967 was converted into 39,589 shares of


                                    PAGE F-9


the Company's common stock from previous dividend accruals. In May 2005, $56,300
was  converted  into  36,559 shares of the Company's common stock from dividends
accrued  from  January  through  April  2005  and in September 2005, $57,708 was
converted  into  37,473  shares  of  the  Company's  common stock from dividends
accrued from May through August 2005. The preferred shares are redeemable by the
Company  in  whole  or  in  part  at any time after issuance for (a) 115% of the
Stated  Value  if  the average closing price of the common stock for the 22 days
immediately preceding the date of conversion does not exceed the conversion rate
or (b) the Stated Value if the average closing price of the common stock for the
22 days immediately preceding the date of preferred stock conversion exceeds the
Stated  Value.  The  preferred shares have a liquidation preference equal to the
Stated  Value  upon  the  Company's  dissolution, liquidation or winding-up. The
preferred  shares  have  no  voting  rights.  As  of  September  30, 2005, 1,540
preferred  shares  had been converted into 10,000 shares of the Company's common
stock

In  conjunction  with the preferred stock, the Company issued a five-year common
stock  purchase  warrant  to  Laurus  for  the purchase of 487,000 shares of the
Company's  common  stock  at  an  exercise price of $1.77 per share. The Company
filed a registration statement for the resale of all of the shares of its common
stock  issuable upon conversion of the preferred shares and the warrant, as well
as  an  estimated number of shares payable as dividends on the preferred shares,
which  was  declared  effective  in  November  2004.

COMMON  STOCK  AND  WARRANTS

The  Company has elected to account for its stock-based compensation plans under
APB  25.  However,  the Company has computed, for pro forma disclosure purposes,
the value of all options granted during the nine months ended September 30, 2005
and 2004 using the minimum value method as prescribed by SFAS 123 and amended by
SFAS 148. Under this method, the Company used the risk-free interest rate at the
date  of  grant,  the  expected  volatility, the expected dividend yield and the
expected life of the options to determine the fair value of options granted. The
risk-free interest rates ranged from 6.0% to 6.5%, expected volatility was 117%,

the  dividend yield was assumed to be zero, and the expected life of the options
was  assumed  to  be  three to five years based on the average vesting period of
options  granted.

If  the Company had accounted for these options in accordance with SFAS 123, the
total  value  of options granted during the nine months ended September 30, 2005
and  2004 would be amortized on a pro forma basis over the vesting period of the
options.  Thus,  the Company's consolidated net income (loss) would have been as
follows:







                                                                             
=====================================================================  ==========  ============
 NET INCOME (LOSS). . . . . . . . . . . . . . . . . . . . . . . . . .       2005          2004 
=====================================================================  ==========  ============

 As reported. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $ 348,412   $(2,332,304)
 Add:  Stock based employee compensation
 expense included in reported net income. . . . . . . . . . . . . . .  $       -   $         - 
 Deduct:  Stock based employee compensation expense determined under
 the fair value based method for all awards . . . . . . . . . . . . .  $ 553,989   $   303,425 
---------------------------------------------------------------------  ----------  ------------
 Pro forma. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $(205,577)  $(2,635,729)
=====================================================================  ==========  ============
 NET INCOME (LOSS) PER SHARE:

 As reported. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $    0.02   $     (0.13)
 Pro forma. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $   (0.01)  $     (0.15)
=====================================================================  ==========  ============



Beginning  January  2006,  the  Company  plans  to  adopt SFAS 123R as currently
required  by  the  Securities  and  Exchange Commission. See Note 7 below. As of
September 30, 2005, the Company had not yet determined the impact of SFAS 123(R)
on  its  financial  statements.

November  1997,  the  Company entered into a five-year employment agreement with
Mr.  James  W.  Benson,  its  CEO.  On  July  16,  2000, the Company amended the
employment  agreement with Mr. Benson extending the term until July 16, 2005. As
part  of  the  original employment agreement, the Company granted options to Mr.
Benson  to  purchase  up  to 2,500,000 of non-plan, non-registered shares of the
Company's common stock. Options for 500,000 of these shares were vested prior to
the  expiration  of  Mr.  Benson's employment agreement and those options remain
outstanding,  and  the  balance  expired  unvested.  The  vested options have an
exercise  price of $1.00 and expire in July 2010. The options previously granted
to  Mr. Benson, as part of his employment contract were subject to the following
vesting conditions, which were amended in January 2000 and later ratified by the
Board  in  July  2000.  The  agreement  provided  the  Board


                                    PAGE F-10


flexibility  to  award  options  for  an  additional  1,500,000  of  non-plan,
non-registered shares of restricted common stock to Mr. Benson, which additional
options  were  not  granted.

On  December  20,  2005, SpaceDev entered into an executive employment agreement
with  James  W.  Benson  pursuant  to which Mr. Benson is employed as SpaceDev's
chairman  and  chief  technology  officer.  The  agreement  supersedes all prior
employment  agreements  between  SpaceDev  and  Mr. Benson. The agreement has an
initial  term  of  two years, and will be automatically renewed for a third year
unless either SpaceDev or Mr. Benson provides written notice of an intent not to
renew.  Under the agreement, Mr. Benson is entitled to receive (1) a base salary
of  $14,000  per  month,  subject to adjustment up to $17,000 per month upon the
happening  of  certain  events,  (2) performance-based cash bonuses based on the
achievement  of  specific goals set forth in the agreement (including a bonus of
$22,500  upon the completion of the merger with Starsys), and (3) a fully-vested
option to purchase up to 950,000 shares of SpaceDev common stock under the terms
and  conditions  of  a  non-plan stock option agreement between SpaceDev and Mr.
Benson.  The  option will have an exercise price equal to the closing sale price
reported on the OTCBB on the date of grant, and will expire five years after the
date  of  grant.  Some  of the shares subject to the options are subject to sale
restrictions  that expire upon the achievement of certain specific milestones or
four  years  from  the  date  of grant, whichever comes first. SpaceDev will pay
severance  to  Mr.  Benson  if  his employment is terminated by SpaceDev without
cause  or  by Mr. Benson for good reason. The severance payment is equal to: (1)
if  Mr.  Benson's  employment  is  terminated  by  SpaceDev  without  cause, his
then-current  base  salary  per month multiplied by the greater of (A) 12 months
and  (B)  the  number of months remaining in the term of the agreement (prorated
with  respect  to  any  partial  month);  or  (2)  if Mr. Benson's employment is
terminated by Mr. Benson for good reason, his then-current base salary per month
multiplied by the lesser of (A) 12 months and (B) the number of months remaining
in  the  term  of  the agreement provided that such number of months will not be
deemed  to be less than six months. Under the agreement, SpaceDev will indemnify
Mr.  Benson  to  the extent provided in SpaceDev's articles of incorporation, as
may  be  amended  from  time to time, to the maximum extent permitted by law and
pursuant  to SpaceDev's standard indemnification agreement with its officers and
directors.

On  December  20,  2005,  Mr.  Benson  also received an option to purchase up to
150,000  shares  of our common stock in connection with his services as chairman
of  SpaceDev pursuant to the terms of a separate non-plan stock option agreement
between SpaceDev and Mr. Benson. The option has an exercise price equal to $1.40
per share, which was the closing sale price reported on the OTCBB on the date of
grant,  and  will  expire five years after the date of grant. Some of the shares
subject  to  the  option  are  subject to sale restrictions that expire upon the
achievement of certain specific milestones or four years from the date of grant,
whichever  comes  first.  Subject  to  certain  limitations,  the  option may be
exercised  by  means  of  a net exercise provision by surrendering shares with a
fair  market  value  of  the  exercise  price  upon  exercise.

5.     NOTES  RECEIVABLE

On September 8, 2005, the Company made a secured loan in the principal amount of
$1.2 million to Starsys Research Corporation ("Starsys"), a design, engineering,
and manufacturing company located in Boulder, Colorado which provides mechanical
systems  to  the  aerospace industry. The loan, as amended on December 20, 2005,
accrues  interest  at 8% per annum and matures on January 31, 2006 or earlier in
certain  circumstances.  No  principal  or  interest  payments  are  due  before
maturity.  The  maturity  date may be accelerated upon the occurrence of certain
events  of  default.  The  loan  is secured by a security interest in all of the
assets  of  Starsys,  subject  to  an  intercreditor  agreement with Vectra Bank
Colorado, National Association ("Vectra"), described below. In addition, Starsys
has agreed to pay the Company a placement agent fee and to reimburse the Company
expenses in the aggregate amount of $120,000. This amount was deferred until the
closing of the Plan of Merger (see Note 7) and added to the principal balance of
the  note  evidencing  the  loan.

In  connection  with  making  the  loan, the Company entered into an exclusivity
agreement  with  Starsys which provides that Starsys will not discuss a material
sale  of  its  assets,  a  material  sale  of  its  stock,  a merger, or similar
transaction  with any other party until October 31, 2005. Prior to completion of
the  loan  described  above,  the Company and Starsys entered into a non-binding
letter  of  intent  concerning  a  transaction  of  the  nature described in the
exclusivity  agreement.   The  structure  and  economic  terms  of  a  potential
transaction, however, remained subject to further negotiations and due diligence
by  both  parties; however, on October 26, 2005, the Company and Starsys entered
into  a  definitive  merger  agreement  (see  Note  7,  Subsequent  Events).

6.     NEW  ACCOUNTING  PRONOUNCEMENTS

In  December 2004, the Financial Accounting Standards Board ("FASB") issued SFAS
No.  153,  Exchanges  of Nonmonetary Assets- An Amendment of APB Opinion No. 29.
The  guidance in APB Opinion No. 29, Accounting for


                                    PAGE F-11


Nonmonetary  Transactions,  is  based  on  the  principle  that  exchanges  of
nonmonetary  assets  should  be  measured  based on the fair value of the assets
exchanged. The guidance in that Opinion, however, included certain exceptions to
that  principle.  SFAS  No. 153 amends Opinion No. 29 to eliminate the exception
for  nonmonetary  exchanges  of similar productive assets and replaces it with a
general  exception  for  exchanges  of  nonmonetary  assets  that  do  not  have
commercial  substance.  A  nonmonetary  exchange has commercial substance if the
future cash flows of the entity are expected to change significantly as a result
of  the  exchange.  The provisions of SFAS No. 153 are effective for nonmonetary
asset exchanges occurring in fiscal periods beginning after June 15, 2005. Early
application  was  permitted and companies must apply the standard prospectively.
The  adoption  of this standard is not expected to have a material effect on the
Company's  financial  position  or  results  of  operations.

In  December  2004,  FASB issued Statement of Financial Accounting Standards No.
123  (revised  2004),  Share-Based Payment (SFAS No. 123R). FAS No. 123R revised
SFAS  No.  123,  Accounting  for  Stock-Based  Compensation,  and supersedes APB
Opinion  No.  25,  Accounting  for  Stock  Issued  to Employees, and its related
implementation  guidance.  SFAS No. 123R will require compensation costs related
to  share-based payment transactions to be recognized in the financial statement
(with  limited  exceptions).  The  amount  of compensation cost will be measured
based  on  the  grant-date  fair  value  of  the equity or liability instruments
issued.  Compensation  cost  will be recognized over the period that an employee
provides  service  in  exchange  for  the  award.

In  March  2005,  the Securities and Exchange Commission issued Staff Accounting
Bulletin  No.  107  (SAB  No.  107),  Share-Based Payment, providing guidance on
option  valuation  methods, the accounting for income tax effects of share-based
payment arrangements upon adoption of SFAS No. 123R, and the disclosures in MD&A
subsequent  to  the  adoption.  In  April  2005,  the  Securities  and  Exchange
Commission  adopted  a rule which delayed the compliance date for small business
issuers to the start of the first fiscal year beginning after December 15, 2005.
The  Company will provide SAB No. 107 required disclosures upon adoption of SFAS
No.  123R in January 2006 and is currently evaluating the impact the adoption of
the  standard  will  have  on  the  Company's financial condition and results of
operations.

In  June  2005,  FASB  issued  SFAS  No.  154,  Accounting  Changes  and  Errors
Corrections,  a  replacement  of APB Opinion No. 20 and FAS No. 3. The Statement
applies  to  all  voluntary  changes  in  accounting  principle, and changes the
requirements  for  accounting  for  and  reporting  of  a  change  in accounting
principle.  SFAS  No.  154  requires retrospective application to prior periods'
financial  statements of a voluntary change in accounting principle unless it is
impractical.  APB Opinion No. 20 previously required that most voluntary changes
in  accounting  principle be recognized by including in net income of the period
of the change the cumulative effect of changing to the new accounting principle.
SFAS  No.154  is not expected to have a material adverse effect on the Company's
financial  position  or  results  of  operations.

7.     SUBSEQUENT  EVENTS

In  October  2005,  the Company entered into an Agreement and Plan of Merger and
Reorganization   ("merger  agreement"),   with   Starsys   Research  Corporation
("Starsys"),   a  Colorado   corporation,   and  Scott  Tibbitts,   its  largest
shareholder.  Pursuant to the merger agreement, Starsys will merge with and into
a  newly-created,  wholly-owned  subsidiary  of  the Company. Holders of Starsys
common  stock  will  become  holders of the Company's common stock following the
merger.  The  merger  agreement  is  subject to a number of conditions described
below, including effectiveness of a Form S-4 registration statement and approval
of  the  respective  shareholders  of  SpaceDev  and  Starsys.

     Merger  Consideration.  The  Company  will  pay  and  issue  the  following
consideration  at  the  effective  time  of the merger, subject to adjustment as
provided  in  the  merger  agreement:

-    cash  in  the  aggregate  amount  of  $1,500,000;  and

-    an  aggregate  number  of shares of the Company's common stock equal to the
     quotient  of (A) $7,500,000 divided by (B) the greater of (1) $1.40 and (2)
     the  lesser  of  (x) $1.90 and (y) the volume weighted average price of the
     Company's  common  stock  for  the  preceding  20  trading  days.

Fifty percent (50%) of the number of shares of the Company's common stock issued
at  closing  will  be  deposited  in  escrow  as  security  for  the  payment of
indemnification  claims  under the merger agreement, which escrow


                                    PAGE F-12


will  generally last until ten (10) days following the date of audited financial
statements  prepared  for  the  surviving corporation for the fiscal year ending
2006  (i.e.,  approximately  April  2007).

Following  the  merger,  Starsys  shareholders  may also be entitled to receive,
based  on  the  achievement  by the surviving corporation of certain performance
criteria  for  each  of  the fiscal years ending December 31, 2005, December 31,
2006  and  December  31, 2007, additional consideration consisting of up to:

-    For  the  fiscal  year  ended  December  31,  2005, $350,000 in cash and an
     aggregate  number  of  shares  of  the  Company's common stock equal to the
     quotient  of (A) $3,000,000 divided by (B) the greater of (1) $2.00 and (2)
     the  volume  weighted  average  price of the Company's common stock for the
     twenty  (20)  trading  days  preceding  the  date  of the audit opinion for
     Starsys'  fiscal  year  ended  December  31,  2005;

-    For  the  fiscal  year  ended  December  31,  2006, $350,000 in cash and an
     aggregate  number  of  shares  of  the  Company's common stock equal to the
     quotient  of (A) $7,500,000 divided by (B) the greater of (1) $2.50 and (2)
     the  volume  weighted  average  price of the Company's common stock for the
     twenty  (20)  trading  days  preceding  the  date  of the audit opinion for
     Starsys'  fiscal  year  ended  December  31,  2006;  and,

-    For  the  fiscal  year  ended  December  31,  2007, $350,000 in cash and an
     aggregate  number  of  shares  of  the  Company's common stock equal to the
     quotient  of (A) $7,500,000 divided by (B) the greater of (1) $3.00 and (2)
     the  volume  weighted  average  price of the Company's common stock for the
     twenty  (20)  trading  days  preceding  the  date  of the audit opinion for
     Starsys'  fiscal  year  ended  December  31,  2007.

If any shares of the Company's common stock are payable as consideration for the
fiscal  year  ending December 31, 2005, fifty percent (50%) of those shares will
be  deposited  in  the  escrow  described  above.

Each  outstanding  share  of the Company's common stock will remain unchanged in
the  merger.

Working  Capital  Contribution.  The Company will contribute $2.5 million to the
working  capital  of  the  surviving  corporation  through  the  end  of  2006.

Treatment  of  Stock  Options and Warrants. The holders of options, warrants and
other  rights  to  purchase Starsys common stock must exercise such rights on or
before  the  closing  of  the  merger.  Any options, warrants or other rights to
purchase  Starsys  common  stock which are not exercised prior to the closing of
the merger will be cancelled and will terminate and expire as of that closing of
the  merger.  The  Company  will  assume no options, warrants or other rights to
purchase  Starsys  common  stock  pursuant  to  the  merger.

Loan  Repayments. At the closing of the merger, the Company will (i) pay off the
remaining  principal  and  interest  of  all  loans  to Starsys from Vectra Bank
Colorado, together with any other costs incurred in connection with those loans,
(ii)  cancel  and  terminate  the  secured  loan of $1.2 million and all accrued
interest  and fees, from the Company to Starsys (the "SpaceDev loan"), and (iii)
pay  off  subordinated  loans  in the aggregate amount of approximately $920,000
owed  by  Starsys  to  certain  Starsys  shareholders.  The  Company will not be
obligated to pay off more than $4,600,000 in the aggregate (excluding the amount
of  the  SpaceDev  loan) for all of the loans and related costs described above.

Reservation  of  Options.  The  Company  has  agreed  to reserve for issuance to
Starsys officers, employees and consultants options to buy a number of shares of
the  Company's common stock equal to at least 15% of the number of shares of the
Company's  common  stock issued at the closing and as earnout consideration. The
Company  will seek approval of its shareholders to increase the amount of shares
available  under  the Company's 2004 Equity Incentive Plan, or under a new stock
or equity plan to be adopted, to provide sufficient reserves for the issuance of
the  options  referenced  above.

Representations,  Warranties  and  Covenants.  The Company and Starsys have made
customary  representations,  warranties  and  covenants in the merger agreement,
including,  among others, covenants (i) not to (A) solicit proposals relating to
alternative  business   combination  transactions  or  (B)  subject  to  certain
exceptions,   enter  into  discussions


                                    PAGE F-13


concerning  or  provide  information  in  connection  with  alternative business
combination  transactions,  (ii)  to  cause  shareholder  meetings to be held to
consider  approval  of  the  merger  agreement  (in  the case of Starsys and the
Company), and (iii) subject to certain exceptions, for the board of directors of
Starsys  to  recommend  adoption by its shareholders of the merger agreement and
for  our  board  of  directors  to recommend adoption by its shareholders of the
merger  agreement.

Conditions  to Closing. Consummation of the merger is subject to certain closing
conditions,   including,   among  others,  shareholder  approvals,   absence  of
governmental restraints, effectiveness of a Form S-4 registration statement, and
accuracy  of  representations.  The  merger  agreement  allows Starsys and us to
terminate  the  merger  agreement  upon  the  occurrence  (or non-occurrence) of
certain  events.

Following the effective time of the merger, Scott Tibbitts, who is currently the
Chief Executive Officer of Starsys, will become a director and executive officer
of  the  Company.

In  October  2005, the Company entered into a Securities Purchase Agreement with
Laurus  Master  Fund,  Ltd.  whereby  the Company issued 2,032,520 shares of its
common  stock  to Laurus for an aggregate purchase price of $2,500,000, or $1.23
per  share,  representing 80% of the 20-day volume weighted average price of the
Company's  common  stock  through  October  28,  2005.  In  conjunction with the
Securities  Purchase  Agreement,  the  Company  issued  a five-year common stock
purchase warrant to Laurus for the purchase of 450,000 shares of common stock at
an  exercise price of $1.93 per share. The Company has committed to register all
of  the  shares  of  stock underlying the common stock and the warrant after the
Form  S-4  (described  above)  becomes  effective.  Also in conjunction with the
agreement,  the  Company  has  agreed  to  pay Laurus a fee equal to 3.5% of the
proceeds  raised from them, exclusive of the proceeds obtained from the exercise
of  the  warrants.

On  December  20,  2005, SpaceDev entered into an executive employment agreement
with  James  W.  Benson  pursuant  to which Mr. Benson is employed as SpaceDev's
chairman  and  chief  technology  officer.  The  agreement  supersedes all prior
employment  agreements  between  SpaceDev  and  Mr. Benson. The agreement has an
initial  term  of  two years, and will be automatically renewed for a third year
unless either SpaceDev or Mr. Benson provides written notice of an intent not to
renew.  Under the agreement, Mr. Benson is entitled to receive (1) a base salary
of  $14,000  per  month,  subject to adjustment up to $17,000 per month upon the
happening  of  certain  events,  (2) performance-based cash bonuses based on the
achievement  of  specific goals set forth in the agreement (including a bonus of
$22,500  upon the completion of the merger with Starsys), and (3) a fully-vested
option to purchase up to 950,000 shares of SpaceDev common stock under the terms
and  conditions  of  a  non-plan stock option agreement between SpaceDev and Mr.
Benson. The option has an exercise price equal to $1.40 per share, which was the
closing  sale  price reported on the OTCBB on the date of grant, and will expire
five  years  after  the date of grant. Some of the shares subject to the options
are  subject  to  sale  restrictions that expire upon the achievement of certain
specific milestones or four years from the date of grant, whichever comes first.
Subject  to  certain  limitations, the option may be exercised by means of a net
exercise  provision by surrendering shares with a fair market value equal to the
exercise  price  upon exercise. SpaceDev will pay severance to Mr. Benson if his
employment  is  terminated  by  SpaceDev without cause or by Mr. Benson for good
reason.  The  severance  payment  is equal to: (1) if Mr. Benson's employment is
terminated  by  SpaceDev  without  cause, his then-current base salary per month
multiplied  by  the  greater  of  (A)  12  months  and  (B) the number of months
remaining  in  the  term  of the agreement (prorated with respect to any partial
month);  or  (2) if Mr. Benson's employment is terminated by Mr. Benson for good
reason,  his  then-current base salary per month multiplied by the lesser of (A)
12  months  and  (B) the number of months remaining in the term of the agreement
provided  that  such  number  of  months  will not be deemed to be less than six
months.  Under  the  agreement, SpaceDev will indemnify Mr. Benson to the extent
provided in SpaceDev's articles of incorporation, as may be amended from time to
time, to the maximum extent permitted by law and pursuant to SpaceDev's standard
indemnification  agreement  with  its  officers  and  directors.

On  December  20,  2005,  Mr.  Benson  also received an option to purchase up to
150,000  shares  of our common stock in connection with his services as chairman
of  SpaceDev pursuant to the terms of a separate non-plan stock option agreement
between SpaceDev and Mr. Benson. The option has an exercise price equal to $1.40
per share, which was the closing sale price reported on the OTCBB on the date of
grant,  and  will  expire five years after the date of grant. Some of the shares
subject  to  the  option  are  subject to sale restrictions that expire upon the
achievement of certain specific milestones or four years from the date of grant,
whichever  comes  first.  Subject  to  certain  limitations,  the  option may be
exercised  by  means  of  a net exercise provision by surrendering shares with a
fair  market  value  of  the  exercise  price  upon  exercise.

On  December  20,  2005, SpaceDev entered into an executive employment agreement
with  Mark  N.  Sirangelo  pursuant  to  which Mr. Sirangelo will be employed as
SpaceDev's  chief  executive  officer  and  vice chairman effective December 30,
2005.  The agreement has an initial term of two years, and will be automatically
renewed  for  a  third  year


                                    PAGE F-14


unless either SpaceDev or Mr. Sirangelo provides written notice of an intent not
to  renew.  Under the agreement, Mr. Sirangelo is entitled to receive (1) a base
salary  of $22,500 per month, subject to adjustment up to $27,500 per month upon
the happening of certain events, (2) performance-based cash bonuses based on the
achievement  of  specific goals set forth in the agreement (including a bonus of
$25,000  upon the completion of the merger with Starsys), and (3) a fully-vested
option  to  purchase  up  to 1,900,000 shares of SpaceDev common stock under the
terms  and  conditions of a non-plan stock option agreement between SpaceDev and
Mr.  Sirangelo. The option has an exercise price equal to $1.40 per share, which
was  the closing sale price reported on the OTCBB on the date of grant, and will
expire  five  years  after  the date of grant. Some of the shares subject to the
option  are  subject  to  sale  restrictions that expire upon the achievement of
certain  specific  milestones  or  four  years from the date of grant, whichever
comes  first.  SpaceDev will pay severance to Mr. Sirangelo if his employment is
terminated  by  SpaceDev  without cause or by Mr. Sirangelo for good reason. The
severance  payment  is equal to: (1) if Mr. Sirangelo's employment is terminated
by  SpaceDev without cause, his then-current base salary per month multiplied by
the  greater of (A) 12 months and (B) the number of months remaining in the term
of  the  agreement  (prorated  with respect to any partial month); or (2) if Mr.
Sirangelo's  employment  is  terminated  by  Mr.  Sirangelo for good reason, his
then-current base salary per month multiplied by the lesser of (A) 12 months and
(B)  the  number  of months remaining in the term of the agreement provided that
such  number  of months will not be deemed to be less than six months. Under the
agreement,  SpaceDev  will  indemnify  Mr.  Sirangelo  to the extent provided in
SpaceDev's  articles  of  incorporation, as may be amended from time to time, to
the  maximum  extent  permitted  by  law  and  pursuant  to  SpaceDev's standard
indemnification  agreement  with  its  officers  and  directors.

On  December  20,  2005, SpaceDev entered into an amended and restated executive
employment  agreement  with  Richard B. Slansky pursuant to which Mr. Slansky is
employed  as  SpaceDev's  president  and  chief financial officer. The agreement
supersedes  in  full  the  employment  agreement dated February 10, 2003 between
SpaceDev  and  Mr.  Slansky. The agreement has an initial term of two years, and
will  be  automatically  renewed  for a third year unless either SpaceDev or Mr.
Slansky  provides written notice of an intent not to renew. Under the agreement,
Mr.  Slansky  is  entitled  to  receive  (1) a base salary of $14,500 per month,
subject  to  adjustment  up  to  $20,000 per month upon the happening of certain
events,  (2) performance-based cash bonuses based on the achievement of specific
goals  set  forth  in  the  agreement  (including  a  bonus  of $25,000 upon the
completion  of  the  merger  with  Starsys),  and  (3)  a fully-vested option to
purchase  up  to  1,400,000  shares of SpaceDev common stock under the terms and
conditions  of  a  non-plan  stock  option  agreement  between  SpaceDev and Mr.
Slansky.  The  option  has an exercise price equal to $1.40 per share, which was
the  closing  sale  price  reported  on the OTCBB on the date of grant, and will
expire  five  years  after  the date of grant. Some of the shares subject to the
options  are  subject  to  sale restrictions that expire upon the achievement of
certain  specific  milestones  or  four  years from the date of grant, whichever
comes  first.  Subject  to  certain  limitations, the option may be exercised by
means  of  a  net  exercise  provision by surrendering shares with a fair market
value  equal to the exercise price upon exercise. SpaceDev will pay severance to
Mr.  Slansky if his employment is terminated by SpaceDev without cause or by Mr.
Slansky for good reason. The severance payment is equal to: (1) if Mr. Slansky's
employment is terminated by SpaceDev without cause, his then-current base salary
per  month  multiplied  by  the  greater  of (A) 12 months and (B) the number of
months  remaining  in  the  term  of the agreement (prorated with respect to any
partial  month); or (2) if Mr. Slansky's employment is terminated by Mr. Slansky
for good reason, his then-current base salary per month multiplied by the lesser
of  (A)  12  months  and  (B)  the number of months remaining in the term of the
agreement provided that such number of months will not be deemed to be less than
six  months.  Under  the  agreement,  SpaceDev will indemnify Mr. Slansky to the
extent  provided in SpaceDev's articles of incorporation, as may be amended from
time  to time, to the maximum extent permitted by law and pursuant to SpaceDev's
standard  indemnification  agreement  with  its  officers  and  directors.

On  December 20, 2005, SpaceDev approved the accelerated vesting of all unvested
stock  options  held  by  its  officers,  directors, employees, and consultants,
effective  December  20, 2005. The primary purpose of the accelerated vesting is
to  eliminate  future  stock-based  employee compensation expense SpaceDev would
otherwise  recognize in its consolidated statement of operations with respect to
the  accelerated  options  once  FASB  Statement  No. 123R (Share-Based Payment)
becomes  effective.  The  estimated maximum future expense that is eliminated is
approximately  $5  million.

On  December 20, 2005, SpaceDev and Starsys agreed to extend to January 31, 2006
the  maturity date of the $1.2 million loan from SpaceDev to Starsys, which loan
was  originally  extended  to  Starsys  pursuant  to  the terms of a bridge loan
agreement dated September 8, 2005. Under that agreement, the loan to Starsys was
for  the  purpose  of  paying down Stasys' credit facility with Vectra. The loan
accrues  interest  at  8% per annum and was originally set to mature on December
31,  2005 or earlier in certain circumstances. No principal or interest payments
are  due  before  maturity.  The  maturity  date  may  be  accelerated  upon the
occurrence   of   certain   events   of   default.   The   loan  is  secured  by


                                    PAGE F-15


a security interest in all of the assets of Starsys, subject to an intercreditor
agreement  with  Vectra.  This  intercreditor  agreement precludes SpaceDev from
foreclosing  on  its  loan, absent Vectra's consent, until May 31, 2006. Starsys
was  required  to  use  the  proceeds  of the loan to make a progress payment To
Vectra  on  the outstanding principal balance of loans under th credit facility,
which  payment  was  due  under  the  forebearance  a
greement.


                                    PAGE F-16


Report  of  Independent  Registered  Public  Accounting  Firm


Board  of  Directors  and  Stockholders
SPACEDEV,  INC.

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

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

In  our opinion, the consolidated financial statements referred to above present
fairly,  in  all  material  respects,  the  consolidated  financial  position of
SPACEDEV,  INC.  AND  SUBSIDIARY  as  of  December  31,  2004  and 2003, and the
consolidated results of their operations and their cash flows for the years then
ended, in conformity with accounting principles generally accepted in the United
States  of  America.


                                                                        /s/  PKF
San  Diego,  California                                                      PKF
February  10,  2005                               Certified  Public  Accountants
                                                    A  Professional  Corporation


                                    PAGE F-17


                                                                  SPACEDEV, INC.
                                                                  AND SUBSIDIARY

                                                     CONSOLIDATED BALANCE SHEETS





                                              
 December 31,. . . . . . . . . . . . .        2004        2003
--------------------------------------  ----------  ----------

 ASSETS

 CURRENT ASSETS
    Cash (Note 10(a)). . . . . . . . .  $5,068,601  $  592,006
    Accounts receivable (Note 10(b)) .     620,097     187,062
    Inventory. . . . . . . . . . . . .           -       9,961
    Work in Progress . . . . . . . . .           -     110,490
--------------------------------------  ----------  ----------
 Total current assets. . . . . . . . .   5,688,698     899,519

 FIXED ASSETs - Net (Notes 1(g) and 2)     279,381     137,532

 CAPITALIZED SOFTWARE  COSTS . . . . .           -           -

 OTHER ASSETS. . . . . . . . . . . . .     122,355      47,768
--------------------------------------  ----------  ----------
 TOTAL ASSETS. . . . . . . . . . . . .  $6,090,434  $1,084,819
--------------------------------------  ----------  ----------
--------------------------------------  ----------  ----------



The  accompanying  notes  are  an  integral part of these consolidated financial
statements.


                                    PAGE F-18


                                                                  SPACEDEV, INC.
                                                                  AND SUBSIDIARY

                                                     CONSOLIDATED BALANCE SHEETS





                                                                                 
 December 31,. . . . . . . . . . . . . . . . . . . . . . . . . . . . .          2004           2003 
----------------------------------------------------------------------  -------------  -------------

 LIABILITIES AND STOCKHOLDERSEQUITY

 CURRENT LIABILITIES
    Current portion of notes payable (Note 4(a)) . . . . . . . . . . .  $     36,670   $     41,464 
    Current portion of capitalized lease obligations (Note 9(a)) . . .         3,784         10,332 
    Notes payable - related party (Note 4(b)). . . . . . . . . . . . .             -         80,000 
    Accounts payable and accrued expenses. . . . . . . . . . . . . . .       338,809        311,606 
    Accrued payroll, vacation and related taxes. . . . . . . . . . . .       195,045         84,001 
    Revolving line of credit (Note 4(c)) . . . . . . . . . . . . . . .             -        748,893 
    Employee Stock Purchase Plan (Note (7(b)). . . . . . . . . . . . .         9,332          5,498 
    Other accrued liabilities (Note 9(b)). . . . . . . . . . . . . . .       207,262        248,530 
----------------------------------------------------------------------  -------------  -------------
 TOTAL CURRENT LIABILITIES . . . . . . . . . . . . . . . . . . . . . .       790,902      1,530,324 

 NOTES PAYABLE, LESS CURRENT MATURITIES (NOTE 4(A)). . . . . . . . . .         9,457         46,127 

 CAPITALIZED LEASE OBLIGATIONS, LESS CURRENT MATURITIES (NOTE 9(A)). .         1,469          5,253 

 NOTES PAYABLE - RELATED PARTY, LESS CURRENT MATURITIES (NOTE 4(B)). .             -        505,522 

 DEFERRED GAIN - ASSETS HELD FOR SALE (NOTE 2) . . . . . . . . . . . .       947,949      1,065,221 

 DEFERRED REVENUE (NOTE 1(F)). . . . . . . . . . . . . . . . . . . . .         5,000          5,000 
----------------------------------------------------------------------  -------------  -------------

 TOTAL LIABILITIES . . . . . . . . . . . . . . . . . . . . . . . . . .     1,754,777      3,157,447 

 COMMITMENTS AND CONTINGENCIES (NOTE 9)

 STOCKHOLDERSEQUITY (DEFICIT)
    Convertible preferred stock, $.001 par value, 10,000,000 shares
    authorized, and 250,000 shares issued and outstanding (Note 8(a)).           250              - 
    Common stock, $.0001 par value; 50,000,000 shares authorized, and
    21,153,660 and 16,413,260 shares issued and outstanding,
    respectively (Note 8(b)) . . . . . . . . . . . . . . . . . . . . .         2,114          1,641 
    Additional paid-in capital . . . . . . . . . . . . . . . . . . . .    18,739,090      9,243,507 
    Additional paid-in capital - stock options (Note 8(d)) . . . . . .       750,000        750,000 
    Deferred compensation (Note 8(d)). . . . . . . . . . . . . . . . .      (250,000)      (250,000)
    Accumulated deficit. . . . . . . . . . . . . . . . . . . . . . . .   (14,905,797)   (11,817,776)
----------------------------------------------------------------------  -------------  -------------
 TOTAL STOCKHOLDERSEQUITY (DEFICIT). . . . . . . . . . . . . . . . . .     4,335,657     (2,072,628)
----------------------------------------------------------------------  -------------  -------------
 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY. . . . . . . . . . . . . .  $  6,090,434   $  1,084,819 
----------------------------------------------------------------------  -------------  -------------
----------------------------------------------------------------------  -------------  -------------



The  accompanying  notes  are  an  integral part of these consolidated financial
statements.


                                    PAGE F-19


                                                                  SPACEDEV, INC.
                                                                  AND SUBSIDIARY

                                           CONSOLIDATED STATEMENTS OF OPERATIONS





                                                                                    


 Years Ended December 31,. . . . . . . . . . . . . .         2004              %         2003         %
----------------------------------------------------  ------------  ------------  ------------  -------

 NET SALES . . . . . . . . . . . . . . . . . . . . .  $ 4,890,743        100.00%  $ 2,956,322   100.00%
----------------------------------------------------  ------------  ------------  ------------  -------

 COST OF SALES . . . . . . . . . . . . . . . . . . .    3,820,683         78.12%    2,414,997    81.69%
----------------------------------------------------  ------------  ------------  ------------  -------

 GROSS MARGIN. . . . . . . . . . . . . . . . . . . .    1,070,060         21.88%      541,325    18.31%

 OPERATING EXPENSES
    Marketing and sales expense. . . . . . . . . . .      418,831          8.56%      394,974    13.36%
    Research and development . . . . . . . . . . . .       39,473          0.81%      281,280     9.51%
    Stock and stock option based compensation. . . .            0          0.00%        9,170     0.31%
    General and administrative . . . . . . . . . . .      467,471          9.56%      745,993    25.23%
----------------------------------------------------  ------------  ------------  ------------  -------
 TOTAL OPERATING EXPENSES. . . . . . . . . . . . . .      925,775         18.93%    1,431,417    48.42%
----------------------------------------------------  ------------  ------------  ------------  -------
 INCOME/(LOSS) FROM OPERATIONS . . . . . . . . . . .      144,285          2.95%     (890,092)  -30.11%
----------------------------------------------------  ------------  ------------  ------------  -------
 NON-OPERATING EXPENSE/(INCOME)
    Interest income. . . . . . . . . . . . . . . . .      (19,497)        -0.40%            -     0.00%
    Interest expense . . . . . . . . . . . . . . . .       52,077          1.06%       91,492     3.09%
    Non-cash interest expense debt discount (Note 5)            0          0.00%      112,500     3.81%
    Gain on Building Sale (Note 4(a)). . . . . . . .     (117,272)        -2.40%     (107,499)   -3.64%
    Loan Fee - Equity Compensation (Note 4(c) & 5) .    3,254,430         66.54%      257,882     8.72%
----------------------------------------------------  ------------  ------------  ------------  -------
 TOTAL NON-OPERATING EXPENSE/(INCOME). . . . . . . .    3,169,739         64.81%      354,375    11.99%
----------------------------------------------------  ------------  ------------  ------------  -------

 LOSS BEFORE INCOME TAXES. . . . . . . . . . . . . .   (3,025,454)       -61.86%   (1,244,467)  -42.10%
 Income tax provision (Notes 1(j) and 6) . . . . . .        1,600          0.03%        1,600     0.05%
----------------------------------------------------  ------------  ------------  ------------  -------
 NET LOSS. . . . . . . . . . . . . . . . . . . . . .  $(3,027,054)       -61.89%  $(1,246,067)  -42.15%
----------------------------------------------------  ------------  ------------  ------------  -------
----------------------------------------------------  ------------  ------------  ------------  -------
 NET LOSS PER SHARE:
      Net loss . . . . . . . . . . . . . . . . . . .  $     (0.16)                $     (0.08)
-------------------------------------------------------------------------------------------------------
      Weighted-Average Shares Outstanding. . . . . .   18,610,141                   16,092,292 
-------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------



The  accompanying  notes  are  an  integral part of these consolidated financial
statements.


                                    PAGE F-20


                                                                  SPACEDEV, INC.
                                                                  AND SUBSIDIARY

                                                      CONSOLIDATED STATEMENTS OF
                                                  STOCKHOLDERS' EQUITY (DEFICIT)



                                                                                                              

                                                                              Preferred Stock  Common Stock
                                                                              ---------------  -------------                     
                                                                              Shares           Amount         Shares      Amount
----------------------------------------------------------------------------  ---------------  -------------  ----------  -------

BALANCE AT JANUARY 1, 2003 . . . . . . . . . . . . . . . . . . . . . . . . .                -  $           -  14,477,640  $ 1,447
Common stock issued for cash (Note 8(b)) . . . . . . . . . . . . . . . . . .                -              -     861,267       86
Common stock issued from notes on revolving credit facility (Note 4( c)) . .                -              -     415,000       42
Common stock issued for services (Note 8 (b)). . . . . . . . . . . . . . . .                -              -       7,500        1
Common stock issued from convertible debt program (Note 5 and 8(c)). . . . .                -              -     614,853       61
Common stock issued from employee stock options (Note 7(b)). . . . . . . . .                -              -      37,000        4
Warrants issued for convertible debt program (Note 5 and 8(c)) . . . . . . .                -              -           -        -

   Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                -              -           -        -
----------------------------------------------------------------------------  ---------------  -------------  ----------  -------

BALANCE AT DECEMBER 31, 2003 . . . . . . . . . . . . . . . . . . . . . . . .                -              -  16,413,260    1,641
Preferred Stock stock issued for cash (Note 8(a)). . . . . . . . . . . . . .          250,000            250           -        -
Common stock issued for cash from employee stock purchase plan (Note 8(b)) .                -              -      14,010        1
Common stock issued from notes on revolving credit facility (Note 4( c)) . .                -              -   2,991,417      299
Common stock issued from employee stock options (Note 7(b)). . . . . . . . .                -              -   1,005,035      100
Common stock issued from private placement memorandum warrants (Note 8(b)) .                -              -     115,085       12
Common Stock issued from convertible debt program warrants (Note 5 and 8(c))                -              -     614,853       61
Declared Dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                -              -           -        -

   Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                -              -           -        -
----------------------------------------------------------------------------  ---------------  -------------  ----------  -------
BALANCE AT DECEMBER 31, 2004 . . . . . . . . . . . . . . . . . . . . . . . .          250,000  $         250  21,153,660  $ 2,114
----------------------------------------------------------------------------  ---------------  -------------  ----------  -------
----------------------------------------------------------------------------  ---------------  -------------  ----------  -------



The  accompanying  notes  are  an  integral part of these consolidated financial
statements.


                                    PAGE F-21


                                                                  SPACEDEV, INC.
                                                                  AND SUBSIDIARY

                                                      CONSOLIDATED STATEMENTS OF
                                                  STOCKHOLDERS' EQUITY (DEFICIT)



                                                                                                   
                                                                              Additional
                                                                              Additional    Paid-In
                                                                              Paid-in       Capital -       Deferred
                                                                              Capital       Stock Options   Compensation
----------------------------------------------------------------------------  ------------  --------------  ------------- 
BALANCE AT JANUARY 1, 2003 . . . . . . . . . . . . . . . . . . . . . . . . .  $ 8,302,803   $      750,000  $    (250,000)
Common stock issued for cash (Note 8(b)) . . . . . . . . . . . . . . . . . .      425,856                -              - 
Common stock issued from notes on revolving credit facility (Note 4( c)) . .      354,679                -              - 
Common stock issued for services (Note 8 (b)). . . . . . . . . . . . . . . .        9,169                -              - 
Common stock issued from convertible debt program (Note 5 and 8(c)). . . . .      368,850                -              - 
Common stock issued from employee stock options (Note 7(b)). . . . . . . . .       19,650                -              - 
Warrants issued for convertible debt program (Note 5 and 8(c)) . . . . . . .     (237,500)

  Net loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            - 
----------------------------------------------------------------------------  ------------  --------------  ------------- 
                                                                                9,243,507          750,000       (250,000)
BALANCE AT DECEMBER 31, 2003
Preferred Stock stock issued for cash (Note 8(a)). . . . . . . . . . . . . .    2,366,250 
Common stock issued for cash from employee stock purchase plan (Note 8(b)) .       12,626                -              - 
Common stock issued from notes on revolving credit facility (Note 4( c)) . .    4,752,079                -              - 
Common stock issued from employee stock options (Note 7(b)). . . . . . . . .    1,264,649                -              - 
Common stock issued from private placement memorandum warrants (Note 8(b)) .       88,738                -              - 
Common Stock issued from convertible debt program warrants (Note 5 and 8(c))    1,011,241                -              - 
Declared Dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            -                -              - 
                                                                                        -                -              - 
  Net loss                                                                              -                -              - 
----------------------------------------------------------------------------  ------------  --------------  ------------- 

BALANCE AT DECEMBER 31, 2004 . . . . . . . . . . . . . . . . . . . . . . . .  $18,739,090   $      750,000  $    (250,000)
----------------------------------------------------------------------------  ------------  --------------  ------------- 
----------------------------------------------------------------------------  ------------  --------------  ------------- 



The  accompanying  notes  are  an  integral part of these consolidated financial
statements.


                                    PAGE F-22


                                                                  SPACEDEV, INC.
                                                                  AND SUBSIDIARY

                                        CONSOLIDATED STATEMENTS OF STOCKHOLDERS'
                                                                EQUITY (DEFICIT)





                                                                                       

                                                                              Accumulated
                                                                              Deficit        Total
----------------------------------------------------------------------------  -------------  ------------
BALANCE AT JANUARY 1, 2003 . . . . . . . . . . . . . . . . . . . . . . . . .  $(10,571,710)  $(1,767,459)
Common stock issued for cash (Note 8(b)) . . . . . . . . . . . . . . . . . .             -       425,942 
Common stock issued from notes on revolving credit facility (Note 4( c)) . .             -       354,721 
Common stock issued for services (Note 8 (b)). . . . . . . . . . . . . . . .             -         9,170 
Common stock issued from convertible debt program (Note 5 and 8(c)). . . . .             -       368,911 
Common stock issued from employee stock options (Note 7(b)). . . . . . . . .             -        19,654 
Warrants issued for convertible debt program (Note 5 and 8(c)) . . . . . . .             -      (237,500)
                                                                                         - 
  Net loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    (1,246,067)   (1,246,067)
----------------------------------------------------------------------------  -------------  ------------
                                                                                         - 
BALANCE AT DECEMBER 31, 2003 . . . . . . . . . . . . . . . . . . . . . . . .   (11,817,776)   (2,072,628)
Preferred Stock stock issued for cash (Note 8(a)). . . . . . . . . . . . . .             -     2,366,500 
Common stock issued for cash from employee stock purchase plan (Note 8(b)) .             -        12,627 
Common stock issued from notes on revolving credit facility (Note 4( c)) . .             -     4,752,378 
Common stock issued from employee stock options (Note 7(b)). . . . . . . . .             -     1,264,749 
Common stock issued from private placement memorandum warrants (Note 8(b)) .             -        88,750 
Common Stock issued from convertible debt program warrants (Note 5 and 8(c))             -     1,011,302 
Declared Dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (60,967)      (60,967)

  Net loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    (3,027,054)   (3,027,054)
----------------------------------------------------------------------------  -------------  ------------
BALANCE AT DECEMBER 31, 2004 . . . . . . . . . . . . . . . . . . . . . . . .  $(14,905,797)  $ 4,335,657 
----------------------------------------------------------------------------  -------------  ------------
----------------------------------------------------------------------------  -------------  ------------


The  accompanying  notes  are  an  integral part of these consolidated financial
statements.


                                    PAGE F-23


                                                                  SPACEDEV, INC.
                                                                  AND SUBSIDIARY

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS





                                                                     
 Years Ended December 31, . . . . . . . . . . . . . . . . .         2004          2003 
-----------------------------------------------------------  ------------  ------------
 CASH FLOWS FROM OPERATING ACTIVITIES
    Net loss. . . . . . . . . . . . . . . . . . . . . . . .  $(3,027,054)  $(1,246,067)
    Adjustments to reconcile net loss to net cash
       provided by (used in) operating activities:
       Depreciation and amortization. . . . . . . . . . . .       83,531       166,971 
       Gain on disposal of building . . . . . . . . . . . .     (117,272)     (107,499)
       Non-cash interest expense - convertible debt program      773,802       131,411 
       Non-cash loan fees . . . . . . . . . . . . . . . . .    2,480,628       126,471 
       Common stock issued for compensation and services. .            -         9,170 
       Change in operating assets and liabilities:

         Accounts receivable. . . . . . . . . . . . . . . .     (433,035)     (104,737)
         Work in Progress . . . . . . . . . . . . . . . . .      110,490      (110,490)
         Prepaid and other current assets . . . . . . . . .      (74,587)      (33,888)
         Inventory. . . . . . . . . . . . . . . . . . . . .        9,961        (8,232)
         Convertible debt notes payable . . . . . . . . . .            -       130,661 
         Costs in excess of billings and estimated earnings            -       281,175 
         Interest on revolving line of credit . . . . . . .       18,349        13,601 
         Accounts payable and accrued expenses. . . . . . .       27,203      (286,874)
         Accrued payroll, vacation and related taxes. . . .      111,044       (90,187)
         Customer deposits and deferred revenue . . . . . .            -       (69,402)
         Provision for anticipated loss . . . . . . . . . .            -       (11,044)
         Interest - related party . . . . . . . . . . . . .       29,256        47,023 
         Other accrued liabilities. . . . . . . . . . . . .     (102,235)      126,919 
-----------------------------------------------------------  ------------  ------------
 NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES. . . .     (109,919)   (1,035,018)
-----------------------------------------------------------  ------------  ------------
CASH FLOWS FROM INVESTING ACTIVITIES
    Change in investing activities:
      Proceeds from the sale of building. . . . . . . . . .            -     3,150,124 
      Purchases of fixed assets . . . . . . . . . . . . . .     (225,380)      (39,292)
-----------------------------------------------------------  ------------  ------------
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES . . . .     (225,380)    3,110,832 
-----------------------------------------------------------  ------------  ------------
 CASH FLOWS FROM FINANCING ACTIVITIES
      Principal payments on notes payable . . . . . . . . .      (41,464)   (2,432,595)
      Principal payments on capitalized lease obligations .      (10,332)      (35,764)
      Payments on notes payable - related party . . . . . .     (427,280)     (199,997)
      Proceeds from revolving credit facility . . . . . . .    1,504,508       963,542 
      Employee Stock Purchase Plan. . . . . . . . . . . . .       16,460         5,498 
      Proceeds from issuance of preferred stock . . . . . .    2,366,500             - 
      Proceeds from issuance of common stock. . . . . . . .    1,403,502       445,596 
-----------------------------------------------------------  ------------  ------------
 NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES. . . .    4,811,894    (1,511,456)
-----------------------------------------------------------  ------------  ------------
 Net increase in cash . . . . . . . . . . . . . . . . . . .    4,476,595       564,358 
-----------------------------------------------------------  ------------  ------------
 CASH AT BEGINNING OF YEAR. . . . . . . . . . . . . . . . .      592,006        27,648 
-----------------------------------------------------------  ------------  ------------
 CASH AT END OF YEAR. . . . . . . . . . . . . . . . . . . .  $ 5,068,601   $   592,006 
-----------------------------------------------------------  ------------  ------------
-----------------------------------------------------------  ------------  ------------



The  accompanying  notes  are  an  integral part of these consolidated financial
statements.


                                    PAGE F-24


                                                                  SPACEDEV, INC.
                                                                  AND SUBSIDIARY

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                          
Years Ended December 31, . . . . . . . . . . . . .      2004     2003
---------------------------------------------------  --------  -------

 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the year for:
     Interest . . . . . . . . . . . . . . . . . . .  $313,978  $41,726
     Income Taxes . . . . . . . . . . . . . . . . .  $  1,600  $ 1,600
---------------------------------------------------  --------  -------



 NONCASH  INVESTING  AND  FINANCING  ACTIVITIES:

During the years ending December 31, 2004 and 2003, the Company issued 2,991,417
     and  415,000 shares of its common stock, respectively, to the Laurus Master
     Fund  from  conversions  under  its  revolving  credit  facility,  thereby
     realizing a corresponding reduction in current liabilities of approximately
     $2,271,750  and  $228,500,  respectively.  The  Company recorded additional
     non-cash  loan  fees  of $2,480,628 and $126,471, respectively, and charged
     these  fees  to  expense.

During  the  year ending December 31, 2004, the Company issued 614,853 shares of
     its common stock to the participates in its' prior convertible debt program
     from  conversions  of  warrants,  thereby  receiving  cash in the amount of
     $187,500.  The  Company  recorded additional non-cash loan fees of $773,802
     and  charged  these  fees  to  expense.

During  2004  the  Company  converted  $12,627  of  employee stock purchase plan
     contributions  into  14,010  shares  of  common  stock.

During 2004 the Company declared dividends payable of $60,967 to the holder's of
     its  preferred  stock.

During  2003,  the  Company issued 7,500 shares of restricted stock for employee
     awards and services and for summer & student interns, and recorded expenses
     of  $9,170.

During  2003,  the  Company  issued  861,267 shares of stock under the Company's
     Private  Placement  Memorandum  for  cash  of  $425,942.

During 2003, the Company eliminated its convertible debt by repaying half of the
     notes in cash ($237,500) and having the note holders convert the other half
     into  614,853  shares  of  the Company's common stock. The Company recorded
     additional  loan  fees  of  $131,411  and  charged  these  fees  to equity.


The  accompanying  notes  are  an  integral part of these consolidated financial
statements.


                                    PAGE F-25


                                                                  SPACEDEV, INC.
                                                                  AND SUBSIDIARY
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

A  summary of the Company's significant accounting policies consistently applied
in  the  preparation  of  the  accompanying  consolidated  financial  statements
follows.

     Nature  of  operations

SPACEDEV,  INC.  (the  "Company")  is  engaged   in  the   conception,   design,
development,  manufacture,  integration  and  operations  of   SPACE  TECHNOLOGY
SYSTEMS,  products  and  services.  The  Company  is  currently  focused  on the
development  of low-cost microsatellites, nanosatellites and related subsystems,
and  hybrid  rocket  propulsion  as well as associated engineering and technical
services,  primarily  to  government  agencies,  and  specifically to the United
States  Department  of  Defense.  The Company's products and solutions are sold,
mainly  on  a  project-basis,  directly  to   these   customers,   and   include
sophisticated micro- and nanosatellites, hybrid rocket-based orbital Maneuvering
and  orbital  Transfer  Vehicles  as well as safe sub-orbital and orbital hybrid
rocket-based  propulsion systems. The Company believes there will be an evolving
and  developing  commercial  market  for its space technology systems (e.g., its
microsatellite and nanosatellite products and services) in the long-term. In the
short-term,  the  early  adopters  of this technology appear to be in the United
States  Department  of Defense and the Company's "products" are considered to be
the  outcome  of specific projects. The Company is also designing and developing
commercial  hybrid  rocket  motors and small high performance space vehicles and
subsystems  for  commercial  and  military  customers.

The Company was incorporated under the laws of the State of Colorado on December
23,  1996 as Pegasus Development Group, Inc. ("PDGI"). SpaceDev, LLC of Colorado
was  originally formed in 1997 for commercial space exploration and was the sole
owner of shares of common stock of SpaceDev (a Nevada corporation) ("SpaceDev"),
formed  on  August  22,  1997. On October 22, 1997, PDGI issued 8,245,000 of its
$0.0001  par value common stock for 100 percent (1,000,000 shares) of SpaceDev's
common stock owned by SpaceDev, LLC. Upon the acquisition of the SpaceDev stock,
SpaceDev  was  merged into PDGI and, on December 17, 1997, PDGI changed its name
to  SPACEDEV,  INC.  After  the  merger,  SpaceDev,  LLC, changed its name to SD
Holdings, LLC on December 17, 1997. For accounting purposes, the transaction was
accounted  for  as  a  reverse  merger  with  the Company as the acquirer. Since
SpaceDev  had  minimal assets prior to the merger, the transaction was accounted
for  as  the  sale  of  the Company's common stock for net assets of $1,232. The
Company  became  publicly traded in October 1997 and is currently trading on the
Over-the-Counter  Bulletin  Board  ("OTCBB")  under  the  symbol  "SPDV."

In February 1998, the Company's operations were expanded with the acquisition of
Integrated Space Systems, Inc. ("ISS"), a California corporation founded for the
purpose  of  providing engineering and technical services related to space-based
systems.  The ISS employee base, acquired upon acquisition, largely consisted of
former  Atlas  and  General  Dynamics  personnel and enlarged the Company's then
current employee base to 20 employees.  ISS was purchased for approximately $3.6
million,  paid  in  Rule  144 restricted common shares of SpaceDev.  Goodwill of
approximately $3.5 million was capitalized and was to be amortized over a period
of  sixty (60) months, based on the purchase price exceeding the net asset value
of  approximately  $164,000.  As  a  result  of  a change in corporate focus, on
November  15,  2001,  the  Company  determined  that  the unamortized balance of
goodwill  from ISS, which was approximately $923,000, had become impaired and it
was  written-off.  While  the  ISS  segment  did provide small hybrid propulsion
space  systems  and  engineering  services  on  separate  contracts (mainly with
government  agencies),  the  engineering  service  contracts  had  expired  and,
therefore,  would  not  be  producing  revenue  or  cash  flow to support future
operations.  The  Company  determined  that  all  future business, contracts and
proposals  would  be  sought  after  only in the SpaceDev name, making it a more
efficient  way  for  it  to manage and track multiple contracts and work on many
different  business ventures at the same time within the same operating segment.
The  Company filed for dissolution of ISS in December 2003, since all activities
had  been  integrated  into  SpaceDev,  Inc.

The Company had working capital of $4,897,796 and incurred an operational profit
of  $144,285 as well as a net loss of $3,027,054 for the year ended December 31,
2004.  For  the  year ended December 31, 2003, the Company had a working capital
deficit of $630,805 and a loss from operations of $890,092 as well as a net loss
of $1,246,067. On March 31, 2004, the Company was awarded a $43,362,271 contract
from  the  Missile  Defense Agency. Management intends to continue obtaining new
commercial  and  government  contracts  and  discontinue  the utilization of its
revolving  credit facility. The Company may raise additional equity capital in a
public  or  private offering in certain circumstances. There can be no assurance
that  existing contracts will be completed successfully or that new contracts or
additional  debt  or equity financing that may be needed to fund operations will
be  available or, if available, obtained


                                    PAGE F-26


in  sufficient  amounts  necessary  to meet the Company's needs. Management does
believe  that  current  contracts will be sufficient to fund the Company through
2005  and  beyond.

     Principles  of  consolidation

The  consolidated  financial  statements include the accounts of the Company and
its  wholly-owned  inactive  subsidiary,  SpaceDev  Oklahoma,  Inc.,  and former
wholly-owned  inactive  subsidiary  Integrated Space Systems, Inc., a California
corporation.  Integrated  Space Systems was dissolved in December 2003 after all
activities  had  been  integrated  into  SpaceDev,  Inc.

     Use  of  estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted  in  the  United  States requires management to make certain
estimates and assumptions, including estimates of anticipated contract costs and
revenues  utilized in the earnings recognition process, that affect the reported
amounts in the consolidated financial statements and accompanying notes.  Actual
results  could  differ  from  those  estimates.

      Accounts  Receivable  and  Allowances  for  Uncollectible  Accounts

Accounts  receivable  are  stated  at  the  historical  carrying  amount  net of
write-offs and allowances for uncollectible accounts. The Company establishes an
allowance  for  uncollectible  accounts  based  on historical experience and any
specific  customer  collection  issues  that  the  Company  has  identified.
Uncollectible  accounts  receivable are written-off when a settlement is reached
for  an amount that is less than the outstanding balance or when the Company has
determined  that  balance will not be collected.  At December 31, 2004 and 2003,
the  allowance  for uncollectible accounts was $32,637 and $17,500 respectively.

     Software  Development  Costs

In  accordance with Statement of Financial Accounting Standards ("SFAS") No. 86,
"Accounting  for  the Costs of Computer Software to be Sold, Leased or Otherwise
Marketed,"  the  Company  capitalized  the  direct  costs and allocated overhead
associated  with a software development product.  Initial costs were capitalized
as development costs prior to the design of a detailed program or working model.
Costs incurred subsequent to the product release and development costs performed
under  contract  were  charged  to  operations.  Beginning in the second quarter
2002,  and  completing  in  2003, capitalized software costs were amortized over
their  estimated  useful life of eighteen months using the straight-line method.
Periodically, and at least annually, management performs a review for impairment
in accordance with SFAS No. 144.  As of December 31, 2003, the Company had fully
amortized  the  capitalized  software  costs.

     Revenue  recognition

The  Company's  revenues  in  2004  and  2003 were derived primarily from United
States  government  cost  plus  fixed  fee  (CPFF)  contracts  compared   to   a
predominance  of  fixed  price  contracts  prior to 2003. Revenues from the CPFF
contracts  during  2004  and  2003  were  recognized  as expenses were incurred.
Estimated  contract  profits  were taken into earnings in proportion to revenues
recorded.  Revenues under certain long-term fixed price contracts, which provide
for  the  delivery  of  minimal  quantities  or  require  significant amounts of
development  effort  in relation to total contract value, would be recorded upon
achievement  of  performance  milestones  or  using  the  cost-to-cost method of
accounting  where  revenues  and profits would be recorded based on the ratio of
costs incurred to estimated total costs at completion. Losses on contracts would
be recognized when estimated costs were reasonably determined. Actual results of
contracts  may  differ from management's estimates and such differences could be
material  to the consolidated financial statements. Professional fees are billed
to  customers  on  a  time  and  materials  basis,  a  fixed  price  basis  or a
per-transaction  basis  depending  on  the  terms and conditions of the specific
contract.  Time  and  material revenues are recognized as services are performed
and  costs  are  incurred.

Deferred  revenue  represents  amounts  collected  from  customers for projects,
products  or  services  to  be  provided  at  a  future  date.


                                    PAGE F-27


     Depreciation  and  amortization

Fixed  assets are depreciated over their estimated useful lives of three-to-five
years  using  the  straight-line  method  of  accounting.

In  December  2002, the Company entered an agreement to sell its interest in its
only  facility,  which  closed in January 2003.  The escrow transaction included
the  sale  of  the  land and building at 13855 Stowe Drive, Poway, CA 92064.  In
conjunction  with  the  sale  of its only facility in December 2002, the Company
entered  into  a non-cancelable operating lease with the buyer to lease-back its
facilities for ten years.  The base rent is increased by 3.5% per year (see Note
2).

     Research  and  development

The  Company is engaged in design and development activities with its commercial
and  government  customers.  The  Company  has  SBIR  (Small Business Innovation
Research)  grants  from  the  government  and  continues  to  seek  new  SBIR
opportunities.  Costs  incurred  under  SBIR grants are charged against revenues
received  under  SBIR  grants.  Non-reimbursable  research  and  development
expenditures relating to possible future products are expensed as incurred.  The
Company  incurred  $39,473  in  non-reimbursable  research and development costs
during  2004,  as  compared  to  $281,280  in  non-reimbursable  research  and
development  costs  during  2003.

     Advertising

The  Company  follows the policy of charging the costs of advertising to expense
as  incurred.  Advertising  expense  was  $1,113  and  $1,460  in 2004 and 2003,
respectively.  Although  the  direct  cost  of  advertising  is low, the Company
incurs costs related to general public relations and website development as part
of  its  general  and  administrative  expenses.

     Income  taxes

Deferred income taxes are recognized for the tax consequences in future years of
the  differences  between  the  tax  basis  of  assets and liabilities and their
financial  reporting  amounts  at  each  year-end  based on enacted tax laws and
statutory  tax  rates  applicable  to  the  years  in  which the differences are
expected  to  affect  taxable income.  Valuation allowances are established when
necessary  to  reduce deferred tax assets to the amount expected to be realized.
Income  tax  expense  is the combination of the tax payable for the year and the
change  during  the  year  in  deferred  tax  assets  and  liabilities.

     Stock-based  compensation

In  October  1995,  the  FASB (Financial Accounting Standards Board) issued SFAS
(Statements  of  Financial  Accounting  Standards)  No.  123,  "Accounting  for
Stock-Based  Compensation."  The  Company  adopted  SFAS  No.  123 in 1997.  The
Company has elected to measure compensation expense for its stock-based employee
compensation  plans  using  the  intrinsic  value  method  prescribed  by  APB
(Accounting  Principles  Board)  Opinion No. 25, "Accounting for Stock Issued to
Employees,"  and  has  provided pro forma disclosures as if the fair value based
method  prescribed  in  SFAS  No. 123 had been utilized.  See Note 8(d).  During
December 2002, FASB issued SFAS No. 148 "Accounting for Stock Based Compensation
-  Transition and Disclosure," which amends SFAS No. 123 to require companies to
elect  to recognize fair value stock based compensation costs in their financial
statements  or to disclose the pro forma


                                    PAGE F-28


impact  of  those costs in the footnotes. If the Company had accounted for these
options  in  accordance  with  SFAS  No. 123, the total value of options granted
during  2004  and  2003 would be amortized on a pro forma basis over the vesting
period of the options. Thus, the Company's consolidated net loss would have been
as  follows:






Years Ended December 31
---------------------------------------------------------------------------         ------------  ------------
                                                                                            

 Net Loss: . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        2004          2003 

 As reported . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $(3,027,054)  $(1,246,067)
 ADD:     Stock based employee compensation expense 
          included in reported net income                                                     -              -
 DEDUCT:  Stock based employee compensation expense determined under
          the fair value based method for all awards . . . . . . . . . . . .        $  (390,773)  $  (234,525)
---------------------------------------------------------------------------         ------------  ------------
 Pro forma . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $(3,417,827)  $(1,480,592)
---------------------------------------------------------------------------         ------------  ------------
---------------------------------------------------------------------------         ------------  ------------
 Loss per Share:

 As reported . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          $     (0.16)  $     (0.08)
 Pro forma . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          $     (0.18)  $     (0.09)
---------------------------------------------------------------------------         ------------  ------------


     Common  stock,  stock  options  and  warrants  to  non-employees

The  Company  has  valued  its  stock,  stock  options  and  warrants  issued to
non-employees at fair value in accordance with the accounting prescribed in SFAS
No.  123,  which  states  that  all  transactions in which goods or services are
received  for the issuance of equity instruments shall be accounted for based on
the  fair  value  of  the consideration received or the fair value of the equity
instruments  issued,  whichever  is  more  reliably  measurable.

     Net  loss  per  common  share

Net loss per common share has been computed on the basis of the weighted average
number  of shares outstanding, according to the rules of SFAS No. 128, "Earnings
per  Share."  Diluted  net  loss  per  share  has  not  been  presented,  as the
computation  would  result  in  anti-dilution.

     Financial  instruments

The Company's financial instruments consist primarily of cash, T-bills, accounts
receivable,  capital  leases and notes payable.  These financial instruments are
stated at their respective carrying values, which approximate their fair values.

      Segment  reporting

The Company merged its Space Missions Division business segment and ISS business
segment  in  2002  and  closed  ISS in 2003.  The Company has one other inactive
subsidiary, SpaceDev Oklahoma, Inc.  The Company follows the requirement of SFAS
No.  131  "Disclosures  about Segments of an Enterprise and Related Information"
("SFAS  No.  131").

     New  accounting  standards

In  December 2004, FASB issued SFAS No. 123 (revised 2004) "Share Based Payment"
(SFAS  No.  123R),  a  revision to Statement No. 123, Accounting for Stock-Based
Compensation which supersedes APB Opinion No. 25, Accounting for Stock Issued to
Employees.  The  revised SFAS 123 eliminates the alternative to use Opinion 25's


                                    PAGE F-29


intrinsic  value  method  of  accounting  and,  instead,  requires  entities  to
recognize  the  cost  of  employee  services  received in exchange for awards of
equity  instruments  based  on  the  grant-date  fair  value  of  those  awards.
Furthermore,  public  entities  are  required to measure liabilities incurred to
employees  in share-based payment transactions at fair value as well as estimate
the  number  of  instruments  for  which the requisite service is expected to be
rendered.  Any  incremental compensation cost for a modification of the terms or
conditions of an award is measured by comparing the fair values before and after
the modification.  The Company has yet to determine the effect SFAS No. 123R may
have  on  its  financial  statements,  if  any.

Effective  as  of  December  31,  2004,   the   Company  adopted   the   revised
interpretation of Financial Accounting Standards Board (FASB) Interpretation No.
46 (FIN 46), "Consolidation of Variable Interest Entities," (FIN 46-R). FIN 46-R
requires  that certain variable interest entities be consolidated by the primary
beneficiary  of the entity if the equity investors in the entity do not have the
characteristics  of  a  controlling financial interest or do not have sufficient
equity  at  risk  for  the  entity  to finance its activities without additional
subordinated financial support from other parties. The Company does not have any
investments in entities it believes are variable interest entities for which the
Company  is  the  primary  beneficiary.

     Inventory

Inventories  are  valued  at  the lower of cost or market using the average cost
method,  which  approximates  the  first-in,  first-out  method   of   inventory
valuation.

     FIXED  ASSETS

In  December  2002, the Company entered an agreement to sell its interest in its
only facility.  As of December 31, 2002 the Company listed a receivable held for
sale  of  $3,150,124  which  was realized when the transaction closed in January
2003.  The  escrow  transaction  included  the  sale of the land and building at
13855  Stowe  Drive,  Poway,  CA  92064.

In  conjunction  with  the sale, the Company entered into a lease agreement with
the buyer to lease-back its facilities (see Note 9(c)).  The gain on the sale of
the  facility  was deferred and will be amortized over the remaining term of the
lease.  Deferred  gain  of $1,172,720 will be amortized on a straight-line basis
over  ten  (10) years beginning February 2003 and ending in February 2013.  This
amortization will be included in the Company's non-operating income and expense.






Fixed assets consisted of the following:
                                                
December 31, . . . . . . . . . . . . . .       2004        2003 
----------------------------------------  ----------  ----------
Capital leases . . . . . . . . . . . . .  $ 153,097   $ 153,097 
Computer equipment . . . . . . . . . . .    383,512     163,721 
Building improvements. . . . . . . . . .     14,124       9,488 
Furniture and fixtures . . . . . . . . .      6,224       5,271 
----------------------------------------  ----------  ----------
                                            556,957     331,577 
Less accumulated depreciation
   and amortization. . . . . . . . . . .   (277,576)   (194,045)
----------------------------------------  ----------  ----------
                                          $ 279,381   $ 137,532 
----------------------------------------  ----------  ----------
----------------------------------------  ----------  ----------


Depreciation and amortization expense for fixed assets was approximately $83,500
and  $53,000  for  the  years  ending  December 31, 2004 and 2003, respectively.
Depreciation and amortization expense was higher during 2004 due to the purchase
of  new fixed assets, mainly new computer hardware and software, during 2004. Of
the  above  depreciation, approximately $33,000 and $28,000, for the year ending
December  31,  2004  and  2003,  respectively, was for depreciation on equipment
under  capital  leases.

     ACQUISITIONS

All acquisitions have been accounted for using the purchase method of accounting
and  intangible  assets  were amortized using the straight-line method.  Initial
purchase  price  included  stock  issued  at  the  date  of  acquisition, direct
acquisition  costs  and  any  guaranteed  future  consideration.


                                    PAGE F-30


     AMROC

On August 14, 1998, the Company entered an Agreement for License and Purchase of
Technology from American Rocket Company (AMROC) with an unrelated individual who
had obtained ownership of such technology from AMROC.  The intellectual property
acquired  was hybrid rocket technology that has been modified and may be used in
the  future  operations  of  the  Company.  Upon execution of the Agreement, the
Company  issued  the  seller  a  warrant to purchase 25,000 shares of restricted
common  stock  at  a strike price equal to 50% of the market price of the common
stock  on  the  issuance  date.  This  warrant  expired  in  2003  having   been
unexercised.

For  each of the three years following the Agreement date, the licensor received
warrants  to  purchase  25,000 shares of restricted common stock.  In the fourth
through  tenth  year  following  the  Agreement date, the licensor may receive a
warrant  to  purchase  a  number  of  shares,  if  revenue is generated from the
acquired  technology.  All  revenue  based  warrants are earned at a rate of one
share  per  $125  of  revenue generated from the technology acquired.  Under the
terms of the Agreement, the minimum number of shares to be issued is 100,000 and
the maximum consideration shall not exceed warrants to purchase 3,000,000 shares
of  common stock or $6,000,000 in recognized value.  Recognized value is the sum
of  (a)  the  cumulative difference between the market price of the common stock
and  the strike price and (b) the cumulative difference between the market price
on  the  date  of  exercise  and  the  strike  price for each warrant previously
exercised.  To date, no revenue has been generated from the acquired technology.

The  Company  valued  the  warrants using the fair value method as prescribed by
SFAS  No.  123.  Under this method, the Company used the risk-free interest rate
at  the  date  of  grant,  the  expected  volatility  of the stock, the expected
dividend  yield  on the stock and the expected life of the warrants to determine
the  fair  value  of the warrants.  The risk-free rate of interest used to value
the  initial issuance was 5.4 percent, a zero percent dividend yield was assumed
and  the expected life of the warrants was five years from the date of issuance.
This  calculation  resulted in a fair value of $24,500 and was used as the value
of  the  intangible  assets  acquired.  All warrants are immediately exercisable
after  issuance  and  expire  on  the  fifth  anniversary  of  their  issuance.




Other intangible assets consisted of the following:
                                                      
December 31,. . . . . . . . . . . . . . . . . . . .   2004       2003 
---------------------------------------------------  -----  ----------
Other intangibles . . . . . . . . . . . . . . . . .  $   -  $ 116,292 
Less accumulated amortization . . . . . . . . . . .      -   (116,292)
---------------------------------------------------  -----  ----------
                                                     $   -  $       - 
---------------------------------------------------  -----  ----------
---------------------------------------------------  -----  ----------



The  Company's  intangible  assets  were  fully amortized in 2003.  Amortization
expense  was  approximately  $11,000  for  2003.

     NOTES  PAYABLE
(a)     Building  and  settlement  notes
In  December  2002,  the Company entered into an agreement to sell its ownership
interest  in  its  only  facility.  The transaction closed in January 2003.  The
escrow  transaction  included  the  sale of the land and building at 13855 Stowe
Drive, Poway, CA 92064. In conjunction with the sale, the Company entered into a
lease  agreement  with  the  buyer to leaseback its facilities. Net fixed assets
were  reduced  by  approximately  $1.9 million and notes payable were reduced by
approximately  $2.4  million, while a deferred gain was recorded.  The Company's
Chief  Executive  Officer  provided  a guarantee for the leaseback.  The gain of
$1,172,720  on the sale of the facility was deferred and is being amortized on a
straight-line  basis  over  the  ten  (10) year term of the lease at the rate of
$117,272  per  year.  As  of


                                     PAGE F-31


December  31,  2004  and  2003,  the  deferred gain was $947,949 and $1,065,221,
respectively.  This amortization will be included in the Company's non-operating
income  and  expense  and  totaled  $117,272  in  2004  and  $107,499  in  2003.

Deferred  Gain  consisted  of  the  following:






                          
December 31,. . .        2004         2003 
-----------------  -----------  -----------

Deferred Gain . .  $1,172,720   $1,172,720 
Less Amortization    (224,771)    (107,499)
-----------------  -----------  -----------
                   $  947,949   $1,065,221 
-----------------  -----------  -----------
-----------------  -----------  -----------



In  2001, the Company entered into three settlement loan agreements with various
vendors.  The  total  of $171,402 for all three loans called for payment between
24  and 50 months with interest that ranged from 0% to 8%.  At December 31, 2004
and 2003, the outstanding balances on these notes were $46,127 and $87,591, with
interest  expense  of  $3,258  and  $4,956,  respectively.

Future  minimum  principal  payments  on  notes  payable  are  as  follows:







                       
Year Ending December 31,
------------------------  -------
2005 . . . . . . . . . .  $36,670
2006 . . . . . . . . . .    9,457
2007 . . . . . . . . . .        0
------------------------  -------
Total Settlement Notes .  $46,127
------------------------  -------
------------------------  -------



     Related  parties

The  Company  had a note payable to its CEO.  At December 31, 2004 and 2003, the
balances  were $0 and $585,522, respectively, with accrued interest of 10%.  The
note  was amended on March 20, 2000 to call for annual payments of not less than
$80,000 per year with interest at 10%.  As part of the Company's preferred stock
offering  (see Note 8(a)), the note was paid in full during the third quarter of
2004.

Interest  expense  on  this  note  was  $29,256  and  $47,023 for 2004 and 2003,
respectively.

     Revolving  Credit  Facility.

On  June  3,  2003,  the  Company  entered  into  a  Security Agreement, Secured
Convertible  Note,  Registration  Rights  Agreement  and  Common  Stock Purchase
Warrant,  with the Laurus Master Fund, Ltd. ("Laurus"), which were filed on Form
8-K  dated June 18, 2003.  Pursuant to the agreements, the Company received a $1
million  revolving  credit facility in the form of a three-year Convertible Note
secured  by  its  assets subject to the amount of eligible accounts receivables.
The net proceeds from the Convertible Note were used for general working capital
purposes.  Advances  on the Convertible Note are repaid at the Company's option,
in cash or through the issuance of the Company's shares of common stock provided
the  market  price  is  118%  of  the  fixed  conversion  price or greater.  The
Convertible  Note  carries  an  interest  rate of Wall Street Journal Prime plus
0.75% on any outstanding balance.  In addition, the Company is required to pay a
collateral  management  payment  of  0.55%  of the average aggregate outstanding
balance  during  the  month  plus  an  unused  line  payment of 0.20% per annum.
Approximately $19,500 in interest and approximately $5,000 in fees were expensed
under  the  revolving credit facility in 2004.  There was no outstanding balance
on  the  revolving  credit  facility  at  December  31,  2004.

The  Company  filed  a  Form  SB-2  registration  statement  on July 25, 2003 in
connection with this transaction. The shares were registered with the Securities
and  Exchange  Commission  ("SEC") for public resale on August 6, 2003. Once the
market  price  exceeded 118% of the fixed conversion price, which occurred on or
about July 21, 2003, the Company obtained the ability to pay amounts outstanding
under the revolving credit facility in cash or shares of its common stock at the
fixed  conversion  price.

The  Convertible Note includes a right of conversion in favor of Laurus.  Laurus
has  exercised  its conversion rights from time to time on outstanding balances.
When  Laurus  chooses to exercise its conversion rights, the Convertible Note is
convertible  into  shares  of  the  Company's common stock at a fixed conversion
price,  subject  to


                                    PAGE F-32


adjustments  for  stock  splits,  combinations  and  dividends and for shares of
common  stock  issued  for less than the fixed conversion price (unless exempted
pursuant  to  the  agreements).  The Agreement was modified on March 31, 2004 to
provide  for  a  six-month  waiver of the accounts receivable restrictions and a
fixed  conversion price to Laurus of $0.85 per share on the first $500,000 after
the  first  $1 million. The agreement was further modified on August 25, 2004 to
provide for a fixed conversion price to Laurus of $1.00 per share on the next $1
million.  Thereafter,  the  fixed  conversion  price  will  be  adjusted  after
conversion  of  a total of $2.5 million to 103% of the then fair market value of
our  common  stock  ("Adjusted  Fixed  Conversion  Price").

Laurus converted 2,991,417 shares to reduce the Company's debt by $2,271,750 for
the  twelve-month  period ending December 31, 2004.  Laurus converted a total of
3,406,417  shares  to  reduce  the debt by $2,500,000 since the inception of the
revolving  credit  facility.  For  the  twelve-month  period ending December 31,
2004,  the  Company  expensed  $2,480,628 for the non-cash loan fee based on the
fair  market  value  of  the  stock when Laurus converted and $2,607,099 for the
non-cash  loan fee expense since the inception of the revolving credit facility.
The  fair  market value used in 2003 was established using a 20% discount to the
closing  price  on  the  date  of  conversion  based  on  the   restricted   and
thinly-traded nature of the Company stock in 2003 and the fair market value used
in  2004  was established using the closing price on the date of conversion with
no  discount  taken  due  to  the  increased  volume  in  the  Company's  stock.

Availability  of  funds  under  the  revolving  credit  facility is based on the
Company's  accounts  receivable,  except  as waivers are provided by Laurus.  An
initial  three  (3)  month  waiver  was  offered  by  Laurus, under which Laurus
permitted  a  credit  advance  up to $300,000, which amount would have otherwise
exceeded  eligible  accounts  receivable during the period.  Laurus subsequently
extended the waiver for two additional six (6) month periods, under which Laurus
permitted  a  credit advance up to $1 million, which amount would have otherwise
exceeded  eligible  accounts receivable during the period.  The revolving credit
facility  is  secured  by  all  of  the  assets  of  the  Company.

In  conjunction  with this transaction, Laurus was paid a fee of $20,000 for the
first  year,  which  was  expensed  as additional interest expense in 2003.  The
Company  was required to pay a continuation fee of $10,000 each year thereafter.
In  addition,  Laurus  received  a  warrant  to  purchase  200,000 shares of the
Company's  common stock for the initial $1 million revolving credit facility, as
stated  herein.  The  warrant  exercise price was computed as follows: $0.63 per
share for the purchase of up to 125,000 shares; $0.69 per share for the purchase
of  an  additional  50,000  shares;  and  $0.80 per share for the purchase of an
additional  25,000  shares.  The  warrant exercise price may be paid in cash, in
shares  of the Company's common stock, or by a combination of both.  The warrant
expiration  date  is June 3, 2008.  The warrant exercise price and the number of
shares  underlying  the  warrant  are  subject  to adjustments for stock splits,
combinations  and  dividends.

In  addition  to  the  initial  warrant,  the  Company was obligated to issue an
additional  five-year warrant to Laurus to purchase one share of common stock at
an exercise price equal to 125% of the Adjusted Fixed Conversion Price for every
ten  dollars  ($10)  in  principal of the Convertible Note converted into common
stock  if  and  when  over  $1  million was converted under the revolving credit
facility.  The  value of the warrant was determined when issued, and was treated
as additional interest expense and is being amortized over the remaining term of
the  Convertible  Note, unless sooner terminated.  On June 18, 2004, the Company
issued  an  additional warrant to purchase 50,000 shares at an exercise price of
$1.0625  per  share  in  relation  to  the  $500,000  revolving  credit facility
expansion  convertible  at  $0.85 per share.  Since no more than an aggregate of
100,000  shares  of  the  Company's  common  stock were authorized as additional
warrants  under the Laurus Agreements, on August 25, 2004, the Company issued an
additional  warrant to purchase 50,000 shares at an exercise price of $1.925 per
share  in  relation  to  the  $1  million  revolving  credit  facility expansion
convertible  at  $1.00  per  share.

The  Company  may  terminate  its  agreements  with Laurus before the end of the
initial  three  year  term  and  Laurus will release its security interests upon
payment  to  Laurus  of all obligations, if the Company has: (i) provided Laurus
with  an  executed  release  of  all claims which the Company may have under the
agreements;  and, (ii) paid to Laurus an early payment fee in an amount equal to
(x) three percent (3%) of the Capital Availability Amount if such payment occurs
after  the  first  anniversary  (i.e.,  June  3,  2004)  and prior to the second
anniversary  of  the  Initial  Term;  and,  (y)  two percent (2%) of the Capital
Availability  Amount  if  such  payment  occurs after the second anniversary and
prior  to  the  end  of the Initial Term.  The early payment fee is also due and
payable  by  the Company to Laurus if the Company terminates its Agreement after
the  occurrence  of  an  Event  of  Default,  as  defined  in  the  agreements.

As  stated above, in conjunction with the Company's Preferred Stock financing on
August  25, 2004, Laurus agreed to extend the revolving credit facility reported
on  Form  8-K  filed June 18, 2003 from $1.0 million to $1.5 million.  The first
$1.0  million  converted  under the revolving credit facility was converted last
year  and  earlier  this  year


                                    PAGE F-33


at  a  rate  of  $0.55  per  share  during 2003 and 2004. On March 31, 2004, the
conversion  price  for the next $500,000 under the revolving credit facility was
set  at $0.85 per share. The next $1 million under the revolving credit facility
was  convertible  at  a  rate  of  $1.00  per share. There was no balance on the
revolving  credit  facility  at  December  31,  2004.

     CONVERTIBLE  DEBENTURES

From  October  14, 2002 through November 14, 2002, the Company sold an aggregate
of $475,000 of 2.03% convertible debentures to various directors and officers of
the  Company.  The  total  funding  was  completed  on  November  14, 2002.  The
convertible  debentures  entitled the holder to convert the principal and unpaid
accrued  interest  into  the  Company's common stock when the note matured.  The
maturity on the notes was six (6) months from issue date.  On March 25, 2003, an
amendment  was executed which extended these notes an additional six (6) months.
The  convertible  debentures  were  exercisable  into  a number of the Company's
common  shares  at  a  conversion price that equals the 20-day average ask price
less  10%,  which  was,  established  when  the  note was issued, or the initial
conversion  price.

Concurrent  with  the issuance of the convertible debentures, the Company issued
warrants to purchase up to 1,229,705 shares of the Company's common stock to the
subscribers.  These  warrants  are exercisable for three (3) years from the date
of  issuance  at the initial exercise price which is equal to the 20-day average
ask  price  less  10%,  which  was  established when the note was issued, or the
initial  conversion price of the notes.  Upon issuance, the issued warrants were
valued using the Black-Scholes pricing model based on the expected fair value at
issuance  and  the  estimated  fair  value  was recorded as debt discount.  As a
result  of  the  change  to  the  maturity  date  of  the  convertible debt, the
amortization  period  for  the debt discounts was also extended during the first
quarter  in  2003.

On September 5, 2003, the Company repaid one-half of the convertible notes, with
the condition that the note holders convert the other half. Also, as a condition
of  the partial repayment, the note holders were required to relinquish one-half
of  the previously issued warrants. Finally, as additional consideration for the
transaction,  the  note  holders were offered 5% interest on their notes, rather
than  the  stated  2.03%.  All  the  note  holders  accepted  the  offer and the
convertible  notes were retired. As of December 31, 2003, the Company recorded a
credit  of  $88,408,  as  debt discount recovery; therefore, for the year ending
December  31,  2003,  the  debt  discount expense was $112,500. The Company also
expensed  $131,411 for non-cash loan fee expense. Fair market value of the stock
was  determined  by  discounting  the  closing  market  price on the date of the
transaction  by  20%,  based  on  the  nature  of  the  restricted  securities.






                                           
Convertible debentures - beginning balance .  $ 475,000 
     Total interest expense incurred . . . .  $  20,236 
     Accrued interest paid - current year. .  $ (18,161)
     Accrued interest paid - prior year. . .  $  (2,075)
     Convertible debtures paid . . . . . . .  $(237,500)
     Convertible debtures converted. . . . .  $(237,500)
-------------------------------------------------------
                                              $(475,000)
-------------------------------------------------------
Convertible debentures - ending balance. . .  $       0 
--------------------------------------------  ----------

Debt discount (Warrants) - beginning balance  $ 475,000 
     Amount forfeited. . . . . . . . . . . .  $(237,500)
     Amount expensed prior year. . . . . . .  $(125,000)
     Amount expensed current year. . . . . .  $(267,879)
     Current year - adjustment . . . . . . .  $ 155,379 
-------------------------------------------------------
                                              $(475,000)
-------------------------------------------------------

Debt discount (Warrants) - ending balance. .  $       0 
--------------------------------------------  ----------


As  of December 31, 2004, all of the warrants under the convertible debt program
had  been  converted to equity and the Company received approximately $50,000 in
cash,  received  the  reduction  in  $187,500 in related party debt and expensed
$773,802  in  non-cash  loan  fees.


                                     PAGE F-34


     INCOME  TAXES
Deferred  income  taxes  are  provided  for temporary differences in recognizing
certain  income and expense items for financial and tax reporting purposes.  The
deferred  tax  asset  of  $2,350,000  and $2,190,000 as of December 31, 2004 and
2003,  respectively,  consisted  primarily  of  the income tax benefits from net
operating  loss  and  capital  loss  carryforwards, amortization of goodwill and
research  and  development  credits.  A valuation allowance has been recorded to
fully  offset  the  deferred  tax  asset  as it is more likely than not that the
assets  will  not  be utilized.  The valuation allowance increased approximately
$126,000  in 2004 from $2,190,000 at December 31, 2003 to $2,318,000 at December
31,  2004.

Significant  components  of  the  benefit  for  income taxes for the years ended
December  31,  2004  and  2003  are  as  follows:






                      
                      2004    2003
                    ------  ------
Current
 Federal . . . . .  $    -  $    -
 State . . . . . .   1,600   1,600
                    ------  ------
                     1,600   1,600
Deferred
 Federal . . . . .       -       -
 State . . . . . .       -       -
                    ------  ------
                         -       -

Income tax expense  $1,600  $1,600
                    ======  ======


At  December  31, 2004, the Company had federal and state tax net operating loss
and  capital  loss  carryforwards  of  approximately  $4,826,000 and $2,146,000,
respectively.  The  federal and state tax loss carryforwards will expire in 2012
and 2007, respectively, unless previously utilized.  The State of California has
suspended  the  utilization  of  net operating loss for 2003 and limited them in
2004.

A  reconciliation  of the statutory income tax rates and the Company's effective
tax  rate  is  as  follows:




                                                  
  Years Ended December 31,. . . . . . . . . .    2004     2003 
---------------------------------------------  -------  -------
  Statutory U.S. federal rate . . . . . . . .    35.0%    34.0%
---------------------------------------------  -------  -------
  State income taxes - net of federal benefit     5.7%     5.8%
  Permanent differences . . . . . . . . . . .  (37.8%)       - 
  Change in valuation allowance . . . . . . .   (2.9%)  (39.8%)
---------------------------------------------  -------  -------
  Provision for income taxes. . . . . . . . .     0.0%     0.0%
---------------------------------------------  -------  -------



The  tax  effects  of  temporary differences and carryforwards that give rise to
deferred  tax  assets  consist  of  the  following:








                                                 
  December 31,. . . . . . . . . . . . .         2004          2003 
---------------------------------------  ------------  ------------
  Deferred tax assets:
---------------------------------------  ------------  ------------
   Loss carryforwards . . . . . . . . .  $ 1,765,000   $ 1,588,000 
      Deferred gain on sale of building      416,000       435,000 
   Temporary differences. . . . . . . .       77,000       127,000 
   Research and development credits . .       92,000        40,000 
---------------------------------------  ------------  ------------
  Gross deferred tax assets . . . . . .    2,350,000     2,190,000 
---------------------------------------  ------------  ------------
      Deferred tax liability. . . . . .      (32,000)            - 
---------------------------------------  ------------  ------------
  Valuation allowance . . . . . . . . .   (2,318,000)   (2,190,000)
                                         $         -   $         - 
---------------------------------------  ------------  ------------
---------------------------------------  ------------  ------------




                                     PAGE F-35


As  of December 31, 2004, the Company recorded a valuation allowance of $214,000
related  to  deferred  tax  assets created by the exercise and/or disposition of
employee  stock  options  in  recent periods. The deferred tax asset originating
from  deductions  for  the  exercise and/or disposition of stock options and the
related  valuation  allowance  have  been  recorded  against  additional paid-in
capital  and  did  not  effect the net earnings for the period. Any tax benefits
realized  from  the  reduction  of  this valuation allowance will be recorded to
additional  paid-in  capital.

Pursuant  to  Internal  Revenue  Code  Section 382, the Company's use of its net
operating loss carryforwards may be limited as a result of cumulative changes in
ownership  of  more  than  50%  over  a  three  year  period.

The  Company  has unused U.S. and state tax credits of approximately $52,000 and
$39,000,  that  begin  to  expire  2013  and  2008,  respectively.


     EMPLOYEE  BENEFIT  PLAN

(a)     Profit  sharing  401(k)  plan

During  2004,  the Company amended their previous 401(k) retirement savings plan
from  1997 for its employees, which allows each eligible employee to voluntarily
make pre-tax salary contributions up to 93% of their compensation or $13,000 per
year,  whichever  is  lower, for the year ending December 31, 2004.  The Company
has  elected  to  begin  making  a  matching  contribution  of  10%  of employee
contributions,  which  matching  portion  vests over 5 years as specified in the
plan  amendment.    During  2004 and 2003, the Company contributed $2,705 and $0
to  the  Plan.

     Incentive  stock  option  and  employee  stock  purchase  plans

At  its  1999  Annual Stockholder Meeting, the shareholders adopted an Incentive
Stock  Option  Plan  under which its Board of Directors had the ability to grant
its  employees,  directors and affiliates Incentive Stock Options, non-statutory
stock  options and other forms of stock-based compensation, including bonuses or
stock purchase rights.  Incentive Stock Options, which provided for preferential
tax  treatment,  were  only  available  to  employees,  including  officers  and
affiliates,  and  were not issued to non-employee directors.  The exercise price
of  the Incentive Stock Options is 100% of the fair market value of the stock on
the date the options were granted.  Pursuant to our plan, the exercise price for
the  non-statutory stock options were not less than 85% of the fair market value
of  the  stock  on  the date the option was granted.  The Company is required to
reserve  an  amount of common shares equal to the number of shares, which may be
purchased  as  a  result  of  awards  made  under  the  Plan  at  any  time.

At  the  2000 Annual Stockholder Meeting, the shareholders approved an amendment
to  the  Stock Option Plan of 1999, increasing the number of shares eligible for
issuance under the Plan to 30% of the then outstanding common stock to 4,184,698
and  allowing  the  Board of Directors to make annual adjustments to the Plan to
maintain  a  30% ratio to outstanding common stock at each annual meeting of the
Board of Directors.  The Board, at its annual meetings in 2004 and 2003, made no
adjustment, as a determination was made that the number of shares then available
under  the  Plan  was  sufficient  to  meet  the  Company's  needs.

At the 2004 Annual Stockholder Meeting, the shareholders approved the 2004 Stock
Option  Plan  authorizing  options  on  2,000,000 shares be set apart under this
plan.  As  of  December  31, 2004, 6,184,698 shares were authorized for issuance
under  both  plans,  3,878,766  of which were subject to outstanding options and
awards.  Shares  issuable  under  the  1999  plan  were registered with the U.S.
Securities & Exchange Commission on Form S-8.  A Form S-8 registration statement
for  shares  issuable under the 2004 plan will be filed simultaneously with this
report.

During 2004, the Company issued non-statutory options to purchase 287,000 shares
to  its  independent  directors  for  attendance  at its 2003 Board of Directors
meetings.  In  addition  to  the  Stock  Option  Plan  of 1999, the shareholders
adopted  the  1999  Employee  Stock Purchase Plan with 1,000,000 shares reserved
under  the plan and authorized the Board of Directors to make twelve consecutive
offerings  of  our  common  stock  to  its  employees.  The  1999 Employee Stock
Purchase  Plan  has been instituted and the first employees enrolled in the plan
in  August 2003.  The first shares of common stock were issued under the Plan in
February  2004.  The exercise price for the Stock Purchase Plan will not be less
than  85%  of  the  fair  market  value  of  the  stock on the date the stock is
purchased.  During 2004 and 2003 employees contributed $16,464 and $6,440 to the
employee stock purchase plan, and 14,010 and 0 shares were issued under the plan
as  of  December  31,  2004  and  2003,  respectively.  The  1999 Employee Stock


                                    PAGE F-36


Purchase  Plan  was  to  expire  in  June  2005; however, the Board of Directors
extended  the  plan  for  another  year at their Board meeting in November 2004.

     STOCKHOLDERS'  EQUITY

     Convertible  preferred  stock

On  August  25,  2004,  the Company entered into a Securities Purchase Agreement
with  the Laurus Master Fund, Ltd., whereby the Company issued 250,000 shares of
its  Series  C  Non-Redeemable Convertible Preferred Stock, par value $0.001 per
share  (the  "Preferred  Stock"),  to  Laurus for an aggregate purchase price of
$2,500,000  or  $10.00 per share (the "Stated Value").  The preferred shares are
convertible  into  shares  of  the Company's $0.0001 par value common stock at a
rate  of  $1.54  per  share  at  any  time  after  the date of issuance, and pay
quarterly, cumulative dividends at a rate of 6.85% with the first payment due on
January  1,  2005.  As  of  December  31,  2004,  approximately $61,000 has been
accrued  for  dividends and are payable in cash or shares of our common stock at
the  holder's option with the exception that dividends must be paid in shares of
our  common  stock  for  up to 25% of the aggregate dollar trading volume if the
fair  market  value  of the Company's common stock for the 20-days preceding the
conversion  date  exceeds  120% of the conversion rate. The preferred shares are
redeemable by the Company in whole or in part at any time after issuance for (a)
115%  of  the  Stated Value if the average closing price of the common stock for
the  22  days  immediately  preceding the date of conversion does not exceed the
conversion  rate  or  (b)  the  Stated Value if the average closing price of our
common  stock  for  the  22  days  immediately  preceding the date of conversion
exceeds the Stated Value. The preferred shares have a liquidation right equal to
the Stated Value upon the Company's dissolution, liquidation or winding-up.  The
preferred  shares  have  no  voting  rights.

In  conjunction with the Preferred Shares, the Company issued a five-year common
stock  purchase  warrant  to  Laurus  for  the purchase of 487,000 shares of the
Company's  common  stock  at  an  exercise price of $1.77 per share. The Company
registered all of the shares of its common stock underlying the Preferred Shares
and  the  warrant, as well as an estimated number of shares payable as dividends
on  the  Preferred  Shares,  for  resale.

     Common  stock

During  2004  and  2003, the Company issued 0 and 7,500 shares, respectively, of
its  common  stock  for  employee awards and services and for summer and student
interns,  and  recorded expenses of $0 and $9,170, respectively.  The fair value
of  the  shares  issued  was  calculated  using the closing price on the date of
issuance.

On  November  5,  2000, the Company commenced a private placement offering (PPO)
for  a  maximum  of  1,000,000  shares of the Company's $0.0001 par value common
stock  and  warrants  to purchase an additional 1,000,000 shares of common stock
(the  "Units").  The  offering  price of the Unit(s) was the five-day average of
the  bid  and  ask price for the Company's common stock on the date of issuance,
with  a  minimum  per  Unit  price of $1.00.  The warrants allowed the holder to
acquire  additional  shares at $0.50 above the offering price of the shares. The
Company  sold  to  one  related-party  investor  under  these  terms.

On  March  2,  2001,  the  PPO  price was amended to the average of the high bid
prices  on  the  date  of  issuance and four preceding days, with no minimum per
share  price,  and  the  warrants  were  amended  to allow the holder to acquire
additional  shares  at  the  Unit  price.

The  Company  sold  153,060  Units  under  the  PPO  during  2002  for  $75,000.

On  January 16, 2003 and February 14, 2003, pursuant to an extension of the PPO,
the Company sold 665,188 and 196,079 Units, respectively.   The Company received
approximately  $326,000 and $100,000, respectively, for the Units sold under the
PPO  during  the  first  quarter  2003.  The  PPO  was  subsequently  closed.

     Warrants

Concurrent  with  the  issuance  of the convertible debentures from October 2002
through November 2002, the Company issued to subscribers warrants to purchase up
to  1,229,705  shares  of the Company's common stock.  On September 5, 2003, the
Company  repaid  one-half  of the convertible notes, with the condition that the
note  holders  would  convert  the  other  half.  As  a condition of the partial
repayment,  the  note  holders  were  required  to  relinquish  one-half  of the
previously  issued  warrants  reducing  the  total  warrants  issued  under  the
convertible  debt  program  to  614,853.


                                     PAGE F-37


These  warrants are exercisable for three (3) years from the date of issuance at
the  initial  exercise  price, which is equal to the 20-day average asking price
less 10% established when the notes were issued. Upon issuance the warrants were
valued using the Black-Scholes pricing model based on the expected fair value at
issuance  and the estimated fair value was also recorded as debt discount. As of
December  31,  2004,  all of the warrants under the convertible debt program had
been  converted  and the Company received $237,500 in cash and expensed $773,802
in  non-cash  loan fees. As of December 31, 2004, the Company had other warrants
outstanding  issued  as  part  of its private placement and other equity raising
ventures  as well as services that allow the holders to purchase up to 2,363,827
shares  of  common  stock  at  prices  between  $0.435  and $2.79 per share. The
warrants  may  be  exercised  any  time  within  three (3) and five (5) years of
issuance.

     Stock  options

On  November  21,  1997,  the  Company  entered  into a five (5) year employment
agreement  with  its  CEO.  As  part  of  the  employment agreement, the Company
granted  options  to the CEO to purchase up to 2,500,000 shares of the Company's
$0.0001  par  value  restricted  common  stock.

The  options are subject to the following vesting conditions, which were amended
on  January  21,  2000,  with  an  option  for  the board to award an additional
1,500,000  options  at  a  later  date:




                                                                                                                  Exercise
                       Number                                                                                    price per
                       of Shares         Vesting Conditions                                                          share
----------------       ---------         -----------------------------------------------------------   -----------------
                                                                                              
Granted Options:
                       500,000. . . . .  Currently vested                                              $            1.00
                       500,000. . . . .  Obtaining $6,500,000 additional equity capital                $            1.50
                       500,000. . . . .  Financing and executing a definitive space launch agreement   $            2.00
                       500,000. . . . .  Launching of first lunar or deep-space mission                $            2.50
                       500,000. . . . .  Successful completion of first lunar or deep-space mission    $            3.00
Options to be
Granted upon 
the Occurrence
of Certain Events:
                       250,000. . . . .  Upon the Company market capitalization reaching $250 million    $          5.00
                       500,000. . . . .  Upon the Company market capitalization reaching $500 million    $         10.00
                       750,000. . . . .  Upon the Company market capitalization reaching $1 billion      $         20.00
----------------       ---------         -----------------------------------------------------------   -----------------



All  options  expire  ten  (10)  years  from  date  of  amendment.

In  accordance  with  APB  25,  the  Company recognized $500,000 of compensation
expense  and  $250,000 of deferred compensation in 1997.  The options granted to
the CEO are subject to vesting conditions and have exercise prices between $1.00
and  $3.00  per  share.

On  August  27,  2001, as part of an annual review process, an additional 10,000
options  were granted to the CEO at the exercise price of $0.9469 per share with
a  set  vesting  schedule of 3,333 shares per year after issuance with the third
year  having 3,334 options vest.  These options expire five (5) years from grant
date.


                                     PAGE F-38


The following summarizes stock option activity related to all of the option plan
and  employee  compensation  agreements:






                                      
                              Weighted
                              Options       Average
                              Outstanding   Exercise Prices
----------------------------  ------------  -----------------
Balance at January 1, 2003 .    5,448,772   $           0.91 
Granted. . . . . . . . . . .    1,219,615               0.76 
Exercised. . . . . . . . . .      (37,000)             (0.53)
Expired. . . . . . . . . . .   (1,006,580)             (0.52)
----------------------------  ------------  -----------------

Balance at December 31, 2003    5,624,807               1.39 
Granted. . . . . . . . . . .    2,218,500               1.23 
Exercised. . . . . . . . . .   (1,005,035)             (1.26)
Expired. . . . . . . . . . .     (459,506)             (1.04)
----------------------------  ------------  -----------------

Balance at December 31, 2004    6,378,766   $           1.50 
----------------------------  ------------  -----------------
----------------------------  ------------  -----------------



The  weighted  average fair value of options granted to employees under the 1999
Incentive  Stock  Option Plan and the 2004 Equity Incentive Plan during 2004 and
2003  was  $1.23  and $0.76, respectively.  At December 31, 2004 and 2003, there
were  1,900,460 and 2,266,520 options exercisable at a weighted average exercise
price  of  $0.83  and  $1.05  per  share,  respectively.  The  weighted  average
remaining  life  of  outstanding options under the plan at December 31, 2004 was
4.40  years.







                                                                       
              Weighted-Average       Weighted-
Range of . .  Remaining Contractual  Average Exercisable Price
Exercise . .  Number of Shares       Life of Shares             Number of Shares   Exercisable
Price . . . . Outstanding            Outstanding                Exercisable        Price
------------  ---------------------  -------------------------  ----------------- ------------
0.42-0.99 .              2,317,413                       3.92          1,036,607  $       0.64
1.00-1.99.               2,459,131                       4.53            861,631          1.05
2.00-2.99.               1,102,222                       5.11              2,222          2.25
3.00-3.50.                 500,000                       5.05                  -             -
------------  ---------------------  -------------------------  ----------------- ------------
                         6,378,766. .                    4.40          1,900,460  $       0.83
------------  ---------------------  -------------------------  ----------------- ------------
------------  ---------------------  -------------------------  ----------------- ------------



The  Company has elected to account for its stock-based compensation plans under
APB  25.  However,  the Company has computed, for pro forma disclosure purposes,
the  value  of  all options granted during 2004 and 2003 using the minimum value
method  as  prescribed by SFAS No. 123.  Under this method, the Company used the
risk-free  interest rate at date of grant, the expected volatility, the expected
dividend  yield and the expected life of the options to determine the fair value
of  options  granted.  The  risk-free  interest  rates ranged from 6.0% to 6.5%;
expected  volatility  of 117% and the dividend yield was assumed to be zero, and
the  expected life of the options was assumed to be three to five years based on
the  average  vesting  period  of  options  granted.

     COMMITMENTS  AND  CONTINGENCIES

     Capital  leases

The  Company leases certain equipment under non-cancelable capital leases, which
are  included  in  fixed  assets  as  follows:






                                     
December 31,. . . . . . . . .       2004        2003 
-----------------------------  ----------  ----------
Computer equipment. . . . . .  $ 153,097   $ 153,097 
Less accumulated depreciation   (136,640)   (103,857)
                               $  16,457   $  49,240 
-----------------------------  ----------  ----------
-----------------------------  ----------  ----------




                                     PAGE F-39


Future  minimum  lease  payments  are  as  follows:






                                      
Year Ending December 31, 2004
---------------------------------------  --------
2005. . . . . . . . . . . . . . . . . .  $ 4,425 
2006. . . . . . . . . . . . . . . . . .    1,526 
2007. . . . . . . . . . . . . . . . . .        - 
2008. . . . . . . . . . . . . . . . . .        - 
Thereafter. . . . . . . . . . . . . . .        - 
---------------------------------------  --------
Total minimum lease payments. . . . . .    5,951 
Amount representing interest. . . . . .      698 
---------------------------------------  --------
Present value of minimum lease payments    5,253 

Total obligation. . . . . . . . . . . .    5,253 
Less current portion. . . . . . . . . .   (3,784)
---------------------------------------  --------
Long-term portion . . . . . . . . . . .  $ 1,469 
---------------------------------------  --------
---------------------------------------  --------



     Other  accrued  liabilities

During  2004  and  2003, the Company accrued expenses in connection with current
projects,  our  preferred stock sale, and other commitments.  The total of these
accruals  were  $207,262  and  $248,530  as  of  December  31,  2004  and  2003,
respectively.

In  November  2002, the Company entered an agreement to sell its interest in its
only  facility.  The transaction closed in January 2003.  The escrow transaction
included  the  sale  of  the  land  and building at 13855 Stowe Drive, Poway, CA
92064.  The  fees  that were incurred for the sale of the building were $121,311
and  were  recorded as other accrued liabilities.  The fees include broker fees,
escrow  and  title  fees  and  property  taxes.

     Building  lease

In  conjunction  with  the sale of its only facility, the Company entered into a
non-cancelable  operating  lease with the buyer to lease-back its facilities for
ten  (10)  years  (see  Note  2).  The  base rent was $25,678 per month at lease
inception  and is currently $26,577 as of December 31, 2004 and will continue to
increase  by  3.5%  per  year. Mr. Benson, the Company's current chief executive
officer,  provided  a  guarantee  for  the  leaseback.

     CONCENTRATIONS

     Credit  risk

The  Company maintains cash balances at various financial institutions primarily
located  in San Diego, California and New York, New York.  The accounts at these
institutions  are  secured  by  the  Federal Deposit Insurance Corporation up to
$100,000.  The  Company  has  not  experienced  any  losses  in  such  accounts.

     Customer

During  2004  and  2003,  the  Company  had  two  and three major customers that
accounted for sales of approximately $3,737,000, or 76% and $1,782,600 or 60% of
consolidated  revenue,  respectively.  At December 31, 2004 and 2003, the amount
receivable  from  these  customers  was  approximately  $612,900  and  $160,200,
respectively.

     Contract

In  November  1999,  the  Space  Missions Division was awarded a turnkey mission
contract  by  the  Space  Sciences Laboratory at the University of California at
Berkeley worth as of December 31, 2002 approximately $7.2 million, including two
change orders worth approximately $412,000 on June 12, 2002 and October 7, 2002.
This  contract  represented  14% of the Company's revenue in 2003.  The contract
concluded  on  December  31,  2003.


                                     PAGE F-40


                          STARSYS RESEARCH CORPORATION
                                  BALANCE SHEET
                                   (UNAUDITED)




                                                                          
                                                                             9 MONTHS ENDED
                                                                                 9/30/05 
CURRENT ASSETS
----------------------              
Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $   216,934 
Contract Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . .    2,555,507 
Accounts Receivable - Other . . . . . . . . . . . . . . . . . . . . . . . .       44,270 
C/P of Notes Receivable . . . . . . . . . . . . . . . . . . . . . . . . . .       80,194 
Income Tax Receivable . . . . . . . . . . . . . . . . . . . . . . . . . . .      365,508 
Costs and Estimated Earnings in Excess of Billings on Uncompleted Contracts    2,095,781 
Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      311,649 
Prepaid Expenses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       91,440 
Deferred Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      236,025 
                                                                             ------------
                                                                               5,997,308 
                                                                             ------------

FIXED ASSETS
----------------------              
Property Plant and Equipment. . . . . . . . . . . . . . . . . . . . . . . .    3,813,551 
Less Accumulated Depreciation . . . . . . . . . . . . . . . . . . . . . . .   (1,782,111)
                                                                             ------------
                                                                               2,031,440 

OTHER ASSETS
----------------------              
Deposits. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       26,469 
                                                                             ------------
                                                                                  26,469 

                                                                             ------------
Total Assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    8,055,217 
                                                                             ------------
                                                                             ------------

CURRENT LIABILITIES
----------------------              
Accounts Payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $ 1,291,739 
Current Portion of Notes Payable. . . . . . . . . . . . . . . . . . . . . .    6,014,536 
Current Portion of Capital Lease Obligations. . . . . . . . . . . . . . . .       33,998 
Billings in Excess of Costs and Estimated Earnings on Uncompleted Contracts    1,073,751 
Accrued Wages and Benefits. . . . . . . . . . . . . . . . . . . . . . . . .    1,079,268 
Other Accrued Expenses. . . . . . . . . . . . . . . . . . . . . . . . . . .      451,586 
Reserve for Loss on Contracts . . . . . . . . . . . . . . . . . . . . . . .    1,603,482 
                                                                             ------------
                                                                              11,548,360 

COMMITMENTS AND CONTINGENCIES
----------------------              

STOCKHOLDERS' DEFICIT
----------------------              
Common Stock. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          520 
Additional Paid in Capital. . . . . . . . . . . . . . . . . . . . . . . . .       51,886 
Accumulated Deficit . . . . . . . . . . . . . . . . . . . . . . . . . . . .   (3,545,549)
                                                                             ------------
                                                                              (3,493,143)

                                                                             ------------
Total Liabilities and Stockholders' Deficit . . . . . . . . . . . . . . . .  $ 8,055,217 
                                                                             ------------
                                                                             ------------



                                    PAGE F-41


                          STARSYS RESEARCH CORPORATION
                             STATEMENT OF OPERATIONS
                                   (UNAUDITED)




                                              
                                NINE MONTHS           NINE MONTHS
                                   ENDED                 ENDED
                              SEPTEMBER 30, 2005    SEPTEMBER 30, 2004

Revenues
----------------------------                                            
Contract Revenues. . . . . .  $        13,597,334   $        12,389,762 
Cost of Revenues . . . . . .           11,087,931            15,023,140 
                              --------------------  --------------------

Gross Margin (Loss). . . . .            2,509,403            (2,633,378)
----------------------------  --------------------  --------------------
                                           

Operating Expenses
----------------------------                                            
General & Administrative . .            3,572,194             2,882,739 
                              --------------------  --------------------

Other Income (Expense)
----------------------------                                            
Rental Income. . . . . . . .                3,250                 4,672 
Other Income       . . . . .               75,998                14,190 
Interest Expense . . . . . .             (378,513)             (177,519)
                              --------------------  --------------------
Total Other Income (Expense)             (299,265)             (158,657)
                              --------------------  --------------------

Loss Before Income & Taxes .           (1,362,056)           (5,674,774)
----------------------------                                            

Income Tax Provision . . . .                    -                     - 
                              --------------------  --------------------

Net Loss . . . . . . . . . .  $        (1,362,056)  $        (5,674,774)
----------------------------  --------------------  --------------------
                              --------------------  --------------------



                                    PAGE F-42


                          STARSYS RESEARCH CORPORATION
                             STATEMENT OF CASH FLOWS
                                   (UNAUDITED)




                                                                         
                                                             NINE MONTHS           NINE MONTHS
                                                                ENDED                 ENDED
                                                         SEPTEMBER 30, 2005    SEPTEMBER 30, 2004

CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss. . . . . . . . . . . . . . . . . . . . . . . .    $   (1,362,056)       $   (5,674,774)
  Adjustments to reconcile net loss to net cash
    (used in) provided by operating activities:
    Depreciation and amortization . . . . . . . . . . . . .         354,386               285,341 
    Effects of changes in operating assets and liabilities:
      Contracts receivable. . . . . . . . . . . . . . . . . .     1,084,460             1,703,023 
      Accounts receivable - employees and other . . . . . . .        (4,374)              (68,811)
      Income taxes receivable . . . . . . . . . . . . . . . .       (48,494)                    - 
      Costs and estimated earnings in excess of billings
        on uncompleted contracts. . . . . . . . . . . . . . .       995,855             1,270,552 
      Inventory . . . . . . . . . . . . . . . . . . . . . . .       (33,924)                6,696 
      Prepaid expenses. . . . . . . . . . . . . . . . . . . .       (44,702)               19,079 
      Deferred expenses . . . . . . . . . . . . . . . . . . .       (81,831)             (447,105)
      Deposits. . . . . . . . . . . . . . . . . . . . . . . .             -                (7,000)
      Accounts payable. . . . . . . . . . . . . . . . . . . .       (42,268)               (7,395)
      Accrued wages and benefits. . . . . . . . . . . . . . .       250,230               409,453 
      Billings in excess of costs and estimated earnings 
        on uncompleted contracts. . . . . . . . . . . . . . .     (1,021,148)            1,011,825 
      Other accrued expenses. . . . . . . . . . . . . . . . .         68,811               188,194 
      Reserve for loss on contracts in progress . . . . . . .     (1,078,430)            1,972,070 
      Income taxes payable. . . . . . . . . . . . . . . . . .        (31,643)             (220,296)
                                                         --------------------  --------------------
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES . .             (995,128)              440,852 

CASH FLOWS FROM INVESTING ACTIVITIES
  Payments received on notes receivable . . . . . . . .               10,574                     - 
  Purchases of property & equipment . . . . . . . . . .             (227,561)             (336,831)
                                                         --------------------  --------------------
NET CASH USED IN INVESTING ACTIVITIES . . . . . . . . .             (216,987)             (336,831)

CASH FLOWS FROM FINANCING ACTIVITIES
  Principal payments on capitalized lease obligations . .           (457,983)             (167,412)
  Proceeds from revolving credit facility . . . . . . . .          6,437,472             3,933,343 
  Payments to revolving credit facility . . . . . . . . .         (5,387,912)           (3,753,982)
  Proceeds on notes payable - stockholder . . . . . . . .            823,333                     - 
                                                         --------------------  --------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES . . . . . . .            1,414,910                11,949 

                                                         --------------------  --------------------
NET INCREASE IN CASH. . . . . . . . . . . . . . . . . .              202,795               115,970 

CASH AT BEGINNING OF PERIOD . . . . . . . . . . . . . .               14,139                   712 
                                                         --------------------  --------------------

CASH AT END OF PERIOD . . . . . . . . . . . . . . . . .       $      216,934        $      116,682 
                                                         --------------------  --------------------
                                                         --------------------  --------------------

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the period for:
    Interest. . . . . . . . . . . . . . . . . . . . . . . .   $      657,799        $      177,519 
    Income Taxes. . . . . . . . . . . . . . . . . . . . . .                -                     - 

NON-CASH INVESTING AND FINANCING ACTIVITIES:
  Loan premium on notes payable - stockholders. . . . . .     $       80,000        $            - 
  Agency fee on SpaceDev loan . . . . . . . . . . . . . .     $      120,000        $            - 
  Borrowings on capital lease obligations . . . . . . . .     $            -        $      327,360 




                                    PAGE F-43


              NOTES TO CONDENSED FINANCIAL STATEMENTS

     Starsys  Research Corporation (the "Company") was incorporated in the State
of Colorado on April 6, 1988.  The Company specializes in contract production of
spacecraft  mechanisms,  actuators  and structures for commercial and government
customers.  The Company grants credit to its customers, which are located in the
United  States.  Significant  accounting  policies  followed  by the Company are
presented  below.

BASIS  OF  PRESENTATION

     In  the  opinion of management, the financial statements reflect all normal
and  recurring  adjustments,  which are necessary for a fair presentation of the
Company's  financial  position,  results of operations and cash flows as of  the
dates  and  for  the  periods  presented.  The  financial  statements  have been
prepared in accordance with generally accepted accounting principles for interim
financial  information.  Consequently,  these  statements  may  not  include all
disclosures normally required by generally accepted accounting principles of the
United States of America for annual financial statements nor those normally made
in  an  Annual  Report on Form 10-KSB.  Accordingly, reference should be made to
the  Company's  audited  financial  statements  included  in this prospectus for
additional  disclosures,  including  a  summary  of  the   Company's  accounting
policies,  which have not materially changed.  The results of operations for the
nine  month  periods  ended  September  30,  2005  and  2004 are not necessarily
indicative  of  results  that may be expected for the fiscal year ended December
31,  2005 or any future period, and the Company makes no representations related
thereto.

USE  OF  ESTIMATES  IN  PREPARING  FINANCIAL  STATEMENTS

     The  preparation  of  financial  statements  in  conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect  the  reported  amounts  of assets and liabilities and
disclosure  of  contingent  assets  and liabilities at the date of the financial
statements  and  the  reported  amounts  of  revenues  and  expenses  during the
reporting  period.  Actual  results  could  differ  from  those  estimates.
Significant  estimates  included in these financial statements relate to revenue
recognition  on uncompleted contracts, billings in excess of costs and estimated
earnings  and costs on uncompleted contracts and estimated earnings in excess of
billings on uncompleted contracts (see Note 3).  Revisions in estimated contract
profits  and  losses are made in the period in which circumstances requiring the
revision  become  known.  The effect of changes in estimates of contract profits
and losses on contracts in process at September 30, 2005 was to increase the net
loss  for  the  nine  months ended September 30, 2005 and 2004, by approximately
$965,000  and  $1,972,00, respectively, from that which would have been reported
had  the  revised  estimate  been  used  as the basis of recognition of contract
profits  and  losses in the preceding period. The amount of this change includes
effects  of  changes in estimates and change orders subsequent to  September 30,
2005.

ACCOUNTS  RECEIVABLE

     Accounts  receivable   are   uncollateralized  customer  obligations  which
generally  require  payment  within  thirty days from the invoice date. Accounts
receivable  are  stated  at  the invoice amount.  Notes receivable are stated at
principal  plus  accrued  interest.

Account  balances  with invoices over ninety days old are considered delinquent.
Payments  of accounts receivable are applied to the specific invoices identified
on  the  customer's remittance advice or, if unspecified, to the earliest unpaid
invoices.  Payments  of  notes receivable are allocated first to unpaid interest
with  the  remainder  to  the  outstanding  principal  balance.

The  carrying  amount of accounts receivable is reduced by a valuation allowance
if  necessary  that reflects management's best estimate of amounts that will not
be  collected.  At  September  30,  2005,  management  recorded  an allowance of
$17,500  for  future  estimates  of  uncollectible  accounts.  If  there  is  a
deterioration  of  a  major  customer's credit worthiness or actual defaults are
higher  than   the   historical   experience,   management's  estimates  of  the
recoverability  of  amounts  due  the  Company  could  be  affected.

REVENUE  AND  COST  RECOGNITION

     The  accompanying  financial  statements  are  prepared  according  to  the
"percentage-of-completion"  method  of  accounting for long-term contracts.  The
amount  of revenues recognized is that portion of the total contract amount that
the  actual  cost  expended  bears  to the anticipated final total cost based on
current  estimates  of  cost  to  complete  the  project  (cost-to-cost method).


                                    PAGE F-44


     If  final  total  cost  is  anticipated  to exceed the contract amount, the
excess  of  cost over contract amount is immediately recognized as a loss on the
contract.  Recognition  of  profit  commences on an individual project only when
cost  to  complete  the  project can reasonably be estimated and after there has
been  some  meaningful  performance  achieved  on  the  project.  Changes in job
performance,  job  conditions,  and  estimated  profitability,  including  those
arising  from  contract penalty provisions (when applicable), and final contract
settlements  may  result  in revisions to costs and income and are recognized in
the  period  in  which  the  revisions  are  determined.

     Contract costs include all direct material, direct labor and sub-contractor
costs,  other  costs  such  as supplies, tools and travel which are specifically
related  to a particular contract. All other selling, general and administrative
costs  are  expensed  as  incurred.

     The  current  asset  reflected on the balance sheet as "Costs and estimated
earnings  in  excess  of  billings on uncompleted contracts" represents revenues
recognized  in  excess  of  amounts  billed.

     The current liability reflected on the balance sheet as "Billings in excess
of costs and estimated earnings on uncompleted contracts" represents billings in
excess  of  revenues  recognized.

INVENTORIES

     Inventories  consist of supplies or other finished products not yet charged
to a contract and are stated at the lower-of-cost or market with cost determined
using  an  average-cost  method.
PROPERTY  AND  EQUIPMENT

     Property  and equipment are stated at cost.  Depreciation and amortization,
which include amortization of property under capital leases, are provided by use
of  the straight-line and accelerated methods over the estimated useful lives of
the  related  assets.  Accelerated  depreciation methods are used for income tax
reporting  purposes.  Total  depreciation  expense  for  the  nine  months ended
September  30,  2005  and  2004,  was  $308,580  and  $285,341  respectively.
During  the  nine  months  ended  September  30, 2005, and in conjunction of the
paydown  of  the  capital  leases  (see Notes 5 and 6), the Company reclassified
these  assets  from  equipment  under capital leases to facility equipment.  The
Company  will  also depreciate the remaining net book value of these assets over
their  useful  lives  ranging between 3 and 7 years, and in conjunction with its
internal  policies.

DEFERRED  EXPENSES

     During the nine months ended September 30, 2005, the Company borrowed funds
from  four  of its stockholders and from SpaceDev, Inc. ("SpaceDev") to meet the
Company's obligations under its agreement with its current bank (see Note 5). In
conjunction  with these borrowings, the Company agreed to pay an $80,000 premium
and  a  $120,000  agency  fee, respectively. The Company is amortizing the costs
associated  with  the  loan  premiums  over  the  expected  terms  of  the  loan
agreements.  As  of  September  30,  2005,  the  Company has recognized interest
expense  of  $45,806 in connection with the amortization of the loan premium. As
of September 30, 2005, the Company has deferred the remainder of these costs. In
conjunction  with the expected closing of the Merger (as defined in Note 1) with
SpaceDev, the Company has recorded as deferred expenses an additional $81,831 of
closing  costs.

PRODUCT  WARRANTY

     The  Company  warrants  its  products  against defects in workmanship.  The
Company  has  accrued  $72,123  for  warranty claims at September 30, 2005.  The
accrual  is  based on an estimate of the cost to be incurred based on the claims
received  and  historical  experience  (see  Note  10).

INCOME  TAXES

     Deferred  income  taxes  are  provided  for  temporary  differences  in the
recognition  of  depreciation  expense  for  financial  reporting and income tax
reporting  purposes,  tax  credit  carryforwards  and  for reserves for contract
losses.


                                    PAGE F-45


STOCK  OPTION  PLAN

     The Company has a stock-based employee compensation plan which is described
more  fully in Note 7.  The Company accounts for this plan under the recognition
and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to
Employees,  and  Related  Interpretations.  No stock-based employee compensation
cost  is  reflected in net income, as all options granted under this plan had an
exercise  price  equal to the market value of the underlying common stock on the
date  of grant.  The following table illustrates the effect on net income if the
Company  had applied the fair value recognition provisions of FASB Statement No.
123,  Accounting  for   Stock-Based   Compensation,   to   stock-based  employee
compensation  for  the  nine  months  ended  September  30,  2005  and  2004:




                                                     
                                     SEPTEMBER 30, 2005    SEPTEMBER 30, 2004
                                     --------------------  --------------------              
                                                
Net loss - as reported. . . . . . .  $        (1,362,056)  $        (5,674,774)
Deduct:  total stock-based employee
  compensation expense
  determined under fair value
  based method for all awards . . .               (3,000)               (3,000)
                                     --------------------  --------------------

Estimated net loss - pro forma. . .  $        (1,365,056)  $        (5,677,774)
                                     --------------------  --------------------
                                     --------------------  --------------------


     
     In  December  2004,  The Financial Accounting Standards Board (FASB) issued
Statement  on  Financial  Accounting  Standards No. 123 (Revised), "Shared-Based
Payment"  (SFAS 123R). This standard revises SFAS No. 123, Accounting Principles
Board Option 25 and related interpretations, and eliminates use of the intrinsic
value  method  of  accounting  for stock options. The Company currently uses the
intrinsic value method to value stock options, and, accordingly, no compensation
expense  has  been  recognized  for  stock  options. SFAS 123R requires that all
employee  share-based  payments to employees, including stock options, be valued
using  a  fair-value-based  method  and  recorded as expense in the statement of
operations.  For  the  Company,  SFAS 123R will first be effective for its first
reporting  period  after  January  1,  2006.  This new Statement will not affect
accounting  for  the  Company's stock options currently outstanding, but it will
affect  financial  statement  disclosures about those stock options, and it will
change  the  accounting  for  stock  options  issued  in  future  years.


NOTE  1  -  FUTURE  OPERATIONS  OF  THE  COMPANY

     The  Company  incurred  a net loss of $1,362,056, for the nine months ended
September 30, 2005 and has a stockholders' deficit of $3,545,549 as of September
30,  2005.  The  Company also has negative working capital at September 30, 2005
of  $5,551,052.  The  Company  is  also in default of certain covenants with its
current  lender.  Management  of  the  Company  intends  to fund 2005 operations
primarily  through  revenues  generated by product sales and additional debt and
additional  equity investment (see Note 5).  The Company's future operations are
dependent upon the profitability of the Company's contracts and related revenues
generated  and its efforts to raise additional capital.  If the Company does not
achieve expected revenue levels or receive sufficient additional funding to meet
its  requirements with its lender, the Company's lender is entitled to appoint a
receiver  to  protect the lender's collateral including the right to operate the
Company's  business  (see  Note  5).

     On August 23, 2005, the Company entered into a non-binding letter of intent
to  sell the shares of the Company's stock (the "Letter of Intent") to SpaceDev,
a  publicly  traded  company  (the  "Merger").  The Letter of Intent projected a
closing on November 30, 2005. The Letter of Intent provides for consideration to
be  paid  at  closing  comprised  of  a cash payment of $1,500,000 and shares of
SpaceDev  having  an  aggregate market value of $7,500,000. The Letter of Intent
also  provides  that SpaceDev will repay the remaining principal and interest of
the  Company's  credit facility with the current bank and any subordinated debt.
The Letter of Intent also provided that SpaceDev will provide the Company with a
bridge  loan in the amount $1,200,000 prior to closing to comply with the bank's
requirements  under  the  Forbearance  Agreement.  (See  Note  5)

     The  Letter of Intent also provides for additional consideration to be paid
to  the  stockholders of the Company based upon results of the audited financial
statements  for  the  years  ending  December  31,  2005,  2006  and  2007.

     The  accompanying  financial statements do not include any adjustments as a
result  of  these  uncertainties.


                                    PAGE F-46


NOTE  2  -  CONTRACT  RECEIVABLES

Contract  receivables  consist  of  the  following  at  September  30,  2005:




                                   
Billed
 Completed contracts . . . . . . . .  $  122,972 
 Contracts in progress . . . . . . .   2,450,035 
                                      -----------
                                       2,573,007 
Less allowance for doubtful accounts     (17,500)
                                      -----------

TOTAL CONTRACTS RECEIVABLES. . . . .  $2,555,507 
                                      -----------
                                      -----------



Billed  contract  receivables  consist  of  the following at September 30, 2005:




                                 
Billed commercial. . . . . . . . .  $  334,280
Billed governmental. . . . . . . .   2,238,727
                                    ----------

TOTAL BILLED CONTRACTS RECEIVABLES  $2,573,007
                                    ----------
                                    ----------



NOTE  3  -  CONTRACTS  IN  PROGRESS

Contracts  in  progress  are  summarized  as  follows  at  September  30,  2005:




                                      
Costs incurred on uncompleted contracts  $ 44,635,503 
Estimated earnings (loss) thereon . . .    (4,281,006)
                                         -------------
                                           40,354,497 
Less billings to date . . . . . . . . .   (39,332,467)
                                         -------------

TOTAL . . . . . . . . . . . . . . . . .  $  1,022,030 
                                         -------------
                                         -------------



These  amounts  are  reflected  in  the  accompanying  balance  sheet  under the
following  captions  at  September  30,  2005:




                                        
Costs and estimated earnings in excess
of billings on uncompleted contracts. . .  $ 2,095,781 

Billings in excess of costs and estimated
earnings on uncompleted contracts . . . .   (1,073,751)
                                           ------------

TOTAL . . . . . . . . . . . . . . . . . .  $ 1,022,030 
                                           ------------
                                           ------------



NOTE  4  -  NOTES  AND  EMPLOYEE  RECEIVABLES

     Notes receivable at September 30, 2005, consist of notes due from employees
and existing stockholders, which total $80,194.  The notes bear interest at 5.5%
and  are  due  on  demand.  Total  accrued interest on these notes was $9,141 at
September  30,  2005.

In  addition, during the nine months ended September 30, 2005, the Company had
advanced amounts to various employees. Accounts receivable due from employees at
September  30, 2005 were $44,270. There were no signed note agreements for these
advances  due  to  the  short  repayment  terms  of  the  advances.

NOTE  5  -  NOTES  PAYABLE

Notes  payable  consists  of  the  following  at  September  30,  2005:


                                    PAGE F-47








                                                            
Line of credit agreement with bank; maximum of
4,250,000; interest at prime plus 3.5%; matures
December 15, 2005 . . . . . . . . . . . . . . . . . . . . . . $    558,267 

Two term notes for $2,100,000 and $1,250,000,
respectively; interest at 10.25% and LIBOR plus 8% 
respectively; mature December 15, 2005. . . . . . . . . . . . .   3,157,445 

Note payable to SpaceDev; interest at 8%
principal and interest is due at the earlier of the
close of the Merger or December 31, 2005.. . . . . . . . . . . .  1,369,044 

Stockholder notes of $800,000 plus loan premium
of $80,000; interest at 15%; principal and unpaid
interest due on November 30, 2005. . . . . . . . . . . . . . . .    903,333 

Note payable to Ford Motor Credit for asset
purchase, interest at 0%; monthly payments of
principal of $1,069; maturity at September 4,
2005; collateralized by equipment. . . . . . . . . . . . . . . .     1,069 

Promissory note with former stockholder; maturity
at May 1, 2005; two equal payments of principal
and accrued interest at 10% are due May 1, 2005
and May 1, 2005; uncollateralized. . . . . . . . . . . . . . . .    25,378 
                                                               ------------

Total: . . . . . . . . . . . . . . . . . . . . . . . . . . . .   6,014,536 

Less current portion . . . . . . . . . . . . . . . . . . . . .  (6,014,536)
                                                               ------------

LONG-TERM PORTION. . . . . . . . . . . . . . . . . . . . . . . $         - 
                                                               ------------
                                                               ------------



     All  bank notes payable are also personally guaranteed by a stockholder and
director  of  the  Company.  The  line of credit and term loan agreement contain
restrictive  covenants  relating to the financial position and operations of the
Company.  The  Company  was  in  violation of certain covenants at September 30,
2005.

     On  March  30,  2005, the Company refinanced the line of credit, term loan,
and certain capital leases with a new bank. The refinancing included creation of
a new line of credit having a balance of $4,250,000, which interest accrues at a
prime rate plus 0.5% and matures March 30, 2006, a new term note A of $2,100,000
which accrues interest at 7.25% and matures April 1, 2010, and a new term note B
of  $1,250,000  which  accrues  interest  at LIBOR plus 5% and matures March 30,
2006.

     On  June  24,  2005,  the Company entered into a Forbearance Agreement (the
"Agreement")  for  certain  financial  covenant  and  other violations under its
existing  loans  with  its current bank. The Agreement was later amended on July
25, 2005 on November 7, 2005, and on December 20, 2005. The Agreement sets forth
default  interest  rates  for  the line of credit, term note A, and term note B,
which  accrue  interest  at  prime rate plus 3.5%, 10.25%, and at LIBOR plus 8%,
respectively.  The amended Agreement requires the Company to raise the necessary
capital  to  bring  the  Company in compliance with its borrowing base and other
financial  covenants.  The  Company's  obligations  under  the amended Agreement
include,  but  are  not  limited  to,  the  following:

     -    On or before July 26, 2005, the Company shall  receive  a  minimum  of
          $800,000      of  additional  cash  equity.

     -    On  or  before  September  8,  2005,  the  Company  shall  receive  an
          additional  minimum  of  $1,200,000  of  cash  equity.


                                    PAGE F-48



     -    On  or before January 31, 2006, the Company shall receive a minimum of
          $4,000,000  of  additional  cash  equity.

     The  total  amount  of  cash equity the Company is required to obtain on or
before  January  31,  2006  is  at  least $6,000,000. The amended Agreement also
requires  the  Company to provide the bank a "Letter of Intent" by July 26, 2005
from  a  bona  fide  third  party  for  the  purchase of all or a portion of the
Company's assets. The Agreement also accelerates and amends the maturity date of
term  note  B  from  March  30,  2006 to the earlier of the required cash equity
amounts  received  or  January  31,  2006.

     Any  default  under  the Agreement constitutes a default under the existing
loan  agreements  with  the  bank  and  the  bank shall be entitled to appoint a
receiver  to  preserve and protect the bank's collateral, including the right to
operate  the  Company's  business. Any such receivership will continue until the
Company's  obligations  under  the  Agreement  have  been satisfied in full. The
Company  did  receive  minimum  proceeds  of  $800,000 and a Letter of Intent to
comply  with  the  amended  Agreement  as  noted  below.

     The  Company  has  not closed the Merger with SpaceDev and has not received
the  additional  $4,000,000  minimum cash equity required under the terms of the
aforementioned  lending  agreement.  As  such,  on December 20, 2005 the Company
entered  into  a  Fourth  Amendment  to  the  Forbearance Agreement (the "Fourth
Amendment").  The  Fourth  Amendment  included the following modification to the
Agreement:

-    The  Company  must  obtain  the  additional  $4,000,000 minimum cash equity
     required  "Equity  Infusion"  on  or  before  January  31,  2006.

-    The  term note B maturity date is modified and amended to be the earlier of
     the  date  the  Company  obtains  the Equity Infusion, or January 31, 2006.

     During  the  nine months ended September 30, 2005, the Company issued notes
payable  to four of its stockholders in the amount of $800,000. These notes bear
interest  at  15%  per  annum.  These  notes plus the loan premium (see Deferred
Expenses)  and  any unpaid principal and accrued interest are due on the earlier
of  July  22,  2006  or  the  closing  of  the  Merger.

     On  September  8, 2005, the Company issued a secured promissory note in the
principal  amount  of $1.2 million to SpaceDev. The note, as amended on December
20,  2005,  accrues  interest at 8% per annum and matures on January 31, 2006 or
earlier  in  certain  circumstances.  No  principal or interest payments are due
before  maturity.  The  maturity  date may be accelerated upon the occurrence of
certain  events of default. The loan is secured by a security interest in all of
the  assets of Starsys, subject to an intercreditor agreement with the Company's
current  bank.  In  addition, the Company has agreed to pay SpaceDev a placement
agent  fee  and  to  reimburse  the  Company expenses in the aggregate amount of
$120,000.  This amount was added to the principal balance of the note evidencing
the loan but will be forgiven in certain circumstances, including the closing of
the  Merger.

NOTE  6  -  LEASES

     The  Company  leases  certain  equipment  and software under capital leases
which  expire at various times through 2006.  Accumulated depreciation for these
assets  presented  as  capital  leased assets was $19,807 at September 30, 2005.
During  the  nine  months ended September 30, 2005, the Company extinguished its
debt  on  all  but  one of these capital leases and reclassified the assets from
capital  assets  to  facility  equipment.  The  Company  leases its facility and
office  equipment  under  various  non-cancelable  operating leases which expire
through  2007.  The  Company  also leases certain equipment under month-to-month
leases.

     Minimum  rental  commitments under these leases are as follows at September
30,  2005:


                                    PAGE F-49





                               
                          CAPITAL    OPERATING
                          LEASES     LEASES

YEAR ENDING DECEMBER 31,

2005 . . . . . . . . . .  $  9,197   $  104,212
2006 . . . . . . . . . .    27,590      416,497
2007 . . . . . . . . . .         -       38,578
                          ---------  -----------
                            36,786     $559,287 
                                     -----------
                                     -----------
Less interest. . . . . .    (2,788)
                          ---------  
                            33,998
Less current portion . .   (33,998)
                          ---------  

LONG TERM PORTION. . . .  $      - 
                          ---------  
                          ---------  


     Total  rent  expense  for  the  nine  months  ended  September 30, 2005 was
$499,844.  This  amount includes normal operating expenses paid with the leases.
The  Company  is  also  subleasing  a  portion  of  its facilities under various
month-to-month  subleases. Total sublease and other rental income was $3,250 for
the  nine  months  ended  September  30,  2005.

     The Company paid down certain capital leases on March 30, 2005. The balance
of  the  remaining  capital lease obligations at September 30, 2005 was $33,998.

NOTE  7  -  STOCKHOLDERS'  EQUITY

STOCK  OPTION  PLAN

     The  Company  adopted  a  Stock  Option Plan in 1998 which provides for the
granting  of incentive stock options to employees and nonstatutory stock options
to  directors  and  consultants  of  the  Company  as  selected  by the Board of
Directors.  The maximum number of shares authorized to be granted under the plan
is  160,000. The options are exercisable at a price as determined and authorized
by  the  Board  of Directors.  The options generally expire at 10 years from the
date  of  grant.

     In  1998, the Company adopted the disclosure - only provisions of Statement
of  Financial  Accounting  Standards No. 123 for Stock-Based Compensation ("SFAS
123").  SFAS  123  encourages  entities  to  adopt  a fair value-based method of
accounting  for  employee  stock  compensation  plans,  but  allows companies to
continue  to  account  for  those  plans  using the accounting prescribed by APB
Opinion  25,  "Accounting for Stock Issued to Employees" ("APB 25"). The Company
has  elected  to  continue to account for stock based compensation using APB 25,
making  pro  forma disclosures of net earnings as if the fair value-based method
had been applied. Accordingly, no compensation expense has been recorded for the
stock  option  plan.

     The  fair  value  of  each option granted is estimated on the date of grant
using the minimum value option-pricing model with the following weighted average
assumptions:

Expected  dividend  yield                                   0%
Expected  stock  price  volatility                          0%
Risk-free  interest  rate                       4.2%  to  6.7%
Expected  life  of  options                          10  years


                                    PAGE F-50


Incentive  stock  option  transactions  are  summarized  as  follows:




                                                 
                                                       WEIGHTED AVERAGE
                                    INCENTIVE STOCK    EXERCISE PRICE
                                    OPTION SHARES      PER SHARE
                                    ----------------   ---------------
OUTSTANDING, AT DECEMBER 31, 2004.           106,080   $          9.64

Options granted. . . . . . . . . .                 -                 -
Options expired. . . . . . . . . .                 -                 -
Options forfeited. . . . . . . . .            (3,694)             8.80
Options exercised. . . . . . . . .                 -                 -
                                    ----------------   ---------------

OUTSTANDING, AT SEPTEMBER 30, 2005           102,386   $          9.61
                                    ----------------   ---------------
                                    ----------------   ---------------




     The  following  table  summarizes  information  concerning  outstanding and
exercisable  options  at  September  30,  2005:




                                                                   

                                               Weighted     Outstanding              Exercisable
                                               Average       Weighted                 Weighted
              Range of                        Remaining       Average                  Average
Option        Exercise         Number        Contractual     Exercise      Number     Exercise
 Type          Price        Outstanding      Life (years)      Price     Exercisable     Price

Incentive   $7.11-$15.30      102,386             5          $  9.61       102,049     $  9.61




     The  number exercisable and the exercisable weighted average exercise price
per  share  are  based  upon  the  vesting schedules for the individual options.

AUTHORIZED  STOCK

     On  October  29, 2004, the Company amended its articles of incorporation to
increase  the  number  of  shares of common stock it is authorized to issue from
1,000,000  to  25,000,000 at $.001 par value and to authorize the issuance of up
to  10,000,000  shares  designated  as preferred stock with no par value.  There
were  no  shares of preferred stock issued or outstanding at September 30, 2005.

NOTE  8  -  RETIREMENT  PLAN

     The Company maintains an Employees' 401(k) and Stock Bonus Plan which gives
employees  the  opportunity  to  save  a  portion  of  their  pre-tax  wages for
retirement.  Employees  are eligible to participate in the Company's 401(k) Plan
upon  date  of  hire. In addition to the participant's contribution to the plan,
the  Company  may  make  discretionary profit sharing and discretionary matching
401(k)  contributions  under  the  plan.   The   discretionary   profit  sharing
contributions  are  currently  paid  50%  to the employee and 50% is accrued for
conversion  into  shares  of  stock  in  the  Company  based  on  the employee's
respective  contributions  received  under  the  plan. For the nine months ended
September  30,  2005,  the  Company  made  no   discretionary   profit   sharing
contributions.  The  Company accrued discretionary matching 401(k) contributions
for  the  period  ended  September  30,  2005  in  the  amount  of  $19,468.

     The  total number of shares of the Company's stock allocated to and held by
the plan was 36,611 at September 30, 2005. Any dividends paid on the plan shares
are  charged  to  retained  earnings  as the Company has an accumulated deficit.

     The  Stock Bonus Plan provides a put option whereby terminated participants
may  elect  to  sell  and require the Company to redeem the participant's vested
common shares at their fair market value. The Company was not required to redeem
any  of  the  vested  shares  during  the  period  ended  September  30,  2005.


                                    PAGE F-51


NOTE  9  -  INCOME  TAXES

     The  sources of deferred tax assets and the tax effect of each at September
30,  2005  is  as  follows:




                                                  
Deferred tax assets:
 Accrued expenses . . . . . . . . . . . . . . . . .  $   278,100 
 Reserve for loss on contracts in progress. . . . .      619,400 
 Research and development credit carryforward . . .    1,533,600 
 Federal and State net operating loss carryforwards    1,451,900 
 Valuation allowance for deferred tax assets. . . .   (3,445,200)
                                                     ------------
TOTAL DEFERRED TAX ASSETS . . . . . . . . . . . . .      437,800 

Deferred tax liability:
 Tax over financial statement depreciation. . . . .     (437,800)
                                                     ------------

NET DEFERRED TAX ASSETS . . . . . . . . . . . . . .  $         - 
                                                     ------------
                                                     ------------



The  deferred  tax  asset  is  presented  in  the  accompanying balance sheet at
September  30,  2005  as  follows:




                                
Current deferred tax asset. . . .  $   897,500 
Noncurrent deferred tax asset . .    2,985,500 
Noncurrent deferred tax liability     (437,800)
Less:  Valuation allowance. . . .   (3,445,200)
                                   ------------

NET DEFERRED TAX ASSET. . . . . .  $         - 
                                   ------------
                                   ------------



     The  (provision)  benefit  for  income  taxes  at  September  30,  2005 and
September  30,  2004  consists  of  the  following:




                                                                
                                                  SEPTEMBER 30, 2005  SEPTEMBER 30, 2004
-----------------------------------------------  -------------------  -------------------   

Current . . . . . . . . . . . . . . . . . . . .  $                 -  $                 -
Deferred. . . . . . . . . . . . . . . . . . . .                    -                    -  
Benefit of Federal net operating loss carryback                    -                    -  
                                                 -------------------  -------------------

TOTAL . . . . . . . . . . . . . . . . . . . . .  $                 -  $                 -
                                                 -------------------  -------------------
                                                 -------------------  -------------------



     The  Company's  provision  for income taxes differs from the tax that would
result  from  applying  statutory  rates to income before income taxes primarily
because  of  state income taxes, nondeductible expenses, change in the valuation
allowance  of  $2,008,600  for  the  nine  months  ended  September  30,  2005.

     At  September  30, 2005, the Company had estimated research and development
credit  carryforwards  of  approximately  $1,533,600  available to offset future
years'  income  taxes.  These carryforwards begin to expire in 2022 to 2024. The
Company  also  had  Federal  and  State  net  operating  loss  carryforwards  of
approximately $3,546,000 and $5,315,000, respectively. These carryforwards begin
to  expire  in  2024.

     Pursuant to Internal Revenue Code Section 382, the Company's use of its net
operating loss carryforwards may be limited as a result of cumulative changes in
ownership  of  more  than  50%  over  a  three  year  period.


                                    PAGE F-52


NOTE  10  -  ACCRUED  PRODUCT  WARRANTY  CLAIMS

     The  following  is  a  reconciliation  of  changes  in  the accrued product
warranty  claims  liability  included in other accrued expenses at September 30,
2005:




                                                
                                                   SEPTEMBER 30
                                                   --------------

BEGINNING BALANCE . . . . . . . . . . . . . . . .  $      72,123 

Change in product warranties issued during period          7,730 
Payments made in cash or in-kind. . . . . . . . .  $      (7,730)
                                                   --------------

ENDING BALANCE. . . . . . . . . . . . . . . . . .  $      72,123 
                                                   --------------
                                                   --------------



NOTE  11  -  RESEARCH  AND  DEVELOPMENT  COSTS

     Research and development costs are charged to expense when incurred.  Total
research  and development costs incurred for the nine months ended September 30,
2005  were  $7,367,222.  The  Company  records  research  and  development costs
specific  to  projects to cost of goods sold. All other research and development
costs  are  expensed  to  general  and  administrative  expenses.

NOTE  12  -  SIGNIFICANT  CONCENTRATIONS

     Generally  accepted accounting principles require disclosure of information
about  current  vulnerabilities  due  to  certain concentrations.  These matters
include  the  following:

REVENUES  FROM  MAJOR  CUSTOMERS

     For  the  nine  months  ended  September 30, 2005, approximately 55% of the
Company's  revenues  were  from  four  customers.  At  September 30, 2005, these
customers  represented  approximately  35%  of  total  contract  receivables.

NOTE  13  -  BONUS  AND  ROYALTY  OBLIGATIONS

     The  Company  entered  into  an  employment  agreement  and  an independent
contractor  agreement  (the  "Agreements")  with  former  employees of ATC.  The
Agreements  contain  certain  provisions  for bonus payments to be made to these
individuals.  In the event of voluntary termination of either agreement by these
individuals,  the  Company is still obligated to pay 50% of the total bonuses to
the individuals.  As such, $188,982, was accrued by the Company and must be paid
over  a  five-year  term.  This  amount  was  recorded  as  the  Company's bonus
obligation  at  September  1,  2000.

For  the nine months ended September 30, 2005, the Company made $20,101 in bonus
payments.  The  accrued bonus obligation at September 30, 2005 was $32,559.  The
Company  also accrued royalties to the two individuals in the amount of $308,049
for  the period ended September 30, 2005. During the nine months ended September
30,  2005,  the Company received $30,010 of services from a company owned by one
of  the  individuals.


                                    PAGE F-53


                          INDEPENDENT AUDITOR'S REPORT

Board  of  Directors
Starsys  Research  Corporation
Boulder,  Colorado

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

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

In  our  opinion,  the financial statements referred to above present fairly, in
all material respects, the financial position of Starsys Research Corporation as
of  December  31,  2004 and 2003, and the results of its operations and its cash
flows  for  the  years  then  ended  in  conformity  with  accounting principles
generally  accepted  in  the  United  States  of  America.

The  accompanying  financial  statements have been prepared assuming the Company
will  continue  as  a  going  concern.  As  discussed in Note 1 to the financial
statements,  the Company has suffered loss from operations and has a net capital
deficiency that 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.

Denver,  Colorado

July  31,  2005,  except for Note 14  as  to
     which  the  date  is  August  23,  2005


                                    PAGE F-54


                          STARSYS RESEARCH CORPORATION
                                 BALANCE SHEETS
                           DECEMBER 31, 2004 AND 2003
                                     ASSETS




                                                      
                                              DECEMBER 31    DECEMBER 31
                                             -------------  -------------            
                                                  2004          2003 
                                             -------------  -------------            

Current assets:
  Cash. . . . . . . . . . . . . . . . . . .  $     14,139   $       712 
  Contract receivables. . . . . . . . . . .     3,639,966     4,996,159 
  Accounts receivable - employees and other        39,894        12,784 
  Current portion of notes receivable . . .        52,768        16,000 
  Income taxes receivable . . . . . . . . .       317,014             - 
  Costs and estimated earnings in excess of
   billings on uncompleted contracts. . . .     3,091,636     5,008,187 
  Inventories . . . . . . . . . . . . . . .       277,725       208,434 
  Prepaid expenses. . . . . . . . . . . . .        46,738        91,772 
  Deferred income taxes . . . . . . . . . .       231,167        63,227 
                                             -------------  -------------            

   Total current assets . . . . . . . . . .     7,711,047    10,397,275 
                                             -------------  -------------            

Property and Equipment:
  Vehicles. . . . . . . . . . . . . . . . .        74,975        74,975 
  Facility equipment. . . . . . . . . . . .     1,045,104       226,241 
  Laboratory equipment. . . . . . . . . . .       351,898       317,857 
  Office equipment and furniture. . . . . .       312,774       286,405 
  Computer equipment. . . . . . . . . . . .       705,735       441,300 
  Leasehold improvements. . . . . . . . . .        36,041        18,517 
  Equipment under capital leases. . . . . .     1,059,464       806,455 
                                             -------------  -------------            

   Total, at cost . . . . . . . . . . . . .     3,585,991     2,171,750 

  Less accumulated depreciation . . . . . .    (1,476,530)   (1,082,848)
                                             -------------  -------------            

   Total property and equipment . . . . . .     2,112,461     1,088,902 
                                             -------------  -------------            

Other Assets:
  Notes receivable, less current
   portion included above . . . . . . . . .        38,000        43,993 
  Deposits. . . . . . . . . . . . . . . . .        26,469        21,969 
  Deferred income taxes . . . . . . . . . .             -       447,105 
  Goodwill. . . . . . . . . . . . . . . . .             -       153,254 
                                             -------------  -------------            

   Total other assets . . . . . . . . . . .        64,469       666,321 
                                             -------------  -------------            

   Total assets . . . . . . . . . . . . . .  $  9,887,977   $12,152,498 
                                             -------------  -------------            
                                             -------------  -------------            



                                    PAGE F-55


                          STARSYS RESEARCH CORPORATION
                 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)




                                                                     
                                                             DECEMBER 31    DECEMBER 31
                                                            -------------  -------------        
                                                                 2004          2003
                                                            -------------  -------------        
Current liabilities:
  Bank overdraft . . . . . . . . . . . . . . . . . . . . .  $          -   $   106,552
  Accounts payable . . . . . . . . . . . . . . . . . . . .     1,334,007     1,515,899
  Current portion of notes payable . . . . . . . . . . . .     3,933,343     3,576,217
  Current portion of obligations
  under capital leases . . . . . . . . . . . . . . . . . .       322,406       236,174
  Current portion of accrued bonuses . . . . . . . . . . .        56,695        37,796
  Billings in excess of costs and estimated
  earnings on uncompleted contracts. . . . . . . . . . . .     2,094,899     1,117,342
  Accrued wages and benefits . . . . . . . . . . . . . . .       772,342       491,665
  Other accrued expenses . . . . . . . . . . . . . . . . .       382,776       245,611
  Reserve for loss on contracts in progress. . . . . . . .     2,681,912       170,999
  Income taxes payable . . . . . . . . . . . . . . . . . .        31,643       212,929
                                                            -------------  -------------        

    Total current liabilities                                 11,610,023     7,711,184
                                                            -------------  -------------        
Long-Term liabilities:
  Notes payable, less current portion included above               8,300       660,205
  Obligations under capital leases,
  less current portion included above                            169,574       265,939
  Accrued bonuses, less current portion included above                 -        37,796
  Deferred income taxes                                          231,167             -
                                                            -------------  -------------        

    Total long-term liabilities                                  409,041       963,940
                                                            -------------  -------------        

    Total liabilities                                         12,019,064     8,675,124
                                                            -------------  -------------        

Stockholders' equity (deficit)
  Common stock, $.001 par value; 25,000,000 and 1,000,000
  shares authorized for 2004 and 2003, respectively;
  530,447 and 521,127 shares issued and outstanding 
  for 2004 and 2003, respectively                                    520           521
  Additional paid-in capital                                      51,886        68,485
  Retained earnings (accumulated deficit)                     (2,183,493)    3,408,368
                                                            -------------  -------------        

    Total stockholders' equity (deficit)                      (2,131,087)    3,477,374
                                                            -------------  -------------        

    Total liabilities and stockholders' equity (deficit)    $  9,887,977   $12,152,498
                                                            -------------  -------------        
                                                            -------------  -------------        


These  financial  statements  should  be  read  only  in  connection  with   the
accompanying  summary  of significant accounting policies and notes to financial
statements.


                                    PAGE F-56


                          STARSYS RESEARCH CORPORATION
                            STATEMENTS OF OPERATIONS





                                                     
                                            FOR THE YEAR ENDED DECEMBER 31
                                      --------------------------------------              
                                                2004               2003 
                                      ------------------  ------------------              

Revenues . . . . . . . . . . . . . .  $     18,085,414     $     18,239,401 

Cost of Revenues . . . . . . . . . .        19,138,106           13,512,703 
                                      ------------------  ------------------              

  Gross profit (loss). . . . . . . .        (1,052,692)           4,726,698 
                                      ------------------  ------------------              

Operating expenses
  General and administrative . . . .         3,901,198            3,026,939 
  Goodwill impairment loss . . . . .           153,254                    - 
                                      ------------------  ------------------              

   Total operating expenses. . . . .         4,054,452            3,026,939 
                                      ------------------  ------------------              

   Income (loss) from operations . .        (5,107,144)           1,699,759 
                                      ------------------  ------------------              

Other income (expense)
  Rental income. . . . . . . . . . .             7,800                7,800 
  Gain on sale of assets . . . . . .                 -                2,468 
  Interest and other income. . . . .             7,493               11,299 
  Interest and other expense . . . .          (306,693)            (255,028)
                                      ------------------  ------------------              

   Total other income (expense). . .          (291,400)            (233,461)
                                      ------------------  ------------------              

  Income (loss) before income taxes.        (5,398,544)           1,466,298 

Income Taxes . . . . . . . . . . . .          (193,317)            (102,794)
                                      ------------------  ------------------              

 Net Income (Loss) . . . . . . . . .  $     (5,591,861)    $      1,363,504 
                                      ------------------  ------------------              
                                      ------------------  ------------------              


These  financial  statements  should  be  read  only  in  connection   with  the
accompanying  summary  of significant accounting policies and notes to financial
statements.


                                    PAGE F-57


                          STARSYS RESEARCH CORPORATION
                  STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                        FOR THE YEARS ENDED DECEMBER 31,




                                                                           
                                                                            RETAINED
                                                          ADDITIONAL        EARNINGS 
                                      COMMON STOCK          PAID-IN       (ACCUMULATED
                                  SHARES       AMOUNT       CAPITAL          DEFICIT)           Total
                                -----------  ----------   -----------    --------------   -------------- 

Balances at December 31, 2002     522,826    $    523     $   94,485      $  2,044,864     $  2,137,872 


Stock repurchase. . . . . . .      (1,699)         (2)       (26,000)                -          (26,002)

Net income. . . . . . . . . .           -           -              -         1,363,504        1,363,504
                                -----------  ----------   -----------    --------------   -------------- 

Balances at December 31, 2003     521,127         521         68,485         3,408,368        3,477,374

Stock repurchase. . . . . . .        (680)         (1)       (16,599)                -          (16,600)

Net loss. . . . . . . . . . .           -           -              -        (5,591,861)      (5,591,861)
                                -----------  ----------   -----------    --------------   -------------- 

Balances at December 31, 2004     520,447    $    520     $   51,886      $ (2,183,493)    $ (2,131,087)
                                -----------  ----------   -----------    --------------   -------------- 
                                -----------  ----------   -----------    --------------   -------------- 


These  financial   statements  should  be  read  only  in  connection  with  the
accompanying  summary  of significant accounting policies and notes to financial
statements.


                                    PAGE F-58


                          STARSYS RESEARCH CORPORATION
                           STATEMENTS  OF  CASH  FLOWS




                                                                          
                                                               FOR THE YEAR ENDED DECEMBER 31
                                                            -----------------------------------              
                                                                    2004                2003 
                                                            -----------------   ---------------              
Cash flows from operating activities:
  Net income (loss). . . . . . . . . . . . . . . . . . . .  $    (5,591,861)    $    1,363,504 
  Adjustments to reconcile net income (loss)
  to net cash provided (used by operating activities:
  Depreciation . . . . . . . . . . . . . . . . . . . . . .          390,682            271,054 
  Goodwill impairment loss . . . . . . . . . . . . . . . .          153,254                  - 
  Deferred income taxes. . . . . . . . . . . . . . . . . .          510,332           (215,008)
  Gain on sale of assets . . . . . . . . . . . . . . . . .                -             (2,468)
  Effects of changes in operating assets and liabilities:
  Contract receivables . . . . . . . . . . . . . . . . . .        1,356,193         (2,407,625)
  Accounts receivable - employees and other. . . . . . . .          (27,110)            (5,429)
  Income taxes receivable. . . . . . . . . . . . . . . . .         (317,014)                 - 
  Costs and estimated earnings in excess of
  billings on uncompleted contracts. . . . . . . . . . . .        1,916,551         (2,559,934)
  Inventories. . . . . . . . . . . . . . . . . . . . . . .          (69,291)           (25,073)
  Prepaid expenses . . . . . . . . . . . . . . . . . . . .           45,034            (74,016)
  Deposits . . . . . . . . . . . . . . . . . . . . . . . .           (4,500)                 - 
  Accounts payable . . . . . . . . . . . . . . . . . . . .         (181,892)           738,093 
  Accrued bonuses. . . . . . . . . . . . . . . . . . . . .          (18,897)           (62,365)
  Billings in excess of costs and estimated
  earnings on uncompleted contracts. . . . . . . . . . . .          977,557            555,768 
  Accrued wages and benefits . . . . . . . . . . . . . . .          280,677            132,905 
  Other accrued expenses . . . . . . . . . . . . . . . . .          137,165            (44,043)
  Reserve for loss on contracts in progress. . . . . . . .        2,510,913            (62,602)
  Income taxes payable . . . . . . . . . . . . . . . . . .         (181,286)           207,511 
                                                            -----------------   ---------------              

   Net cash provided (used) by operating activities. . . .        1,886,507         (2,189,728)
                                                            -----------------   ---------------              

Cash flows from investing activities:
  Proceeds received from sale of assets. . . . . . . . . .                -             17,988 
  Payments received on notes receivable. . . . . . . . . .            7,225             29,000 
  Disbursements for notes receivable . . . . . . . . . . .          (38,000)           (30,000)
  Purchase of property and equipment . . . . . . . . . . .       (1,136,428)          (182,597)
                                                            -----------------   ---------------              

   Net cash used by investing activities . . . . . . . . .       (1,167,203)          (165,609)
                                                            -----------------   ---------------              

Cash flows from financing activities:
  Advances on notes payable. . . . . . . . . . . . . . . .        7,195,282          7,184,717 
  Repayment of notes payable . . . . . . . . . . . . . . .       (7,506,661)        (4,734,282)
  Repayment of capital lease obligations . . . . . . . . .         (287,946)          (210,988)
  Increase (decrease in bank overdraft). . . . . . . . . .         (106,552)           106,552 
                                                            -----------------   ---------------              

   Net cash provided (used) by financing activities. . . .         (705,877)         2,345,999 
                                                            -----------------   ---------------              

   Net increase (decrease) in cash . . . . . . . . . . . .           13,427             (9,338)

Cash at beginning of year. . . . . . . . . . . . . . . . .              712             10,050 
                                                            -----------------   ---------------              

Cash at end of year. . . . . . . . . . . . . . . . . . . .  $        14,139     $          712 
                                                            -----------------   ---------------              
                                                            -----------------   ---------------              

Supplemental disclosures
  Cash paid for interest . . . . . . . . . . . . . . . . .  $       270,801     $      212,131 
                                                            -----------------   ---------------              
                                                            -----------------   ---------------              
  Income taxes paid. . . . . . . . . . . . . . . . . . . .  $       181,286     $       62,400 
                                                            -----------------   ---------------              
                                                            -----------------   ---------------              


These  financial  statements  should  be  read  only  in  connection  with  the
accompanying  summary  of significant accounting policies and notes to financial
statements.


                                    PAGE F-59


NON-CASH  INVESTING  AND  FINANCING  ACTIVITIES:

For  the  years ended December 31, 2004 and 2003, equipment acquire with capital
lease  obligations  totaled $277,814 and $99,037, respectively, and common stock
repurchased  with  a  note  payable  totaled  $16,600 and $26,002, respectively.


                                    PAGE F-60


                          STARSYS RESEARCH CORPORATION
                   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
                           DECEMBER 31, 2004 AND 2003
     Starsys  Research Corporation (the "Company") was incorporated in the State
of Colorado on April 6, 1988.  The Company specializes in contract production of
spacecraft  mechanisms,  actuators  and structures for commercial and government
customers.  The Company grants credit to its customers, which are located in the
United  States.  Significant  accounting  policies  followed  by the Company are
presented  below.

USE  OF  ESTIMATES  IN  PREPARING  FINANCIAL  STATEMENTS

     The  preparation  of  financial  statements  in  conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect  the  reported  amounts  of assets and liabilities and
disclosure  of  contingent  assets  and liabilities at the date of the financial
statements  and  the  reported  amounts  of  revenues  and  expenses  during the
reporting  period.  Actual  results  could  differ  from  those  estimates.
Significant  estimates  included in these financial statements relate to revenue
recognition  on uncompleted contracts, billings in excess of costs and estimated
earnings  and costs on uncompleted contracts and estimated earnings in excess of
billings on uncompleted contracts (see Note 3).  Revisions in estimated contract
profits  and  losses  are  made in the year in which circumstances requiring the
revision  become  known.  The effect of changes in estimates of contract profits
and  losses on contracts in process at December 31, 2003 was to increase the net
loss  for the year ended December 31, 2004 by approximately $3,100,000 from that
which  would  have been reported had the revised estimate been used as the basis
of recognition of contract profits and losses in the preceding year.  The amount
of  this  change  includes  effects  of  changes  in estimates and change orders
subsequent  to  December  31,  2003,  and  it  was  not  considered practical to
segregate  the  effects  of  changes in estimates from the effects of subsequent
change  orders.

ACCOUNTS  RECEIVABLE

     Accounts  receivable  are  uncollateralized  customer  obligations  which
generally  require  payment  within thirty days from the invoice date.  Accounts
receivable  are  stated  at  the invoice amount.  Notes receivable are stated at
principal  plus  accrued  interest.

     Account  balances  with  invoices  over  ninety  days  old  are  considered
delinquent. Payments of accounts receivable are applied to the specific invoices
identified  on  the  customer's  remittance  advice  or,  if unspecified, to the
earliest  unpaid  invoices.  Payments of notes receivable are allocated first to
unpaid  interest  with  the  remainder  to  the  outstanding  principal balance.

     The  carrying  amount  of  accounts  receivable  is  reduced by a valuation
allowance  if necessary that reflects management's best estimate of amounts that
will not be collected. At December 31, 2004 and 2003, no allowance was necessary
as  all  accounts  are  considered  collectible  by  management.  If  there is a
deterioration  of  a  major  customer's credit worthiness or actual defaults are
higher  than  the  historical  experience,  management's  estimates  of  the
recoverability  of  amounts  due  the  Company  could  be  adversely  affected.

REVENUE  AND  COST  RECOGNITION

     The  accompanying  financial  statements  are  prepared  according  to  the
"percentage-of-completion"  method  of  accounting for long-term contracts.  The
amount  of revenues recognized is that portion of the total contract amount that
the  actual  cost  expended  bears  to the anticipated final total cost based on
current  estimates  of  cost  to complete the project (cost-to-cost method).  If
final  total  cost  is  anticipated to exceed the contract amount, the excess of
cost  over  contract amount is immediately recognized as a loss on the contract.
Recognition  of  profit  commences  on  an  individual project only when cost to
complete  the  project can reasonably be estimated and after there has been some
meaningful performance achieved on the project.  Changes in job performance, job
conditions,  and  estimated profitability, including those arising from contract
penalty  provisions (when applicable), and final contract settlements may result
in  revisions  to costs and income and are recognized in the period in which the
revisions  are  determined.

     Contract costs include all direct material, direct labor and sub-contractor
costs,  other  costs  such  as supplies, tools and travel which are specifically
related  to a particular contract. All other selling, general and administrative
costs  are  expensed  as  incurred.


                                    PAGE F-61


     The  current  asset  reflected on the balance sheet as "Costs and estimated
earnings  in  excess  of  billings on uncompleted contracts" represents revenues
recognized  in  excess of amounts billed. The current liability reflected on the
balance  sheet  as  "Billings  in  excess  of  costs  and  estimated earnings on
uncompleted  contracts"  represents  billings  in excess of revenues recognized.

INVENTORIES

     Inventories  consist of supplies or other finished products not yet charged
to a contract and are stated at the lower-of-cost or market with cost determined
using  an  average-cost  method.

PROPERTY  AND  EQUIPMENT

     Property  and equipment are stated at cost.  Depreciation and amortization,
which include amortization of property under capital leases, are provided by use
of  the straight-line and accelerated methods over the estimated useful lives of
the  related  assets.  Accelerated  depreciation methods are used for income tax
reporting purposes.  Total depreciation expense for the years ended December 31,
2004  and  2003  was  $390,682  and  $271,054,  respectively.

PRODUCT  WARRANTY

     The  Company  warrants  its  products  against defects in workmanship.  The
Company  accrued  $72,123 for warranty claims at December 31, 2004.  The accrual
is  based on an estimate of the cost to be incurred based on the claims received
and  historical  experience.  No  provision for estimated future warranty claims
was  recorded at December 31, 2003, as management believed any such claims would
be  insignificant,  based  on  historical  experience.

INCOME  TAXES

     Deferred  income  taxes  are  provided  for  temporary  differences  in the
recognition  of  depreciation  expense  for  financial  reporting and income tax
reporting  purposes,  tax  credit  carryforwards  and  for reserves for contract
losses.

GOODWILL  INTANGIBLE  ASSETS  AND  AMORTIZATION

     Goodwill  had  been  recorded for the acquisition of the assets of American
Technology  Consortium,  Inc.  ("ATC")  by  the  Company  in  2000. Goodwill was
previously  amortized  over  five  years  using  the  straight-line  method.

     In  June 2001, the Financial Accounting Standards Board issued Statement of
Financial  Accounting Standards No. 142 (FAS-142), Goodwill and Other Intangible
Assets.  FAS-142  requires  goodwill  and  other  intangible  assets  that  have
indefinite useful lives to no longer be amortized; however, these assets must be
tested  at least annually for impairment. FAS-142 also requires an evaluation of
existing acquired goodwill and other intangible assets for proper classification
under the new requirements. In addition, intangible assets (other than goodwill)
that  have  finite  useful lives will continue to be amortized over their useful
lives.  The  Company adopted FAS-142 effective January 1, 2002 and, accordingly,
ceased  amortizing  amounts  related  to  goodwill  starting January 1, 2002. In
accordance with FAS-142, the Company has compared its fair value to the carrying
value  of  its  associated  assets  to  determine if there was any impairment of
goodwill.  The fair value at December 31, 2003 was determined using a reasonable
estimate  of  future cash flows of the Company and a risk adjusted discount rate
to  compute  a  net  present  value  of  future  cash flows. As a result of this
comparison,  the  Company determined that no impairment of goodwill had occurred
at  December  31,  2003.

     Due  to  the  operating  loss  incurred  by  the Company for the year ended
December  31,  2004,  an  impairment  loss for the entire carrying amount of the
goodwill  of  $153,254  was  recorded  for  the  year  ended  December 31, 2004.

STOCK  OPTION  PLAN

     The Company has a stock-based employee compensation plan which is described
more  fully  in Note 6. The Company accounts for this plan under the recognition
and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to
Employees,  and  Related  Interpretations.  No stock-based employee compensation
cost  is  reflected in net income, as all options granted under this plan had an
exercise  price  equal  to  the  market  value  of  the  underlying


                                    PAGE F-62


common stock on the date of grant. The following table illustrates the effect on
net  income  if the Company had applied the fair value recognition provisions of
FASB  Statement No. 123, Accounting for Stock-Based Compensation, to stock-based
employee  compensation.








                                                                               
                                                                 YEAR ENDED DECEMBER 31,
                                                          ---------------------------------------             
                                                                  2004                  2003 
                                                          ------------------     ----------------
Net income (loss) - as reported. . . . . . . . . . . . .  $     (5,591,861)      $     1,363,504 
Deduct:  Total stock-based employee compensation expense
determined under fair value based method for all awards.            (4,302)              (18,769)
                                                          ------------------     ----------------

Estimated net income - pro forma . . . . . . . . . . . .  $     (5,596,163)      $     1,344,735 
                                                          ------------------     ----------------
                                                          ------------------     ----------------


     
     In  December  2004,  The Financial Accounting Standards Board (FASB) issued
Statement  on  Financial  Accounting  Standards No. 123 (Revised), "Shared-Based
Payment"  (SFAS 123R). This standard revises SFAS No. 123, Accounting Principles
Board Option 25 and related interpretations, and eliminates use of the intrinsic
value  method  of  accounting  for stock options. The Company currently uses the
intrinsic value method to value stock options, and, accordingly, no compensation
expense  has  been  recognized  for  stock  options. SFAS 123R requires that all
employee  share-based  payments to employees, including stock options, be valued
using  a  fair-value-based  method  and  recorded as expense in the statement of
operations.  For the Company, SFAS 123R will first be effective for its December
31, 2006 financial statements. This new Statement will not affect accounting for
the  Company's stock options currently outstanding, but it will affect financial
statement  disclosures  about  those  stock  options,  and  it  will  change the
accounting  for  stock  options  issued  in  future  years.

This  information  is an integral part of the accompanying financial statements.


                                    PAGE F-63


                          STARSYS RESEARCH CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003

NOTE  1  -  FUTURE  OPERATIONS  OF  THE  COMPANY

     The  Company  incurred a net loss of $5,591,861 for the year ended December
31, 2004 and has an stockholders' deficit of $2,131,087 as of December 31, 2004.
The  Company  also  has  negative  working  capital  at  December  31,  2004  of
$3,898,976.  The  Company  is  also  in  default  of  certain covenants with its
current  lender.  Management  of  the  Company  intends  to fund 2005 operations
primarily  through  revenues  generated by product sales and the additional debt
and additional equity investment (see Note 14).  The Company's future operations
are  dependent  upon  the  profitability  of the Company's contracts and related
revenues  generated and its efforts to raise additional capital.  If the Company
does  not  achieve  expected  revenue  levels  or  receive sufficient additional
funding  to  meet  its  requirements  with  its  lender, the Company's lender is
entitled  to appoint a receiver to protect the lender's collateral including the
right  to  operate  the  Company's  business  (see  Note  14).

     The  accompanying  financial statements do not include any adjustments as a
result  of  these  uncertainties.

NOTE  2  -  CONTRACT  RECEIVABLES

     Contract  receivables  consist  of  the  following at December 31, 2004 and
2003:




                                                    
                                                 2004        2003
                                              ----------  ----------
Billed
 Completed contracts. . . . . . . . . . . . . $1,502,016  $1,613,459
 Contracts in progress. . . . . . . . . . . .  1,871,089   2,258,620
Unbilled. . . . . . . . . . . . . . . . . . .    266,861   1,124,080
                                              ----------  ----------
                                               3,639,966   4,996,159
Less allowance for doubtful accounts. . . . .          -           -
                                              ----------  ----------

TOTAL CONTRACT RECEIVABLES. . . . . . . . . . $3,639,966  $4,996,159
                                              ----------  ----------
                                              ----------  ----------

     Billed  contract  receivables consist of the following at December 31, 2004
and  2003:
                                                 2004        2003
                                              ----------  ----------
Billed commercial . . . . . . . . . . . . . . $  788,563  $  747,282
Billed governmental . . . . . . . . . . . . .  2,584,542   3,124,797
                                              ----------  ----------

TOTAL BILLED CONTRACT RECEIVABLES . . . . . . $3,373,105  $3,872,079
                                              ----------  ----------
                                              ----------  ----------


NOTE  3  -  CONTRACTS  IN  PROGRESS

     Contracts  in  progress  at  December  31,  2004 and 2003 are summarized as
follows:




                                                  
                                             2004           2003 
                                         -------------  -------------

Costs incurred on uncompleted contracts  $ 25,872,527   $ 15,789,115 
Estimated earnings (loss) thereon . . .    (1,997,034)       536,787 
                                           23,875,493     16,325,902 
                                         -------------  -------------
Less billings to date . . . . . . . . .   (22,878,756)   (12,435,057)

TOTAL . . . . . . . . . . . . . . . . .  $    996,737   $  3,890,845 



                                    PAGE F-64


     These  amounts  are  reflected  in the accompanying balance sheet under the
following  captions:




                                                   
                                               2004          2003 
                                           ------------  ------------

Costs and estimated earnings in excess
of billings on uncompleted contracts. . .  $ 3,091,636   $ 5,008,187 
Billings in excess of costs and estimated
earnings on uncompleted contracts . . . .   (2,094,899)   (1,117,342)
                                           ------------  ------------

TOTAL . . . . . . . . . . . . . . . . . .  $   996,737   $ 3,890,845 
                                           ------------  ------------
                                           ------------  ------------



NOTE  4  -  NOTES  AND  EMPLOYEE  RECEIVABLES

     Notes  receivable  at December 31, 2004 and 2003, consist of notes due from
employees and a stockholder, which total $90,768 and $59,993, respectively.  The
notes  bear  interest  at 5.5% and are due on demand.  Total accrued interest on
these  notes  was $5,963 and $3,935 at December 31, 2004 and 2003, respectively.

     In addition, during the years ended December 31, 2004 and 2003, the Company
had  advanced  amounts  to  various  employees.  Accounts  receivable  due  from
employees  as  of  December  31,  2004  and  2003  were  $20,412  and  $7,879,
respectively. There were no signed note agreements for these advances due to the
short  repayment  terms  of  the  advances.


                                    PAGE F-65


NOTE  5  -  NOTES  PAYABLE

     Notes  payable  at  December  31,  2004 and 2003 consists of the following:




           

                                                                    2004               2003 
                                                              --------------    ---------------
Line-of-credit  agreement  with  bank; maximum of $3,200,000
maturity  at  February 28, 2005; interest at prime plus .75%
(a  total  of  6%  at  December 31, 2004); collateralized by
accounts  receivable,  equipment  and  inventory.             $   2,479,308      $   2,829,717 


Term  loan with bank; maturity at February 28, 2005; monthly
payments  of  $29,480,  with a balloon payment of $1,403,507
due  at  maturity.  Interest  at  6.5%;  collateralized  by
accounts  receivable,  equipment  and  inventory.                 1,417,994. .               - 

Term  loan  with  bank; maturity at August 31, 2007; monthly
payments  of  $21,650  including  interest  at  7.75%;
collateralized  by  accounts  receivable,  equipment  and
inventory.                                                                -            822,620 

Note  payable  to  ATC  for  asset purchase; interest at 7%;
quarterly  payments  of  principal  and  interest of $4,178;
maturity  at  June  30,  2005.                                       18,119             33,265 

Term  loan  with  bank;  maturity at August 1, 2004; monthly
payments of $309 including interest at 9.75%; collateralized
by  equipment.                                                            -              2,417 

Note  payable  to  Ford  Motor  Credit  for  asset purchase,
interest  at 0%; monthly payments of principal of $1,069.08;
maturity  at September 4, 2005; collateralized by equipment.          9,622             22,401 

Term  loan  with  bank;  maturity at April 30, 2004; monthly
interest-only  payments at prime plus .75% (a total of 4.75%
at  December 31, 2003); lump sum principal payment due April
30,  2004;  collateralized by accounts receivable, equipment
and  inventory.                                                           -            500,000 

Promissory  note with former stockholder; maturity at May 1,
2006;  two  equal payments of principal and accrued interest
at  10%  are  due  May  1,  2005  and  May  1,  2006;
uncollateralized.                                                    16,600                  - 
               
Promissory note with former stockholder; maturity at July 1,
2005;  two  equal payments of principal and accrued interest
at  10%  are  due  July  1,  2004  and  July  1,  2005;
uncollateralized.                                                         -             26,002 
                                                              --------------    ---------------

Total                                                             3,941,643          4,236,422 

Less current portion                                             (3,933,343)        (3,576,217)
                                                              --------------    ---------------

Long-term portion                                             $       8,300      $     660,205 
                                                              --------------    ---------------
                                                              --------------    ---------------

Maturities of notes payable are as follows:

Year Ending December 31, 

2005                                                                             $       8,300
                                                              --------------    ---------------
 
Total                                                                            $       8,300
                                                              --------------    ---------------
                                                              --------------    ---------------





     All  bank  notes payable are also personally guaranteed by a stockholder of
the  Company.  The  line  of  credit and term loan agreement contain restrictive
covenants relating to the financial position and operations of the Company.  The
Company  was  in  violation  of  certain  covenants  at  December  31,  2004.


                                    PAGE F-66


     On  March  30,  2005, the Company refinanced the line-of-credit, term loan,
and  certain  capital  leases  with  a  new  bank (see Note 6).  The balances at
December  31, 2004 of the line of credit and term note that were refinanced were
$2,479,308 and $1,417,994, respectively.  The refinancing included creation of a
new  line  of credit having a balance of $4,250,000, which interest accrues at a
prime  rate plus .5% and matures March 30, 2006, a new term note A of $2,100,000
which accrues interest at 7.25% and matures April 1, 2010, and a new term note B
of $1,250,000 which accrues interest at LIBOR plus 5% and matures March 30, 2006
(see  Note  14).

NOTE  6  -  LEASES

     The  Company  leases  certain  equipment  and software under capital leases
which  expire  through  2005.  Accumulated  depreciation  for  these  assets was
$372,783  and  $202,456 at December 31, 2004 and 2003 respectively.  The Company
leases  its facility and office equipment under various non-cancelable operating
leases  which  expire  through  2007.  The Company also leases certain equipment
under  month-to-month  leases.

Minimum  rental  commitments  under  these  leases  are  as  follows:




                                 
                          CAPITAL      OPERATING
YEAR ENDING DECEMBER 31,  LEASES       LEASES
                          ----------   ----------

2005 . . . . . . . . . .  $  345,507   $  416,849
2006 . . . . . . . . . .     118,558      416,497
2007 . . . . . . . . . .      59,339       38,578
                          -----------  ----------
                             523,404   $  871,924 
                                       ----------
                                       ----------
Less interest. . . . . .     (31,424)   
                          ----------- 
                             491,980
Less current portion . .    (322,406)
                          ----------- 

LONG-TERM PORTION. . . .  $  169,574 
                          ----------- 
                          ----------- 



     Total  rent  expense  for  the  years  ended December 31, 2004 and 2003 was
$633,859  and  $524,874,  respectively.  This  amount  includes normal operating
expenses  paid  with  the  leases.

     The  Company  is  also subleasing a portion of its facilities under various
month-to-month  subleases. Total sublease and other rental income was $7,800 for
both  the  years  ended  December  31,  2004  and  2003.

     Certain  capital  leases were refinanced on March 30, 2005 with a new bank.
The balance of these capital lease obligations at December 31, 2004 was $433,138
(see  Note  5).

NOTE  7  -  STOCKHOLDERS'  EQUITY

STOCK  OPTION  PLAN

     The  Company  adopted  a  Stock  Option Plan in 1998 which provides for the
granting  of incentive stock options to employees and nonstatutory stock options
to  directors  and  consultants  of  the  Company  as  selected  by the Board of
Directors.  The maximum number of shares authorized to be granted under the plan
is 160,000.  The options are exercisable at a price as determined and authorized
by  the  Board  of Directors.  The options generally expire at 10 years form the
date  of  grant.

     In  1998, the Company adopted the disclosure - only provisions of Statement
of  Financial  Accounting  Standards No. 123 for Stock-Based Compensation ("SFAS
123").  SFAS  123  encourages  entities  to  adopt  a fair value-based method of
accounting  for  employee  stock  compensation  plans,  but  allows companies to
continue  to  account  for  those  plans  using the accounting prescribed by APB
Opinion  25,  "Accounting for Stock Issued to Employees" ("APB 25"). The Company
has  elected  to  continue to account for stock based compensation using APB 25,
making  pro  forma disclosures of net earnings as if the fair value-based method
had been applied. Accordingly, no compensation expense has been recorded for the
stock  option  plan.


                                    PAGE F-67


     The  fair  value  of  each option granted is estimated on the date of grant
using the minimum value option-pricing model with the following weighted average
assumptions:

Expected  dividend  yield                         0%
Expected  stock  price  volatility                0%
Risk-free  interest  rate             4.2%  to  6.7%
Expected  life  of  options                10  years

     Incentive  stock  option  transactions  are  summarized  as  follows:




                                                                  
                                     INCENTIVE STOCK                  WEIGHTED AVERAGE
                                      OPTION SHARES               EXERCISE PRICE PER SHARE

                                     2004           2003             2004           2003

Outstanding, beginning of year     106,080         105,592        $   9.64       $   9.61

Options granted. . . . . . . .           -             488               -          15.30
Options expired. . . . . . . .           -               -               -              -
Options forfeited. . . . . . .           -               -               -              -
Options exercised. . . . . . .           -               -               -              -
                                   --------        --------       ---------      ---------  
Outstanding, end of year . . .     106,080         106,080        $   9.64       $   9.64
                                   --------        --------       ---------      ---------  
                                   --------        --------       ---------      ---------  


     The  number exercisable and the exercisable weighted average exercise price
per  share  are  based  upon  the  vesting schedules for the individual options.

  The  following  table  summarizes  information  concerning  outstanding and
exercisable  options  at  December 31,  2004:




                                                                   

                                               Weighted     Outstanding              Exercisable
                                               Average       Weighted                 Weighted
              Range of                        Remaining       Average                  Average
Option        Exercise         Number        Contractual     Exercise      Number     Exercise
 Type          Price        Outstanding      Life (years)      Price     Exercisable     Price

Incentive   $7.11-$15.30      106,080             5          $  9.64       105,508     $  9.64



AUTHORIZED  STOCK

     On  October  29, 2004, the Company amended its articles of incorporation to
increase  the  number  of  shares of common stock it is authorized to issue from
1,000,000  to  25,000,000 at $.001 par value and to authorize the issuance of up
to  10,000,000  shares  designated  as preferred stock with no par value.  There
were  no  shares  of preferred stock issued or outstanding at December 31, 2004.

NOTE  8  -  RETIREMENT  PLAN

     The Company maintains an Employees' 401(k) and Stock Bonus Plan which gives
employees  the  opportunity  to  save  a  portion  of  their  pre-tax  wages for
retirement.  Eligible employees include all employees who complete six months of
continuous  employment  with  the  Company or have completed one year of service
provided  that  the  employee  is  employed  with  the  Company  at  the time of
participation in the plan.  In addition to the participant's contribution to the
plan,  the  Company  may  make  discretionary  profit  sharing and discretionary
matching  401(k) contributions under the plan.  The discretionary profit sharing
contributions  are  currently  paid  50%  to the employee and 50% is accrued for
conversion  into  shares  of  stock  in  the  Company  based  on  the employee's
respective  contributions received under the plan.  For the years ended December
31, 2004 and 2003 the Company made discretionary profit sharing contributions of
$0 and $136,615, respectively.  Discretionary matching 401(k) contributions made
during 2004 and 2003 were $17,537 and $0, respectively.  The above plans are not
leveraged  by  the  Company.


                                    PAGE F-68


     The  total number of shares of the Company's stock allocated to and held by
the  plan  was  and  36,611  at  December  31,  2004 and 2003, respectively. Any
dividends  paid  on  the  plan  shares  are  charged  to  retained  earnings.

     The  Stock Bonus Plan provides a put option whereby terminated participants
may  elect  to  sell  and require the Company to redeem the participant's vested
common shares at their fair market value. The Company was not required to redeem
any  of  the  vested  shares  during the years ended December 31, 2004 and 2003.

NOTE  9  -  INCOME  TAXES

     The  sources  of deferred tax assets and the tax effect of each at December
31,  2004  and  2003  is  as  follows:





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

                                                           2004        2003 
                                                      ------------  ----------
Deferred tax assets:

  Accrued vacation . . . . . . . . . . . . . . . . .  $    45,144   $  23,422 
  Reserve for loss on contracts in progress. . . . .      525,732      39,805 
  Research and development credit carryforward . . .      672,717     549,515 
  Federal and State net operating loss carryforwards      423,163           - 
  Valuation allowance for deferred tax assets. . . .   (1,435,589)          - 
                                                      ------------  ----------

Total deferred tax assets. . . . . . . . . . . . . .      231,167     612,742 

Deferred tax liability:


Tax over financial statement depreciation. . . . .       (213,167)   (102,410)
                                                      ------------  ----------

Net deferred tax assets. . . . . . . . . . . . . . .  $         -   $ 510,332 
                                                      ------------  ----------
                                                      ------------  ----------




     The  deferred  tax  asset is presented in the accompanying balance sheet at
December  31,  2004  and  2003  as  follows:




                                         
                                      2004       2003
                                   ----------  --------

Current deferred tax asset. . . .  $ 231,167   $ 63,227
Noncurrent deferred tax asset . .          -    447,105
Noncurrent deferred tax liability   (231,167)         -
                                   ----------  --------

Net deferred tax asset. . . . . .  $       -   $510,332
                                   ----------  --------
                                   ----------  --------



     The  (provision)  benefit  for  income  taxes at December 31, 2004 and 2003
consists  of  the  following:




                                                       
                                                    2004        2003 
                                                 ----------  ----------

Current . . . . . . . . . . . . . . . . . . . .  $       -   $(317,802)
Deferred. . . . . . . . . . . . . . . . . . . .   (510,332)    215,008 
Benefit of Federal net operating loss carryback    317,015           - 
                                                 ----------  ----------

Total . . . . . . . . . . . . . . . . . . . . .  $(193,317)  $(102,794)
                                                 ----------  ----------
                                                 ----------  ----------



     The  Company's  provision  for income taxes differs from the tax that would
result  from  applying  statutory  rates to income before income taxes primarily
because  of  state income taxes, nondeductible expenses, change in the valuation
allowance  of  $1,435,589,  and  general  business  credits  utilized  of $0 and
$174,882  for  the  years  ended  December  31,  2004  and  2003,  respectively.

     At  December  31,  2004, the Company had estimated research and development
credit carryforwards of $672,717 available to offset future years' income taxes.
These  carryforwards  begin  to  expire  in  2022  to 2024. The


                                    PAGE F-69


Company  also  had  Federal  and  State  net  operating  loss  carryforwards  of
approximately $1,500,000 and $3,270,000, respectively. These carryforwards begin
to  expire  in  2024.

NOTE  10  -  ACCRUED  PRODUCT  WARRANTY  CLAIMS

     The  following  is  a  reconciliation  of  changes  in  the accrued product
warranty  claims  liability  included  in  other  accrued  expenses:




                                                     
Beginning Balance. . . . . . . . . . . . . . . . . . .  $      - 

  Changes in product warranties issued during the year   125,888 
  Payments made in cash or in-kind . . . . . . . . . .   (53,765)
                                                       ----------
Ending Balance . . . . . . . . . . . . . . . . . . . .  $ 72,123 
                                                       ----------
                                                       ----------


NOTE  11  -  RESEARCH  AND  DEVELOPMENT  COSTS

     Research and development costs are charged to expense when incurred.  Total
research  and  development  costs incurred for the years ended December 31, 2004
and  2003  were  $10,524,603  and  $6,717,296,  respectively.

NOTE  12  -  SIGNIFICANT  CONCENTRATIONS

     Generally  accepted accounting principles require disclosure of information
about  current  vulnerabilities  due  to  certain concentrations.  These matters
include  the  following:

REVENUES  FROM  MAJOR  CUSTOMERS

     For  the  year  ended December 31, 2004, approximately 69% of the Company's
revenues  were  from  four  customers.  At  December  31,  2004, these customers
represented approximately 53% of total contract receivables.  For the year ended
December  31,  2003,  approximately  48% of the Company's revenues were from two
customers.  At  December 31, 2003, these customers represented approximately 20%
of  total  contract  receivables.

NOTE  13  -  BONUS  AND  ROYALTY  OBLIGATIONS

     The  Company  entered  into  an  employment  agreement  and  an independent
contractor  agreement  (the  "Agreements")  with  former  employees of ATC.  The
Agreements  contain  certain  provisions  for bonus payments to be made to these
individuals.  In the event of voluntary termination of either agreement by these
individuals,  the  Company is still obligated to pay 50% of the total bonuses to
the individuals.  As such, $188,982, was accrued by the Company and must be paid
over  a  five-year  term.  This  amount  was  recorded  as  the  Company's bonus
obligation  at  September  1,  2000.

     For  the  years  ended December 31, 2004 and 2003, the Company made $56,695
and  $100,161  in  bonus payments, respectively. The accrued bonus obligation at
December  31,  2004  and 2003 was $56,695 and $75,592, respectively. The Company
also  accrued  royalties  to  the  two individuals in the amount of $231,585 and
$187,040  for  the  years ended December 31, 2004 and 2003, respectively. During
the  years  ended  December 31, 2004 and 2003, the Company received $114,132 and
$82,368,  respectively,  of  services  from  a  company  owned  by  one  of  the
individuals.

NOTE  14  -  SUBSEQUENT  EVENTS

     On  June  24,  2005,  the Company entered into a Forbearance Agreement (the
"Agreement")  for  certain  financial  covenants  and other violations under its
existing  loans  with  its  current  bank  (see Note 5). The Agreement was later
amended  on  July  26, 2005. The amended Agreement requires the Company to raise
the necessary capital to bring the Company in compliance with its borrowing base
and  other  financial  covenants.  The  Company's  obligations under the amended
Agreement  include,  but  are  not  limited  to,  the  following:

     -    On  or  before  July 26, 2005, the Company  shall receive a minimum of
          $800,000  of  additional  cash  equity.


                                    PAGE F-70


-    On  or  before  September  8, 2005, the Company shall receive an additional
     minimum  of  $1,200,000  of  cash  equity.

-    On  or  before  October  31,  2005,  the Company shall receive a minimum of
     $4,000,000  of  additional  cash  equity.

     The  total  amount  of  cash equity the Company is required to obtain on or
before  October  31,  2005  is  at least $6,000,000.  The amended Agreement also
requires  the  Company to provide the bank a "Letter of Intent" by July 26, 2005
from  a  bona  fide  third  party  for  the  purchase of all or a portion of the
Company's  assets.  The  Agreement also accelerates and amends the maturity date
of  term  note  B from March 30, 2006 to the earlier of the required cash equity
amounts  received  or  October  31,  2005  (see  Note  5).

     Any  default  under  the Agreement constitutes a default under the existing
loan  agreements  with  the  bank  and  the  bank shall be entitled to appoint a
receiver  to  preserve and protect the bank's collateral, including the right to
operate  the  Company's  business. Any such receivership will continue until the
Company's  obligations  under  the  Agreement  have  been satisfied in full. The
Company  did  receive  minimum  proceeds  of  $800,000 and a Letter of Intent to
comply  with  the  amended  Agreement.

     On August 23, 2005, the Company entered into an offer to sell the shares of
the  Company's  stock  (the "Offer") to SpaceDev, a publicly traded company. The
Offer  is  projected  to  close  on  October  31,  2005.  The Offer provides for
consideration  to  be  paid at closing comprised of a cash payment of $1,500,000
and  shares of SpaceDev having an aggregate market value of $7,500,000. SpaceDev
will  also  repay  the  remaining principal and interest of the Company's credit
facility with the bank and any subordinated debt. SpaceDev will also provide the
Company  with  a  bridge  loan  in  the amount of $1,200,000 prior to closing to
comply  with  the  bank's  requirements  under  the  Agreement.

     The  Offer  also  provides  for  additional consideration to be paid to the
stockholders  of  the  Company  based  upon  results  of  the  audited financial
statements  for  the  years  ending  December  31,  2005,  2006  and  2007.

This  information  is an integral part of the accompanying financial statements.


                                    PAGE F-71


THIS  AGREEMENT  AND  PLAN OF MERGER AND REORGANIZATION (THE "MERGER AGREEMENT")
CONTAINS  CERTAIN  REPRESENTATIONS  AND  WARRANTIES  (THE  "REPRESENTATIONS") BY
STARSYS  RESEARCH  CORPORATION  ("STARSYS")  AND A KEY SHAREHOLDER OF STARSYS IN
FAVOR  OF  SPACEDEV,  INC.  ("SPACEDEV"),  AND  BY SPACEDEV AND ITS WHOLLY-OWNED
SUBSIDIARY  IN  FAVOR  OF  STARSYS.  NO  PERSON,  OTHER  THAN THE PARTIES TO THE
AGREEMENT,  ARE  ENTITLED TO RELY ON THE REPRESENTATIONS CONTAINED IN THE MERGER
AGREEMENT.  THE  MERGER  AGREEMENT  IS FILED IN ACCORDANCE WITH THE RULES OF THE
SECURITIES  AND  EXCHANGE  COMMISSION  AS A MATERIAL PLAN OF ACQUISITION, AND IS
INTENDED  BY SPACEDEV SOLELY AS A RECORD OF THE AGREEMENT REACHED BY THE PARTIES
THERETO.  THE  FILING  OF THE MERGER AGREEMENT IS NOT INTENDED AS A MECHANISM TO
UPDATE, SUPERSEDE OR OTHERWISE MODIFY PRIOR DISCLOSURES OF INFORMATION AND RISKS
CONCERNING  SPACEDEV  WHICH  SPACEDEV  HAS  MADE  TO  ITS  SHAREHOLDERS.

INVESTORS  AND POTENTIAL INVESTORS SHOULD ALSO BE AWARE THAT THE REPRESENTATIONS
ARE  QUALIFIED  BY INFORMATION IN CONFIDENTIAL DISCLOSURE SCHEDULES THAT STARSYS
HAS  DELIVERED  TO  THE  SPACEDEV,  AND  DISCLOSURE  SCHEDULES THAT SPACEDEV HAS
DELIVERED  TO  STARSYS  (THE  "DISCLOSURE  SCHEDULES"). THE DISCLOSURE SCHEDULES
CONTAIN  INFORMATION  THAT  MODIFIES,  QUALIFIES  AND  CREATES EXCEPTIONS TO THE
REPRESENTATIONS.

INVESTORS  AND  POTENTIAL   INVESTORS   SHOULD   ALSO  BE  AWARE  THAT   CERTAIN
REPRESENTATIONS  MADE IN THE MERGER AGREEMENT ARE NOT INTENDED TO BE AFFIRMATIVE
REPRESENTATIONS  OF FACTS, SITUATIONS OR CIRCUMSTANCES, BUT ARE INSTEAD DESIGNED
AND  INTENDED  TO  ALLOCATE  CERTAIN RISKS BETWEEN SPACEDEV AND ITS WHOLLY-OWNED
SUBSIDIARY,  ON  THE ONE HAND, AND STARSYS AND ITS KEY SHAREHOLDER, ON THE OTHER
HAND.  THE  USE OF REPRESENTATIONS AND WARRANTIES TO ALLOCATE RISK IS A STANDARD
DEVICE  IN  MERGER  AGREEMENTS.

ACCORDINGLY, SHAREHOLDERS SHOULD NOT RELY ON THE REPRESENTATIONS AS AFFIRMATIONS
OR  CHARACTERIZATIONS  OF  INFORMATION  CONCERNING SPACEDEV OR STARSYS AS OF THE
DATE  OF  THE  MERGER  AGREEMENT,  OR  AS  OF  ANY  OTHER  DATE.


                                                    Agreement and Plan of Merger


                                  PAGE


            _________________________________________________________

                                 Project Spirit

                                 Acquisition of
                          Starsys Research Corporation
            _________________________________________________________

                Agreement and Plan of Merger and Reorganization,

                                  by and among

                                 SpaceDev, Inc.,

                          Monoceros Acquisition Corp.,

                          Starsys Research Corporation,

                       Scott Tibbitts, a Key Shareholder,

                                       And

                      Scott Tibbitts, as Shareholder Agent

                       ___________________________________

                                October 24, 2005
                       ___________________________________



                                                    Agreement and Plan of Merger


                                  PAGE

                                TABLE OF CONTENTS
                                -----------------
                                                                            Page
                                                                            ----
ARTICLE  I  THE  MERGER                                                      A-1
Section  1.1     The  Merger                                                 A-1
Section  1.2     Effective  Time                                             A-1
Section  1.3     Closing                                                     A-2
Section  1.4     Effects  of  the  Merger                                    A-2
Section  1.5     Articles  of  Incorporation  and  Bylaws                    A-2
Section  1.6     Directors  and  Officers                                    A-2

ARTICLE  II  MERGER CONSIDERATION; CANCELLATION OF COMPANY STOCK             A-2
Section  2.1     Certain  Definitions.                                       A-2
Section  2.2     Effect  on  Capital  Stock                                  A-3
Section  2.3     Loan  Repayments.                                           A-4
Section  2.4     Shareholder  Consideration                                  A-4
Section  2.5     Calculation  of  Performance  Consideration                 A-5
Section  2.6     Protective  Provisions                                      A-7
Section  2.7     Allocation and Distribution of Shareholder Consideration    A-7
Section  2.8     Adjustments  to  Parent  Common  Stock                      A-7
Section  2.9     No  Fractional  Shares                                      A-7
Section  2.10    Surrender of Certificates; Lost, Stolen or Destroyed
                 Certificates                                                A-8
Section  2.11    Stock  Options;  Stock  Bonus  Plan                         A-8
Section  2.12    Treasury  Stock                                             A-9
Section  2.13    Shares  of  Dissenting  Shareholders                        A-9
Section  2.14    Tax  Consequences                                           A-9
Section  2.15    Accounting  Treatment                                       A-9
Section  2.16    Withholding  Rights                                         A-9
Section  2.17    Escrow  Account.                                            A-9
Section  2.18    Expense  Fund.                                             A-10
Section  2.19    Company  Expense  Payments.                                A-11
Section  2.20    Closing  Working  Capital  Deficit  Adjustment             A-11
Section  2.21    Transfer  Of  Contingent  Rights.                          A-12
Section  2.22    Taking  of  Necessary  Action;  Further  Action            A-12

ARTICLE  III  REPRESENTATIONS  AND  WARRANTIES  CONCERNING  THE  COMPANY    A-12
Section  3.1     Organization  and  Qualification.                          A-12
Section  3.2     Subsidiaries.                                              A-12
Section  3.3     Capital  Structure.                                        A-13
Section  3.4     Approval  of  Transactions.                                A-13
Section  3.5     Authority.                                                 A-13
Section  3.6     No  Conflict.                                              A-14
Section  3.7     Consents.                                                  A-14
Section  3.8     Books  and  Records.                                       A-15
Section  3.9     Company  Financial  Statements.                            A-15
Section  3.10    No  Undisclosed  Liabilities.                              A-15
Section  3.11    No  Off-Balance  Sheet  Arrangements.                      A-16
Section  3.12    No  Changes.                                               A-16
Section  3.13    Tax  Matters.                                              A-18
Section  3.14    Restrictions  on  Business  Activities.                    A-19
Section  3.15    Title of Properties; Absence of Liens and Encumbrances;
                 Condition  of  Equipment.                                  A-20
Section  3.16    Intellectual  Property.                                    A-20
Section  3.17    Agreements,  Contracts  and  Commitments.                  A-23
Section  3.18    Government  Contracts.                                     A-24
Section  3.19    Related  Party  Transactions.                              A-26
Section  3.20    Compliance  with  Law;  Governmental  Authorization.       A-26
Section  3.21    Litigation.                                                A-26
Section  3.22    Accounts  Receivable,  Customers  and  Inventory.          A-26

                                 PAGE-i-            Agreement and Plan of Merger

Section  3.23    Environmental  Matters.                                    A-27
Section  3.24    Brokers'  and  Finders'  Fees.                             A-28
Section  3.25    Employee  Benefit  Plans  and  Compensation.               A-28
Section  3.26    Insurance.                                                 A-31
Section  3.27    Relations  With  Governmental  Entities.                   A-31
Section  3.28    Warranties.                                                A-31
Section  3.29    Complete  Copies  of  Materials.                           A-31
Section  3.30    Customer  Relations.                                       A-31
Section  3.31    Equity  Ownership.                                         A-31
Section  3.32    Form  S-4  Information.                                    A-32
Section  3.33    Expenses  of  Sale.                                        A-32
Section  3.34    Representations  Complete.                                 A-32

ARTICLE  IV  PARENT  AND  MERGER  SUB  REPRESENTATIONS  AND  WARRANTIES     A-32
Section  4.1     Organization  and  Qualification.                          A-33
Section  4.2     Subsidiaries.                                              A-33
Section  4.3     Power  and  Authority;  Enforceability.                    A-33
Section  4.4     No  Conflict.                                              A-33
Section  4.5     Consents.                                                  A-33
Section  4.6     Capitalization.                                            A-34
Section  4.7     SEC  Filings;  Financial  Statements.                      A-34
Section  4.8     Form  S-4  Information.                                    A-34
Section  4.9     No  Undisclosed  Liabilities.                              A-35
Section  4.10    Valid  Issuance.                                           A-35
Section  4.11    Merger  Sub.                                               A-35
Section  4.12    SpaceDev  Oklahoma.                                        A-35
Section  4.13    Suspension  and  Trading.                                  A-35
Section  4.14    Government  Contracts.                                     A-37
Section  4.15    Agreements,  Contracts  and  Commitments.                  A-37
Section  4.16    Representations  Complete.                                 A-37

ARTICLE  V  COVENANTS  RELATED  TO  CONDUCT  OF  BUSINESS                   A-37
Section  5.1     Conduct  of  Business  of  the  Company  Until Closing.    A-37
Section  5.2     Reasonable  Efforts  and  Further  Assurances.             A-39
Section  5.3     Certain  Tax  Matters.                                     A-39
Section  5.4     Access  to  Information.                                   A-40
Section  5.5     No  Solicitation.                                          A-40
Section  5.6     Public  Announcements;  Employee  Announcements.           A-41
Section  5.7     Notification  of  Certain  Matters.                        A-41
Section  5.8     Pre-Approval  of  Certain  Transactions.                   A-41
Section  5.9     Consents  to  Merger.                                      A-42
Section  5.10    Export  Licenses.                                          A-42
Section  5.11    Petercsak  Release.                                        A-42
Section  5.12    Preparation  of  Form  S-4  and  Proxy  Statement.         A-42
Section  5.13    Parent  Shareholders  Meeting.                             A-43
Section  5.14    Company  Shareholders  Meeting.                            A-43
Section  5.15    Financial  Statements.                                     A-44
Section  5.16    Repayment  of  Certain  Loans  and  Advances.              A-44
Section  5.17    Private  Financing.                                        A-44

ARTICLE  VI  CONDITIONS  TO  CLOSING                                        A-44
Section  6.1     Conditions to Obligations of Each Party Under This 
                 Agreement                                                  A-44
Section  6.2     Additional  Conditions  to  the  Obligations of Parent     A-45
Section 6.3      Additional Conditions to the Obligations of the Company    A-48

ARTICLE  VII SURVIVAL OF REPRESENTATIONS AND WARRANTIES; INDEMNIFICATION    A-49
Section  7.1     Survival  of Representations, Warranties and Covenants.    A-49
Section  7.2     Indemnification;  Escrow  Account;  Expense  Fund.         A-50
Section  7.3     Limitation  on  Indemnification.                           A-51
Section  7.4     Indemnification  Procedures.                               A-52

                                PAGE-ii-            Agreement and Plan of Merger

Section  7.5     Shareholder  Agent.                                        A-54
Section  7.6     Resolution  of  Conflicts.                                 A-54
Section  7.7     No  Contribution.                                          A-55
Section  7.8     Fraud;  Willful  Misrepresentation.                        A-55
Section  7.9     Exclusive  Remedies.                                       A-55
Section  7.10    Purchase  Price  Adjustment.                               A-55

ARTICLE  VIII  POST-CLOSING  COVENANTS                                      A-55
Section  8.1     Parent  Board  of  Directors                               A-55
Section  8.2     Separate  Books  and  Records.                             A-55
Section  8.3     Operation  of  Surviving  Corporation.                     A-55
Section  8.4     Sale  of  Surviving  Corporation.                          A-56
Section  8.5     Stock  Options.                                            A-56
Section  8.6     Capital  Investments.                                      A-56
Section  8.7     Continuity  of  Business  Enterprise.                      A-56
Section  8.8     Attorney-Client  Privilege.                                A-57

ARTICLE  IX  EMPLOYEES                                                      A-57
Section  9.1     Retaining  Employees.                                      A-57
Section  9.2     Employee  Benefit  Arrangements.                           A-57
Section  9.3     No  Benefit  to  the  Company  Employees  Intended.        A-57

ARTICLE  X  TERMINATION                                                     A-57
Section  10.1    Circumstances  for  Termination.                           A-57
Section  10.2    Effect  of  Termination.                                   A-58

ARTICLE  XI  MISCELLANEOUS                                                  A-58
Section  11.1    Entire  Agreement.                                         A-58
Section  11.2    Parties  In  Interest.                                     A-58
Section  11.3    Assignment;  Amendment.                                    A-58
Section  11.4    Notices                                                    A-58
Section  11.5    Specific  Performance.                                     A-59
Section  11.6    Submission to Jurisdiction; No Jury Trial; Service of 
                 Process.                                                   A-60
Section  11.7    Time.                                                      A-60
Section  11.8    Counterparts.                                              A-60
Section  11.9    Governing  Law.                                            A-60
Section  11.10   Expenses.                                                  A-60
Section  11.11   Certain  Taxes.                                            A-61
Section  11.12   Extensions;  Waiver.                                       A-61
Section  11.13   Severability.                                              A-61
Section  11.14   Incorporation  of  Exhibits and Disclosure Schedules.      A-61
Section  11.15   Titles  and  Headings.                                     A-61
Section  11.16   Facsimile  Execution.                                      A-61
Section  11.17   Construction.                                              A-61
Section  11.18   Definitions.                                               A-62

                               PAGE-iii-            Agreement and Plan of Merger

                         TABLE OF EXHIBITS AND SCHEDULES
                         -------------------------------

EXHIBIT  A-1       Form  of  Company  Voting  Agreement
EXHIBIT  A-2       Form  of  Parent  Voting  Agreement
EXHIBIT  B         Form  of  Statement  of  Merger
EXHIBIT  C         Form  of  Letter  of  Transmittal
EXHIBIT  D-1       Form  of  Legal  Opinion  of  Holland  &  Hart  LLP
EXHIBIT  D-2       Form of Legal Opinion of Sheppard, Mullin, Richter & 
                   Hampton, LLP
EXHIBIT  E-1       Form  of  Officers'  Certificate  -  Company
EXHIBIT  E-2       Form  of  Key  Shareholder's  Certificate
EXHIBIT  E-3       Form  of  Officer's  Certificate  -  Parent
EXHIBIT  F         Form  of  Non-Competition  Agreement
EXHIBIT  G         Form  of  Tibbitts  Executive  Employment  Agreement
EXHIBIT  H         Form  of  Standstill  and  Lock-Up  Agreement
EXHIBIT  I         Form  of  Executive  Officer  Release
EXHIBIT  J         Form  of  Parent  Approval  of  Proposed  Transaction
SCHEDULE 2.20(a)   Sample  Working  Capital  Deficit  Calculation


                                PAGE-i-            Agreement and Plan of Merger


                             INDEX OF DEFINED TERMS
                             ----------------------






                                           
ACCOUNTING DISPUTE . . . . . . . . . . . . .   6
ACCOUNTING REFEREE . . . . . . . . . . . . .   6
ACCOUNTS RECEIVABLE. . . . . . . . . . . . .  62
ACTION . . . . . . . . . . . . . . . . . . .  63
ACTUAL KNOWLEDGE . . . . . . . . . . . . . .  63
AFFILIATE. . . . . . . . . . . . . . . . . .  63
AGREEMENT. . . . . . . . . . . . . . . . . .   1
AMEND. . . . . . . . . . . . . . . . . . . .  63
APPLICABLE TIME. . . . . . . . . . . . . . .  63
APPROVED CONTRACT. . . . . . . . . . . . . .  45
APPROVED TRANSACTION . . . . . . . . . . . .  42
BASKET AMOUNT. . . . . . . . . . . . . . . .  51
BEST EFFORTS . . . . . . . . . . . . . . . .  63
BREACH . . . . . . . . . . . . . . . . . . .  63
CAPITAL INVESTMENTS. . . . . . . . . . . . .  56
CAPITAL LEASE OBLIGATION . . . . . . . . . .  63
CAPITALIZATION ADJUSTMENT. . . . . . . . . .   2
CASH EARNOUT . . . . . . . . . . . . . . . .   2
CBCA . . . . . . . . . . . . . . . . . . . .   1
CERCLA . . . . . . . . . . . . . . . . . . .  63
CERTIFICATES . . . . . . . . . . . . . . . .   8
CLAIM NOTICE . . . . . . . . . . . . . . . .  49
CLOSING. . . . . . . . . . . . . . . . . . .   2
CLOSING BALANCE SHEET. . . . . . . . . . . .  11
CLOSING CONSIDERATION. . . . . . . . . . . .  63
CLOSING DATE . . . . . . . . . . . . . . . .   2
CLOSING DEBT . . . . . . . . . . . . . . . .  63
CODE . . . . . . . . . . . . . . . . . . . .  63
COMMITMENT . . . . . . . . . . . . . . . . .  64
COMPANY. . . . . . . . . . . . . . . . . . .   1
COMPANY AUTHORIZATIONS . . . . . . . . . . .  26
COMPANY BOARD RESOLUTIONS. . . . . . . . . .  13
COMPANY COMMON STOCK . . . . . . . . . . . .  64
COMPANY CONTRACT . . . . . . . . . . . . . .  64
COMPANY EMPLOYEE PLAN. . . . . . . . . . . .  64
COMPANY EXPENSE PAYMENTS . . . . . . . . . .  64
COMPANY INFORMATION. . . . . . . . . . . . .  64
COMPANY INTELLECTUAL PROPERTY. . . . . . . .  64
COMPANY LICENSES . . . . . . . . . . . . . .  64
COMPANY OPTION HOLDERS . . . . . . . . . . .   8
COMPANY OPTION PLAN. . . . . . . . . . . . .  13
COMPANY OPTIONS. . . . . . . . . . . . . . .  13
COMPANY PRODUCTS . . . . . . . . . . . . . .  64
COMPANY SHAREHOLDERS MEETING . . . . . . . .  43
COMPANY SOFTWARE . . . . . . . . . . . . . .  64
COMPANY TRANSACTION EXPENSES . . . . . . . .  32
COMPANY VOTING AGREEMENTs. . . . . . . . . .   1
COMPENSATION COMMITTEE . . . . . . . . . . .  56
COMPETING PARTY. . . . . . . . . . . . . . .  40
COMPETING TRANSACTION. . . . . . . . . . . .  40
CONFIDENTIAL INFORMATION . . . . . . . . . .  65
CONFLICT . . . . . . . . . . . . . . . . . .  14
CONSENT. . . . . . . . . . . . . . . . . . .  65
CONSIDERATION RECEIVED . . . . . . . . . . .  51


                                PAGE-i-            Agreement and Plan of Merger

CONTRACT . . . . . . . . . . . . . . . . . .  65
COPYRIGHTS . . . . . . . . . . . . . . . . .  65
CURRENT BALANCE SHEET. . . . . . . . . . . .  65
CURRENT BALANCE SHEET DATE . . . . . . . . .  65
CUSTOMER INFORMATION . . . . . . . . . . . .  20
DEBT . . . . . . . . . . . . . . . . . . . .  65
DEFENDING PARTY. . . . . . . . . . . . . . .  54
DISCLOSING PARTY . . . . . . . . . . . . . .  65
DISSENTING SHAREHOLDER . . . . . . . . . . .  65
DISSENTING SHARES. . . . . . . . . . . . . .  65
EARNOUT PERIOD . . . . . . . . . . . . . . .  55
EBITDA . . . . . . . . . . . . . . . . . . .   2
EBITDA RATIO . . . . . . . . . . . . . . . .   2
EBITDA TARGET. . . . . . . . . . . . . . . .   2
EFFECTIVE TIME . . . . . . . . . . . . . . .   1
EMPLOYEE . . . . . . . . . . . . . . . . . .  65
EMPLOYEE AGREEMENT . . . . . . . . . . . . .  66
EMPLOYEE BENEFIT PLAN. . . . . . . . . . . .  66
EMPLOYEE PENSION PLAN. . . . . . . . . . . .  66
ENCUMBRANCE. . . . . . . . . . . . . . . . .  66
ENFORCEABLE. . . . . . . . . . . . . . . . .  66
ENTITY . . . . . . . . . . . . . . . . . . .  66
ENVIRONMENT. . . . . . . . . . . . . . . . .  66
ENVIRONMENTAL LAW. . . . . . . . . . . . . .  66
ENVIRONMENTAL PROPERTY . . . . . . . . . . .  67
ENVIRONMENTAL RELEASE. . . . . . . . . . . .  67
ENVIRONMENTAL, HEALTH AND SAFETY LIABILITIES  66
EQUIPMENT. . . . . . . . . . . . . . . . . .  20
EQUITY INTEREST. . . . . . . . . . . . . . .  67
ERISA. . . . . . . . . . . . . . . . . . . .  67
ESCROW ACCOUNT . . . . . . . . . . . . . . .   9
ESCROW AGENT . . . . . . . . . . . . . . . .  67
ESCROW AGREEMENT . . . . . . . . . . . . . .  10
ESCROW PERIOD. . . . . . . . . . . . . . . .  10
ESCROW STOCK . . . . . . . . . . . . . . . .   9
ESCROW TERMINATION DATE. . . . . . . . . . .  67
EVENT. . . . . . . . . . . . . . . . . . . .  67
EXCHANGE ACT . . . . . . . . . . . . . . . .  67
EXCHANGE AGENT . . . . . . . . . . . . . . .  67
EXCLUDED SOFTWARE. . . . . . . . . . . . . .  67
EXECUTIVE EMPLOYMENT AGREEMENT . . . . . . .  47
EXPENSE FUND . . . . . . . . . . . . . . . .  10
EXPENSES . . . . . . . . . . . . . . . . . .  60
FACILITIES . . . . . . . . . . . . . . . . .  67
FIDUCIARY. . . . . . . . . . . . . . . . . .  67
FINANCIAL PROJECTIONS. . . . . . . . . . . .  32
FINANCIALS . . . . . . . . . . . . . . . . .  67
FOREIGN EXPORT AND IMPORT LAWS . . . . . . .  68
FORM S-4 . . . . . . . . . . . . . . . . . .  68
FY 2005. . . . . . . . . . . . . . . . . . .  68
FY 2006. . . . . . . . . . . . . . . . . . .  68
FY 2007. . . . . . . . . . . . . . . . . . .  68
GAAP . . . . . . . . . . . . . . . . . . . .  68
GOVERNMENT . . . . . . . . . . . . . . . . .  68


                                PAGE-i-            Agreement and Plan of Merger

GOVERNMENT CONTRACT. . . . . . . . . . . . .  68
GOVERNMENTAL BODY. . . . . . . . . . . . . .  68
GOVERNMENTAL PERMIT. . . . . . . . . . . . .  68
GUARANTEE. . . . . . . . . . . . . . . . . .  68
HAZARDOUS ACTIVITY . . . . . . . . . . . . .  68
HAZARDOUS MATERIALS. . . . . . . . . . . . .  68
INDEBTEDNESS . . . . . . . . . . . . . . . .  68
INDEMNIFIED PARTY. . . . . . . . . . . . . .  53
INDEMNIFYING PARTY . . . . . . . . . . . . .  53
INTELLECTUAL PROPERTY RIGHTS . . . . . . . .  68
INTERCREDITOR AGREEMENT. . . . . . . . . . .  69
INVENTORIES. . . . . . . . . . . . . . . . .  27
IRS. . . . . . . . . . . . . . . . . . . . .  69
JAMS . . . . . . . . . . . . . . . . . . . .  54
KEY SHAREHOLDERS . . . . . . . . . . . . . .   1
KNOWLEDGE. . . . . . . . . . . . . . . . . .  69
LAW. . . . . . . . . . . . . . . . . . . . .  69
LEASE. . . . . . . . . . . . . . . . . . . .  69
LETTER OF TRANSMITTAL. . . . . . . . . . . .   8
LIABILITY. . . . . . . . . . . . . . . . . .  69
LIABLE . . . . . . . . . . . . . . . . . . .  69
LICENSE. . . . . . . . . . . . . . . . . . .  69
LIEN . . . . . . . . . . . . . . . . . . . .  69
LOSSES . . . . . . . . . . . . . . . . . . .  69
MARK . . . . . . . . . . . . . . . . . . . .  69
MASK WORK. . . . . . . . . . . . . . . . . .  70
MATERIAL . . . . . . . . . . . . . . . . . .  70
MATERIAL ADVERSE EFFECT. . . . . . . . . . .  70
MATERIAL COMPANY CONTRACT. . . . . . . . . .  70
MATERIAL COUNTERPARTY. . . . . . . . . . . .  42
MATERIAL CUSTOMERS . . . . . . . . . . . . .  31
MATERIAL EXCLUDED SOFTWARE . . . . . . . . .  70
MATERIAL INTELLECTUAL PROPERTY RIGHTS. . . .  70
MATERIAL INTEREST. . . . . . . . . . . . . .  70
MATERIALS OF ENVIRONMENTAL CONCERN . . . . .  70
MERGER . . . . . . . . . . . . . . . . . . .   1
MERGER CONSENT . . . . . . . . . . . . . . .  42
MERGER CONSIDERATION . . . . . . . . . . . .  70
MERGER SUB . . . . . . . . . . . . . . . . .   1
MULTIEMPLOYER PLAN . . . . . . . . . . . . .  70
NET REVENUES . . . . . . . . . . . . . . . .   2
NET REVENUES RATIO . . . . . . . . . . . . .   3
NET REVENUES TARGET. . . . . . . . . . . . .   3
NON-COMPETITION AGREEMENT. . . . . . . . . .  47
OCCUPATIONAL SAFETY AND HEALTH LAW . . . . .  71
OPTION ELIGIBLE EMPLOYEE . . . . . . . . . .  56
ORDER. . . . . . . . . . . . . . . . . . . .  71
ORDINARY COURSE OF BUSINESS. . . . . . . . .  71
ORGANIZATIONAL DOCUMENTS . . . . . . . . . .  71
OTCBB. . . . . . . . . . . . . . . . . . . .  71
OTHER IP . . . . . . . . . . . . . . . . . .  71
OUTSIDE DATE . . . . . . . . . . . . . . . .  58
OWNED RIGHTS . . . . . . . . . . . . . . . .  71
PARENT . . . . . . . . . . . . . . . . . . .   1
PARENT COMMON STOCK. . . . . . . . . . . . .  71
PARENT DISCLOSURE SCHEDULES. . . . . . . . .  33

                                PAGE-ii-            Agreement and Plan of Merger

PARENT FORM 10-Q . . . . . . . . . . . . . .  34
PARENT INDEMNIFIED PARTY . . . . . . . . . .  53
PARENT INDEMNIFYING PARTY. . . . . . . . . .  53
PARENT SHAREHOLDERS MATTERS. . . . . . . . .  56
PARENT SHAREHOLDERS MEETING. . . . . . . . .  56
PARENT VOTING AGREEMENTs . . . . . . . . . .   1
PARTY. . . . . . . . . . . . . . . . . . . .   1
PATENTS. . . . . . . . . . . . . . . . . . .  71
PERFORMANCE CONSIDERATION. . . . . . . . . .   4
PERFORMANCE CONSIDERATION TABLE. . . . . . .   3
PERFORMANCE DISPUTE NOTICE . . . . . . . . .   5
PERFORMANCE PERIODS. . . . . . . . . . . . .   3
PERSON . . . . . . . . . . . . . . . . . . .  71
POST SIGNING RETURNS . . . . . . . . . . . .  39
PRINCIPAL MARKET . . . . . . . . . . . . . .   3
PRIVATE FINANCING. . . . . . . . . . . . . .  71
PROHIBITED TRANSACTION . . . . . . . . . . .  71
PROPERTY . . . . . . . . . . . . . . . . . .  71
PROPOSED TRANSACTION . . . . . . . . . . . .  41
PROPRIETARY INFORMATION. . . . . . . . . . .  71
PRORATION PERCENTAGE . . . . . . . . . . . .   3
PROSECUTING PARTY. . . . . . . . . . . . . .  54
PROXY STATEMENT. . . . . . . . . . . . . . .  72
RECEIVING PARTY. . . . . . . . . . . . . . .  72
REGISTERED INTELLECTUAL PROPERTY RIGHTS. . .  72
REJECTED CONTRACT. . . . . . . . . . . . . .  46
RELATED AGREEMENT. . . . . . . . . . . . . .  72
RELATED PARTY. . . . . . . . . . . . . . . .  72
REMEDIAL ACTION. . . . . . . . . . . . . . .  72
REPRESENTATIVE . . . . . . . . . . . . . . .  72
RESTRICTED TERRITORY . . . . . . . . . . . .  72
SEC. . . . . . . . . . . . . . . . . . . . .  72
SECURITIES . . . . . . . . . . . . . . . . .  72
SECURITIES ACT . . . . . . . . . . . . . . .  72
SECURITY INTEREST. . . . . . . . . . . . . .  73
SHARE AUTHORIZATION. . . . . . . . . . . . .  42
SHAREHOLDER. . . . . . . . . . . . . . . . .  73
SHAREHOLDER AGENT. . . . . . . . . . . . . .   1
SHAREHOLDER CLOSING CONSIDERATION. . . . . .  73
SHAREHOLDER CONSIDERATION. . . . . . . . . .  73
SHAREHOLDER INDEMNIFIED PARTY. . . . . . . .  53
SHAREHOLDER LOAN . . . . . . . . . . . . . .  73
SHAREHOLDER PERFORMANCE CONSIDERATION. . . .   4
SHAREHOLDER TABLE. . . . . . . . . . . . . .  15
SOFTWARE . . . . . . . . . . . . . . . . . .  73
SPACEDEV . . . . . . . . . . . . . . . . . .   1
SPACEDEV LOAN. . . . . . . . . . . . . . . .  73
STANDSTILL AND LOCK-UP AGREEMENT . . . . . .  47
STARSYS. . . . . . . . . . . . . . . . . . .   1
STARSYS FINANCIAL STATEMENTS . . . . . . . .   5
STOCK BONUS PLAN . . . . . . . . . . . . . .  73
STOCK EARNOUT. . . . . . . . . . . . . . . .   3
SUBSIDIARY . . . . . . . . . . . . . . . . .  74
TANGIBLE PERSONAL PROPERTY . . . . . . . . .  74
TAX. . . . . . . . . . . . . . . . . . . . .  74
TAX RETURN . . . . . . . . . . . . . . . . .  74


                                PAGE-ii-            Agreement and Plan of Merger

TECHNOLOGY . . . . . . . . . . . . . . . . .  74
THIRD-PARTY LICENSE. . . . . . . . . . . . .  74
THREAT OF RELEASE. . . . . . . . . . . . . .  74
TRADE SECRET . . . . . . . . . . . . . . . .  74
TRADEMARK. . . . . . . . . . . . . . . . . .  75
TRADING DAY. . . . . . . . . . . . . . . . .   3
TRANSACTION. . . . . . . . . . . . . . . . .  75
TRANSACTION DOCUMENT . . . . . . . . . . . .  75
TRANSACTION EXPENSE PAYMENT SCHEDULE . . . .  11
TRANSFER . . . . . . . . . . . . . . . . . .  75
TREASURY REGULATION. . . . . . . . . . . . .  75
TRIGGER CONDITIONS . . . . . . . . . . . . .   3
TWENTY DAY VWAP. . . . . . . . . . . . . . .   3
U.S. EXPORT AND IMPORT LAWS. . . . . . . . .  75
UPDATED DISCLOSURE SCHEDULES . . . . . . . .  75
UPDATED PARENT DISCLOSURE SCHEDULES. . . . .  75
VECTRA . . . . . . . . . . . . . . . . . . .  75
VECTRA LOAN. . . . . . . . . . . . . . . . .  75
VWAP . . . . . . . . . . . . . . . . . . . .   3



                               PAGE-iii-            Agreement and Plan of Merger


                 AGREEMENT AND PLAN OF MERGER AND REORGANIZATION

This  AGREEMENT  AND  PLAN  OF  MERGER  AND  REORGANIZATION  (together  with all
Schedules  and Exhibits hereto, this "AGREEMENT") is made and entered into as of
October  24,  2005,  by  and  among  (i)  SpaceDev, Inc., a Colorado corporation
(together  with  its  successors and permitted assigns, "PARENT" or "SPACEDEV"),
(ii)  Monoceros  Acquisition  Corp.,  a  Colorado corporation and a wholly-owned
subsidiary  of  Parent  (together  with  its  successors  and permitted assigns,
"MERGER  SUB"),  (iii)  Starsys  Research  Corporation,  a  Colorado corporation
(together with its successors, the "COMPANY" or "STARSYS"), (iv) Scott Tibbitts,
an  individual  resident of the State of Colorado, and any other key shareholder
of  the Company identified on the signature pages hereof (collectively, the "KEY
SHAREHOLDERS"),  and  (v)  Scott  Tibbitts, as agent for the shareholders of the
Company  (including  the Key Shareholders) (together with its successors in such
capacity,  the  "SHAREHOLDER  AGENT").  Parent,  Merger  Sub,  the  Company, the
Shareholder  Agent  and  the  Key Shareholders are individually referred to as a
"PARTY"  and  collectively  as  the "PARTIES".  Capitalized terms shall have the
respective  meanings  ascribed  thereto  in  Section  11.18 or elsewhere in this
Agreement.
                                 R E C I T A L S
                                 ---------------
     A. This Agreement contemplates a merger of the Company with and into Merger
Sub  (the  "MERGER"),  with  Merger Sub being the surviving corporation. In such
Merger,  one  hundred  percent  (100%)  of  the issued and outstanding shares of
capital  stock  of  the Company will be converted into the right to receive cash
and  shares of Common Stock of Parent (as set forth in Article II), on the terms
and  subject  to  the  conditions  set  forth  in  this  Agreement.

     B.  The  Parties  desire to make certain representations and warranties and
other  agreements  in connection with the Merger as set forth in this Agreement.

     C.  Concurrently  with  the  execution  and  delivery of this Agreement, as
material  inducements  of  the several Parties to enter into this Agreement, (i)
each  Key  Shareholder  is  executing  and  delivering  to  Parent  a (1) Voting
Agreement,  substantially  in  the  form  attached  hereto  as  Exhibit A-1 (the
"COMPANY  VOTING  AGREEMENTS"), (2) a Proxy relating to shares of Company Common
Stock,  substantially  in the form attached to the Company Voting Agreement, and
(3) a Proxy relating to shares of Parent Common Stock, substantially in the form
attached  to  the  Company  Voting  Agreement,  and (ii) each director of Parent
holding  not  less  than  1% of the outstanding shares of Parent Common Stock is
executing and delivering to the Company a (x) Voting Agreement, substantially in
the  form  attached  hereto as Exhibit A-2 (the "PARENT VOTING AGREEMENTS"), and
(y)  a Proxy, substantially in the form attached to the Parent Voting Agreement.

                                A G R E E M E N T
                                -----------------
     NOW,  THEREFORE,  in consideration of the foregoing premises and the mutual
promises  herein  made, and in consideration of the representations, warranties,
and  covenants  contained  herein,  the  Parties, intending to be legally bound,
hereby  agree  as  follows:
                                    ARTICLE I
                                   THE MERGER
     Section  1.1  The  Merger. At the Effective  Time,  subject to and upon the
terms  and  conditions  of  this Agreement and in accordance with the applicable
provisions  of  the  Colorado Business Corporation Act (the "CBCA"), the Company
shall  be  merged  with and into Merger Sub, the separate corporate existence of
the  Company  shall  cease,  and  Merger  Sub  shall  continue  as the surviving

     corporation  and  as a wholly-owned Subsidiary of Parent (together with its
successors,  the  "SURVIVING  CORPORATION").

     Section  1.2  Effective Time.  Subject to the provisions of this Agreement,
the  Company,  Parent and Merger Sub shall cause the Merger to be consummated by
filing  a  Statement  of  Merger  in  substantially  the form attached hereto as
Exhibit  B  (the  "STATEMENT  OF  MERGER"),  in  accordance  with  the  relevant
provisions  of  the  CBCA,  as  soon as practicable after the Closing Date, such
filing  to  be  made  no  later  than  three  business  days

                              PAGE A-1              Agreement and Plan of Merger

after  the  Closing).  The  Merger shall become effective upon the filing of the
Statement  of  Merger  with the Secretary of State of the State of Colorado (the
"EFFECTIVE  TIME").

     Section  1.3 Closing.  The closing of the Merger (the "CLOSING") shall take
place  at  the  offices  of  Sheppard, Mullin, Richter & Hampton LLP, 12544 High
Bluff  Drive,  Suite 300, San Diego, California, 92130-3051, commencing at 10:00
a.m.  local  time on December 12, 2005, or such other later date which shall not
be  more  than  two  (2)  business  days after the date on which the last of the
conditions  in  Article  VI  has been satisfied or waived or at such other time,
date  and  place  as  Parent  and  Company  may mutually determine (the "CLOSING
DATE"),  and  in  no  event  later  than  the  Outside Date specified in Section
10.1(d)(2).

     Section  1.4  Effects of the Merger.  The Merger shall have the effects set
forth  in  this Agreement, the Statement of Merger and the applicable provisions
of  the  CBCA.  Without limiting the generality of the foregoing, subject to any
provisions  hereof  expressly  disclaiming the assumption of any Liabilities, at
the  Effective  Time,  all  of  the properties, rights, privileges and powers of
Merger  Sub  and  the  Company  shall vest in the Surviving Corporation, and all
Liabilities  of  Merger  Sub and the Company shall become the Liabilities of the
Surviving  Corporation.

     Section  1.5  Articles  of  Incorporation  and  Bylaws.    The  Articles of
Incorporation  and  Bylaws of Merger Sub immediately prior to the Effective Time
shall  be  the Articles of Incorporation and Bylaws of the Surviving Corporation
after  the  Effective  Time  (except  that the name of the Surviving Corporation
shall  be  "Starsys  Research  Corporation")  until  thereafter  amended.

     Section  1.6 Directors and Officers.  Unless otherwise determined by Parent
prior  to  the  Effective  Time, Merger Sub's directors and officers immediately
prior  to  the  Effective  Time  shall  be  the  Surviving Corporation's initial
directors  and officers and shall hold office in accordance with the Articles of
Incorporation and Bylaws of the Surviving Corporation until their successors are
duly  elected  or  appointed  and  qualified  or  until   their  earlier  death,
resignation  or  removal.

                                   ARTICLE II
                              MERGER CONSIDERATION;
                          CANCELLATION OF COMPANY STOCK

     Section 2.1 Certain Definitions. The following terms, whenever used in this
Article  II, shall have the meanings ascribed to them below or in the referenced
Sections  of  this  Article  II:

     "CAPITALIZATION  ADJUSTMENT"  means an adjustment based on any stock split,
reverse  stock  split, combination, consolidation or reclassification of, or any
stock  dividend  on, the Parent Common Stock, the recapitalization of Parent, or
any  like  change.

     "CASH  EARNOUT" means, with respect to any Performance Period, an amount of
cash  calculated  as  set  forth in the "Cash Earnout" column in the Performance
Consideration  Table  for  such  Performance  Period.

     "EBITDA"  means,  subject  to  Section  2.6, consolidated net income before
interest  income,  interest expense, income Taxes, depreciation and amortization
of  the  Surviving  Corporation.

     "EBITDA RATIO" means, with respect to any Performance Period, the lesser of
(a)  1.0,  and  (b)  the quotient of (x) EBITDA of the Surviving Corporation for
such  Performance  Period, divided by (y) the EBITDA Target for such Performance
Period.

     "EBITDA  TARGET"  means, with respect to any Performance Period, the amount
listed  in the "EBITDA Target" column in the Performance Consideration Table for
such  Performance  Period.

     "NET REVENUES" means, with respect to any Performance Period and subject to
Section  2.6,  gross  sales  revenues  of  the  Surviving  Corporation  in  such
Performance  Period,  after  adjustment for normal and customary trade, quantity
and  cash  discounts  and  sales  returns  and  allowances, consistent with past
practices  of  the  Company  or

                              PAGE A-2              Agreement and Plan of Merger

approved by the Shareholder Agent (such approval not to be unreasonably withheld
or  conditioned),  including  (A) those granted on account of price adjustments,
billing  errors,  rejected  goods,  returns,  rebates  or  similar payments, (B)
administrative  and  other  fees  and  reim-burse-ments  and similar payments to
wholesalers  and  other  distributors, buying groups and other institutions, (C)
allowances,  rebates  and  fees  paid  to  distributors,  and  (D)  chargebacks.

     "NET  REVENUES  RATIO"  means,  with respect to any Performance Period, the
lesser  of  (a)  1.0,  and (b) the quotient of (x) Net Revenues of the Surviving
Corporation  for such Performance Period, divided by (y) the Net Revenues Target
for  such  Performance  Period.

     "NET  REVENUES  TARGET"  means, with respect to any Performance Period, the
amount  listed  in  the  "Net  Revenues  Target"  column  in  the  Performance
Consideration  Table  for  such  Performance  Period.

     "PERFORMANCE  CONSIDERATION  TABLE"  means  the table set forth immediately
succeeding  Section  2.4(c).

     "PERFORMANCE  PERIODS"  means  each  of  FY  2005,  FY  2006  and  FY 2007.

     "PRINCIPAL  MARKET"  means  the  Nasdaq National Market, the Nasdaq Capital
Market,  the  OTCBB, the American Stock Exchange or the New York Stock Exchange,
whichever  is at the time the principal trading exchange, market or inter-dealer
or  automated  quotation system for the Parent Common Stock and, for purposes of
calculating  VWAP,  for  which Bloomberg Financial, L.P. publishes the necessary
reports.

     "PRORATION  PERCENTAGE"  means,  with  respect to any Performance Period, a
percentage  equal  to:

     [ 60% (EBITDA Ratio for such Performance Period - 0.8) x  5  ]  +
     [ 40% (Net Revenues Ratio for such Performance Period - 0.8  ) x  5 ] .

     "STOCK  EARNOUT" means, with respect to any Performance Period, a number of
shares  of  Parent  Common  Stock calculated as set forth in the "Stock Earnout"
column  in  the  Performance  Consideration  Table  for such Performance Period.

     "TRADING  DAY" means any day other than a Saturday or a Sunday on which the
Principal  Market  is  open  for  trading  in  equity  securities.

     "TRIGGER  CONDITIONS"  means,  with  respect  to  any
Performance  Period,  each  of the following conditions: (i) the Net Revenues of
the  Surviving  Corporation  for  such Performance Period is equal to or greater
than  80%  of  the Net Revenues Target for such Performance Period, and (ii) the
EBITDA  of  the Surviving Corporation for such Performance Period is equal to or
greater  than  80%  of  the  EBITDA  Target  for  such  Performance  Period.

     "TWENTY  DAY  VWAPTWENTY  DAY  VWAP"  means,  with  respect  to any date of
determination,  the  arithmetic mean of the VWAP for the twenty (20) consecutive
Trading Days ending on such date or, if such date is not a Trading Day, the next
preceding  Trading  Day.

     "VWAP"  means, with respect to any Trading Day, the volume weighted average
price  of  the  Parent  Common Stock on such Trading Day (equal to the aggregate
sales  price of all trades of Parent Common Stock during such Trading Day on the
Principal  Market  divided  by the total number of shares of Common Stock traded
during  such  Trading  Day  on  the  Principal Market), as reported by Bloomberg
Financial,  L.P.  using  the  AQR  function.

     Section  2.2 Effect on Capital Stock. At the Effective Time, because of the
Merger  and  without any further action on the part of Parent, Merger Sub or the
Company:  

     (a)  Common  Stock  of Merger Sub. Each share of the common stock of Merger
Sub  issued and outstanding immediately prior to the Effective Time shall remain
a validly issued, fully paid, and non-assessable share of common stock of Merger
Sub.

                              PAGE A-3              Agreement and Plan of Merger

     (b)  Common  Stock of the Company. At the Effective Time and subject to the
Dissenting  Shareholders'  rights  set  forth in Section 2.13, each share of the
Company  Common Stock, issued and outstanding immediately prior to the Effective
Time  shall  automatically be canceled and retired and shall cease to exist, and
the holder of a stock certificate that, immediately prior to the Effective Time,
represented  outstanding  shares of Company Common Stock shall cease to have any
rights  with respect thereto, except the right to receive, upon the surrender of
such  certificates  (or delivery of the affidavit and bond, if any, specified in
Section  2.10(e))  and upon the terms and subject to the conditions set forth in
this  Article  II and elsewhere in this Agreement, the Shareholder Consideration
to be distributed to holders of Company Common Stock as provided in this Article
II  and  elsewhere in this Agreement (including the deposit of a portion of such
Shareholder  Consideration  into  the  Escrow  Account  and the Expense Fund, as
provided  in  Section  2.17  and  Section  2.18,  respectively).

     (c)  Stock  Transfer  Books.  After the Effective Time, the Company's stock
transfer  books  shall  be  closed  and  there  shall be no further Transfers of
Company  Common  Stock.  If,  at  or  after  the  Effective  Time,  certificates
represented  outstanding  shares  of  Company  Common Stock are presented to the
Surviving  Corporation,  they shall be canceled and exchanged in accordance with
this  Agreement.

     Section  2.3  Loan  Repayments.  At  Closing,  Parent shall (i) pay off the
remaining  principal  and interest of the Vectra Loans and any other amounts due
and  owing  to  Vectra,  (ii) cancel and terminate the SpaceDev Loan and related
Secured  Promissory  Note;  provided  that  any  representations,  warranties or
agreements  therein which by their terms survive the termination of the SpaceDev
Loan  or  such  Secured  Promissory Note, as the case may be, shall survive such
cancellation  and  termination, and (iii) pay off each Shareholder Loan in full;
provided that Parent shall have no obligation to pay more than $4,600,000 in the
aggregate  to  pay  off  in  full all of the Vectra Loans and Shareholder Loans,
including  all  Liabilities  in respect thereof; and, provided, further, that if
Parent  shall  not have paid off the Vectra Loans at Closing as required, Parent
shall  tender  Vectra  a  guaranty  of  the  Vectra Loans, in form and substance
reasonably  satisfactory  to  Vectra, in exchange for Vectra releasing the Scott
Tibbitts  guaranty.

     Section  2.4  Shareholder  Consideration.  In consideration for 100% of the
issued  and outstanding Company Common Stock, Parent shall, subject to the terms
and conditions of this Article II and elsewhere in this Agreement, including the
Dissenting  Shareholders  proviso  and  retention  rights  of  Section  2.7, the
withholding  provisions of Section 2.16, if applicable, the escrow provisions of
Section  2.17, the expense fund provisions of Section 2.18 and the retention and
set-off rights provided with respect to Key Shareholders in Article VII, pay and
distribute  the  following  Shareholder  Consideration:

     (a)  $1,500,000  (subject  to  reduction pursuant to Section 2.20) in cash,
less  the  aggregate amount of funds payable to the Shareholder Agent at Closing
for the payment of Company Transaction Expenses in accordance with Section 2.19;
to  be  delivered  at Closing by wire transfer of immediately available funds to
the  Exchange  Agent;

     (b)  a number of shares of Parent Common Stock equal to the quotient of (x)
$7,500,000  (subject  to reduction pursuant to Section 2.20), divided by (y) the
greater  of  (1)  $1.40 (subject to Capitalization Adjustments, if any), and (2)
the lesser of (A) $1.90 (subject to Capitalization Adjustments, if any), and (B)
the  Twenty Day VWAP as of the Trading Day next preceding the Closing Date; less
the  number  of  shares  deliverable to the Shareholder Agent at Closing for the
satisfaction of Company Transaction Expenses in accordance with Section 2.19, to
be delivered at Closing by delivery of appropriate share certificates evidencing
such  number  of  shares  to  the  Exchange  Agent;  and

     (c)  subject to the Surviving Corporation satisfying each Trigger Condition
for  a  Performance  Period  (it being understood and agreed that, except to the
extent set forth in Section 2.5(d), no performance consideration shall be earned
or  paid  in respect of such Performance Period if any of the Trigger Conditions
is  not  fully  satisfied),  performance  consideration  in  respect  of  such
Performance  Period,  as provided in Section 2.5, consisting of Cash Earnout and
Stock  Earnout  (the  "Performance  Consideration"),  less  the number of shares
deliverable  to  the Shareholder Agent in respect of such Performance Period for
the satisfaction of Company Transaction Expenses in accordance with Section 2.19
(the  Performance  Consideration,  as  so  reduced, the "Shareholder Performance
Consideration");  to  be  delivered  within  ten  (10) days after Parent and the
Shareholder  Agent  agree  on  the  calculation  thereof,  or if no agreement is
reached,  after  the  conclusion  of  any  dispute  resolution

                              PAGE A-4              Agreement and Plan of Merger

pursuant  to  Section  2.5(c), by wire transfer of Cash Earnout (if any), and by
delivery  of  appropriate  share  certificates  evidencing the Stock Earnout (if
any),  to  the  Exchange  Agent.

                         PERFORMANCE CONSIDERATION TABLE
                         -------------------------------



                                                                

PERFORMANCE PERIOD     NET REVENUES TARGET    EBITDA TARGET   CASH EARNOUT   STOCK EARNOUT

FY 2005                        $21,500,000         $250,000    $350,000 x    The  number  of  shares of Parent Common Stock
                                                               Proration     equal to $3,000,000 multiplied by the Proration
                                                               Percentage    Percentage and divided by the greater of (a) 
                                                                             Twenty Day VWAP as of the Trading Day immediately
                                                                             preceding  the date of the audit opinion for the
                                                                             Starsys  Financial  Statements  for FY 2005, and 
                                                                             (b) $2.00 per share (subject to Capitalization 
                                                                             Adjustments,  if  any).


FY 2006                        $22,500,000       $2,000,000     $350,000 x   The  number  of  shares of Parent Common Stock 
                                                                Proration    equal to $7,500,000 multiplied by the Proration 
                                                                Percentage   Percentage and divided by the greater of (a) Twenty 
                                                                             Day VWAP as of the  Trading  Day  immediately 
                                                                             preceding  the date of the audit opinion for the
                                                                             Starsys  Financial  Statements  for FY 2006, and 
                                                                             (b) $2.50 per share (subject to Capitalization 
                                                                             Adjustments,  if  any).


FY 2007                        $24,000,000        $2,500,000    $350,000 x   The  number  of  shares of Parent Common Stock equal
                                                                Proration    to $7,500,000 multiplied by the Proration Percentage
                                                                Percentage   and divided by the greater of (a) Twenty Day VWAP as
                                                                             of the  Trading  Day  immediately  preceding  the
                                                                             date of the audit opinion for the Starsys  Financial
                                                                             Statements  for FY 2007, and (b) $3.00 per share
                                                                             (subject to Capitalization  Adjustments,  if  any).






     Section  2.5 Calculation of Performance Consideration. The determination of
Performance  Consideration (if any) for any Performance Period, shall be subject
to  the  following  provisions:

     (a)  Following  the  end  of  each  Performance  Period,  Parent shall have
separate  audited  financial  statements  for  the  Surviving  Corporation (or a
successor  Person  or  business  unit  contemplated  by Section 8.2) prepared in
accordance  with  GAAP,  subject to the guidelines set forth in Section 2.6 (the
"Starsys  Financial  Statements").  Upon  receipt  of  the  Starsys  Financial
Statements,  Parent  shall  promptly calculate the Performance Consideration (if
any)  for such Performance Period and shall promptly (and in no event later than
the  date  Parent  files  its  annual  report  on  Form  10-KSB or Form 10-K (or
successor  form  thereto)  with  the  SEC  covering  the end of such Performance
Period)  deliver  the  Starsys  Financial Statements and such calculation to the
Shareholder  Agent.

     (b)  If  within thirty (30) days following receipt of the Starsys Financial
Statements  and the Performance Calculation, the Shareholder Agent has not given
Parent  a  written  notice  setting  forth in reasonable detail its objection to
Parent's  calculation  of the Performance Consideration and the reasons therefor
(the  "Performance  Dispute Notice"), then the Shareholder Agent shall be deemed
to  agree  thereto  and  such calculation shall be binding and conclusive on the
Parties  and  all Shareholders. The Shareholder Agent may waive this thirty (30)
day  period  by  providing  Parent  with  written  notice  of its agreement with
Parent's  calculation   of  the   Performance  Consideration,   whereupon   such
calculation shall be binding and conclusive on the Parties and all Shareholders.

                              PAGE A-5              Agreement and Plan of Merger

     (c)  If  the  Shareholder  Agent  delivers  to Parent a Performance Dispute
Notice within the thirty (30) day period specified in Section 2.5(b), Parent and
Shareholder Agent shall use their respective commercially reasonable efforts for

a  period  of  ten  (10)  days after Parent's receipt of the Performance Dispute
Notice  (or  such  longer period as Parent and Shareholder Agents shall mutually
agree)  to  resolve  any  disputes raised by Shareholder Agent. If at the end of
such period the Shareholder Agent and Parent fail to agree on the calculation of
the  Performance  Consideration:

          (1)  if  the  dispute relates solely to the calculation of EBITDA, the
     Net  Revenues, Cash Earnout, the Stock Earnout or other accounting matters,
     and  not  to  any  other matters (an "Accounting Dispute"), the Shareholder
     Agent  shall  promptly  engage an independent accounting firm to review the
     disputed  calculations  and  to propose what such firm determines to be the
     correct  calculations, based on the terms and provisions of this Agreement,
     to  Parent  and  the Shareholder Agent. If the Shareholder Agent and Parent
     still  fail  to  agree on the calculation of the Performance Consideration,
     Parent  and the Shareholder Agent shall negotiate in good faith to select a
     reputable independent auditing firm, other than Parent's independent public
     accounting  firm, the Company's accounting firm prior to the Closing or the
     independent  accounting  firm engaged by the Shareholder Agent as aforesaid
     (the  "ACCOUNTING  REFEREE");  provided  that if Parent and the Shareholder
     Agent  are unable to agree on an Accounting Referee, the Accounting Referee
     shall  be  selected  by  the  Audit  Committee of the Board of Directors of
     Parent  (subject  to  the  aforesaid qualifications and disqualifications).
     Parent  and  the  Shareholder  Agent  shall  engage  the Accounting Referee
     promptly  to  review  the  remaining disputed calculations and to deliver a
     report  containing what the Accounting Referee determines to be the correct
     calculations,  based  on  the  terms  and  provisions of this Agreement, to
     Parent  and  the  Shareholder  Agent.  The fees and costs of the Accounting
     Referee  shall  be  borne  by  (i)  Parent,  if  the  Accounting  Referee's
     calculations increase the aggregate value of the Cash Earnout and the Stock
     Earnout  by  more  than  5%;  and (ii) the Shareholder Agent, otherwise; or

          (2)  if  the   dispute  is  not  solely  an  Accounting  Dispute,  the
     calculation  of the Performance Consideration shall be submitted to dispute
     resolution  under  Section  7.6 (as if the dispute had arisen under Section
     7.4(b)(1)  and Parent were the Indemnified Party) (it being agreed that the
     arbitrator  in  any  arbitration  shall  consider  applying  the procedures
     applicable  to  Accounting  Disputes  to  resolve  any  disputed accounting
     matters  brought  before  such  arbitrator).

     (d)  Notwithstanding  anything  to the contrary in this Section 2.5, in the
event  that  in  any  Performance  Period  Parent materially breaches any of the
covenants  applicable to it in Section 8.2, Section 8.4 or Section 8.5 (it being
agreed  that  any reduction in the number of shares of Parent Common Stock to be
reserved  or granted pursuant to Section 8.5 shall be deemed to be material), or
breaches any of the covenants applicable to it Section 8.6 (any of the foregoing
breaches,  an  "Earn-Out  Breach"),  and  such  breach shall not have been cured
within 30 days of written notice thereof by the Shareholder Agent, specifying in
reasonable  detail  the  nature  thereof, the Performance Consideration for such
Performance  Period  shall  be  the full amount available to the Shareholders in
respect  of  such  Performance  Period  (that is, all Trigger Conditions will be
deemed  satisfied and the Proration Percentage will be deemed to be 1.0, but the
payment  date therefor and the denominator used in the Performance Consideration
Table  to  calculate  the  Stock Earnout shall not be affected thereby; provided
that  in the event of a material breach of Section 8.4, (i) the payment date for
all remaining Performance Periods shall be accelerated to the date 90 days after
the  closing  of  the  applicable  sale,  and  (ii)  the denominator used in the
Performance Consideration Table to calculate the Stock Earnout shall be based on
the date of the closing, except that the minimum per-share price for calculating
the  Stock Earnout for each remaining Performance Period shall be the respective
minimum  per-share  price applicable to such Performance Period, as set forth in
the  Performance  Consideration  Table).  The  remedy  set forth in this Section
2.5(d) (i) shall not be available with respect to any particular Earn-Out Breach
if  the  Shareholder Agent brings a claim pursuant to Section 7.4(b)(2) for such
Earn-Out  Breach, and (ii) if obtained, shall be the sole and exclusive remedies
of  the  Parties,  the Shareholder Agent and the Shareholders (including the Key
Shareholders)  with  respect  to  any  claim  relating to any Earn-Out Breaches,
including  any previous or subsequent Earn-Out Breaches (it being understood and
agreed  that  Parent  shall be entitled to recover, including by set-off against
amounts  otherwise  to be paid under this Section 2.5(d), any amounts previously
paid  on  account  of  any  prior  Earn-Out  Breaches).

     (e)  The  amount  of  the  Performance  Consideration  (if  any) determined
pursuant  to this Section 2.5 shall be binding and conclusive on the Parties and
all  Shareholders.

                              PAGE A-6              Agreement and Plan of Merger

     Section 2.6 Protective Provisions. The Parties hereto agree that, following
the Closing and until the end of the final Performance Period, the determination
of  Net  Revenues  and EBITDA shall be computed in accordance with the following
guidelines:

     (a)  there  shall  be  no  charge  to EBITDA for any transactional costs of
Parent  in  completing  this  Merger,  other than expenses incurred by Parent in
respect  of  the  review  by  Parent's independent public accounting firm of the
Company's  interim  financial  statements  for  FY  2005;

     (b)  Parent   corporate,   management,   compliance   and   other   general
administrative  overhead  shall  be  allocated to the Surviving Corporation in a
reasonable  and  equitable  manner;

     (c)  Parent's   compensation   to   Scott   Tibbitts  consistent  with  his
compensation  level at the date of this Agreement shall be considered an expense
of  the  Surviving  Corporation;

     (d)  any  services  provided  by  Parent  to  the Surviving Corporation and
vice-versa  will  be at burdened cost incurred for such services, if applicable;
(e) no effect will be given for any change in accounting methods for the Company
and  the  Surviving  Corporation  from  those  utilized  as  of the date of this
Agreement;

     (f) indemnification amounts recovered by the Surviving Corporation pursuant
to  Article  VII  shall  not  be considered income of the Surviving Corporation;

     (g)  no  effect  will be given for any writedown or writeoff of goodwill of
the  Surviving  Corporation;

     (h)  for  the  purpose  of  calculating  the Net Revenues and EBITDA of the
Surviving  Corporation,  the  allocation of costs and revenues on cooperative or
joint  contracts involving the joint sale of products or services of both Parent
and  the Surviving Corporation will be negotiated in advance in good faith as if
the  agreements  were  arm's-length;  and

     (i)  a  portion  of  Parent's audit fees will be allocated to the Surviving
Corporation  for  the expenses of auditing the Surviving Corporation's financial
statements,  which amount shall equal for each Performance Period the arithmetic
mean  of  the  aggregate  accounting  and  auditing  fees paid by the Company in
respect  of  the  two  fiscal  years  immediately  preceding  the  Closing.

     Section  2.7  Allocation  and  Distribution  of  Shareholder Consideration.
Subject  to  Section  2.12,  Section 2.16, Section 2.17, Section 2.18, and other
provisions  of this Article II, the Shareholder Consideration shall be allocated
among  all  pre-Closing  shareholders  of  the Company pro rata according to the
respective  number  of  shares  of  Company  Common  Stock  held  by  each  such
shareholder  immediately prior to the Effective Time. Parent (and, to the extent
applicable,  the  Shareholder Agent) shall deliver the Shareholder Consideration
to  the  Exchange  Agent  for  distribution  to such shareholders, provided that
Parent  may  (i)   retain  any   consideration  in  respect  of  any  Dissenting

Shareholders  for  distribution  pursuant  to  Section  2.13  or  for paying any
settlement,  award  or  judgment  of  any Actions relating to such shareholder's
Dissenting  Shares, and (ii) retain or refrain from issuing, as the case may be,
any  consideration  forfeited or assigned to Parent pursuant to the terms of any
Non-Competition  Agreements.

     Section  2.8  Adjustments  to  Parent Common Stock. The number of shares of
Parent  Common  Stock issuable hereunder and held in escrow (pursuant to Section
2.17  and the Escrow Agreement) shall be appropriately adjusted to fully reflect
the  effect  of  any  Capitalization  Adjustment  after  the  date  hereof.

     Section  2.9  No  Fractional  Shares. No fractional shares of Parent Common
Stock  shall  be  issued  in the Merger and in lieu thereof any fractional share
shall  be  rounded  up  to  the  nearest  whole  share  of  Parent Common Stock.

                              PAGE A-7              Agreement and Plan of Merger

     Section  2.10  Surrender  of  Certificates;   Lost,  Stolen  or  Destroyed
Certificates.

     (a)  Exchange  Agent. Continental Stock Transfer & Trust Co. (or such other
Person  as  Parent  may appoint as transfer agent for the Parent Common Stock or
exchange  agent  for  purposes  hereof  from  time  to  time) shall serve as the
exchange  agent  (the  "EXCHANGE  AGENT")  for  the  Merger.

     (b)  Exchange  Procedures.  As  promptly as practicable after the Effective
Time,  to the extent any holder of record of any certificates which, immediately
prior  to  the  Effective Time, represented outstanding shares of Company Common
Stock  (the  "CERTIFICATES"),  has not already delivered a letter of transmittal
substantially  in  the  form  attached as Exhibit C (a "LETTER OF TRANSMITTAL"),
which  provides,  inter  alia, for a release of all claims from such shareholder
qua  shareholder  against  the  Company,  Merger Sub and Parent, at the Closing,
Parent  shall  cause  the Exchange Agent to mail to each holder of record of any
Certificates  whose Company Common Stock was converted into the right to receive
shares  of  Parent  Common  Stock  pursuant  to  this  Article  II,  a Letter of
Transmittal.  Upon surrender of a Certificate to the Exchange Agent for exchange
(or  the  delivery  of  the  affidavit  and  bond,  if any, specified in Section
2.10(e)),  together  with  a  duly executed Letter of Transmittal and such other
documents  as  may  be  reasonably  required by the Exchange Agent, the Exchange
Agent  shall  (i)  deliver  to  the  holder  of  such  Certificate a certificate
representing  the  number  of shares of Parent Common Stock that such holder has
the  right  to  receive  as  Shareholder  Closing Consideration pursuant to this
Article  II,  and (ii) deliver to the Escrow Agent under the Escrow Agreement on
behalf of such holder a certificate in the name of the Escrow Agent with respect
to  the  portion  of  the  Escrow  Shares  that such holder has placed in escrow
pursuant  to  this  Article  II.

     (c) Distributions With Respect to Unexchanged Shares. No dividends or other
distributions  declared  or made after the Effective Time with respect to Parent
Common  Stock  with  a  record  date  after  the Effective Time but prior to the
surrender  of  a Certificate (or the delivery of the affidavit and bond, if any,
specified  in Section 2.10(e)) will be paid to the holder of such Certificate in
respect  of  the  shares  of  Parent  Common  Stock  exchangeable  therefor.

     (d)  Transfers of Ownership. If any certificate for shares of Parent Common
Stock  is  to  be  issued  in  a  name other than that in which the Certificates
surrendered  in  exchange  therefor is registered, it will be a condition of the
issuance  thereof that the Certificates so surrendered will be properly endorsed
and  otherwise  in  proper form for transfer and that the Person requesting such
exchange  will have paid to Parent or any agent designated by it any transfer or
other  taxes  required  by reason of the issuance of a certificate for shares of
Parent  Common Stock in any name other than that of the registered holder of the
Certificates  surrendered,  or  established to the satisfaction of Parent or any
agent  designated  by  it  that  such  tax  has  been  paid  or  is not payable.

     (e)  Lost  Stock  Certificates.  If  any  Certificate shall have been lost,
stolen,  or  destroyed,  Parent  shall  deliver  the  applicable  portion of the
Shareholder  Consideration  exchangeable therefor only upon (i) the making of an
affidavit  of  that  fact  by the holder thereof claiming such Certificate to be
lost,  stolen,  or  destroyed,  including  the form of affidavit included in the
Letter  of  Transmittal,  and (ii) if Parent reasonably requires, the posting by
such  holder  of  a  bond  in  such  reasonable  amount  as Parent may direct as
indemnity  against  any  claim  that may be made against it with respect to such
Certificate.

     Section  2.11 Stock Options; Stock Bonus Plan. The Company shall notify all
holders  of  options  to  purchase Company Common Stock issued under the Company
Option  Plan  and  all  other  Commitments  to acquire Company Common Stock (the
"COMPANY OPTION HOLDERS") of the need to exercise such options or Commitments on
or  prior  to  the  Closing  Date  and  that  such  options and Commitments will
terminate  as  of the Effective Time in accordance with the Company Option Plan.

All  such  options and Commitments that are not exercised prior to the Effective
Time shall be cancelled, retired and extinguished and shall terminate and expire
as  of  the  Effective  Time and the Company shall take all actions necessary to
timely  effectuate such termination. The Company shall terminate its Stock Bonus
Plan  and  distribute  the  assets  thereof prior to the Effective Time. Neither
Parent  nor  the  Surviving  Corporation shall assume, become responsible for or
otherwise  assume  any  obligations  with  respect  to, any outstanding options,
warrants  or other Commitments to purchase or otherwise acquire capital stock of
the  Company or the Stock Bonus Plan, and no consideration shall be delivered or
deliverable  in  respect thereof. The Company shall cause Company Option Holders
who exercise their options or Commitments prior to the Closing Date to execute a
Letter  of  Transmittal  together with an 

                              PAGE A-8              Agreement and Plan of Merger

addendum  thereto  prior to the Closing, which addendum shall ratify, affirm and
approve  each  of  the  actions  taken by the shareholders of the Company at the
Company  Shareholders  Meeting.

     Section  2.12  Treasury  Stock.  All shares of capital stock of the Company
held  on  the  treasury  of  the Company immediately prior to the Effective Time
shall be cancelled, retired and extinguished without any conversion thereof, and
no  consideration  shall  be  delivered  or  deliverable  in  exchange therefor.

     Section 2.13 Shares of Dissenting Shareholders. Notwithstanding anything in
this Agreement to the contrary, as and if applicable, Dissenting Shares that are
issued  and  outstanding  immediately  prior  to the Effective Time shall not be
converted  into  or  be  exchangeable  for  the right to receive the Shareholder
Consideration  unless  and until the corresponding Dissenting Shareholders shall
have  failed  to  perfect  or  shall  have  effectively  withdrawn or lost their
dissenter's  rights  under the CBCA or other applicable Law, and until such time
Parent  shall  retain the Shareholder Consideration otherwise payable in respect
of  such  Dissenting  Shares. If any Dissenting Shareholder shall have failed to
perfect  or  shall have effectively withdrawn or lost such right, the applicable
Dissenting  Shares  shall  thereupon be treated as though such shares of Company
Common  Stock  had  been converted into and become exchangeable for the right to
receive,  as  of  the  Effective  Time, the appropriate share of the Shareholder
Consideration  as  provided  in  Section  2.7 from the Shareholder Consideration
retained  by  Parent.  The  Company  shall give Parent: (a) prompt notice of any
notice  of dissenters' rights with respect to any shares of Company Common Stock
or  attempted  withdrawals  of  such  notices  and  any other instruments served
pursuant  to  the  CBCA  or  other  applicable  Law  and received by the Company
relating  to  the  Dissenting  Shareholders'  dissenters'  rights,  and  (b) the
opportunity to direct, in its reasonable business judgment, all negotiations and
proceedings  with  respect  to  exercise of such dissenters' rights. Neither the
Company  nor  the  Surviving  Corporation  shall,  except with the prior written
consent  of  Parent,  voluntarily make any payment with respect to, or settle or
offer  to  settle,  any  such  exercise  of  dissenters'  rights.

     Section  2.14 Tax Consequences. For federal income tax purposes, the Merger
is  intended to constitute a reorganization within the meaning of Section 368 of
the  Code.

     Section  2.15  Accounting Treatment. For accounting purposes, the Merger is
intended  to  be  treated  as  a  "purchase."

     Section  2.16 Withholding Rights. Each of the Surviving Corporation, Parent
and  the  Exchange  Agent  shall  be  entitled  to  deduct and withhold from the
Shareholder  Consideration  otherwise  payable  pursuant  to this Agreement to a
Shareholder  such  amounts as it is required to deduct and withhold with respect
to  the  making  of  such  payment  under the Code and the rules and regulations
promulgated  thereunder,  or  any  provision  of  a  Tax Law. To the extent that
amounts  are  withheld  from  the  Shareholder Consideration as provided in this
Article  II,  such  withheld  amounts  shall be treated for all purposes of this
Agreement  as  having  been  paid  to  the  Shareholder in respect to which such
deduction  and  withholding  was  made.

     Section  2.17  Escrow  Account.

     (a)  At the Closing, Parent shall deliver to the Escrow Agent, on behalf of
the  Shareholders, stock certificates evidencing a number of shares equal to 50%
of  the  number of shares of Parent Common Stock issuable at Closing pursuant to
Section  2.4(b)  (without  taking  into  account  any  shares deliverable to the
Shareholder  Agent  at  Closing  for  the  satisfaction  of  Company Transaction
Expenses  in  accordance with Section 2.19). If any Performance Consideration is
payable  for  FY 2005, Parent shall deliver to the Escrow Agent on behalf of the
Shareholders  stock  certificates  evidencing a number of shares equal to 50% of
the  number  of  shares  of Parent Common Stock issuable as Stock Earnout for FY
2005  (without  taking  into  account  any shares deliverable to the Shareholder
Agent  at  Closing  for  the  satisfaction  of  Company  Transaction Expenses in
accordance  with  Section  2.19).

     (b)  Subject to the obligation to fund the Expense Fund pursuant to Section
2.18, Parent shall cause the Escrow Agent to deposit any shares of Parent Common
Stock  delivered  to  the  Escrow  Agent  from  time to time pursuant to Section
2.17(a)  ("ESCROW  STOCK")  into  an  escrow  account with the Escrow Agent (the
"ESCROW  ACCOUNT")  for  the purpose of securing the indemnification obligations
set forth in Article VII, which Escrow Account shall be subject to the terms and
provisions  of  Section  7.2  and  the  Escrow  Agreement.  The  Escrow  Agent

                              PAGE A-9              Agreement and Plan of Merger

shall maintain the Escrow Account for such purpose until ten days after the date
of  the  audit  opinion  for  the  Starsys Financial Statements for FY 2006 (the
"ESCROW  PERIOD");  provided, however, that in the event any Indemnified Parties
have  made  any  claims under Article VII prior to the end of the Escrow Period,
the  Escrow  Period  and  the release of any Escrow Stock shall be tolled, and a
number of shares having an aggregate value up to the maximum aggregate amount of
such  claims  shall remain in the Escrow Account as security and not be released
to  the  Shareholders,  until  all such claims shall have been fully and finally
resolved  and  settled.

     (c)  Releases  of  Escrow Stock from the Escrow Account shall be subject to
the  terms  and  conditions  of an Escrow Agreement (the "ESCROW AGREEMENT") and
Section  2.9.  In  the event that this Agreement is adopted by the Shareholders,
then  all  Shareholders shall, without further act of any Shareholder, be deemed
to  have  consented  to  and approved (i) the terms and conditions of the Escrow
Agreement, (ii) the use of the Escrow Account as collateral to secure the rights
of  the Indemnified Parties under Article VII in the manner set forth herein and
in  the  Escrow Agreement, and (iii) the appointment of the Shareholder Agent as
the  representative  under  the  Escrow  Agreement of the Shareholders receiving
shares  of  Parent Common Stock under this Agreement and as the attorney-in-fact
and  agent  for  and  on  behalf  of  each  such  Person  (other than holders of
Dissenting  Shares).

     (d)  The  terms and provisions of the Escrow Agreement shall be in the form
reasonably  agreed  by  Parent,  the  Company  and the Escrow Agent prior to the
filing  of  the  Form  S-4, consistent with the terms and provisions hereof, and
shall  provide,  among  other standard and customary terms for agreements of its
type  and  nature,  that  (i)  shares  of  Parent Common Stock claimed by Parent

pursuant  to  Article  VII  shall  be  valued  at the per-share value calculated
pursuant to Section 2.4(b) or Section 2.4(c), as applicable, (ii) claims against
shares  of  Parent  Common  Stock  held in the Escrow Account shall be satisfied
against  shares in the order delivered to the Escrow Account, and (ii) no shares
of  Parent  Common  Stock  held  in  the  Escrow  Account or Expense Fund may be
released  or otherwise Transferred prior to the date 270 days after the Closing,
except  for  shares of Parent Common Stock claimed by Parent pursuant to Article
VII.

     Section  2.18  Expense  Fund.

     (a)  Funding.  At the Closing, Parent shall deliver to the Escrow Agent, on
behalf  of  the  Shareholders,  out  of  the shares of Parent Common Stock to be
delivered  to  the  Escrow  Agent  at the Closing pursuant to Section 2.17(a), a
number  of  shares of Parent Common Stock having a value equal to $100,000, with
such  shares being valued at their VWAP as of the Trading Day next preceding the
Closing  Date,  for deposit into a separate escrow account with the Escrow Agent
(the "EXPENSE FUND"), to be held pursuant to the Escrow Agreement free and clear
of  any  lien  or  other  claim  of  any  creditor  of  any  of  the  Parties.

     (b)  Use  of  Fund. The Escrow Agent shall maintain the Expense Fund solely
for  the  purposes  of  paying  the  out-of-pocket  fees and expenses, including
independent accounting firm fees and attorneys' fees, reasonably incurred by the
Shareholder  Agent  in  connection  with  performing  and exercising its duties,
rights and responsibilities hereunder on behalf of the Shareholders. The Expense
Fund  may be released, in whole or in part, solely upon written authority of the
Shareholder  Agent.  The  Shareholder  Agent may withdraw funds from the Expense
Fund  only  upon  certification  that  such  funds  shall  be  used  strictly in
accordance  with  the  terms  and provisions of this Section 2.18 and the Escrow
Agreement.  The  Expense  Fund  shall  be deemed to have been withheld from each
Shareholder  in  proportion  to  amounts  allocable  to Shareholders pursuant to
Section  2.7.

     (c)  Closing.  The  Shareholder Agent shall close and liquidate the Expense
Fund,  and  cause  any  remaining  shares in the Expense Fund to be deposited or
transferred  to the Escrow Account for distribution in accordance with the terms
thereof,  upon  the  latest  to  occur  of  (i)  the  final determination of the
Performance  Consideration  (if  any) for the final Performance Period, (ii) the
Escrow  Termination Date, and (iii) the final determination of any pending claim
for  indemnification  under  Article  VII.

     (d)  Illiquidity.  The  Shareholder  Agent  expressly acknowledges that the
shares of Parent Common Stock delivered to the Expense Fund will be illiquid for
a substantial period of time after the Closing and that Parent has no obligation
whatsoever,  express  or implied, to provide liquidity, or to waive any transfer
restrictions  otherwise  applicable  to  such  shares.

                              PAGE A-10             Agreement and Plan of Merger

     Section  2.19     Company  Expense  Payments.

     (a)  Prior  to the Closing, the Company shall deliver to Parent an itemized
schedule  of  Company  Transaction  Expenses to be paid at Closing or out of the
Performance  Consideration (if any), which shall include all Company Transaction
Expenses  as  of  the Closing Date and be reasonably satisfactory to Parent (the
"TRANSACTION  EXPENSE  PAYMENT  SCHEDULE"),  indicating for each cost or expense
itemized  therein  (A)  the payee thereof, (B) the amount thereof, if any, to be
paid  in  cash,  (C)  and  the amount thereof, if any, to be paid with shares of
Parent  Common  Stock,  such amount to be specified either as a number of shares
or,  in  the  case  of  Performance Consideration, a specified percentage of the
Stock  Earnout  (if  any);  provided  that  (i)  the aggregate amount of Company
Transaction Expenses to be paid (1) in cash at Closing may not exceed the amount
of  cash available for distribution under Section 2.4(a) (after giving effect to
any reduction pursuant to Section 2.20), (2) in cash and shares of Parent Common
Stock  (using  the  per-share  value  calculated  pursuant to Section 2.4(b)) at
Closing  may  not exceed $2,000,000, (3) in shares of Parent Common Stock out of
Performance Consideration shall not exceed 1% of the Stock Earnout (if any), and
(4)  in  cash  and  shares  of  Parent  Common  Stock (using the per-share value
calculated  pursuant to Section 2.4(c)) out of Performance Consideration may not
exceed  $250,000, and (ii) each payee receiving more than an aggregate of 50,000
shares  of  Parent  Common  Stock  in  connection with the Closing and the first
Performance Period shall have duly executed and delivered to Parent a Standstill
and  Lock-Up  Agreement;  provided that with respect to any such payee receiving
less  than  50,000 shares of Parent Common Stock in connection with the Closing,
such  Standstill  and Lock-Up Agreement shall apply only to the number of shares
of  Parent  Common  Stock  received  by  such payee in connection with the first
Performance  Period.

     (b)  At  the Closing, if the Transaction Expense Payment Schedule satisfies
the  provisos  of Section 2.19(a), Parent shall deliver to the Shareholder Agent
(A)  an  amount of cash, to be delivered by wire transfer of same day funds to a
deposit  account  at a United States commercial bank notified by the Shareholder
Agent  in writing prior to the Closing, equal to the aggregate sum of cash costs
and expenses listed in the Transaction Expense Payment Schedule, and (B) a stock
certificate  evidencing  for  each  payee  listed  as  obtaining  shares  in the
Transaction  Expense  Payment Schedule the applicable number of shares of Parent
Common  Stock.  The  Shareholder  Agent  shall  apply  such  funds solely to the
satisfaction  of the Company Transaction Expenses as provided in the Transaction
Expense  Payment  Schedule  and, upon paying all such amounts, shall deliver any
remaining  or returned funds and stock certificates to the Exchange Agent, to be
allocated  and  distributed  as  provided  in  Section  2.7.

     Section  2.20  Closing  Working  Capital  Deficit  Adjustment.

     (a)  For  purposes of this Section 2.20, the following terms shall have the
meanings  ascribed  to  them  below:

          (1)  "PRO  FORMA  WORKING  CAPITAL" means, as of the date two business
     days  prior  to the Closing Date, as reflected in a balance sheet delivered
     by  the  Company  to  Parent  the business day before the Closing Date (the
     "CLOSING  BALANCE  SHEET"),  an  amount  equal  to:  (i)  the amount of the
     Company's  current  assets;  minus  (ii)  the  amount  of (A) the Company's
     current  liabilities  (excluding  the Company Transaction Expenses included
     therein); minus (B) the lesser of (x) the Closing Debt, and (y) $5,800,000;
     plus  (C)  $2,680,000.

          (2)  "WORKING CAPITAL DEFICIT" means an amount equal to: 

               [ 0 - Pro Forma Working Capital - $1,000,000 ]. 

     For  the  avoidance of doubt, if the Pro Forma Working Capital is less than
     -$1,000,000,  the  Working  Capital  Deficit  will be a positive number. An
     example of the calculation of the Working Capital Deficit is illustrated in
     Schedule  2.20(a).

     (b)     If the Working Capital Deficit at Closing is a positive value, then
          (i) the cash to be paid pursuant to Section 2.4(a) shall be reduced by
     the product of (x) the Working Capital Deficit, times (y) the fraction 1/6,
     and  (b)  the  $7,500,000  value  set  forth  in Section 2.4(b)(x) shall be
     reduced  by  the  product  of (A) the Working Capital Deficit times (B) the
     fraction  5/6.

                             PAGE A-11              Agreement and Plan of Merger

          Section  2.21  Transfer  Of  Contingent  Rights.

     (a)  No  Transfer.  The  Shareholder Consideration and the interests in the
Escrow  Account,  and the provisions of this Article II and the Escrow Agreement
related  thereto,  are  intended  solely  for  the  benefit  of  the Persons who
immediately prior to the Effective Time were holders of shares of Company Common
Stock.  Without  limiting the generality of Section 11.3(a), except as expressly
provided  in  Section  2.21(b), no Person may sell, assign or otherwise Transfer
(whether in connection with any sale, assignment or other Transfer of any shares
of Parent Common Stock or otherwise) to any other Person (i) any interest in any
Shareholder  Consideration  or  in the Escrow Account or the Expense Fund, or in
any  portion of either of them, or (ii) any right to participate, in whole or in
part,  in any Shareholder Consideration or to obtain any proceeds or shares from
the  Escrow  Account  pursuant  to Section 2.17 or the Escrow Agreement; and any
attempt  to do so shall be null and void ab initio and of no force or effect. In
no  event shall the right to receive contingent shares or cash be evidenced by a
negotiable  instrument  or  certificated  security,  or  be  readily marketable.

     (b)  Exceptions.  Notwithstanding  Section  2.21(a) and Section 11.3(a), an
interest  in  Shareholder  Consideration  may  be  assigned  or Transferred: (i)
involuntarily pursuant to bequest, the laws of intestate succession or the order
of  a  court  in  connection  with  a  settlement of property rights incident to
divorce,  and (ii) voluntarily to a Key Shareholder in a transaction exempt from
the  registration and prospectus delivery requirements of the Securities Act and
the registration or qualification requirements of applicable state securities or
"blue  sky" laws, and otherwise in strict accordance with all applicable Law (it
being  understood  that  Parent  may  require  an opinion of counsel in form and
substance  satisfactory  to  Parent to the effect that such transaction does not
require  such  registration  or  qualification).

     Section  2.22  Taking  of Necessary Action; Further Action. If, at any time
after  the  Effective Time, any such further action is necessary or desirable to
carry  out  the purposes of this Agreement and to vest the Surviving Corporation
with  full  right,  title,  and  possession  to all Contracts, Property, rights,
privileges  and powers of the Company and Merger Sub, the officers and directors
of  the Company, Parent and Merger Sub are fully authorized in the name of their
respective  corporations  or otherwise to take, and the Company and Parent shall
cause  them  to  take,  all  such  lawful  and  necessary  action.


                                   ARTICLE III
                         REPRESENTATIONS AND WARRANTIES
                             CONCERNING THE COMPANY

     The  Company  and,  with  respect to Section 3.3, Section 3.5, Section 3.6,
Section  3.31, Section 3.32, Section 3.33 and Section 3.34, the Key Shareholders
each jointly and severally represents and warrants to Parent that the statements
contained  in  this Article III are true, correct and complete as of the date of
this  Agreement and as of the Closing Date, except as set forth, with respect to
any  specific  Section  or  subsection in this Article III, in the corresponding
section  or  subsection  of the schedules the Company has delivered to Parent on
the  date  hereof  and  as  of  the  Closing  Date (the "DISCLOSURE SCHEDULES").

     Section  3.1  Organization  and  Qualification.  The  Company:  (i)  is  a
corporation duly organized, validly existing and in good standing under the laws
of the State of Colorado; (ii) has the full corporate power and authority to own
or  use  its  properties  and  assets,  to  carry  on  its business as currently
conducted  and  as currently contemplated to be conducted, and to perform all of
its obligations under this Agreement and the Related Agreements to which it is a
party  or by which it is bound; (iii) is qualified or licensed to do business in

all  jurisdictions  in  which the failure to do so would have a Material Adverse
Effect.  The  Company  has  delivered to Parent and its legal counsel a true and
correct  copy  of  its  Articles  of  Incorporation  and  Bylaws,  including all
corrections,  amendments  and  other  modifications thereto, each of which is in
full  force  and effect. The Company is not in violation of any provision of its
Articles  of  Incorporation  or  Bylaws. Section 3.1 of the Disclosure Schedules
lists  by  name  and  title  the  directors  and  officers  of  the  Company.

     Section  3.2  Subsidiaries.  The  Company   presently  does  not  have  any
Subsidiaries  or  own or control, directly or indirectly, any Equity Interest in
any  other  Entity.

                             PAGE A-12              Agreement and Plan of Merger

     Section  3.3  Capital  Structure.

     (a)     The authorized capital stock of the Company consists of twenty-five
     million  (25,000,000)  shares  of  Company  Common  Stock, of which 520,448
shares  are  issued and outstanding. Except as provided in Section 3.3(a) of the
Disclosure  Schedules,  all  outstanding  shares  have  been duly authorized and
validly  issued,  are  fully  paid  and  non-assessable.

     (b)  The  Company  has  reserved 160,000 shares of Company Common Stock for
issuance  under  the  Company's  1998  Stock Incentive Plan (the "COMPANY OPTION
PLAN"),  of which options to purchase 103,385 shares of Company Common Stock are
outstanding  as  of  the  date of this Agreement and of which no options will be
outstanding as of the Closing Date. All options to purchase capital stock of the
Company  that have been granted under the Company Option Plan or otherwise since
the  Company's  inception (collectively, the "COMPANY OPTIONS") are set forth in
Section 3.3(b) of the Disclosure Schedules, including (i) the name of the Person
granted  such Company Option, (ii) the total number and class of shares of stock
that  are or were subject to such Company Option, and (iii) the vesting schedule
of  such  Company  Option.  The  Company Options shall be exercised or otherwise
terminated  prior  to  Closing.

     (c)  All  outstanding  shares  of  Company Common Stock and all outstanding
Company  Options  have been offered, issued, sold and granted in compliance with
(i) all applicable securities and "blue sky" Laws and other applicable Laws, and
(ii) all terms set forth in applicable Contracts and Commitments. Section 3.3(c)
of the Disclosure Schedules provides an accurate and complete description of the
terms  of  each  repurchase option which is held by the Company and to which any
shares  of  capital  stock  of  the  Company  is  subject.

     (d)  The  Company  has  not issued any Equity Interests or Securities other
than  the  Company  Common  Stock,  the Company Options and notes evidencing the
Vectra  Loans,  the Shareholder Loans and the SpaceDev Loan. Except as set forth
in  Section  3.3(d)  of  the  Disclosure  Schedules, there is no (i) outstanding
Commitment  (whether  or  not  currently  exercisable)  to  acquire  any  Equity
Interests  or other Securities of the Company, (ii) outstanding financial asset,
instrument  or obligation that is or may become convertible into or exchangeable
for  any  Equity  Interests  or  other Securities of the Company, (iii) Contract
under  which  the  Company is or may become obligated to sell or otherwise issue
any  Equity  Interests or any other Securities of the Company, or (iv) condition
or  circumstance  that  may  give  rise to or provide a reasonable basis for the
assertion of a claim, whether contingent or vested and whether or not subject to
conditions,  by any Person to the effect that such Person is entitled to acquire
or  receive  any  Equity  Interests  or  other  Securities  of  the  Company.

     Section  3.4  Approval  of  Transactions.

     (a)  The  only  notices  or  Consents  required to execute and deliver this
Agreement  and  the Related Agreements or to consummate the Transactions are (i)
approval  by  a  majority  of  the  Company's board of directors, at a duly held
meeting  at  which  quorum  is  present,  and  (ii) approval by the holders of a
majority  of  the  shares  of  outstanding  Company Common Stock, at a duly held
meeting  at  which  a  quorum  is  present.

     (b)  The  Company's  Board  of  Directors, by resolutions duly adopted (the
"COMPANY  BOARD  RESOLUTIONS"), has duly: (i) determined that this Agreement and
the  Merger  are  advisable  and  are  fair  to and in the best interests of the
Company  and  all  Shareholders,  (ii)  approved  this  Agreement,  the  Related
Agreements  to  which the Company is a party or by which it is bound, the Merger
and  the  other  Transactions, (iii) recommended that all of the Shareholders of
the  Company  adopt  this  Agreement  and  approve  the  Merger  and  the  other
Transactions,  and  (iv)  directed that this Agreement, the Merger and the other
Transactions  be  submitted for consideration by the Company's shareholders at a
meeting or by written consent of all of the shareholders of the Company to occur
on  or  about,  or  prior  to,  the date of the Parent Shareholders Meeting. The
Company Board Resolutions are in full force and effect. No action has been taken
or  is  pending  for  the purpose of revoking, rescinding, annulling, repealing,
correcting,  changing,  amending  or  otherwise  modifying  the   Company  Board
Resolutions  or  any  of  them.

     Section 3.5 Authority. Each of the Company and the Key Shareholders has all
requisite  right,  power  and authority, or all necessary legal capacity, as the
case  may  be, to execute, deliver, enter into and perform its obligations under
this Agreement and any Related Agreement to which it is a party or signatory and
to  consummate the Merger and the other Transactions. The execution and delivery
of  this  Agreement,  any  Related

                             PAGE A-13              Agreement and Plan of Merger

Agreement  to  which the Company or such Key Shareholder is a party or signatory
and  the consummation of the Merger will be duly authorized at Closing at a duly
held  meeting at which quorum is present. Subject to obtaining the Shareholders'
approval  set forth in Section 3.4(a), no further action is required on the part
of  the  Company  or  its  shareholders to authorize this Agreement, any Related
Agreement  to which it is a party or signatory or the Merger. This Agreement has
been  duly  executed  and delivered by the Company and the Key Shareholders, and
assuming  the  due  authorization,  execution  and delivery by the other parties
hereto  and  thereto,  constitute its valid and binding obligations, enforceable
against  them  according  to  their  respective  terms.

     Section  3.6  No  Conflict.  Except  as  set  forth  in  Section 3.6 of the
Disclosure  Schedules,  the  execution  and  delivery by the Company and the Key
Shareholders  of this Agreement and any Related Agreement to which it is a party
or  signatory,  and  the  consummation  of  the  Merger,  will  not  directly or
indirectly:

     (a)  conflict  with  or  result  in any Breach of or default under (with or
without  the  giving  of notice or the lapse of time, or both) or give rise to a
right  of  termination,   cancellation,  modification  or  acceleration  of  any
obligation  or  loss of any benefit under (any such Event, a "CONFLICT") (i) any
provision  of the Organizational Documents of the Company, or any resolutions of
the  board  of  directors  or  the  Company  Shareholders, each as in effect and
Amended  to  date,  (ii)  any  Contract  to which the Company, or any of the Key
Shareholders  is  a  party, or to which it is subject or by which any of them is
bound, or any license under which any of them is a licensee, or (iii) any Law or
Order  applicable  to  the  Company,  the  Key  Shareholders,  or  the Company's
Property;

     (b)  give  any Person the power, right or authority to challenge any of the
Transactions  or  to  exercise  any remedy or obtain any relief under any Law or
Order  to  which  the  Company  or  any  Key  Shareholders  may  be  subject;

     (c)  contravene, conflict with or result in a violation or Breach of any of
the terms or requirements of, or give any Governmental Body the right to revoke,
withdraw,  suspend, cancel, terminate or modify, any Governmental Permit held by
the  Company or that otherwise relates to the Properties or to the businesses of
the  Company;

     (d)  cause Parent to become subject to, or to become liable for the payment
of,  any  Taxes  owed  by or on behalf of the Company or any properties, assets,
shareholder,  officer  or  employee  of  the  Company;

     (e)  result  in  the imposition or creation of any Encumbrance upon or with
respect  to any Property of the Company; or 

     (f)  result  in any shareholder of the Company having the right to exercise
dissenters',  appraisal  or  other  similar  rights  pursuant  to  any Contract,
Organizational  Document  of the Company or, except for dissenters' rights under
the  CBCA,  applicable  Law.

     Section  3.7 Consents. Except as set forth in Section 3.7 of the Disclosure
Schedules,  no Order or Consent of, or registration, declaration or filing with,
any  Governmental  Body  or any third party (including any party to any Contract
with,  or  licensor  of,  the  Company),  is  required by or with respect to the
Company  and  the Key Shareholders in connection with the execution, delivery or
performance  of  this  Agreement, any of the Related Agreements to which it is a
party  or  signatory,  or  the  consummation  of  the Transactions, so as not to
trigger  any Conflict (including the Breach of any Company Contract), except for
(i)  such  Orders and Consents as may be required under applicable securities or
"blue  sky"  Laws, (ii) the filing of the Statement of Merger with the Secretary
of  State of the State of Colorado, (iii) the approval of this Agreement and the
Merger  by  the  shareholders  of  the Company, (iv) the Consents required under
Section  3.4(a), and (v) any Consents of parties to Company Contracts (including
Company  Licenses)  summarized  in  reasonable  detail  in  Section  3.7  of the
Disclosure  Schedules,  indicating  for  each  such  Company Contract if it is a
Material  Company  Contract  and,  if  so, the name of each counterparty to such
Material  Company  Contract  whose  Consent  is  required.

                             PAGE A-14              Agreement and Plan of Merger

     Section  3.8  Books  and  Records.

     (a)  Financial  Records.  The books of account and other financial records,
all  of which have been made available to Parent, (i) are accurate, complete and
correct  in  all Material respects, (ii) have been maintained in accordance with
sound  business  practices,  (iii)  fairly  and  accurately  reflect the income,
expenses, assets and liabilities of the Company, and (iv) represent actual, bona
fide  transactions.

     (b)  Minute  Books. Except as set forth in Section 3.8(b) of the Disclosure
Schedules,  the  minute  books  of  the  Company,  all  of  which have been made
available  to  Parent,  contain  accurate,  complete  and correct records of all
meetings  held  of, and corporate action taken by, the shareholders and board of
directors, and all committees of the shareholders and board of directors, of the
Company,  including  each  action by written consent, since the inception of the
Company,  no  Material corporate action of such shareholders, board of directors
or  committees  has  been  taken,  for  which minutes have not been prepared and
provided  to  Parent,  or  which  are  not  contained  in  such  minute  books.

     (c)  Stock  Records.  The  stock  record  books, records and ledgers of the
Company,  all  of  which  have  been made available to Parent, contain accurate,
complete  and correct records of all issuances and transfers of Equity Interests
in  the  Company.

     (d)  Shareholder  Table.  Section  3.8(d)  of the Disclosure Schedules sets
forth  a  shareholder table (as updated in accordance with the terms hereof, the
"SHAREHOLDER  TABLE")  containing  a  true  and  complete  accounting  of  each
shareholder of record of the Company and all outstanding shares of capital stock
of  the  Company, and contains for each such shareholder (i) the full name(s) of
such  shareholder,  (ii) the number of certificates evidencing shares of Company
Common  Stock  held  of  record  by  such  shareholder, specifying for each such
certificate  its  certificate  number and the number of shares of Company Common
Stock evidenced thereby, and (iii) the full mailing address for such shareholder
set  forth  in  the  Company's  stock  transfer  books  and  records.

     Section  3.9  Company  Financial  Statements. Section 3.9 of the Disclosure
Schedules sets forth (i) the Company's audited balance sheets as of December 31,
2004  and  2003, and the related audited statements of income and cash flows for
the  Company's  fiscal  years  ended  December  31,  2004 and 2003, and (ii) the

Company's  (x)  unaudited  balance sheet as of (A) on the date of this Agreement
only  (this  sub-clause  (A)  having no force or effect as of the Closing Date),
June 30, 2005, or (B) as of the Closing Date only (this sub-clause (B) having no
force  or  effect  as of the date of this Agreement), the last day of a calendar
month  ended  not  more  than  45 prior to the Closing Date; and (y) the related
unaudited  statements of income and cash flows for the partial-year period ended
on  the  Current  Balance  Sheet Date, including in each case the notes thereto,
except  that  no statement of cash flows is included for the partial-year period
ended  June  30,  2005.  The Financials are correct in all Material respects and
have  been prepared in accordance with GAAP, consistently applied throughout the
periods  indicated  and with each other, except as disclosed in the notes to the
Financials,  subject  in  the  case  of  interim  statements  to normal year-end
adjustments.  The  Financials  fairly  and  accurately  present  the  financial
condition,  operating results, changes in shareholders' equity and cash flows of
the  Company  as  of  the  respective  dates  and  during the respective periods
indicated  therein.  The Company maintains and will continue through the Closing
Date to maintain a standard system of accounting established and administered in
accordance  with  GAAP.

     Section  3.10  No  Undisclosed  Liabilities.

     (a)  Except as provided in Section 3.10(a) of the Disclosure Schedules, the
Company  has  no  Liabilities,  Debt,  Capital   Lease  Obligation,  Guarantees,
obligations,  expenses,  claims,  deficiencies,  or  endorsements  of  any type,
whether  or  not   known,  accrued,   absolute,  contingent,  matured,  secured,
conditional,  liquidated,  vested,  due or required to be reflected in financial
statements  in  accordance  with  GAAP,  except  for  those  which (i) have been
adequately reserved against or otherwise reflected in the Current Balance Sheet,
(ii)  have  arisen  in  the  Ordinary  Course  of  Business consistent with past
practices  since December 31, 2004, and which are not Material, and (iii) are an
Expense  under  Section  11.10,  which  will  be  paid  at  or prior to Closing.

     (b)  Section  3.10(b)  of  the Disclosure Schedules contains a complete and
accurate  list of all trade accounts payable (other than a trade account payable
(i)  to  any shareholder or any Related Person of the Company or any Shareholder
for or with respect to the Expenses of the Company or the Shareholder Agent, and

                             PAGE A-15              Agreement and Plan of Merger

(ii)  adequately  accounted  for in the Company's financial statements delivered
from  time to time to Parent prior to the date hereof) that remains unpaid as of
the  Closing Date, specifying for each such trade account (A) its aging, and (B)
any  amounts  due  as  interest,  penalties  or  similar  charge  thereon.

     Section  3.11  No  Off-Balance  Sheet  Arrangements. Except as set forth in
Section 3.11 of the Disclosure Schedules, the Company is not a party to, and has
no  commitment  to  become  a  party  to,  any  joint venture, off-balance sheet
partnership  or  any  similar  Contract  (including any Contract relating to any
transaction  or  relationship between or among the Company, on the one hand, and
any  unconsolidated affiliate, including any structured finance, special purpose
or  limited  purpose  Entity,  on  the  other  hand,  or  any "off-balance sheet
arrangements"  (as  defined in Item 303(a) of Regulation S-K of the SEC)), where
the  result,  purpose  or  effect of such Contract is to avoid disclosure of any
material  transaction  involving, or material liabilities of, the Company in the
Company's  financial  statements.

     Section  3.12  No  Changes.  Except  as  set  forth  on Section 3.12 of the
Disclosure  Schedules,  since (A) December 31, 2004 (with respect to subsections
(a)  through  (y) below) and (B) the Current Balance Sheet Date (with respect to
subsections  (z)  and (aa) below), there has not been, occurred or arisen any of
the  following  with  respect  to  the  Company:

     (a)  any  transaction  not  in  the  Ordinary  Course  of  Business;

     (b)  any  Amendment to any Organizational Document of the Company or to the
rights,  powers,  privileges,  designations or preferences of any Company Stock;

     (c)  any  capital  expenditure  or capital expenditure commitment exceeding
$5,000  individually  or  $10,000  in  the  aggregate;

     (d)  payment,  discharge  or  satisfaction of any claim or Liability, other
than  payment,  discharge  or satisfaction in the Ordinary Course of Business of
claims  or  Liabilities  reflected or adequately reserved against in the Current
Balance  Sheet;

     (e)  destruction  of,  damage  to  or  loss  of  any  Property or business;

     (f)  loss of, or notice or other clear and overt indication of an intention
to  discontinue or change the terms of its relationship with the Company by, any
supplier,  manufacturer,  management-level employee, officer, senior engineer or
consultant,  in  each  case  whether  or  not  covered  by  insurance;

     (g)  labor  trouble  or claim of wrongful discharge or other unlawful labor
practice or action; (h) change in accounting methods or practices (including any
change in depreciation or amortization policies or rates) other than as required
by  GAAP;

     (i)  change  in any election in respect of Taxes, adoption or change in any
accounting  method  in respect of Taxes, agreement or settlement of any claim or
assessment  in respect of Taxes, or extension or waiver of the limitation period
applicable  to  any  claim  or  assessment  in  respect  of  Taxes;

     (j)  revaluation  by  the  Company  of  any  of  its  Properties or assets;

     (k)  declaration,  setting   aside  or  payment  of  a  dividend  or  other
distribution  (whether in cash, stock or property) in respect of any outstanding
share  of  capital stock or other Equity Interests of the Company, or any split,
combination  or reclassification in respect of any share of capital stock of the
Company,  or  any  issuance  or  authorization  of  any  issuance  of  any other
Securities  of  the Company in respect of, in lieu of or in substitution for any
share  of  capital stock or other Equity Interests of the Company, or any direct
or indirect repurchase or redemption of any Equity Interests or other Securities
of  the  Company  (or  Commitments  therefor);

                             PAGE A-16              Agreement and Plan of Merger

     (l) payment (other than in the Ordinary Course of Business) of, or increase
in,  the  salary,  bonuses or other compensation (cash, equity or otherwise), or
material  increase  in  fringe  benefits,  payable  or  to become payable to any
shareholder,  director,  officer,  employee  or consultant of the Company (other
than  payments  to  outside  counsel  in  connection with this Agreement and the
Transactions),  or Related Person of the Company, or the declaration, payment or
commitment  or  obligation  of  any kind for the payment of a severance payment,
termination  payment,  bonus,  substantial fringe benefit or other additional or
supplemental  salary,  bonus,  substantial  fringe benefit or other compensation
(cash,  equity  or  otherwise)  to  any  such  Person;

     (m)  adoption,  establishment  or  Amendment  of any Company Employee Plan,
except  as  necessary  to  comply  with  applicable  Law;

     (n) entry into any Contract to which the Company is a party or signatory or
by  or  to which it or any of its Properties is bound or subject, except for the
Shareholder  Loans,  the SpaceDev Loan and the Vectra Loans, or any termination,
Amendment  or receipt of notice of termination or non-renewal in respect of, any
such  Contract;

     (o)  Transfer,  Lease or Encumbrance of any of its material assets or other
Properties,  other  than  (i)  sales  of  Inventories  in the Ordinary Course of
Business  and the security interests in favor of Vectra in respect of the Vectra
Loans  and  Parent in respect of the SpaceDev Loan, and (ii) with respect to any
Intellectual  Property  Rights  (which  are  addressed  in  Section  3.12(u));

     (p)  a  loan  or advance to any Person, the incurrence, issuance or sale of
any  Debt of the Company (except for the Shareholder Loans, the Vectra Loans and
the  SpaceDev  Loan)  or  the  making  of  any Guarantee in respect of any other
Person, except for advances to employees for travel and business expenses in the
Ordinary  Course  of  Business  consistent  with  past  practices;

     (q)  waiver  or  release  of any right or claim, including any write-off or
other  compromise of any Account Receivable in any amount; (r) the commencement,
settlement,  notice  or  overt  threat  of any Action against the Company or its
business,  Properties  or  affairs;

     (s)  written  notice  to the Company, or any of its Representatives, of any
claim  or potential claim of ownership by any Person of any Company Intellectual
Property  or  of  any  interference  with,  misappropriation,  violation  or
infringement  by the Company of any other Person's Intellectual Property Rights;

     (t)  issuance,  grant  or  sale, or make or enter into a Contract to issue,
grant  or  sell,  of any Equity Interests or other Securities of the Company, or
any  Commitments  to  purchase  or  acquire  any  of  the  foregoing;

     (u)  (i) Transferring, Encumbering or licensing, or making or entering into
any  other  Contract  or  license  regarding, any Company Intellectual Property,
other  than  in  the  Ordinary Course of Business, (ii) purchasing, licensing or
otherwise  making  or  entering  into  any Contract with respect to any Material
Intellectual  Property  Rights  owned  or  controlled  or  licensed by any other
Person,  other than in the Ordinary Course of Business, (iii) making or entering
into  any  Contract with respect to the development of any Intellectual Property
Rights,  other  than  in  the  Ordinary Course of Business, or (iv) changing the
pricing,  fees, royalties or other compensation set or charged by the Company to
its customers or licensees or the pricing, fees, royalties or other compensation
set  or charged by Persons who have licensed or granted rights to the Company to
use  Intellectual  Property  Rights;

     (v)  entry into a Contract, or Amendment of any Contract, other than in the
Ordinary  Course  of  Business,  pursuant  to  which any other party was granted
marketing, distribution, development or similar rights of any type or scope with
respect  to  any  Technology or any Company Products (including proposed Company
Products  and  Company  Products  under  development);

                             PAGE A-17              Agreement and Plan of Merger

     (w)  hiring  or terminating any officer, director or senior employee of the
Company  or  terminating  any  management-level  or  senior employee or engineer
employed by the Company for a total period (whether or not continuous) in excess
of  3  years;

     (x)  any  known material defect or design issue with the Company's existing
products  in  development, production or installed with the Company's customers;

     (y)  agreement  or  other Contract by the Company or any officer, director,
manager  or  employee  thereof  on behalf of the Company to do any of the things
described  in  Section  3.12(a) through (y) (other than negotiations with Parent
and  its  Representatives  regarding  the  Transactions);

     (z)  any  Events  having a Material Adverse Effect; or (aa) any Contract by
the  Company  or any officer, director, manager or employee thereof on behalf of
the  Company  that  is  likely  to  result  in  a  Material  Adverse  Effect.

     Section  3.13  Tax  Matters.

     (a)  Tax  Returns  and  Audits.  Except as described in Section 3.13 of the
Disclosure  Schedules:

          (1)  The  Company  has prepared and timely filed all required federal,
     state,  local  and  foreign  Tax  Returns  and  Tax estimates concerning or
     attributable  to itself or its operations, except where the failure to file
     such Tax Returns and Tax estimates will not have a Material Adverse Effect,
     and  such  Tax  Returns  and estimates are true and correct in all material
     respects  and  have  been  completed  in  accordance  with  applicable Law.

          (2)  The  Company  (A) has timely paid all Taxes it is required to pay
     and  withheld  and  properly  remitted  with  respect to its employees (and
     timely paid over to the appropriate Taxing authority) all federal and state
     income  taxes, Federal Insurance Contribution Act, Federal Unemployment Tax
     Act  and other Taxes of any kind or nature required to be withheld, and (B)
     has  accrued  on  the  Current  Balance Sheet all Taxes attributable to the
     periods  preceding the Current Balance Sheet and will not have incurred any
     liability for Taxes for the period commencing after the date of the Current
     Balance  Sheet and ending immediately prior to the Closing Date, other than
     in  the  Ordinary  Course  of  Business.

          (3) The Company has not been delinquent in the payment of any material
     Tax, nor is there any Tax deficiency or adjustment outstanding, assessed or
     proposed  against  the Company, and the Company has not executed any waiver
     of any statute of limitations on or extending the period for the assessment
     or  collection  of  any  Tax.

          (4)  No audit or other examination of any Tax Return of the Company is
     presently in progress, nor has the Company been notified of any request for
     such  an  audit  or  other  examination.

          (5)  The  Company  has made available to Parent, its legal counsel and
     its  accountants,  copies  of  all Tax Returns filed by the Company for all
     periods  since  its  inception.

          (6)  There  are (and immediately following the Closing Date there will
     be)  no  Encumbrances on the assets of the Company relating or attributable
     to  Taxes  other  than  Encumbrances  for  Taxes  not  yet due and payable.

          (7) The Company has no Actual Knowledge of any basis for the assertion
     of any claim for Taxes, which, if adversely determined, would result in any
     Encumbrance  on  the  assets  of  the  Company.

                             PAGE A-18              Agreement and Plan of Merger

          (8)  The  Company  has  (a) never been a member of an affiliated group
     (within  the meaning of Code Section 1504(a)) filing a consolidated federal
     income  tax  return  (other than a group the common parent of which was the
     Company),  (b)  never  been  a party to any Tax sharing, indemnification or
     allocation Contract, and never owed any amount under any such Contract, (c)
     no liability for the Taxes of any Person under Treas. Reg. Section 1.1502-6
     (or  any similar provision of state, local or foreign law), as a transferee
     or  successor, by Contract, or otherwise, and (d) never been a party to any
     joint  venture,  partnership  or other agreement that could be treated as a
     partnership  for  Tax  purposes.

          (9)  The  Company   has   not   constituted   either  a  "distributing
     corporation"  or  a  "controlled  corporation"  in  a distribution of stock
     intended  to  qualify for tax-free treatment under Section 355 of the Code.

          (10)  The Company has not engaged in a transaction that is the same or
     substantially similar to one of the types of transactions that the Internal
     Revenue  Service  has  determined  to  be  a  tax avoidance transaction and
     identified  by notice, regulation, or other form of published guidance as a
     listed  transaction,  as  set  forth in Treas. Reg. Section 1.6011-4(b)(2).

          (11)  The  Company  has  not disposed of any property in a transaction
     being accounted for under the installment method pursuant to Section 453 of
     the  Code.

          (12)  The  Company  (i)  has  not  agreed  nor is required to make any
     adjustment  pursuant  to  Section  481 of the Code by reason of a change in
     accounting  methods  or  otherwise,  (ii)  has no Actual Knowledge that any
     taxing authority has proposed any such adjustment or change, which proposal
     is  currently  pending, and (iii) does not have an application pending with
     any  taxing  authority  requesting  permission for any change in accounting
     methods  that  relate  to  its  business  and  operations.

          (13) No power of attorney has been granted by the Company with respect
     to  any  matter  relating to Taxes, which power of attorney is currently in
     force.

          (14)  The  Company  has  no  direct  or  indirect beneficial ownership
     interest  in  (i)  a  "passive foreign investment company", (ii) a "foreign
     sales  corporation",  or  (iii) a person other than a United States person,
     each  within  the  meaning  of  the  Code.

          (15)  The  Company  does  not own "corporate acquisition indebtedness"
     within  the  meaning  of  Section  279  of  the  Code.

          (16)  No  property  of the Company is "tax-exempt use property" within
     the  meaning  of  Section  168  of  the  Code.

     (b) Executive Compensation Tax. The Company is not a party to any Contract,
including  the  provisions  of  this  Agreement, covering any employee or former
employee of the Company, which, individually or collectively, could give rise to
the payment of any amount that would not be deductible pursuant to Sections 280G
or  404  of  the  Code.

     Section 3.14 Restrictions on Business Activities. Except as is described in
Section  3.14  of  the  Disclosure  Schedules, there is no Contract (non-compete
agreement  or otherwise) or Order to which the Company is a party or by which it
is  bound,  which  has  or  may  reasonably  be  expected  to have the effect of
prohibiting or impairing any business practice, any acquisition of Property, the
conduct  of  business or otherwise limiting the freedom of the Company to engage
in  any  line  of  business  or to compete with any Person. Without limiting the
generality  of  the  foregoing,  except  as  is described in Section 3.14 of the
Disclosure  Schedules, the Company has not entered into any Contract under which
it  is  restricted  from selling, licensing or otherwise distributing any of its
Material  Intellectual  Property  Rights,  Technology  or  Company  Products, or
providing  services,  to  customers  or  potential  customers  or  any  class of
customers,  in  any geographic area, during any period of time or in any segment
of  the  market.

                             PAGE A-19              Agreement and Plan of Merger

     Section  3.15  Title  of  Properties;  Absence  of  Liens and Encumbrances;
Condition  of  Equipment.

     (a)  The  Company  does  not own any real property, and has never owned any
real  property. Section 3.15(a) of the Disclosure Schedules sets forth a list of
all  real  property currently leased by the Company, the name of the lessor, the
correct  street  address,  the  date and term of the lease, the aggregate annual
rental payable under such lease and a description of any other material terms of
the  lease and each Amendment thereto. All such current leases are in full force
and  effect,  are valid and effective in accordance with their respective terms,
and  there  is  no,  existing  default  or event of default (or event which with
notice or lapse of time, or both, would constitute a default) by the Company, or
to  the  Knowledge  of  the  Company,  by  any  other  party.

     (b)  Except as provided in Section 3.15(b) of the Disclosure Schedules, the
Company  has  good  and valid title to, or, in the case of Leased properties and
assets, valid leasehold interests in, all of its tangible properties and assets,
real,  personal  and mixed, used or held for use in its business, free and clear
of  any Encumbrances, except (i) as reflected in the Current Balance Sheet, (ii)
Encumbrances  for Taxes not yet due and payable, and (iii) such imperfections of
title  and  Encumbrances,  if  any,  which  do  not  detract  from the value, or
interfere  with  the  present  use,  of the Property subject thereto or affected
thereby.

     (c) Section 3.15(c) of the Disclosure Schedules lists all material items of
Tangible  Personal  Property  (the  "EQUIPMENT") owned or Leased by the Company.
Except  as  set  forth  in  Section  3.15(c)  of  the Disclosure Schedules, such
Equipment  is  (i)  adequate  for  the conduct of the business of the Company as
currently  conducted  and as currently anticipated to be conducted, (ii) in good
operating  condition,  regularly and properly maintained, subject to normal wear
and  tear,  (iii) suitable for immediate use in the Ordinary Course of Business,
and  (iv)  in  the possession of the Company. No item of Equipment is in need of
repair  or replacement other than as part of routine maintenance in the Ordinary
Course  of  Business.

     (d)  Except as provided in Section 3.15(d) of the Disclosure Schedules, the
Company  owns  free  and clear of any Encumbrances, all customer correspondence,
customer  licensing  and  purchasing  histories,  customer  pricing  mechanisms,
customer  contract  proposals  and  customer contracts awarded relating to their
respective  current and former customers (the "CUSTOMER INFORMATION"). No Person
other than the Company possesses any claims or rights with respect to use of the
Customer  Information.

     Section  3.16  Intellectual  Property.

     (a)  Intellectual  Property Rights Owned, Licensed or Used. Section 3.16(a)
of  the  Disclosure  Schedules  contains  a true and complete list of all (A)(i)
Patents,  (ii)  Trademarks (other than goodwill), and (iii) Copyrights which are
registered  or  constitute  Material  Intellectual  Property  Rights (other than
website  content,  marketing  or  sales  materials,  moral  rights and publicity
rights), in each case licensed to, owned by or used by the Company or any of its
Subsidiaries with respect to the conduct of its business as presently conducted,
(B)  all  Company  Licenses,  and  (C)  Excluded  Software.  The  Company or its
Subsidiaries  has   in   its  possession   or   control  correct  and  complete,
fully-executed  copies  of  all  of  the  Company  Licenses, and the Company has
heretofore  delivered  to  Parent  true and complete copies thereof. The Company
owns  the  "starsys.com"  domain  name

     (b)  Licenses.  Section 3.16(b) of the Disclosure Schedules contains a true
and  complete  list  of all Third-Party Licenses. Except as described in Section
3.16(b)  of  the  Disclosure  Schedules,  (i) neither the Company nor any of its
Subsidiaries  has  licensed,  sub-licensed,  restricted or Encumbered any of the
Company  Intellectual  Property,  whether  orally  or  in  writing,  and (ii) no
licensing  fees,  royalties or payments are due or payable by the Company or any
of its Subsidiaries in connection with its Material Intellectual Property Rights
or  Excluded  Software,  other than registration, maintenance or renewal fees or
the  like  which  are not Material individually or in the aggregate. The Company
has  in its possession or control correct and complete, fully-executed copies of
all  of  the  Third-Party  Licenses, and the Company has heretofore delivered to
Parent  true  and  complete  copies  thereof.

     (c)  No Actions or Payments Due. Except as set forth in Section 3.16(c), no
actions  must  be taken by the Company or the Surviving Corporation within sixty
(60)  calendar  days of the Closing for the purposes of maintaining, perfecting,
preserving  or  renewing  any  of  its  Registered Intellectual Property Rights,
Material

                             PAGE A-20              Agreement and Plan of Merger

Intellectual  Property  Rights, Company Licenses or Excluded Software, including
the  payment  of  any registration, maintenance or renewal fees or the filing of
any  documents,  applications  or  certificates  or  the sending of any renewal,
change  of  control  or  other  notices.

     (d) No Infringement / Misappropriation of Third Party Rights. Except as set
forth  on  Section  3.16(d) of the Disclosure Schedules, neither the Company nor
any  of  its  Subsidiaries  (i) has interfered with, infringed upon, violated or
misappropriated  any  Intellectual  Property Rights of any third party; (ii) has
Actual  Knowledge  that  any  of  their  respective  current or former officers,
directors,  employees,  consultants  or  independent  contractors has interfered
with,  infringed  upon,  violated  or  misappropriated  or  is interfering with,
infringing upon, violating or misappropriating or has made or is making unlawful
use  of  any  Intellectual  Property Rights of any Person for the benefit of the
Company  or  any  of  its  Subsidiaries;  or  (iii)  has,  nor  has any of their
respective  management   level    employees   with   direct  responsibility  for
Intellectual  Property  Rights  matters,  received any charge, complaint, claim,
demand, notice or other communication in writing alleging any such interference,
infringement,  misappropriation or violation (including any demand or claim that
the  Company  or  any of its Subsidiaries must license or refrain from using any
Intellectual Property Rights of any third party). Except as set forth on Section
3.16(d)  of the Disclosure Schedules, to the Actual Knowledge of the Company and
its  Subsidiaries,  no third party (including their respective current or former
Representatives)  has  interfered  with,  infringed  upon or misappropriated any
Company  Intellectual  Property.

     (e)  No  Encumbrances  on  Company  Rights.  Except as set forth on Section
3.16(e)  of  the  Disclosure Schedules, the Company and each of its Subsidiaries
(A)  owns  all  right,  title  and  interest in and to, or has a valid, binding,
unexpired  and  subsisting  right and license to use (whether or not exclusive),
all  Material  Intellectual Property Rights and Material Excluded Software, and,
solely  to  the  extent  required  in connection with the manner in which it has
conducted  or  is conducting its business, to make, have made, use, sell, import
and  export,  distribute,  have distributed, publicly perform, publicly display,
reproduce and prepare derivative works of Material Intellectual Property Rights;
(B)  have rights to the Material Intellectual Property Rights which are free and
clear  of  all Liens; (C) have taken all commercially reasonable action required
to  maintain  the  validity  and  effectiveness  of  all  registrations with and
applications  to  Governmental  Bodies in respect of their respective Registered
Intellectual Property Rights, all of which, to the Knowledge of the Company, are
valid,  subsisting  and  in  full  force  and effect; (D) are not subject to any
restrictions  (other  than those which have been complied with or waived) on the
direct  or  indirect  transfer or assignment of any Third-Party Licenses, or any
interest  therein; and (E) has taken commercially reasonable measures to protect
the  secrecy,  confidentiality  and  value  of  its  Proprietary  Information.

     (f)  No  Default; No Required Approvals or Consents. Except as set forth on
Section   3.16(f)  of  the  Disclosure  Schedules,   (A)  the  Company  and  its
Subsidiaries  and, to the Actual Knowledge of the Company all third parties are,
and  upon  the  consummation  of  the  Merger or other Transactions contemplated
hereby  will  be,  in compliance in all material respects with the Licenses; (B)
the  rights  of the Company and its Subsidiaries or any successor to the Company
and  such  Subsidiaries  to the respective Material Intellectual Property Rights
will  not  be  affected  in  any  material respect as a result of the execution,
delivery  or performance of this Agreement or the consummation of the Merger and
other  Transactions  contemplated hereby; (C) neither the Company nor any of its
Subsidiaries  is,  or  as  a result of the execution, delivery or performance of
this  Agreement  or  the  consummation  of  the  Merger  or  other  Transactions
contemplated  hereby  will  be, in material Breach of any Licenses; (D) no event
has  occurred,  or  by  virtue of the execution, delivery or performance of this
Agreement  or  the consummation of the Merger or other Transactions contemplated
hereby will occur, which with notice or lapse of time or both would constitute a
material Breach or constitute a valid basis for the termination, modification or
acceleration under any License, and none of the Company and its Subsidiaries and
their  respective  management  level  employees  with  direct responsibility for
Intellectual  Property  Rights   matters,  has  received  any  notice  or  other
communication in writing to the contrary; (E) no Consent of any Person is needed
so  that  the interest of the Surviving Corporation in the Material Intellectual
Property  Rights  shall  continue  to  be  in  full  force  and  effect upon the
consummation  of  the Merger and other Transactions contemplated hereby; and (F)
neither  the  Company  nor  any  of its Subsidiaries is subject to any Contract,
Company  License or Order pertaining to Material Intellectual Property Rights or
Material  Excluded Software which would be Breached by the execution or delivery
of  this Agreement or the consummation of the Merger and the other Transactions.

     (g)  No Claims or Actions. Other than examinations by intellectual property
officers  of  any  pending Patent, Copyright or Trademark applications which are
not material, there are no claims or demands in

                             PAGE A-21              Agreement and Plan of Merger

writing  of any Person pertaining to, or any Actions that are pending or, to the
Actual  Knowledge  of  the  Company,  threatened,  including  any interferences,
oppositions,  cancellations  or  other  contested proceedings, nor to the Actual
Knowledge  of the Company is there any valid basis for the same, which challenge
the  rights  of  the  Company  or  any  of  its  Subsidiaries  in respect of any
Intellectual  Property  Rights  set  forth  in Section 3.16(a) of the Disclosure
Schedules  or their respective Material Intellectual Property Rights or Material
Excluded  Software.

     (h)  Confidential  Treatment.  Except as provided in Section 3.16(h) of the
Disclosure Schedules, (i) all Intellectual Property Rights of the Company or any
of its Subsidiaries for which confidentiality is appropriate has been maintained
in  confidence  in accordance with protection procedures believed by the Company
and  such  Subsidiary  to  be  adequate  for  protection customarily used in the
industry  to  protect  rights  of  like  importance  or  in  accordance with the
applicable  Third-Party  Licenses, as the case may be, and (ii) all commercially
reasonable  measures  have  been  taken  to  maintain the confidentiality of the
Proprietary  Information  of  the Company and its Subsidiaries, and of all other
information the value of which to the Company and its Subsidiaries is contingent
upon  maintenance  of  the  confidentiality  thereof.

     (i) Assignment of Inventions. Except as set forth on Section 3.16(i) of the
Disclosure  Schedules,  each former and current shareholder or Representative of
the  Company  or any of its Subsidiaries who has (A) contributed in any material
way  to or participated in any material way in the conception and development of
(i) any Intellectual Property Rights listed on Section 3.16(a) of the Disclosure
Schedules  as  being  owned,  in  whole or in part, by the Company or any of its
Subsidiaries,  or  (ii)  any  Material  Intellectual Property Rights, or (B) had
access  to  Proprietary  Information  of the Company or any of its Subsidiaries,
including  Customer  Information;  in  each  case  (1)  was  in   an  employment
relationship  sufficient,  or  has executed and delivered to the Company or such
Subsidiary  an  agreement  suitable,  to  vest  full  ownership  rights  to  any
inventions,  discoveries,  innovations,  improvements,  creations, developments,
results  and  works  in  the  Company or such Subsidiary, as applicable, and (2)
either (1) has entered into an agreement for maintaining Proprietary Information
of  the  Company  or  such Subsidiary in confidence, true and complete copies of
which  Contracts  have  heretofore been delivered to Parent and all of which are
now in full force and effect and Enforceable in accordance with their respective
terms,  or  (2)  entered into a professional relationship with the Company which
obligates  such   Representative  to   maintain  the   confidentiality  of  such
Proprietary  Information.  Except  as  set  forth  on  Section  3.16(i)  of  the
Disclosure  Schedules,  no  former  or  current  shareholder, director, officer,
employee  or  consultant  of  the  Company or any of its Subsidiaries has filed,
asserted  in  writing  or,  to the Actual Knowledge of the Company or any of its
Subsidiaries  (or  management  employees  of the Company or such Subsidiary with
direct  responsibility  for Intellectual Property Rights matters), threatened in
writing any claim or Action against the Company or such Subsidiary in connection
with  such Person's involvement in the conception and development of any of such
Intellectual  Property  Rights.  Except  as  set forth on Section 3.16(i) of the
Disclosure  Schedules,  to  the  Actual   Knowledge  of  the  Company   and  its
Subsidiaries  (or  management  employees of the Company or its Subsidiaries with
direct  responsibility  for  Intellectual  Property Rights matters), none of the
current  employees  or  consultants  of  the  Company or such Subsidiary has any
Patents  issued  or  applications  pending  for  any  device, process, design or
invention  of  any  kind  used  or  expected  to  be used by the Company or such
Subsidiary  in  the  furtherance  of its businesses as presently conducted or as
contemplated  to be conducted, which Patents or applications have not been duly,
validly  and  fully  assigned  to  the  Company  or  such  Subsidiary.

     (j)  No  Rights to Royalties. Except as set forth on Section 3.16(j) of the
Disclosure  Schedules, no former or current shareholder or Representative of the
Company  or  any of its Subsidiaries has or will have any valid rights to future
royalty  payments  or license fees from the Company or such Subsidiary, deriving
from  licenses,  technology  agreements  or other agreements, whether written or
oral,  among  any  such  Person  and  the  Company  or  such  Subsidiary.

     (k) Supporting Documents. The Company has in its possession or control true
and  complete  copies  of  all   documents   (including   patents,  registration
certificates, renewal certificates, applications, prosecution histories, and all
documents  submitted  to  or  received  from  the  relevant  patent,  copyright,
trademark,  domain  name  or  other authorities in the United States and foreign
jurisdictions,  as the case may be) relating to any Intellectual Property Rights
listed  on  Section 3.16(a) of the Disclosure Schedules that in whole or in part
are  or are purported to be owned by the Company or any of its Subsidiaries. The
Company  has  heretofore  delivered  to Parent true and complete, fully-executed
copies  of  all  of  such  documents.

                             PAGE A-22              Agreement and Plan of Merger

     (l)  Documentation.   The  Company   has  heretofore  delivered  to  Parent
documentation  (to  the  extent in the possession of or under the control of the
Company)  with  respect  to  any  invention,  process, design, Software or other
know-how  or Trade Secret included in the Material Intellectual Property Rights,
which documentation is (1) accurate in all material respects, and (2) reasonably
sufficient  in  detail  and  content  to  identify  and  explain such invention,
process,  design,  Software  or other know-how or trade secret and to facilitate
its  use  and  further  improvement and development by an individual of ordinary
skill  in  the  applicable  art.

     Section  3.17  Agreements,  Contracts  and  Commitments.

     (a) Except as set forth in Section 3.17(a) of the Disclosure Schedules, the
Company  is  not  party  to  or  bound  by:

          (1)  any  employment,  sales or consulting agreement or other Contract
     with  an  employee,  individual  consultant  or  salesperson;

          (2)  any  agreement or plan, including any option plan, incentive plan
     or  purchase  plan  with respect to Equity Interests of the Company, any of
     the  benefits  of  which  will  be increased, or the vesting of benefits of
     which  will be accelerated, by the occurrence of any of the Transactions or
     the  value  of any of the benefits of which will be calculated on the basis
     of  any  of  the  Transactions;

          (3)  any  fidelity  or  surety  bond  or  completion  bond;

          (4)  any  Lease  of  personal property having an annual rental rate in
     excess  of  $5,000  individually  or  $10,000  in  the  aggregate;

          (5)  any  Contract  relating  to capital expenditures involving future
     payments  in  excess  of  $5,000  individually or $10,000 in the aggregate;

          (6)  any Contract relating to the disposition or acquisition of assets
     or  any  interest  in  any  Entity outside the Ordinary Course of Business;

          (7) any mortgages, indentures, guarantees, loans or credit agreements,
     security  agreements  or other Contracts relating to the borrowing of money
     or  extension  of  credit;

          (8)  any  purchase  order  or  contract  for the purchase of materials
     exceeding  $5,000  individually  or  $10,000  in  the  aggregate;

          (9)  any  construction  contracts;

          (10)  any  dealer, distribution, sales, joint marketing or development
     Contract;

          (11)  any sales representative, original equipment manufacturer, value
     added,  remarketing,  reseller  or  independent  software  vendor  or other
     Contract  (other  than  Licenses)  for  use  or distribution of any Company
     Product,  any Company Intellectual Property, Material Intellectual Property
     Rights  or  any  services  provided  by  the  Company;  or

          (12)  any other Contract not otherwise set forth in Section 3.17(a) of
     the  Disclosure  Schedules  that  is  not cancelable without penalty within
     thirty  (30)  calendar  days.

     (b) Except as set forth in Section 3.17(b) of the Disclosure Schedules, the
Company  is  in  compliance  with  and  has  not Breached or defaulted under, or
received  notice  that  it  has Breached or defaulted under, any of the terms or
conditions  of  any  Contract  or license to which it is party or by which it is
bound  or  under  which it is a licensee, nor does the Company have Knowledge of
any Event that would constitute such a Breach or default with the lapse of time,
giving  of  notice  or both. Each such Contract and license is in full force and
effect  and  is  not  subject  to  any  default  thereunder.

                             PAGE A-23              Agreement and Plan of Merger

     (c) Except as set forth in Section 3.17(c) of the Disclosure Schedules, the
Company  has  obtained,  or  will  obtain  prior  to  the Closing, all necessary
Consents  of  parties  to  all  Company  Contracts as are required thereunder in
connection  with  the  consummation  of  the   Transactions,  so  that  (i)  the
consummation of the Transactions shall not Breach any such Company Contract, and
(ii)  each  such  Company Contract shall remain in full force and effect without
modification, limitation or alteration after the Closing. Following the Closing,
the  Surviving Corporation will be permitted to exercise all of its rights under
the  Contracts  without  the  payment of any additional amounts or consideration
other  than  amounts  or  consideration  which  the  Company  would otherwise be
required to pay had the Merger not occurred. Without limiting the foregoing, the
consummation  of  the  Transactions  will  not  (i)  result in the Breach of any
Company  Contract,  (ii) adversely impact any existing Company Contract with any
Governmental  Body,  or  (iii)  to  the  Knowledge of the Company, result in any
Material  decrease  in  orders of Company Products or Technology from, or sales,
licensing  or  other  distributions  of  Company  Products or Technology to, any
customer  or  client  set  forth  in  Section  3.30 of the Disclosure Schedules.

     (d)  Section  3.17(d) of the Disclosure Schedules sets forth a complete and
accurate list of all offers or bids made to any customer or prospective customer
of  the  Company,  which  offer  or  bid  (i) could generate revenues or involve
expenses  in  excess  of $150,000, and (ii) has not been rejected by each Person
who  has  the  right  to  accept  such  offer or bid. The Company has heretofore
delivered  true  and  complete  copies  of  each  such  offer  or bid to Parent.

     Section  3.18  Government  Contracts.  Except  for  Section  3.18(a), which
applies  to  the  time  periods set forth therein, at all times since January 1,
1998:

     (a)  Section  3.18(a)(i)-(iv)  of the Disclosure Schedules set forth a true
and  complete list of (i) all Government Contracts, past and present, awarded by
the  Government  or  by any higher tier subcontractor or prime contractor to the
Government  to  the  Company or any of its Subsidiaries since December 31, 2002,
(ii) all Government Contracts (including options) currently in force between the
Company  or any of its Subsidiaries and either the Government or any higher tier
subcontractor  or  prime  contractor  of  the  Government, (iii) all outstanding
quotations,  bids  and  proposals  submitted  by  the  Company  or  any  of  its
Subsidiaries  to either the Government or any proposed higher tier subcontractor
or  prime  contractor  of  the  Government,  and  (iv)  all Government Contracts
(including  options)  on  which  delivery  or  performance  is  currently  in an
unsatisfactory or delinquent status, behind schedule or which the Company or any
of its Subsidiaries has Actual Knowledge or should have Actual Knowledge will be
unsatisfactory,  behind  schedule  or  delinquent  in  the  future.

     (b)  The  Company  has complied in all material respects with all statutory
and  regulatory  requirements  with respect to each Government Contract and each
bid,  quotation  or  proposal  submitted by the Company to the Government or any
prospective  higher  tier  subcontractor  or prime contractor of the Government.

     (c)  The  Company has complied in all material respects with each and every
certification executed, acknowledged or set forth by the Company with respect to
each  Government  Contract  awarded  to  the  Company and each bid, quotation or
proposal  submitted  by  the  Company  to  the  Government  or  any  higher tier
subcontractor  or  prospective  prime  contractors  of  the  Government.

     (d)  The  Company  has  complied   in  all  material   respects  with  each
representation  executed,  acknowledged or set forth by the Company with respect
to  each  Government  Contract  awarded  to  the  Company and each and every bid
quotation  or  proposal submitted by the Company to the Government or any higher
tier  subcontractor  or  prospective  prime  contractor  of  the  Government.

     (e)  Except as provided in Section 3.18(e) of the Disclosure Schedules, the
Company  has  complied  in  all  material  respects  with  all contract clauses,
provisions  and  requirements  incorporated  expressly,  by  reference,  or   by
operation  of  Law  in  each  Government  Contract  awarded  to  the  Company.

     (f)  Any  and  all facts set forth in or acknowledged by the Company in any
certifications,  representations  or  disclosure  statements  submitted  by  the
Company  with  respect  to  any  Government  Contract were current, accurate and
complete  in  all  material  respects  as  of  the  date  of  submission.

                             PAGE A-24              Agreement and Plan of Merger

     (g)  Except  as  provided  in  Section 3.18(g) of the Disclosure Schedules,
neither the Government nor any higher tier subcontractor or prime contractor has
notified the Company, either orally or in writing, that the Company has breached
or  violated  in  any  material  respect any regulation, statute, certification,
representation  or contract clause, provision or requirement with respect to any
Government Contract awarded to the Company or with respect to any bid, quotation
or  proposal  submitted  by  the  Company.

     (h)  Except as provided in Section 3.18(h) of the Disclosure Schedules, the
Company  is  not  currently  debarred  or suspended from doing business with the
Government  and  the  Company  knows  of no circumstances that would warrant the
institution  of  debarment  or  suspension  proceedings  in  the  future.

     (i)  Except  as provided in Section 3.18(i) of the Disclosure Schedules, no
show  cause  notices or cure notices have been issued against the Company on any
of  its  Government Contracts with the Government or on any of the its Contracts
relating  to  any  Government  Contract.

     (j)  Except  as provided in Section 3.18(j) of the Disclosure Schedules, no
default  terminations  have  ever  been issued against the Company on any of its
Contracts  with  the  Government  or  on  any  of  its Contracts relating to any
Government  Contract.

     (k)  No  negative  determination  of  responsibility  has  ever been issued
against  the Company in connection with any bid, quotation or proposal submitted
by  the  Company.

     (l)  No  costs  incurred by the Company have been disallowed or, within the
last  six  months,  questioned,  in  either  case  as  a  result of a finding or
determination  of  any  kind  by  the  Government.

     (m)  Except  as  provided  in  Section 3.18(m) of the Disclosure Schedules,
neither  the  Government  nor  any higher tier subcontractor or prime contractor
under  a Government prime contract has withheld or setoff monies, or in the last
six  months attempted to withhold or set off material monies, due to the Company
or has made any claims against the Company under any of its Contracts, and there
are  no  outstanding  claims  arising  under  any  Government  Contract.

     (n)  To  the  Company's  Knowledge  there   are  not  any   irregularities,
misstatements  or  omissions  relating to any of its Government Contracts, bids,
quotations or proposals, past or present, that have led or could lead to, either
before  or  after  the  Merger,  (i)  any   administrative,  civil  or  criminal
investigation or indictment of the Company, (ii) the questioning or disallowance
of  any  costs  submitted  for  payment  by  the  Company  or  Parent, (iii) the
recoupment  of  any  payments  previously  made  to  the  Company,  or  (iv) the
assessment  of  any  penalties  or  damages  of  any kind against the Company or
Parent,  arising  out  of  such  irregularities,  misstatements  or  omissions.

     (o)  The  Company  is not currently under administrative, civil or criminal
investigation  indictment with respect to any alleged irregularity, misstatement
or  omission  arising  under  or  in  any  way relating to any of its Government
Contracts,  bids,  quotations  or  proposals,  past  or  present.

     (p)  Except  as  set  forth in Section 3.18(p) of the Disclosure Schedules,
there  exist  (i)  no  outstanding  claims  against  the  Company  either by the
Government or by higher tier subcontractor, any prime contractor, subcontractor,
vendor  or  other  third  party  arising  under  or  relating  to any Government
Contract, (ii) no facts or allegations which are known or should be known by the
Company  upon which such a material claim may reasonably be based in the future,
(iii)  no  disputes  between  the  Company  and  the  Government  or  any  prime
contractor,  higher  or  lower  tier  subcontractor  or  vendor arising under or
relating  to any Government Contract, and (iv) no facts or allegations which are
known  or  should be known by the Company over which such a material dispute may
reasonably  arise  in  the  future.

     (q) Except as set forth in Section 3.18(q) of the Disclosure Schedules, the
Company is not undergoing and since January 1, 2001 has not undergone any audit,
and  has no Actual Knowledge or reason to know of any basis for impending audits
in  the  future,  arising  under  or  relating  to  any  Government  Contract.

                             PAGE A-25              Agreement and Plan of Merger

     Section  3.19  Related  Party  Transactions. To the Actual Knowledge of the
Company,  no  Related  Party of the Company has, directly or indirectly, (i) any
interest  in  any  Entity  (A)  which  furnished or sold, or furnishes or sells,
services,  products  or  Technology  that  the  Company  furnishes  or sells, or
proposes  to  furnish or sell, or which otherwise competes with the Company with
respect to such services, products or Technology, or (B) that purchases from, or
sells or furnishes to, the Company any services, products or Technology, (ii) an
interest  in  any  Property  or  Equipment  used in or pertaining to any Company
Products  or  the business of the Company, or (iii) a beneficial interest in any
Contract  to which the Company is a party or by which it is bound or any license
granted  to or by the Company; provided, however, that ownership of no more than
1%  of  the  outstanding  voting  stock  of a publicly traded corporation with a
market  capitalization  in  excess  of $100 million shall not be deemed to be an
"interest  in any entity" for purposes of this Section 3.19. No Related Party of
the  Company  is a party to any Contract with the Company. Except as provided in
Section  3.19  of  the  Disclosure  Schedules,  the  Company  (i)  does not have
outstanding  any  loan  or other extension of credit to, or any guarantee of any
loan  or other debt of, any officer or director of the Company, and (ii) has not
forgiven  or  waived, in whole or in part, any extended credit, in the form of a
personal  loan to or for any director or officer of the Company, which credit or
loan  is  reflected  as  an  asset  in  the  Financials.

     Section  3.20  Compliance  with  Law;  Governmental  Authorization.

     (a)  Except  as  provided  in  Section  3.20(a)(i)-(iii)  of the Disclosure
Schedules,  (i)  the  Company is, and in the last three-year period has been, in
compliance  in  all  material  respects  with  all applicable Law that is or was
applicable  to  the Company or to its business or operations or to the ownership
or use of its Properties, (ii) no Event has occurred or circumstances exist that
(with  or  without  notice  or  lapse of time) (A) may constitute or result in a
violation  by  the Company of, or a failure on the part of the Company to comply
with,  any  applicable  Law in any material respect, or (B) may give rise to any
obligation  of  the  Company  to undertake, or to bear all or any portion of the
cost  of,  any  remedial  action  of  any  nature; and (iii) the Company has not
received,  at any time in the last three-year period, any oral or written notice
or  other communication from any Governmental Body or any other Person regarding
any  actual,  alleged,  possible  or  potential  (x) violation of, or failure to
comply  with,  any  applicable Law in any material respect, or (y) obligation on
the  part of the Company to undertake, or to bear all or any portion of the cost
of,  any  remedial  action  of  any  nature.

     (b)  Each Consent and Governmental Permit (i) pursuant to which the Company
currently operates or holds any interest in any of its Properties, or (ii) which
is  necessary  for,  or the absence of which would be Materially adverse to, the
operation of its business as currently conducted or currently contemplated to be
conducted  or  the  holding  of  any  such   interest  (collectively,   "COMPANY
AUTHORIZATIONS")  has  been issued or granted. Section 3.20(b) of the Disclosure
Schedules  lists all Company Authorizations and such list constitute all Company
Authorizations required to permit the Company to operate or conduct its business
as  presently  conducted or to hold any interest in its Properties. Each Company
Authorization  is  in  full force and effect, and shall remain in full force and
effect  without  modification  after  the  Closing.

     Section  3.21  Litigation.  Except  as  set  forth  on  Section 3.21 of the
Disclosure Schedules, there is no Action of any nature pending or, to the Actual
Knowledge  of the Company, threatened against the Company, its Properties or any
of  its  officers,  managers  or  directors.

     Section  3.22  Accounts  Receivable,  Customers  and  Inventory.

     (a)  Section  3.22(a)  of the Disclosure Schedules sets forth a list of all
Accounts  Receivable of the Company as of the date of the Current Balance Sheet,
together  with  a  range  of  days  elapsed  since invoice. All of such Accounts
Receivable  represent  valid  obligations  arising  from  sales actually made or
services  actually  performed by the Company in the Ordinary Course of Business,
are  carried  at values determined in accordance with GAAP consistently applied,
and are current and collectible (and within 270 days of the Closing Date will be
collected  in  full  without  any  setoff)  except to the extent (i) of reserves
therefor  set  forth  in  the  Current Balance Sheet or, for receivables arising
subsequent  to  the date of the Current Balance Sheet, as reflected on the books
and  records  of  the  Company  (which are prepared in accordance with GAAP), as
applicable,  and  (ii)  the  applicable  customer  files  for  bankruptcy  or is
otherwise not able to pay its bills generally through no fault of the Company or
any  of  its  Representatives.  No  Person  has  any Encumbrance on any Accounts
Receivable  of  the  Company and no written

                             PAGE A-26              Agreement and Plan of Merger

request  or  oral  or  written agreement for deduction or discount has been made
with  respect  to  any  of  such  Accounts  Receivable.

     (b)  All  raw  materials,  components  and  other  parts,  work-in-process,
finished  goods  and  all  other  inventory  (collectively,  the  "INVENTORIES")
reflected  on  the  Current  Balance  Sheet  or on the accounting records of the
Company  as  of the Closing Date, or thereafter acquired by the Company (and not
subsequently  disposed  of in the Ordinary Course of Business), are adequate and
sufficient  for  work  in  progress,  consistent  with  the historical inventory
policies  and  practices  of  the  Company. The Inventory consists of items of a
quality  and  quantity  which  are  merchantable  and fully usable in the normal
course of such business. The values at which such Inventories are carried on the
Current  Balance  Sheet  or  on  the accounting records of the Company as of the
Closing  Date  reflect  the  normal  inventory  valuation  policy of the Company
(including  the writing down of or reserving against the value of slow-moving or
obsolete  inventory)  and  state  Inventory at the lower of cost or market (on a
first-in,  first-out  method) in accordance with GAAP, consistently applied. All
the  Inventory  is  located  at  facilities  owned or leased by the Company, the
addresses  of  which  have  previously  been  disclosed  to  Parent  in writing.

     (c) Section 3.22(c) of the Disclosure Schedules sets forth the customers of
the  Company,  as  well  as the aggregate dollar amount of business between each
customer  and  the Company, from December 31, 2002 to June 30, 2005. The Company
has not received any customer complaint since December 31, 2002 that the Company
has  not  been  able  to  address to the satisfaction of the complainant, and no
purchaser  or  recipient  of  any  Company Product has rejected or returned such
Company  Product.

     Section  3.23 Environmental Matters. Except as set forth in Section 3.23 of
the  Disclosure  Schedules,  the  Company  now is, and at all times has been, in
compliance  with,  and  has not been and is not in violation of or liable under,
any  Environmental  Law.  Except  as set forth in Section 3.23 of the Disclosure
Schedules,  the Company has no basis to expect, nor has the Company or any other
Person  for  whose  conduct  the  Company  is  or  may be held to be responsible
received, any actual or threatened order, notice or other communication from (i)
any  Governmental  Body  or  private  citizen acting or purporting to act in the
public  interest,  or  (ii)  the  current  or  prior  owner  or  operator of any
Facilities,  in  each  case  of  any actual or potential violation or failure to
comply  with any Environmental Law, or of any actual or threatened obligation to
undertake  or  bear the cost of any Environmental, Health and Safety Liabilities
with  respect  to  any  Environmental  Property,  or  with  respect  to any such
Environmental  Property  at  or  to  which  Hazardous  Materials were generated,
manufactured,  refined,  transferred, imported, used or processed by the Company
or any other Person for whose conduct the Company is or may be held responsible,
or  from  which  Hazardous  Materials  have  been  transported, treated, stored,
handled,  transferred,  disposed,  recycled  or received. Except as set forth in
Section  3.23  of  the  Disclosure  Schedules:

     (a)  There  are  no  pending  or,  to  the Actual Knowledge of the Company,
threatened  claims,  Encumbrances, or other restrictions of any nature resulting
from  any  Environmental,  Health  and  Safety  Liabilities  or arising under or
pursuant to any Environmental Law with respect to or affecting any Environmental
Property.

     (b)  The Company has no Actual Knowledge of, nor has it or any other Person
for  whose  conduct  it  is  or  may be held responsible received, any citation,
directive,  inquiry, notice, Order, summons, warning or other communication that
relates  to  Hazardous Activity, Hazardous Materials, or any alleged, actual, or
potential  violation  or failure to comply with any Environmental Law, or of any
alleged,  actual,  or  potential obligation to undertake or bear the cost of any
Environmental,  Health  and Safety Liabilities with respect to any Environmental
Property,  or  with  respect  to  any  property  or  facility to which Hazardous
Materials  generated,  manufactured,  refined,  transferred,  imported,  used or
processed  by  the Company or any other Person for whose conduct it is or may be
held  responsible, have been transported, treated, stored, handled, transferred,
disposed,  recycled  or  received.

     (c)  The  Company  nor any other Person for whose conduct the Company is or
may  be  held  responsible  has any Environmental, Health and Safety Liabilities
with  respect  to  any  Environmental  Property.

     (d)  To the Company's Knowledge there are no Hazardous Materials present on
or  in  the  Environment  at  any  Facility,  including  any Hazardous Materials
contained  in barrels, aboveground or underground storage tanks, landfills, land
deposits,  dumps,  equipment  (whether  movable  or  fixed) or other containers,
either  temporary  or permanent, and deposited or located in land, water, sumps,
or  any  other  part of the Facility or such adjoining property, or incorporated
into  any structure therein or thereon. Neither the Company nor any other Person

                             PAGE A-27              Agreement and Plan of Merger

for  whose  conduct the Company is or may be held responsible, nor to the Actual
Knowledge  of  the  Company  any other Person, has permitted or conducted, or is
aware  of,  any  Hazardous  Activity  conducted  with  respect  to Environmental
Property,  except  in  full  compliance  with all applicable Environmental Laws.

     (e)  There  has  been  no Environmental Release or, to the Knowledge of the
Company,  threat of Environmental Release, of any Hazardous Materials at or from
any  Facility  or  at  any  other  location  where  any Hazardous Materials were
generated,  manufactured,  refined,  transferred,  produced,  imported, used, or
processed  from or by any Facility, or from any other Environmental Property, or
to  the  Actual  Knowledge  of  the  Company  any geologically or hydrologically
adjoining  property,  whether  by  the  Company  or  any  other  Person.

     (f)  The  Company  has  delivered  to  Parent  true and complete copies and
results  of  any  reports,  studies, analyses, tests, or monitoring possessed or
initiated  by  the  Company  pertaining  to  Hazardous  Materials  or  Hazardous
Activities  in, on, or under the Facilities or any other Environmental Property,
or  concerning  compliance, by the Company or any other Person for whose conduct
the  Company  is  or  may  be  held  responsible,  with  Environmental  Laws.

     Section 3.24 Brokers' and Finders' Fees. Except as provided in Section 3.24
of  the  Disclosure  Schedules,  for  which  obligations the shareholders of the
Company are solely responsible, the Company has not incurred, nor will it incur,
directly  or indirectly, any liability for brokerage or finders' fees or agents'
commissions  or  any  similar  charges  in  connection  with this Agreement, any
Related  Agreement  or  any  Transaction.

     Section  3.25  Employee  Benefit  Plans  and  Compensation.

     (a)  Definitions. For all purposes of this Section 3.25 only, the following
terms  shall  have  the  following  respective  meanings:

          (1)  "AFFILIATE"  means any other Entity under common control with the
     Company  within the meaning of Section 414(b), (c), (m) or (o) of the Code,
     and  the  regulations  issued  thereunder.

          (2)  "COBRA"  means the Consolidated Omnibus Budget Reconciliation Act
     of  1985,  as  amended.

          (3)  "DOL"  means  the  United  States  Department  of  Labor.

          (4)  "EMPLOYMENT  AGREEMENT"  means  each  management,  employment,
     severance,  consulting, relocation, repatriation, expatriation, visas, work
     permit or other agreement, or contract between the Company or any Affiliate
     and  any  Employee.

          (5)  "FMLA"  means  the  Family Medical Leave Act of 1993, as amended.

          (6)  "PENSION  PLAN"  means  each  Company  Employee  Plan which is an
     "employee  pension  benefit  plan"  (within  the meaning of Section 3(2) of
     ERISA).

     (b)  Schedule.  Section  3.25(b)  of  the  Disclosure Schedules contains an
accurate  and  complete  list  of each Company Employee Plan and each Employment
Agreement.  The  Company  has no plan or commitment to establish any new Company
Employee  Plan  or  Employment Agreement, to modify any Company Employee Plan or
Employment  Agreement,  or  to  enter into any Company Employee Plan or Employee
Agreement.  Section  3.25(b) of the Disclosure Schedules also sets forth a table
setting  forth  the  name,  annual  salary  and,  if  applicable, bonus, of each
director,  officer  and employee of the Company, and the name of each consultant
of  the  Company.

     (c)  Documents.  Except  as  set forth in Section 3.25(c) of the Disclosure
Schedules, the Company has provided to Parent correct and complete copies of (i)
all documents embodying each Company Employee Plan and each Employment Agreement
(including  all  Amendments   thereto)   and  all   related   trust   documents,
administrative  service  agreements,  group  annuity  contracts, group insurance
contracts, and policies pertaining to fiduciary liability insurance covering the
fiduciaries  for each Plan, (ii) the most recent annual actuarial

                             PAGE A-28              Agreement and Plan of Merger

valuations, if any, prepared for each Company Employee Plan, (iii) the three (3)
most  recent  annual  reports  (Form Series 5500 and all schedules and financial
statements  attached  thereto),  if  any,  required  under  ERISA or the Code in
connection with each Company Employee Plan, (iv) if the Company Employee Plan is
funded,  the most recent annual and periodic accounting of Company Employee Plan
assets,  (v)  the  most  recent  summary  plan  description,  together  with the
summaries  of  material modifications thereto, if any, required under ERISA with
respect  to  each  Company  Employee  Plan, (vi) all IRS determination, opinion,
notification and advisory letters, and all applications and correspondence to or
from  the  IRS  or the DOL with respect to any such application or letter, (vii)
all communications Material to any Employee or Employees relating to any Company
Employee Plan and any proposed Company Employee Plans, in each case, relating to
any  Amendments,  terminations,  establishments,  increases  or  decreases  in
benefits,  acceleration  of  payments or vesting schedules or other Events which
would result in any Material liability to the Company, (viii) all correspondence
to or from any Governmental Body relating to any Company Employee Plan, (ix) all
COBRA  forms  and  related  notices (or such forms and notices as required under
comparable  Law),  (x) the three (3) most recent plan years discrimination tests
for  each  Company  Employee  Plan, and (xi) all registration statements, annual
reports  (Form  11-K  and  all attachments thereto) and prospectuses prepared in
connection  with  each  Company  Employee  Plan.

     (d) Employee Plan Compliance. Except as set forth in Section 3.25(d) of the
Disclosure Schedules, (i) the Company has performed in all material respects all
obligations  required  to  be performed by it under, is not in default or Breach
of,  and  has no Actual Knowledge of any default or Breach by any other party to
each  Company Employee Plan, and each Company Employee Plan has been established
and  maintained  in  all  material  respects in accordance with its terms and in
compliance  with  all  applicable  Laws, including ERISA and the Code, (ii) each
Company  Employee  Plan intended to qualify under Section 401(a) of the Code and
each  trust  intended  to  qualify  under  Section 501(a) of the Code has either
received  a  favorable  determination,  opinion, notification or advisory letter
from the IRS with respect to each such Company Employee Plan as to its qualified
status  under the Code, including all amendments to the Code effected by the Tax
Reform Act of 1986 and subsequent legislation, or has remaining a period of time
under  applicable  Treasury  regulations or IRS pronouncements in which to apply
for  such  a  letter  and  make  any  amendments necessary to obtain a favorable
determination  as  to  the  qualified status of each such Company Employee Plan,
(iii)  no  "prohibited  transaction"  (within the meaning of Section 4975 of the
Code  or  Sections  406 and 407 of ERISA) and not otherwise exempt under Section
4975  of the Code or Section 408 of ERISA (or any administrative class exemption
issued  thereunder) has occurred with respect to any Company Employee Plan, (iv)
there  are  no  Actions  pending,  or,  to  the Actual Knowledge of the Company,
threatened  or  reasonably anticipated (other than routine claims for benefits),
against  any Company Employee Plan or against the assets of any Company Employee
Plan,  (v)  each Company Employee Plan (other than any stock option plan) can be
amended,  terminated  or  otherwise discontinued after the Closing Date, without
Material  liability  to Parent, the Surviving Corporation, the Company or any of
its  Affiliates (other than ordinary administration expenses), (vi) there are no
Actions  pending  or,  to  the  Knowledge  of  the  Company  or  any Affiliates,
threatened  by  the  IRS  or  DOL with respect to any Company Employee Plan, and
(vii)  neither  the  Company  nor any Affiliate is subject to any penalty or tax
with  respect  to  any  Company  Employee  Plan under Section 502(i) of ERISA or
Sections  4975  through  4980  of  the  Code.

     (e)  No  Pension  Plans.  Neither  the  Company  nor any Affiliate has ever
maintained,  established, sponsored, participated in, or contributed to, any (i)
Pension  Plans  subject  to  Title  IV of ERISA or Section 412 of the Code; (ii)
"multiemployer  plan"  within  the meaning of Section (3)(37) of ERISA; or (iii)
multiemployer  plan,  or  to  any  plan  described  in  Section 413 of the Code.

     (f)  No  Post-Employment Obligations. No Company Employee Plan provides, or
reflects or represents any liability to provide, retiree life insurance, retiree
health  or other retiree employee welfare benefits to any person for any reason,
except  as may be required by COBRA or other applicable statute, and the Company
has  never represented, promised or contracted (whether in oral or written form)
to  any  Employee  (either individually or to Employees as a group) or any other

person that such Employee(s) or other person would be provided with retiree life
insurance,  retiree  health or other retiree employee welfare benefit, except to
the  extent  required  by  statute  and  described  in  Section  3.25(f)  of the
Disclosure  Schedules.

     (g)  Health  Care  Compliance.  Neither  the Company nor any Affiliate has,
prior  to  the Closing Date and in any respect, violated in any material respect
any  of  the health care continuation requirements of COBRA, the requirements of
FMLA,  the  requirements  of the Health Insurance Portability and Accountability
Act  of

                             PAGE A-29              Agreement and Plan of Merger

1996,  the requirements of the Women's Health and Cancer Rights Act of 1998, the
requirements of the Newborns' and Mothers' Health Protection Act of 1996, or any
amendment to each such act, or any similar provisions of state law applicable to
its  Employees.

     (h)  Effect  ofTransactions.

          (1)  Except  as  set  forth  on  Section  3.25(h)  of  the  Disclosure
     Schedules,  the  execution  of  this  Agreement and the consummation of the
     Transactions  will  not  (either  alone  or  upon  the  occurrence  of  any
     additional  or  subsequent  events)  constitute  an event under any Company
     Employee  Plan, Employment Agreement, trust or loan that will or may result
     in  any  payment  (whether  of  severance  pay or otherwise), acceleration,
     forgiveness  of  Debt,  vesting,  distribution,  increase  in  benefits  or
     obligation  to  fund  benefits  with  respect  to  any  Employee.

          (2)  Except  as  set  forth  on  Section  3.25(h)  of  the  Disclosure
     Schedules,  no  payment or benefit which will or may be made by the Company
     or  its  Affiliates with respect to any Employee or any other "disqualified
     individual"  (as  defined   in  Code  Section   280G  and  the  regulations
     thereunder)  will  be  characterized  as  a "parachute payment," within the
     meaning  of  Section  280G(b)(2)  of  the  Code.

     (i)  Employment  Matters.  Except  as  set  forth in Section 3.25(i) of the
Disclosure  Schedules,  the  Company  (i)  is  in compliance with all applicable
foreign,  federal,  state  and  local  Laws  respecting  employment,  employment
practices, terms and conditions of employment and wages and hours, in each case,
with  respect  to Employees, (ii) has withheld and reported all amounts required
by  law  or  by  agreement  to  be  withheld and reported with respect to wages,
salaries and other payments to Employees, (iii) is not liable for any arrears of
wages  or  any  Taxes  or  any  penalty  for  failure  to comply with any of the
foregoing,  (iv)  is  not  liable  for  any  payment  to any trust or other fund
governed by or maintained by or on behalf of any Governmental Body, with respect
to  unemployment  compensation  benefits,  social  security or other benefits or
obligations  for  Employees  (other  than  routine  payments  to  be made in the
Ordinary  Course  of  Business),  and  (v) has taken all commercially reasonable
actions  necessary  to  comply  with  any  applicable Law in connection with the
Company's  employment  of  its  employees  and  any  terminations  of employment
contemplated  by  this  Agreement or the Merger, including the WARN Act, and has
paid,  or  adequately reserved against in the Current Balance Sheet, all amounts
required  to  be  paid  under any applicable Law, including the WARN Act and any
similar  state laws, as a result of the termination or layoff of any employee of
the  Company  who  is  not a Transferred Employee in connection with the Merger.
There  are  no  pending or, to the Actual Knowledge of the Company threatened or
reasonably  anticipated,  Actions  against  the  Company  under  any  worker's
compensation  policy  or  long-term  disability  policy.

     (j)  Labor. No work stoppage or labor strike against the Company or, to the
Company's  Actual  Knowledge,  its  material  suppliers, manufacturers and other
contractors  is pending, threatened or reasonably anticipated. There are neither
any activities nor proceedings of any labor union to organize any Employees, nor
have  there  ever  been.  There  are  no  Actions,  labor disputes or grievances
pending,  threatened  or reasonably anticipated relating to any labor, safety or
discrimination matters involving any Employee, including charges of unfair labor
practices  or  discrimination  complaints.  Neither  the  Company nor any of its
Affiliates  has  engaged in any unfair labor practices within the meaning of the
National  Labor Relations Act. The Company is not presently, nor has been in the
past,  a  party  to,  or  bound by, any collective bargaining agreement or union
contract  with  respect  to Employees, and no collective bargaining agreement is
being  negotiated  by  the  Company.

     (k) No Interference or Conflict. To the Actual Knowledge of the Company, no
Shareholder,  officer,  director,  employee  or  consultant  of  the  Company is
obligated  under  any  Contract  or  subject  to  any  Order  of  any  court  or
administrative agency that would interfere with such Person's efforts to promote
the  interests  of  the  Company  or  that  would  interfere  with the Company's
business.  Neither  the  execution nor delivery of this Agreement or any Related
Agreement,  nor  the  carrying  on  of  the Company's business and operations as
presently  conducted  or  proposed  to  be  conducted,  nor any activity of such
officers, directors, employees or consultants in connection with the carrying on
of  the  Company's  business as presently conducted (or, to the Company's Actual
Knowledge,  as currently proposed to be conducted), will conflict with or result
in  a  Breach of the terms, conditions or provisions of any Contract under which
any  of  such  officers,  directors,  employees  or  consultants  is  now bound.

                             PAGE A-30              Agreement and Plan of Merger

     (l)  Perquisites. Section 3.25(l) of the Disclosure Schedule sets forth all
personal or non-business costs and expenses paid by the Company to, on behalf of
or for the benefit of any of its directors, officers, employees, consultants and
customers, including dues, costs and expenses for (i) personal travel, (ii) club
and  other  memberships, (iii) charge cards, (iv) cell or smart phones, (v) PDAs
or  similar  electronic  devices,  (vi)  notebook  or  personal computers, (vii)
automobiles, (viii) office d cor, (ix) use of Company property for personal use,
(x)  home  office  equipment,  and  (xi)  any  other  perquisites.

     Section  3.26  Insurance.  Except  as  set  forth  in  Section  3.26 of the
Disclosure  Schedules,  no  claim  by  the Company or any of its Subsidiaries is
pending  under  any  insurance  policies  or fidelity bonds covering the assets,
business,  equipment,  properties, operations, employees, officers and directors
of  the  Company as to which coverage has been questioned, denied or disputed by
the  underwriters  of such policies or bonds. All premiums due and payable under
all  such  policies and bonds have been paid, and the Company and its Affiliates
are  otherwise  in Material compliance with the terms of such policies and bonds
(or  other   policies   and  bonds  providing  substantially  similar  insurance
coverage). The Company has no Actual Knowledge of any threatened termination of,
or  premium  increase  with  respect  to,  any  of  such  policies.

     Section 3.27 Relations With Governmental Entities. Neither the Company, nor
the Key Shareholders, nor to the Knowledge of the Company, any Representative of
the Company, has paid, given or received, or offered or promised to pay, give or
receive,  any  bribe or other unlawful payment of money or other thing of value,
any  unlawful  discount, or any other unlawful inducement, to or from any Person
or  Governmental Body anywhere worldwide in connection with or in furtherance of
the  business  of  the  Company  (including any offer, payment or promise to pay
money  or  other thing of value (a) to any foreign official, political party (or
official  thereof)  or  candidate  for  political  office  for  the  purposes of
influencing  any  act,  decision  or  omission in order to assist the Company in
obtaining  business or orders for or with, or directing business to, any Person,
or  (b) to any Person while knowing that all or a portion of such money or other
thing  of value will be offered, given or promised to any such official or party
for  such  purposes). Neither the Company nor the Key Shareholders has otherwise
taken  any action that would cause the Company to be in violation of the Foreign
Corrupt  Practices  Act  of  1977, as amended, or any applicable Laws of similar
effect.

     Section  3.28  Warranties.  Except  as  provided  in  Section  3.28  of the
Disclosure  Schedules, all Company Products and services provided by the Company
are  sold,  licensed  or otherwise provided pursuant to terms that include (a) a
disclaimer  of  all  warranties,   express   or  implied,   including  those  of
merchantability,  fitness  for  a particular purpose and non-infringement, (b) a
disclaimer  of  all  consequential damages arising from the use or possession of
the  product  or  use  or  provision of the services, regardless of whether such
liability is based on tort, contract or otherwise, and (c) language stating that
if the foregoing disclaimers are held to be unenforceable, the Company's maximum
liability  shall  not  exceed the amount of money(ies) paid for such product(s).

     Section  3.29  Complete Copies of Materials. Except as set forth in Section
3.29  of  the  Disclosure Schedules, the Company has delivered true and complete
copies of each document (or summaries of same) that has been requested by Parent
or  its  counsel.  Section  3.30  Customer  Relations.

     Section 3.30 of the Disclosure Schedules sets forth the names and addresses
of  customers  or  clients  of  the  Company (the "MATERIAL CUSTOMERS") which on
December 31, 2004, the date hereof or at the Closing (i) have Contracts with the
Company  that  have  or  are  expected to generate sales revenues or expenses in
excess  of  $500,000, or (ii) accounted for 5% or more of the net revenue of the
Company,  taken  as  a whole, for the fiscal year ended December 31, 2004 or the
partial-year  period  ended  on  the  Current  Balance  Sheet  Date. None of the
Material  Customers  has  (A)  registered  any  material complaint regarding the
services  rendered by the Company, (B) overtly indicated any intention to reduce
the  level  of  services  under  any Contract with the Company, other than based
solely  on  dissatisfaction  with  the Company's financial condition, (C) stated
verbally or in writing any intention to terminate any Contract with the Company,
or  (D)  delivered  a written indication that it will not (1) rehire, (2) accept
offers  or  bids from, (3) purchase any Company Products from, or (4) enter into
new,  or  renew  existing,   Contracts  with;  the  Company  or  the   Surviving
Corporation.

     Section  3.31  Equity  Ownership.  Each  Key  Shareholder  hereby severally
represents  and  warrants  to  Parent  that it is the sole record and beneficial
owner  of the shares of Company Common Stock in the amount set forth next to its
name  in  the  Shareholder  Table.  Such  Securities  are  not  subject  to  any
Encumbrance  of

                             PAGE A-31              Agreement and Plan of Merger

any  kind  or  nature.  There  are no Commitments or Contracts of any character,
written  or  oral, to which any Key Shareholder is a party or by which it or any
of  its  Properties  is  bound  obligating  such Shareholder to issue, Transfer,
repurchase  or  redeem, or cause to be issued, Transferred, sold, repurchased or
redeemed,  any  such Securities or obligating such Shareholder to grant or enter
into  any  such  Commitment or Contract. Each Key Shareholder has good and valid
title  to,  and has the sole right to Transfer or Encumber (if applicable), such
Securities.

     Section  3.32  Form  S-4  Information.

     (a)  The  information  supplied  or  to  be supplied by or on behalf of the
Company  or  any  of  its Shareholders for inclusion or use, or incorporation by
reference,  in  (i)  the  Form S-4, (ii) the Proxy Statement, or (iii) any other
document  (including  any  report  filed by Parent under the Exchange Act) filed
with  any Governmental Body in connection with the Transactions, or in each case
any  amendment  or  supplement thereto; in each case do not and will not, at the
Applicable  Time,  contain  any  untrue  statement of a material fact or omit to
state  any  material fact required to be stated therein or necessary to make the
statements  therein  regarding   the  Company  Information,   in  light  of  the
circumstances under which they are made, not misleading. The Company Information
provides  all  information  relating to the Company or its operations, business,
directors,  officers,  Subsidiaries  and Shareholders required to be provided by
the  provisions  of  the  Securities Act and the Exchange Act, and the rules and
regulations promulgated by the SEC thereunder, including Form S-4 and Regulation
14A.

     (b)  Notwithstanding  the  foregoing  provisions  of this Section 3.32, the
Company makes no representation or warranty, and assumes no responsibility, with
respect  to  statements  made  or incorporated by reference in the Form S-4, the
Proxy  Statement  or  any  other  such document based on information (other than
Company  Information)  supplied  by  Parent  for  inclusion  or incorporation by
reference  therein.

     Section 3.33 Expenses of Sale. Section 3.33 of the Disclosure Schedule (the
"COMPANY TRANSACTION EXPENSES") itemizes in reasonable detail (A) on the date of
this  Agreement  only  (this  sub-clause (A) having no force or effect as of the
Closing  Date),  all  costs  and  expenses  the  Company has incurred or paid or
reasonably expects to incur or pay related to the sale of the Company, including
all Expenses, and (B) as of the Closing Date only (this sub-clause (B) having no
force  or  effect  as of the date of this Agreement), all costs and expenses the
Company  has  incurred or paid related to the sale of the Company, including all
Expenses,  other  than  costs  and  expenses  which  have  already been paid (as
reflected  in  the  Closing  Balance  Sheet).  All  of  the  Company Transaction
Expenses,   including  all  bonuses   or  transaction  fees  owed   any  Company
Representative in connection with the Merger or the other Transactions, shall be
fully and finally paid prior to the Closing or shall be properly itemized in the
Transaction Expense Payment Schedule to be paid at Closing or out of Performance
Consideration.

     Section  3.34 Representations Complete. Except as set forth in Section 3.34
of  the  Disclosure Schedules, none of the representations or warranties made by
the  Company  or  any Key Shareholder, and no financial statement, other written
financial information or statements made in any exhibit, schedule or certificate
furnished  by  the  Company or any Key Shareholder pursuant to this Agreement or
any  Related Agreement, or furnished by the Company or any Key Shareholder in or
in  connection  with  documents  mailed  or delivered to the shareholders of the
Company  or Parent for use in soliciting their consent to this Agreement and the
Merger,  contains  or will contain at the Closing Date any untrue statement of a
material  fact  or  omits or will omit at the Closing Date to state any material
fact  necessary  in order to make the statements contained herein or therein, in
light  of  the  circumstances  under  which  they were made, not misleading. The
Company  has  prepared the financial projections relating to the Company and its
Subsidiaries  that  were delivered to Parent prior to the date of this Agreement
(the  "FINANCIAL  PROJECTIONS") in good faith based upon reasonable assumptions,
and the Company and the Key Shareholder each believes that there is a reasonable
basis  for  such  projections.

                                   ARTICLE IV
                              PARENT AND MERGER SUB
                         REPRESENTATIONS AND WARRANTIES

     Parent  and  Merger  Sub  represent  and  warrant  to  the Company that the
statements contained in this Article IV are true, correct and complete as of the
date  of  this  Agreement  and as of the Closing Date, except as set forth, with
respect  to  any  specific  Section  or  subsection  in  this Article IV, in the
corresponding  section  or  subsection  of  the

                             PAGE A-32              Agreement and Plan of Merger

schedules  Parent  has  delivered  to  the Company on the date hereof and on the
Closing  Date  (the  "PARENT  DISCLOSURE  SCHEDULES").

     Section  4.1 Organization and Qualification. Each of Parent and Merger Sub:
(i) is a corporation duly organized, validly existing and in good standing under
the  laws  of  the  State  of  Colorado;  (ii)  has the full corporate power and
authority  to  own or use its properties and assets, to carry on its business as
currently  conducted  and  as  currently  contemplated  to  be conducted, and to
perform  all of its obligations under this Agreement and the Related Agreements;
(iii)  is qualified or licensed to do business in all jurisdictions in which the
failure  to  do  so  would  have  a  Material  Adverse  Effect. Parent is not in
violation  of  any  provision  of  its  Articles  of  Incorporation  and bylaws.

     Section  4.2  Subsidiaries. Parent presently does not have any Subsidiaries
or  own  or  control,  directly  or indirectly, any Equity Interest in any other
Entity,  other  than  (i)  Merger  Sub,  and (ii) SpaceDev Oklahoma, an Oklahoma
corporation  ("SPACEDEV  OKLAHOMA").

     Section  4.3  Power  and Authority; Enforceability. Parent has the relevant
corporate  power  and authority to execute and deliver each Transaction Document
to  which  it  is  party,  and  to perform and consummate the Merger. Except for
approval  of  the  Merger  by Parent's shareholders, Parent has taken all action
necessary  to  authorize the execution and delivery of each Transaction Document
to  which  it  is  party, the performance of its obligations thereunder, and the
consummation of the Merger including solicitation of Shareholders' consent. This
Agreement and each Transaction Document to which Parent is a party has been duly
authorized,  executed,  and  delivered  by,  and  is Enforceable against Parent.

     Section  4.4  No  Conflict. The execution and delivery by Parent and Merger
Sub  of  this  Agreement  and  any  Related  Agreement to which it is a party or
signatory,  and the consummation of the Merger, will not directly or indirectly:

     (a)  any Conflict with (i) any provision of the Organizational Documents of
Parent  or  Merger  Sub,  or any resolutions of the board of directors or Parent
shareholders,  each as in effect and Amended to date, (ii) any Contract to which
Parent  or  Merger  Sub is a party, or to which it is subject or by which any of
them  is  bound,  or any license under which any of them is a licensee, or (iii)
any  Law  or  Order  applicable  to  Parent or Merger Sub, or Parent's Property;

     (b)  give  any Person the power, right or authority to challenge any of the
Transactions  or  to  exercise  any remedy or obtain any relief under any Law or
Order  to  which  Parent  or  Merger  Sub  may  be  subject;

     (c)  contravene, conflict with or result in a violation or Breach of any of
the terms or requirements of, or give any Governmental Body the right to revoke,
withdraw,  suspend, cancel, terminate or modify, any Governmental Permit held by
Parent  or  that  otherwise  relates  to  the Properties or to the businesses of
Parent;

     (d) cause the Company or the Surviving Corporation to become subject to, or
to become liable for the payment of, any Taxes owed by or on behalf of Parent or
any  properties,  assets,  shareholder,  officer  or  employee  of  Parent;

     (e)  result  in  the imposition or creation of any Encumbrance upon or with
respect  to  any  Property  of  Parent  or  Merger  Sub;  or

     (f)  result  in  any  shareholder  of  Parent  having the right to exercise
dissenters',  appraisal  or  other  similar  rights  pursuant  to  any Contract,
Organizational  Document  of  Parent or, except for dissenters' rights under the
California  General  Corporation  Law,  applicable  Law.

     Section  4.5 Consents. No Order or Consent of, or registration, declaration
or filing with, any Governmental Body or any third party, including any party to
any  Contract  with, or licensor of, Parent (so as not to trigger any Conflict),
is  required  by or with respect to Parent and Merger Sub in connection with the
execution,

                             PAGE A-33              Agreement and Plan of Merger

delivery  or  performance  of  this  Agreement, any of the Related Agreements to
which  it  is  a  party  or  signatory, or the consummation of the Transactions,
except  for  (i) the filing with the SEC of the Form S-4, the Proxy Statement, a
Form  8-K  and such other reports under the Exchange Act as may be required from
time  to  time in connection with this Agreement and the Transactions, (ii) such
Orders  and  Consents  as  may  be required under applicable state securities or
"blue  sky" laws, (iii) the filing of the Statement of Merger with the Secretary
of  State  of  the  State  of Colorado, (iv) the approval of this Agreement, the
Merger  and  other matters referred to herein by the shareholders of Parent, (v)
the Consents which have been obtained, (vii) such other Consents and filings the
failure  of which to be made or obtained would not reasonably be expected to (A)
have a Material Adverse Effect on Parent, (B) impair in any material respect the
ability of Parent to perform its obligations under this Agreement or any Related
Agreement  to  which  it  is  a party or signatory, or (C) prevent or materially
impede,  interfere  with,  hinder or delay the consummation of the Transactions,
and  (vi)  such  other  Orders  and  Consents  as  are specified with reasonable
particularity  in  Section  4.5  of  the  Parent  Disclosure  Schedules.

     Section  4.6  Capitalization. As of August 15, 2005, the authorized, issued
and  outstanding capital stock of Parent is as set forth in the Quarterly Report
on Form 10-Q filed with the SEC on August 15, 2005 (the "PARENT FORM 10-Q"). All
of  the  outstanding shares of capital stock of Parent have been duly authorized
and  are  validly issued, fully paid and non-assessable and have not been issued
in  violation  of  the preemptive or similar rights of any shareholder of Parent
arising  by  operation  of  securities  or  "blue  sky"  laws or the Articles of
Incorporation  or  bylaws  of  Parent.

     Section  4.7  SEC  Filings;  Financial  Statements.

     (a)  Parent  has made available to the Company accurate and complete copies
(excluding  copies  of exhibits) of each report filed by Parent with the SEC for
the  last  two  years  (the "PARENT SEC DOCUMENTS"). As of the time it was filed
with the SEC (or, if amended or superseded by a filing prior to the date hereof,
then  on  the  date  of such later filing), (i) each of the Parent SEC Documents
complied  in  all  material  respects  with  the  applicable requirements of the
Securities  Act  or  the  Exchange Act, as the case may be, and (ii) none of the
Parent  SEC  Documents  contained  any  untrue  statement  of a material fact or
omitted  to  state a material fact required to be stated therein or necessary in
order  to make the statements therein, in light of the circumstances under which
they  were  made,  not  misleading.

     (b)  The  consolidated  financial  statements  contained  in the Parent SEC
Documents:  (i)  complied as to form in all material respects with the published
rules  and  regulations  of  the  SEC  applicable thereto; (ii) were prepared in
accordance  with  GAAP  applied  on  a  consistent  basis throughout the periods
covered,  except as may be indicated in the notes to such consolidated financial
statements and (in the case of unaudited statements) as permitted by Form 10-QSB
of  the  SEC,  and  except  that  unaudited  financial statements are subject to
year-end  audit adjustments; and (iii) fairly present the consolidated financial
position  of  Parent  as  of  the  respective dates thereof and the consolidated
results  of  operations  of  Parent  for  the  periods  covered  thereby.

     Section  4.8  Form  S-4  Information.

     (a)  None  of the information (other than the Company Information) supplied
or  to  be  supplied  by  or  on  behalf  of  Parent  for  inclusion  or use, or
incorporation  by  reference, in (i) the Form S-4, (ii) the Proxy Statement, and
(iii)  any  other  document  (including  any  report  filed  by Parent under the
Exchange  Act)  filed  with  any  Governmental   Body  in  connection  with  the
Transactions,  or in each case any amendment or supplement thereto; in each case
do  not  and will not, at the Applicable Time, contain any untrue statement of a
material  fact  or omit to state any material fact required to be stated therein
or necessary to make the statements therein, in light of the circumstances under
which  they  are  made,  not  misleading.  Except  with  respect  to the Company
Information,  as to which Parent makes no representation or warranty and assumes

no  responsibility,  the Form S-4 and the Proxy Statement will each comply as to
form  in all material respects with the provisions of the Securities Act and the
Exchange  Act  and  the rules and regulations promulgated by the SEC thereunder,
including  Form  S-4  and  Regulation  14A.

     (b)  Notwithstanding  the  foregoing provisions of this Section 4.8, Parent
makes no representation or warranty, and assumes no responsibility, with respect
to  statements  made  or  incorporated  by

                             PAGE A-34              Agreement and Plan of Merger

reference  in  the  Form  S-4,  the  Proxy  Statement or any other such document
relating  to  the  Company  Information  or based on information supplied by the
Company  for  inclusion  or  incorporation  by  reference  therein.

     Section  4.9     No  Undisclosed  Liabilities.
     Parent  has  no  Liabilities,  Debt,  Capital Lease Obligation, Guarantees,
obligations,  expenses,  claims,  deficiencies,  or  endorsements  of  any type,
whether  or  not  known,  accrued,   absolute,   contingent,  matured,  secured,
conditional,  liquidated,  vested,  due or required to be reflected in financial
statements  in  accordance  with  GAAP,  except  for  those  which (i) have been
adequately  reserved against or otherwise reflected or incorporated by reference
in  the  Parent  Form 10-Q, as of the date of the financial statements contained
therein, (ii) have been disclosed in Parent SEC Documents filed after the Parent
Form  10-Q, (iii) have arisen in the Ordinary Course of Business consistent with
past  practices since December 31, 2004, which are not Material, and (iv) are an
Expense  under  Section  11.10,  which  will  be  paid  at  or prior to Closing.

     Section 4.10 Valid Issuance. The shares of Parent Common Stock to be issued
to  shareholders  of the Company as Shareholder Consideration, will, when issued
to  such  shareholders  in  accordance with the provisions of this Agreement, be
validly  issued,  fully  paid  and  non-assessable.

     Section 4.11 Merger Sub. Merger Sub has been formed for the sole purpose of
effecting  the  Merger and, except as contemplated by this Agreement, Merger Sub
has  not  conducted  any  business  activities.  Parent directly owns all of the
issued  and  outstanding  shares  of  capital  stock  of  Merger  Sub.

     Section  4.12 SpaceDev Oklahoma. Parent directly owns all of the issued and
outstanding  shares  of capital stock of SpaceDev Oklahoma. SpaceDev Oklahoma in
an  inactive  corporation  with  no  operations,  assets  or  liabilities.

     Section 4.13 Suspension and Trading. No order ceasing or suspending trading
in  securities  of  Parent  is currently outstanding, and no proceeding for this
purpose  have  been  instituted  or,  to  Parent's  Knowledge,  are  pending  or
threatened.

     Section  4.14  Government  Contracts.  Except  for  Section  4.14(a), which
applies  to  the  time  periods set forth therein, at all times since January 1,
1998:

     (a)  Section 4.14(a)(i)-(iv) of the Parent Disclosure Schedules set forth a
true  and  complete  list  of  (i)  all  Government Contracts, past and present,
awarded  by  the  Government  or  by  any  higher  tier  subcontractor  or prime
contractor to the Government to Parent or any of its Subsidiaries since December
31,  2002,  (ii) all Government Contracts (including options) currently in force
between  Parent  or  any  of  its  Subsidiaries and either the Government or any
higher  tier  subcontractor  or  prime  contractor  of the Government, (iii) all
outstanding  quotations,  bids  and  proposals submitted by Parent or any of its
Subsidiaries  to either the Government or any proposed higher tier subcontractor
or  prime  contractor  of  the  Government,  and  (iv)  all Government Contracts
(including  options)  on  which  delivery  or  performance  is  currently  in an
unsatisfactory  or  delinquent status, behind schedule or which Parent or any of
its  Subsidiaries  has  Actual Knowledge or should have Actual Knowledge will be
unsatisfactory,  behind  schedule  or  delinquent  in  the  future.

     (b)  Parent  has  complied  in all material respects with all statutory and
regulatory  requirements  with respect to each Government Contract and each bid,
quotation  or  proposal submitted by Parent to the Government or any prospective
higher  tier  subcontractor  or  prime  contractor  of  the  Government.

     (c)  Parent  has  complied  in  all  material  respects with each and every
certification executed, acknowledged or set forth by Parent with respect to each
Government  Contract  awarded  to  Parent  and  each  bid, quotation or proposal
submitted  by  Parent  to  the  Government  or  any higher tier subcontractor or
prospective  prime  contractors  of  the  Government.

     (d)  Parent  has complied in all material respects with each representation
executed,  acknowledged  or  set forth by Parent with respect to each Government
Contract  awarded  to  Parent  and  each  and  every  bid  quotation or proposal
submitted  by  Parent  to  the  Government  or  any higher tier subcontractor or
prospective  prime  contractor  of  the  Government.

                             PAGE A-35              Agreement and Plan of Merger

     (e) Parent has complied in all material respects with all contract clauses,
provisions  and  requirements  incorporated  expressly,  by  reference,  or  by
operation  of  Law  in  each  Government  Contract  awarded  to  Parent.

     (f)  Any  and  all  facts  set  forth  in  or acknowledged by Parent in any
certifications,  representations  or  disclosure  statements submitted by Parent
with  respect  to any Government Contract were current, accurate and complete in
all  material  respects  as  of  the  date  of  submission.

     (g)  Neither  the  Government  nor  any  higher tier subcontractor or prime
contractor  has  notified  Parent,  either orally or in writing, that Parent has
breached  or  violated  in  all   material  respect  any  regulation,   statute,
certification,  representation or contract clause, provision or requirement with
respect to any Government Contract awarded to Parent or with respect to any bid,
quotation  or  proposal  submitted  by  Parent.

     (h)  Parent is not currently debarred or suspended from doing business with
the  Government  and  Parent  knows  of  no circumstances that would warrant the
institution  of  debarment  or  suspension  proceedings  in  the  future.

     (i)  No  show cause notices or cure notices have been issued against Parent
on  any  of  its  Government  Contracts with the Government or on any of the its
Contracts  relating  to  any  Government  Contract.

     (j)  No default terminations have ever been issued against Parent on any of
its  Contracts  with  the  Government or on any of its Contracts relating to any
Government  Contract.

     (k)  No  negative  determination  of  responsibility  has  ever been issued
against  Parent  in  connection with any bid, quotation or proposal submitted by
Parent.

     (l)  No  costs  incurred by Parent have been disallowed or, within the last
six months, questioned, in either case as a result of a finding or determination
of  any  kind  by  the  Government.

     (m)  Neither  the  Government  nor  any  higher tier subcontractor or prime
contractor  under  a Government prime contract has withheld or setoff monies, or
in  the last six months attempted to withhold or set off material monies, due to
Parent  or  has  made  any claims against Parent under any of its Contracts, and
there  are  no  outstanding  claims  arising  under  any  Government  Contract.

     (n)  To  Parent's Knowledge there are not any irregularities, misstatements
or  omissions  relating  to any of its Government Contracts, bids, quotations or
proposals,  past  or  present,  that have led or could lead to, either before or
after  the  Merger,  (i)  any administrative, civil or criminal investigation or
indictment  of  Parent,  (ii)  the  questioning  or  disallowance  of  any costs
submitted  for  payment  by  Parent  or The Company, (iii) the recoupment of any
payments  previously  made to Parent, or (iv) the assessment of any penalties or
damages  of  any  kind  against  Parent  or  The  Company,  arising  out of such
irregularities,  misstatements  or  omissions.

     (o)  Parent  is  not  currently  under  administrative,  civil  or criminal
investigation  indictment with respect to any alleged irregularity, misstatement
or  omission  arising  under  or  in  any  way relating to any of its Government
Contracts,  bids,  quotations  or  proposals,  past  or  present.

     (p)  Except  as  set  forth  in  Section  4.14(p)  of the Parent Disclosure
Schedules,  there  exist  (i) no outstanding claims against Parent either by the
Government or by higher tier subcontractor, any prime contractor, subcontractor,
vendor  or  other  third  party  arising  under  or  relating  to any Government
Contract,  (ii)  no  facts  or allegations which are known or should be known by
Parent  upon  which such a material claim may reasonably be based in the future,
(iii)  no  disputes  between  Parent and the Government or any prime contractor,
higher  or  lower  tier subcontractor or vendor arising under or relating to any
Government  Contract, and (iv) no facts or allegations which are known or should
be  known  by  Parent over which such a material dispute may reasonably arise in
the  future.

                             PAGE A-36              Agreement and Plan of Merger

     (q)  Except  as  set  forth  in  Section  4.14(q)  of the Parent Disclosure
Schedules,  Parent is not undergoing and has not undergone any audit, and has no
Actual  Knowledge  or  reason  to  know of any basis for impending audits in the
future,  arising  under  or  relating  to  any  Government  Contract.

     Section  4.15  Agreements,  Contracts  and  Commitments.

     (a)  Parent  is in compliance with and has not Breached or defaulted under,
or  received notice that it has Breached or defaulted under, any of the terms or
conditions  of  any  Contract  or license to which it is party or by which it is
bound  or  under  which  it is a licensee, nor does Parent have Knowledge of any
Event  that  would  constitute  such a Breach or default with the lapse of time,
giving  of  notice  or both. Each such Contract and license is in full force and
effect  and  is  not  subject  to  any  default  thereunder.

     (b) Parent has obtained, or will obtain prior to the Closing, all necessary
Consents  of  parties to any Governmental Contract as are required thereunder in
connection  with  the Transactions, or for such Governmental Contracts to remain
in  full  force  and effect without modification, limitation or alteration after
the  Closing. Following the Closing, Parent will be permitted to exercise all of
its  rights under its Government Contracts without the payment of any additional
amounts  or consideration other than amounts or consideration which Parent would
otherwise  be  required  to  pay  had  the  Merger  not  occurred.

     Section  4.16  Representations  Complete.  None  of  the representations or
warranties  made  by  Parent  or  Merger  Sub, and no financial statement, other
written  financial  information  or  statements made in any exhibit, schedule or
certificate  furnished  by  Parent  pursuant  to  this  Agreement or any Related
Agreement,  or  furnished by Parent in or in connection with documents mailed or
delivered  to  the  shareholders  of the Company or Parent for use in soliciting
their proxies for approval of or consent to this Agreement and the Merger, other
than  the  Company  Information (as to which neither Parent nor Merger Sub makes
any representation or warranty) contains or will contain at the Closing Date any
untrue statement of a material fact or omits or will omit at the Closing Date to
state  any  material  fact  necessary  in order to make the statements contained
herein or therein, in light of the circumstances under which they were made, not
misleading.

                                    ARTICLE V
                    COVENANTS RELATED TO CONDUCT OF BUSINESS

     Section  5.1  Conduct of Business of the Company Until Closing. The Company
hereby  covenants  and  agrees  that,  from the date of this Agreement until the
Closing or the earlier termination of this Agreement, unless otherwise expressly
contemplated  by  this  Agreement  or  consented to in advance and in writing by
Parent, the Company shall carry on its businesses only in the Ordinary Course of
Business,  use its Best Efforts to preserve intact its business organization and
assets,  maintain its rights and franchises, retain the services of its officers
and  employees  and  maintain  its  relationships  with  customers,   suppliers,
consultants,  licensors,  licensees and others having business dealings with it,
and  use  its  Best Efforts to keep in full force and effect liability insurance
and  bonds  comparable  in  amount  and  scope  of  coverage  to  that currently
maintained.  Without  limiting  the  generality  of  the  foregoing,  subject to
applicable  Laws, without the prior written consent of Parent, the Company shall
not:

     (a)  except  as provided in Section 5.1(a) of the Disclosure Schedules, (i)
increase  in any manner the compensation or fringe benefits of, or pay any bonus
to,  any  director, officer or employee; (ii) grant any severance or termination
pay  to,  or  enter  into any severance agreement with, any director, officer or
employee,  or  enter into any employment agreement with any director, officer or
employee;  (iii) establish, adopt, enter into or amend any Employee Benefit Plan
or  other  arrangement,  except (A) as may be required to comply with applicable
Law,  and  (B)  the  termination  of  the  Company's  Stock  Bonus  Plan and the
distribution  of  its  assets;  (iv)  pay any benefit not provided for under any
Employee  Benefit  Plan  or  other  arrangement;  (v) grant any awards under any
bonus,  incentive,  performance  or  other  compensation  plan or arrangement or
Employee  Benefit  Plan  or  other  arrangement  (including  the  grant of stock
options,  stock  appreciation  rights,  stock  based  or  stock  related awards,
performance  units  or restricted stock, or the removal of existing restrictions
in  any  Employee  Benefit Plan or other arrangement or agreement or awards made
thereunder); (vi) take any action to fund or in any other way secure the payment
of  compensation or benefits under any Employee Agreement; (vii) promote or fire
any  director,  officer or managerial employee; or (viii) change, alter or enter
into  any  employment  agreement  or  consulting  agreement;

                             PAGE A-37              Agreement and Plan of Merger

     (b)  other  than  the distribution of the assets of the Stock Bonus Plan in
connection  with the termination thereof, declare, set aside or pay any dividend
on,  or make any other distribution in respect of, outstanding shares of capital
stock;

     (c)  (i) redeem, purchase or otherwise acquire any shares of Company Common
Stock  or  any  Commitments  of  the  Company;  (ii)  effect any reorganization,
recapitalization,  merger  or  share  exchange;  or  (iii)  split,  combine  or
reclassify  any  of  its  capital  stock  or  issue  or authorize or propose the
issuance  of  any  other securities in respect of, in lieu of or in substitution
for,  shares  of  its  capital  stock;

     (d)  issue,  deliver,  award,  grant  or sell, or authorize (by Contract or
otherwise)  the issuance, delivery, award, grant or sale (including the grant of
any  limitations  in  voting  rights  or  other  Encumbrances) of, any shares of
Company  Common  Stock  (including  shares  held  in  treasury)  or other Equity
Interests  in  or Securities of the Company, or Commitments therefor, other than
(i)  the  net exercise of outstanding Company Options in conformity with Section
2.11,  and  (ii) making required contributions to the Company's Stock Bonus Plan
in  shares  of  Company  Common  Stock  having  a  value  not to exceed $60,000;

     (e)  acquire  or  agree  to  acquire,  by merging or consolidating with, by
purchasing  an Equity Interest in or a portion of the assets of, or by any other
manner,  any business or any Entity or division thereof, or otherwise acquire or
agree  to  acquire  any  assets  of any other Person (other than the purchase of
assets  from  suppliers  or  vendors  in  the  Ordinary  Course  of  Business);

     (f)  enter  into any new real property, personal property or building Lease
or Amend any existing Lease or Contract involving personal property that has the
effect of increasing the Company's Liabilities or diminishing its rights, powers
or  privileges  thereunder;

     (g)  Amend,  or  propose  or  take  any  action  to  Amend,  any  of  its
Organizational  Documents  (except  as  contemplated  hereby);

     (h)  make  or  rescind  any  express  or deemed election relating to Taxes,
settle  or compromise any Action or controversy relating to Taxes, or change any
of its methods of reporting income or deductions for federal income Tax purposes
from  those  employed  in  the  preparation  of  the federal income Tax Returns;

     (i)  make  or  agree  to  make  any  new capital expenditures which exceed,
individually  or  in  the  aggregate,  $10,000;

     (j)  Transfer,  Encumber  or  license,  or  agree  to Transfer, Encumber or
license,  any  of  its Property, except for Transfers, Encumbrances and licenses
made  in  the  Company's  Ordinary  Course  of  Business;

     (k)  (i)  incur any Debt or Capital Lease Obligation, or Guarantee any Debt
or Capital Lease Obligation of another Person, except for borrowings incurred in
the  Ordinary  Course  of  Business  pursuant  to  Contracts  set  forth  on the
Disclosure  Schedules, or (ii) make any loans, advances or capital contributions
to,  or  investments in, or purchase any Securities of, any other Person, except
travel, expense and payroll advances made to employees in the Ordinary Course of
Business;

     (l)  pay,  discharge,  settle  or  satisfy  any Liabilities, other than (i)
payments,  discharges  or satisfactions of obligations in the Ordinary Course of
Business  in  accordance  with  their terms or liabilities reflected or reserved
against  in  the Financials, (ii) payments on the Company's Debt after providing
notice  to  Parent,  or  (iii)  Expenses  pursuant  to  Section  11.10;

     (m)  waive  any  material  benefits  of,  or Amend or agree to Amend in any
material respect, any confidentiality, standstill or similar agreements to which
the  Company  is  a  party;

     (n)  waive,  release  or assign any rights or claims, or Amend or terminate
any  Contract,  to  which  the  Company  is a party or of which the Company is a
beneficiary;

                             PAGE A-38              Agreement and Plan of Merger

     (o)  make  any change in any method of accounting or accounting practice or
policy  other  than  those  required  by  GAAP  or  a  Governmental  Body;

     (p)  take  any  action  or fail to take any action that could reasonably be
expected  to  have  an  adverse effect on the Company prior to the Closing or an
adverse effect on the Surviving Corporation or Parent after the Closing, or that
would  adversely  affect  the  ability  of  the Company prior to the Closing, or
Parent  or  the  Surviving  Corporation after the Closing, to obtain Consents of
third  parties  or  Governmental  Permits;

     (q)  collect  Accounts  Receivable  or  pay  accounts  payable  other  than
consistent  with  past  practice  and  in  the  Ordinary  Course  of  Business;

     (r)  enter  into  or  make  any  Contract  or Commitment with, or Amend any
existing  Contract  or  Commitment  with,  any  Related  Party;  or

     (s)  take,  propose  to take, or commit or agree in writing or otherwise to
take,  any of the actions described in Section 5.1(a) through Section 5.1(r), or
any  actions  which  would,  individually  or  taken  together,  make any of the
representations  or  warranties  made  in  Article III, or otherwise made by the
Company  in  this  Agreement  or  any  Related  Agreement,  untrue,  misleading,
incomplete  or  incorrect.

     Section  5.2  Reasonable  Efforts  and  Further  Assurances.

     (a)  Subject  to the terms and conditions of this Agreement, each of Parent
and  the Company shall (i) obtain (and cooperate with the other Party to obtain)
any  Consent  or  Governmental  Permit of, or any exemption by, any Governmental
Body  and  any other third party which is required to be obtained by the Company
or  Parent  or  any of their respective Subsidiaries (if any) in connection with
the  Transactions,  and  to  comply  with  the  terms and conditions of any such
Consent  or  Governmental  Permit,  (ii)  obtain  from  any Governmental Bodies,
including  the Government, any material licenses or novation agreements, if any,
required  to  be  obtained  or  made  by  Parent,  Merger Sub or the Company, in
connection  with the authorization, execution and delivery of this Agreement and
the  consummation  of  the  Transactions,  and (iii) make all necessary filings,
including  the  Form  S-4  and  the Proxy Statement (including any amendments or
supplements  thereto)  and  any  reports required to be filed under the Exchange
Act,  and thereafter making any other required submissions, with respect to this
Agreement and the consummation of the Transactions required under any applicable
Law;  provided  that  Parent  and the Company shall cooperate with each other in
connection  with  the  making  of  all  such  filings and submissions, including
providing  copies of all such documents to the non filing party and its advisors
prior  to  filing  and discussing all reasonable additions, deletions or changes
suggested  in connection therewith. The Company and Parent shall furnish to each
other  all  information,  including  regarding  itself  and  its  Affiliates and
Representatives,  required  for  any  application  or  other  filing  to be made
pursuant  to  applicable Law in connection with the transactions contemplated by
this  Agreement.

     (b)  In  the  event  that  the  Company  and  Parent  fail  to  obtain  any
Governmental  Permit,  the  Company  shall  take  any  such  actions  reasonably
requested  by  Parent to minimize any adverse effect upon the Company and Parent
and  their  respective   Subsidiaries   and  their   respective  businesses  and
operations,  which could reasonably be expected to result after the Closing from
the  failure  to  obtain  such  Governmental  Permit.

     (c)  Subject  to the terms and conditions of this Agreement, each of Parent
and  the  Company shall use commercially reasonable efforts to take, or cause to
be  taken,  all  actions,  and to do, or cause to be done, all things necessary,
proper  or  advisable  to  consummate and make effective, as soon as practicable
after the date of this Agreement, the Transactions, including using commercially
reasonable  efforts  to  lift  or rescind any injunction or restraining order or
other  Order  adversely  affecting  the  ability of such Party to consummate the
Transactions,  and  use  commercially  reasonable  efforts  to defend any Action
seeking  to  enjoin,  prevent  or  delay the consummation of the Transactions or
seeking  material  damages.

     Section  5.3  Certain  Tax Matters. From the date hereof until the Closing,
the  Company  (a)  will  prepare  and timely file with the relevant Governmental
Bodies  all  Tax  Returns required to be filed by the Company during such period
("POST  SIGNING  RETURNS"),  which  Post  Signing  Returns shall be complete and
accurate

                             PAGE A-39              Agreement and Plan of Merger

in  all  material  respects,  (b) will timely pay all Taxes due and payable with
respect  to  such  Post Signing Returns, (c) will pay or otherwise make adequate
provision  for all Taxes payable by the Company for which no Post Signing Return
is  due  prior to the Closing, and (d) will promptly notify Parent of any Action
pending  against  or  with  respect  to the Company in respect of any Taxes. The
Company  shall  submit  each Tax Return described in clause (a) of the preceding
sentence  to  Parent  at least ten business days prior to the date on which such
Tax  Return  is  to  be  filed,  and  the Company shall not file such Tax Return
without  Parent's  prior  approval  (which  approval  shall  not be unreasonably
withheld,  conditioned  or  delayed). Each such Tax Return shall be prepared and
filed  in  a  manner  consistent  with past practice and, on such Tax Return, no
position  shall  be  taken, election made or method adopted that is inconsistent
with  positions  taken,  elections  made or methods used in preparing and filing
similar  Tax  Returns  in  prior periods. Without limiting the generality of the
foregoing,  the Company shall not, in any such Tax Return, adopt a new position,
election  or  method  that  would  have  the effect of (i) deferring income from
periods  or  portions of periods ending on or before the Closing Date to periods
or  portions  of  periods commencing after the Closing Date or (ii) accelerating
deductions from periods or portions of periods commencing after the Closing Date
to  periods  or  portions  or  periods  ending  on  or  before the Closing Date.

     Section  5.4  Access  to  Information.

     (a) Between the date hereof and the Closing Date, the Company shall give to
Parent  and  its  authorized Representatives reasonable access to all employees,
consultants,  contractors,  offices, warehouses, properties and other facilities
and to all books and records of such Company and will permit Parent to make such
reasonable  inspections and reasonable investigations as Parent may from time to
time  in  their  sole  discretion  require.  The  Company  shall  cause  its
Representatives  to  furnish to Parent such financial, accounting, tax, business
and  operating  data  and  other  information  with  respect  to  the  business,
operations, prospects, properties, and Representatives of such Company as Parent
or  Merger  Sub  may  from  time  to  time  reasonably  request

     (b)  Each  of Parent and Merger Sub will hold and will cause its authorized
representatives  to  hold in confidence all documents and information concerning
the  Company  furnished  to  Parent  or  Merger  Sub  in   connection  with  the
Transactions  pursuant  to  the  terms  of  that  certain  Mutual  Nondisclosure
Agreement entered into between the Company and Parent dated as of July 20, 2005;
provided  that  all of the obligations of Parent under such Mutual Nondisclosure
Agreement  shall  terminate  as  of  the  Effective  Time.

     Section  5.5  No  Solicitation. Until the earlier of: (a) the Closing Date;
and (b) the termination of this Agreement pursuant to its terms, the Company and
the  Key  Shareholders shall not, and the Company and the Key Shareholders shall
cause  their  respective  Representatives  not  to,  directly or indirectly: (i)
initiate,  solicit  or  encourage  (including  by  way of furnishing information
regarding  the  Company)  any inquiries, or make any statements to third parties
which  may reasonably be expected to lead to any proposal concerning the sale of
the  Company, its businesses or its Property (whether by way of merger, purchase
of  capital  shares,  purchase  of  assets  or  otherwise)  (each,  a "COMPETING
TRANSACTION"); or (ii) subject to the fiduciary duties of the board of directors
of  the  Company  under  applicable  Law, hold any discussions or enter into any
agreements  with,  or  provide  any  information  or respond to, any third party
concerning  a proposed Competing Transaction or cooperate in any way with, agree
to,  assist  or  participate  in,  solicit,  consider,  entertain, facilitate or
encourage  any  effort  or  attempt  by any third party to do or seek any of the
foregoing.  If  at any time prior to the earlier of (x) the Closing Date and (y)
the  termination  of  this  Agreement  pursuant to its terms, the Company or its
Representatives  are  approached  in  any  manner  by a third party concerning a
Competing  Transaction  (a "COMPETING PARTY"), the Company promptly shall inform
Parent  regarding  such contact and furnish Parent with a copy of any inquiry or
proposal,  or,  if  not in writing, a description thereof, including the name of
such  Competing  Party, and the Company shall keep Parent informed of the status
and  details  of  any future notices, requests, correspondence or communications
related  thereto.  In  the event of Breach of this Section 5.5 by the Company or
any  Key  Shareholders,  the  Company shall be liable to Parent and shall pay to
Parent  the  greater  of (i) all of the expenses incurred in connection with the
preparation,  negotiation and drafting of this Agreement and Related Agreements,
and  (ii) $250,000. The foregoing remedy shall not limit or prevent the exercise
by  Parent  of all other rights and remedies it may have against the Company and
the  Key  Shareholders.  The  provisions  of  this Section 5.5 shall survive the
termination  of  this  Agreement, unless terminated by Parent other than because
the  Company or any Key Shareholder is (A) in Material Breach of this Agreement,
or (B) responsible for the failure of a condition to the obligation of Parent to
consummate  the  Merger  to  be  satisfied.

                             PAGE A-40              Agreement and Plan of Merger

     Section  5.6  Public  Announcements;  Employee  Announcements.

     (a)  Each  of Parent, Merger Sub, the Company and the Key Shareholders will
consult  with  one  another before issuing any press release or otherwise making
any  public  statements  in  respect of the Transactions and shall not issue any
such press release or make any such public statement prior to such consultation,
except  as  may  be required by applicable Law or by obligations pursuant to any
listing  agreement  with the OTCBB or the American Stock Exchange, as determined
by  Parent.

     (b)  Prior to the Closing Date, each of Parent and the Company will consult
with  one  another regarding any written and spoken statements to be made to the
Company's  employees,  consultants  or independent contractors in respect of the
Transactions,  employee benefits, employee compensation and other transition and
integration  matters.  All  written communications and formal oral presentations
shall  be  mutually  agreed  upon  by  Parent  and the Company prior to any such
communication  or  presentation,  and  the Company shall not make any written or
oral  statements   to   employees,   consultants  or   independent   contractors
inconsistent with the guidelines provided in conjunction with such consultation.

     Section  5.7  Notification  of  Certain  Matters.

     (a)  The  Company  shall  give  prompt notice to Parent and Merger Sub, and
Parent  and  Merger  Sub  shall  give  prompt  notice to the Company, of (i) the
occurrence or nonoccurrence of any fact or Event the occurrence or nonoccurrence
of  which  would  be likely to cause any representation or warranty contained in
this  Agreement to be Materially untrue or inaccurate at or prior to the Closing
Date,  (ii)  the  discovery  or  receipt  of  information  or  Actual  Knowledge
concerning  any  fact  or  circumstance  which  would  be  likely  to  cause any
representation  or  warranty contained in this Agreement to be Materially untrue
or inaccurate at or prior to the Closing Date, (iii) any failure of the Company,
Parent  or  Merger  Sub,  as  the  case  may  be,  to comply with or satisfy any
covenant,  condition  or  agreement  to  be  complied  with  or  satisfied by it
hereunder,  (iv) any notice or other communication from any third party alleging
that  the  Consent  of such third party is or may be required in connection with
the  Transactions,  or  (v)  any  Events  which  would  be likely to result in a
Material  Adverse  Effect; provided that with respect to any Event, information,
knowledge,  failure,  notice or communication referred to in clauses (i) through
(iv)  next  above,  a  Party shall not be required to provide notice pursuant to
this  Section  5.7 unless such Event, information, knowledge, failure, notice or
communication,  taken  together  with  all other Events, information, knowledge,
failures,  notices  or  communications  described  but  not  previously notified
pursuant  to  this  Section  5.7, shall be material to Parent, Merger Sub or the
Company.  The delivery of any notice pursuant to this Section 5.7 shall not cure
such  Breach  or  non  compliance  or  limit  or  otherwise  affect  the rights,
obligations  or remedies available hereunder to the Party receiving such notice.

     (b) From the date of this Agreement until the earlier of the Closing or the
termination  of the Agreement, the Company and Parent shall promptly notify each
other  in  writing  of any pending or, to the Actual Knowledge of the Company or
Parent,  threatened action, proceeding or investigation by any Governmental Body
or  any  other  Person (A) challenging or seeking damages in connection with the
Transactions,  or  (B)  seeking  to restrain or prohibit the consummation of the
Transactions  or  otherwise limit the right of Parent or its Subsidiaries to own
or  operate  all  or  any  portion  of  the  business  or assets of the Company.

     Section  5.8  Pre-Approval  of Certain Transactions. Commencing on the date
hereof,  the Company may propose transactions to Parent specifically for written
approval  pursuant  to  this  Section  5.8. In connection with any such proposed
transaction  (a  "PROPOSED  TRANSACTION"), at the request of Parent, the Company
shall  (i)  prepare  and deliver to Parent a written description of the Proposed
Transaction,  summarizing in reasonable detail all of the material terms thereof
and  any foreseeable material risks associated therewith, (ii) deliver to Parent
any  definitive  documentation  proposed  to  be executed in connection with the
Proposed  Transaction, and (iii) make available to Parent the opportunity to ask
questions  of,  and  receive  answers  from, the Company and its Representatives
concerning  the  Proposed  Transaction,  and  otherwise to obtain any additional
information,  to the extent that the Company or its Representatives possess such
information  or could acquire it without unreasonable effort or expense, related
to  the  Proposed  Transaction.  Any  written  request  for such approval by the
Company  shall  constitute a representation and warranty of the Company that the
description  of  the  Proposed  Transaction  made  in writing to Parent does not
contain  any  untrue  statement of a material fact or omit to state any material
fact  required  to be stated therein or necessary to make the statements therein
regarding  the  Proposed  Transaction,  in  light  of  the

                             PAGE A-41              Agreement and Plan of Merger

circumstances  under  which  they  are  made,  not  misleading.  Based  on  the
description  of the Proposed Transaction and such other information, in reliance
thereon,  Parent  may specifically approve the Proposed Transaction in a writing
substantially  in  the  form  of  Exhibit  J,  which  writing  must specifically
reference  this Section 5.8 (such an approved Proposed Transaction, an "APPROVED
TRANSACTION").

     Section  5.9 Consents to Merger. Commencing on the date hereof, the Company
shall  use  its  Best Efforts to obtain an unconditional, unlimited, enforceable
written  consent  to the consummation of the Merger (the "MERGER CONSENTS") from
each  Person  identified  in  Section  3.7  of  the  Disclosure  Schedules  as a
counterparty  to  a Material Company Contract (each, a "MATERIAL COUNTERPARTY").
The  Company  shall  cooperate fully with Parent in seeking such Merger Consents
and,  with  respect  to Company Contracts with the Government, in discussing the
novation  of  such  Company Contracts with the applicable Government contracting
officers.

     Section  5.10  Export  Licenses. Commencing on the date hereof, the Company
shall  use  its  Best  Efforts  to amend (i) the "Permanent Export Licenses", or
applications  therefor,  identified  in  Section 3.20 of the original Disclosure
Schedules,  and  (ii)  and  the  "Manufacturing License Agreement" identified in
Section 3.16(c) of the original Disclosure Schedules; in each case in connection
with  the  Merger  and  the other Transactions, as required by the International
Traffic  in  Arms  Regulations (Title 22, Chapter 1, Subchapter M of the Code of
Federal  Regulations)  promulgated  under the Arms Export Control Act, 22 U.S.C.
Sec.  2778,  or  any  successor  regulations.

     Section  5.11 Petercsak Release. Commencing on the date hereof, the Company
shall  use  its  commercially  reasonable  efforts to negotiate a release of all
claims  arising  from  or  related  to  the  Petercsak Agreements (as defined in
Section  3.16(j)  of  the  original Disclosure Schedules), in form and substance
reasonably  satisfactory  to Parent, to be tendered at the Closing in return for
the  payment  of  a sum certain (which sum may be paid pursuant to Section 8.6).

     Section  5.12  Preparation  of  Form  S-4  and  Proxy  Statement.

     (a)  Subject  to  the  strict  satisfaction by the Company of the terms and
provisions  of  Section  5.15 and the condition specified in Section 6.2(n), and
the  agreement  of  the  applicable  parties  to the terms and conditions of the
Escrow  Agreement  as  provided  in  Section 2.17(d), as promptly as practicable
after  the  execution  of  this Agreement, Parent shall, subject to the full and
prompt assistance of the Company and the Key Shareholders, prepare and file with
the  SEC the Proxy Statement, and Parent shall prepare and file with the SEC the
Form  S-4,  in which the Proxy Statement shall be included as a prospectus. Each
of Parent and the Company shall use its reasonable Best Efforts to have the Form
S-4  declared  effective  under  the  Securities  Act  by the SEC as promptly as
practicable  after  such  filing.

     (b)  The Company and Key Shareholders shall promptly provide, and shall use
their  Best  Efforts  to cause the other shareholders of the Company promptly to
supply,  to  Parent  and  its Representatives any and all information in writing
concerning  the  Company,  its  business,   operations,   directors,   officers,
Subsidiaries, shareholders or any other matters which may in Parent's reasonable
discretion  be  required for inclusion in the Form S-4 or Proxy Statement, or to
respond  to any comments from the SEC thereon, or reasonably requested by Parent
in  connection  therewith.

     (c)  The  Proxy  Statement  will  solicit  proxies  for the approval by the
shareholders  of  Parent for (i) this Agreement and the Merger, (ii) an increase
in  the  amount  of  shares reserved for issuance under the SpaceDev 2004 Equity
Incentive  Plan,  or  the approval of a new stock or equity plan, as provided in
Section 8.5(b), (iii) an increase in the number of shares of Parent Common Stock
authorized  by  its  Articles  of  Incorporation  (the "SHARE AUTHORIZATION") to
provide  sufficient  reserves  for the issuance of (A) the Merger Consideration,
(B)  any  Private  Financing,  and  (C)  such additional shares as Parent in its
discretion  deems  prudent  to  have authorized, (iv) at the option of Parent, a
reverse stock split of the Parent Common Stock, (v) at the option of Parent, the
redomestication  of  Parent  in the State of Delaware or other state selected by
Parent,  (vi)  at the option of Parent, the approval of a Private Financing, and
(vii)  subject  to  the  consent  of  the  Company  (which  consent shall not be
unreasonably  withheld,  conditioned  or  delayed), such other matters as Parent
deems  appropriate  for  approval  of  its  shareholders  in  furtherance of the
Transactions  contemplated  herein  (collectively,   the   "PARENT  SHAREHOLDERS
MATTERS").  Parent,  with the assistance of the Company and the Key Shareholders
(which  such  Parties  shall promptly provide upon Parent's reasonable request),
shall  promptly  respond  to  any  comments  from  the SEC. Parent shall use

                             PAGE A-42              Agreement and Plan of Merger

its  reasonable  Best  Efforts  to cause the Proxy Statement to be mailed to the
shareholders of Parent as promptly as practicable after the Form S-4 is declared
effective  under  the  Securities  Act. Parent shall also take any action (other
than  qualifying  to  do  business in any jurisdiction in which it is not now so
qualified)  required  to be taken under any applicable state securities or "blue
sky"  laws  in  connection with the issuance of shares of Parent Common Stock in
the Merger, and the Company shall furnish all information concerning the Company
and  the Shareholders as may be reasonably requested in connection with any such
action.

     (d)  Parent  shall  promptly  provide  the  Proxy  Statement, as amended or
supplemented  from  time  to time, to the Company for use in connection with the
meeting of the shareholders of the Company to approve, among other matters, this
Agreement  and  the  Merger.

     (e) If at any time prior to the final conclusion of the Parent Shareholders
Meeting  or  Company Shareholders Meeting any Events occur relating to Parent or
the  Company,  or  any  of their respective officers, directors, Shareholders or
Subsidiaries,  is  discovered  or  learned  by  Parent  or  the  Company  which,
individually  or together, (i) should be set forth in an amendment or supplement
to  the Form S-4 or the Proxy Statement, so that the Form S-4 or Proxy Statement
would  not  include  any  untrue statement of a material fact or omit to state a
material  fact required to be stated therein or necessary to make the statements
therein,  in  light  of  the  circumstances  under  which  they  were  made, not
misleading,  (ii)  cause  the  Form  S-4 or Proxy Statement to become incorrect,
incomplete  or misleading in any material respect, or (iii) under the Securities
Act  or  the  Exchange Act, or the rules and regulations promulgated thereunder,
are otherwise required to be set forth in an amendment or supplement to the Form
S-4  or  Proxy  Statement;  then in each such case, the Party which discovers or
learns  of such Events shall promptly inform the other of such Events, and shall
cooperate  with  Parent  in  filing  with  the  SEC  or  its  staff or any other
Governmental  Bodies  or officials thereof, or Parent and the Company mailing to
the  shareholders  of  Parent  or  the  Company,  any  appropriate  amendment or
supplement  thereto,  including by providing Parent with such corrected, updated
or  supplemental  information as may be necessary in order to cause the Form S-4
and  Proxy  Statement,  insofar as they relate to the Company and its directors,
officers,  subsidiaries  and  Shareholders or the Company Information, to comply
with  the  Securities  and  the  Exchange  Act,  and  the  rules and regulations
promulgated  thereunder,  and  not to include any untrue statement of a material
fact or omit to state a material fact required to be stated therein or necessary
to  make  the statements therein, in light of the circumstances under which they
were  made,  not  misleading.

     Section  5.13 Parent Shareholders Meeting. Promptly after the date on which
the  Form  S-4  is  declared  effective  by  the  SEC  and  mailed  to  Parent's
shareholders,  Parent  will  take  all lawful and commercially reasonable action
necessary  in accordance with the CBCA and its Organizational Documents to call,
notice,  convene  and hold a special meeting of its shareholders to approve this
Agreement,  the Merger and the other applicable Parent Shareholders Matters (the
"PARENT  SHAREHOLDERS  MEETING").  Parent shall use its Best Efforts to hold the
Parent  Shareholders Meeting within forty-five days of the date the SEC declares
the  Form  S-4  effective.  Except  to the extent that the Board of Directors of
Parent  concludes,  based  upon  facts,  events or circumstances, or the context
thereof,  unknown  or  changed  since  the  date  of  this  Agreement,   that  a
recommendation to Parent's shareholders to vote in favor of the Merger or any of
the  other  Parent  Shareholders Matters related thereto would be a violation of
any of its fiduciary obligations under applicable Law as determined by the Board
of  Directors of Parent in good faith after consultation with its legal counsel,
Parent's  Board  of  Directors  shall  include   in  the  Proxy   Statement  its
recommendation  that  Parent's  shareholders  vote  in  favor   of  the  Merger.
Notwithstanding anything to the contrary contained in this Agreement, Parent may
adjourn  or  postpone the Parent Shareholders Meeting to the extent necessary to
ensure  that  any  required  supplement  or  amendment  to the Form S-4 or Proxy
Statement  is  provided  to the shareholders of Parent or, if as of the time for
which  the  Parent Shareholders Meeting is originally scheduled (as set forth in
the  Proxy  Statement)  there are insufficient shares of the Parent Common Stock
represented  (either  in person or by proxy) to constitute a quorum necessary to
conduct  the  business  of  the  Parent  Shareholders  Meeting.

     Section 5.14 Company Shareholders Meeting. Promptly after the date on which
the  Form S-4 is declared effective by the SEC, the Company shall mail a copy of
the  Proxy  Statement  to each of its shareholders and shall take all lawful and
commercially  reasonable  action  necessary  in accordance with the CBCA and its
Organizational  Documents to call, notice, convene and hold a special meeting of
its  shareholders  to  approve  this  Agreement  and  the  Merger  (the "COMPANY
SHAREHOLDERS  MEETING").  The  Company  shall  use  its Best Efforts to hold the
Company  Shareholders Meeting within forty days of the date the SEC declares the
Form  S-4  effective.  Except  to  the extent that the Board of Directors of the
Company  concludes,  based  upon  facts,  events  or

                             PAGE A-43              Agreement and Plan of Merger

circumstances, or the context thereof, unknown or changed since the date of this
Agreement,  that a recommendation to the Company's shareholders to vote in favor
of  this  Agreement  or  the Merger would be a violation of any of its fiduciary
obligations  under applicable Law as determined by the Board of Directors of the
Company  in  good faith after consultation with its legal counsel, the Company's
Board  of  Directors  shall  mail  with  the  Proxy  Statement,  and  inform the
shareholders  of  the  Company  at  the  Company  Shareholders  Meeting,  its
recommendation  that  the  Company's  shareholders  vote in favor of the Merger.
Notwithstanding anything to the contrary contained in this Agreement, Parent may
adjourn  or postpone the Company Shareholders Meeting to the extent necessary to
ensure  that  any  required  supplement  or  amendment  to the Form S-4 or Proxy
Statement  is  provided to the shareholders of the Company or, if as of the time
for  which  the  Company  Shareholders Meeting is originally scheduled there are
insufficient shares of the Company Common Stock represented (either in person or
by  proxy)  to  constitute  a  quorum  necessary  to conduct the business of the
Company  Shareholders  Meeting.

     Section  5.15 Financial Statements. No later than (i) November 4, 2005, the
Company  shall  prepare  and  deliver  to Parent the Company's unaudited balance
sheet  as  of  September 30, 2005, together with the Company's related unaudited
statements  of  income  and  cash  flows  for  the  nine-month  periods ended on
September  30,  2005  and September 30, 2004, and (ii) one business day prior to
the  Closing  Date,  the Company shall prepare and deliver to Parent the Closing
Balance  Sheet;  in  each case, together with a certificate duly executed by the
principal  execute  officer  and  principal  financial  officer  of  the Company
certifying,  representing  and warranting (with no qualifications, exceptions or
limitations)  that  (A)  such  balance  sheet  and, if applicable, statements of
income  and  cash  flows,  are  correct  in  all Material respects and have been
prepared  in  accordance  with GAAP, consistently applied throughout the periods
indicated  and  with  each  other,  except  as may be disclosed in notes thereto
(which  notes,  if  any, may consist of (x) notes substantially identical to the
notes  to  the  June  30,  2005  Financials, and (y) any other notes approved in
writing  by Parent in its reasonable discretion), subject in the case of interim
statements  to  normal year-end adjustments, and (ii) such balance sheet and, if
applicable,  statements  of income and cash flows, fairly and accurately present
the  financial  condition,  operating  results  (if  applicable)  and changes in
shareholders'  equity  and  cash  flows (if applicable) of the Company as of the
respective  dates  and  during  the  respective  periods  indicated therein. The
Company shall continue through the Closing Date to maintain a standard system of
accounting  established  and  administered  in  accordance  with  GAAP.

     Section 5.16 Repayment of Certain Loans and Advances. Prior to the Closing,
the  Company shall collect from each Key Shareholder in full all loans, advances
or  other debt or credits owed by such Key Shareholder to the Company, including
the  obligations  set  forth  in  Section  3.12(p)  of  the  original Disclosure
Schedules, and the Company shall not in whole or in part forgive, cancel, assume
or  otherwise  reduce  any  of  the  foregoing.

     Section  5.17  Private  Financing.  Parent  shall  use  its Best Efforts to
execute definitive agreements for a Private Financing no later than December 15,
2005  and  to  close  such  Private  Financing  prior  to  or  at  the  Closing.

                                   ARTICLE VI
                              CONDITIONS TO CLOSING
     Section  6.1  Conditions to Obligations of Each Party Under This Agreement.
The  respective  obligations of the Company, Merger Sub and Parent to consummate
the  Merger  and  the Transactions are subject to the fulfillment at or prior to
the  Closing of each of the following additional conditions, any or all of which
may be waived in writing in whole or part by the Company or Parent (on behalf of
itself  and  Merger  Sub),  as  the  case  may  be,  to  the extent permitted by
applicable  Law:

     (a)  No Governmental Body shall have enacted, issued, promulgated, enforced
or  entered  any  Law  or Order (in each case, whether temporary, preliminary or
permanent),  which  is in effect and which prevents or prohibits consummation of
the  Transactions.

     (b)  (i) The shareholders of Parent shall have approved this Agreement, the
Merger and the Share Authorization at the Parent Shareholders Meeting, (ii) such
approval  shall  have  satisfied  all  shareholder  approval  requirements under
applicable Law, and (iii) not more than 1.5% of the outstanding shares of Parent

                             PAGE A-44              Agreement and Plan of Merger

Common  Stock  shall  have  exercised,  or  shall  retain the unexpired right to
exercise,  dissenters' rights (or similar rights of dissent), if any, in respect
of  the  Merger  available  under  applicable  Law.

     (c)  The  SEC  shall  (i)  have  declared  the Form S-4 effective under the
Securities  Act,  (ii) not have issued a stop order suspending the effectiveness
of  the  Form  S-4, and (iii) shall not have initiated or threatened to initiate
any  proceedings  for  that purpose. Any material state securities or "blue sky"
laws  applicable  to the issuance of the Closing Shares shall have been complied
with.

     (d)  There  shall  be  no  pending  or threatened Action (i) challenging or
seeking  to  restrain  or  prohibit  the  consummation of the Transactions; (ii)
relating  to  the  Transactions and seeking to obtain from Parent, Merger Sub or
the  Company  any  damages  that  may  be  material to Parent, Merger Sub or the
Company;  (iii)  seeking to prohibit or limit in any respect Parent's ability to
vote,  receive  dividends with respect to or otherwise exercise ownership rights
with  respect  to the stock of the Company or the Surviving Corporation; or (iv)
which  would have a Material Adverse Effect on the Company or a material adverse
effect  on  Parent's ability to operate the Surviving Corporation's business, or
to  own,  use  and  enjoy  the  Property  of  the  Surviving  Corporation, after
consummation  of  the  Transactions.

     (e)  The VWAP as of the Trading Day next preceding the Closing shall be not
less  than  $0.77  per  share.

     Section  6.2  Additional  Conditions  to  the  Obligations  of  Parent. The
respective obligations of Parent and Merger Sub to consummate the Merger and the
Transactions  are  subject to the fulfillment at or prior to the Closing of each
of  the  following  additional  conditions, any or all of which may be waived in
writing  in  whole or part by Parent, to the extent permitted by applicable Law:

     (a)  Each  of  the  representations  and warranties of or in respect of the
Company  and  the Key Shareholders contained in Article III or elsewhere in this
Agreement  shall  be true and correct as of the date of this Agreement and shall
be  true  and  correct  as  of  the Closing Date, except for representations and
warranties  which  address   matters  only  as  of  a  particular  date,   which
representations and warranties shall be true and correct as of such date, except
for  failures of representations and warranties to be true and correct as and as
of the dates as aforesaid which are not Material. For the purpose of determining
the  truth  and  correctness of such representations and warranties, the Updated
Disclosure  Schedules,  and  any  other update or modification to the Disclosure
Schedules  made or purported to have been made after the date of this Agreement,
shall  be  disregarded.

     (b)  Each  of  the  representations  and warranties of or in respect of the
Company  and the Key Shareholders contained in Section 3.2, Section 3.3, Section
3.5  and  Section  3.9,  and each of the representations and warranties of or in
respect  of  the  Company  and  the Key Shareholders contained in Article III or
elsewhere  in  this  Agreement  which  expressly  includes  a  Knowledge, Actual
Knowledge, Material Adverse Effect, or other materiality qualification, shall be
true  and correct as of the date of this Agreement and shall be true and correct
as  of the Closing Date, except for representations and warranties which address
matters only as of a particular date, which representations and warranties shall
be  true  and  correct as of such date. For the purpose of determining the truth
and  correctness  of such representations and warranties, the Updated Disclosure
Schedules, and any other update or modification to the Disclosure Schedules made
or  purported  to  have  been  made  after  the date of this Agreement, shall be
disregarded.

     (c)  The Company and Key Shareholders shall each have performed or complied
in  all  material  respects  with all agreements and conditions contained herein
required to be performed or complied with by it prior to or on the Closing Date.

     (d)  The  Company shall have delivered to Parent all Merger Consents it has
obtained from each Material Counterparty to Material Company Contracts, together
with  a  schedule indicating each Material Company Contract as to which a Merger
Consent  from  all Material Counterparties has been obtained (each, an "APPROVED
CONTRACT").  The  Approved  Contracts  shall  represent not less than 75% of all
Material  Company  Contracts,  based,  with  respect  to  each  Material Company
Contract,  on  the  aggregate revenues generated in FY 2005 and projected by the
Company  in  good  faith  to be generated in FY 2006 under such Material Company
Contract.  The Company shall also have delivered to Parent a schedule indicating
each  Material  Company Contract as to which

                             PAGE A-45              Agreement and Plan of Merger

one or more Material Counterparties has affirmatively indicated that it does not
intend  to, or will not, provide a Merger Consent (each, a "REJECTED CONTRACT").
The Rejected Contracts shall represent not more than 10% of all Material Company
Contracts,  based  on revenues generated in FY 2005 and projected by the Company
in  good  faith to be generated in FY 2006 under each Material Company Contract;
provided  that,  with  respect to Company Licenses, revenues shall be calculated
based  on  the aggregate revenues the Company may reasonably expect to lose from
all  other  Company  Contracts  if  the  Company is unable to use or exploit the
applicable Intellectual Property Rights (taking into account any increased costs
of alternate Intellectual Property Rights). For purposes of this Section 6.2(d),
each  Government  counterparty to a Material Company Contract shall be deemed to
have  provided a Merger Consent, unless the applicable contracting officer shall
have  (A)  expressed  opposition  to the Merger to Parent or the Company, or (B)
indicated  to  Parent  or  the  Company  that  such  officer would not support a
novation  of  the  applicable  Contract;  in  which event such Contract shall be
deemed  a  Rejected  Contract.

     (e) Vectra shall not have foreclosed or collected on any collateral for any
Vectra  Loan  or  otherwise.

     (f)  The  Closing  Debt  shall  not exceed $6,800,000 (as evidenced by full
pay-off  notices  or  receipts  tendered by the applicable lenders of the Vectra
Loans,  the  Shareholder  Loans  and  the  SpaceDev  Loan).
     
     (g)  The  Company  shall  have  delivered  the  Transaction Expense Payment
Schedule  in  compliance  with Section 2.19 and such Transaction Expense Payment
Schedule  shall  provide  for  the  payment  in  full of all outstanding Company
Transaction  Expenses.

     (h)  (i)  The  Company shall have delivered to Parent an executed officers'
certificate, in substantially the form attached hereto as Exhibit E-1, dated the
Closing  Date,  signed  by  the  Chief  Executive Officer, the President and the
Director  of  Business Management of the Company, certifying (A) the fulfillment
of the conditions specified in Section 6.2(a) through Section 6.2(f), inclusive,
(B) that the updated Shareholder Table delivered at the Closing is true, correct
and  complete  in all respects as of the Closing, (C) that the balance sheets of
the  Company  described  in Section 5.15 comply with the provisions thereof, and
(D)  that  the Company has not entered into any Contract or, to the Knowledge of
the  signatory,  incurred  any Liabilities since the date of the Closing Balance
Sheet,  except in the Ordinary Course of Business; and (ii) each Key Shareholder
shall  have  delivered  to  Parent an executed key shareholder's certificate, in
substantially  the  form attached hereto as Exhibit E-2, dated the Closing Date.

     (i)  No  Events,  effects, violations or Breaches shall have occurred since
the date hereof which have had, or are likely to have, a Material Adverse Effect
on  the  Company.

     (j)  The Escrow Agent and the Shareholder Agent shall have entered into the
Escrow  Agreement,  which  shall  be  in full force and effect as of the Closing
Date.

     (k)  Shareholders of the Company holding not less than 98% of the shares of
each  class  of  capital stock of the Company shall have approved this Agreement
and  the  Merger.

     (l)  The  Company  and  all  Shareholders  shall  have  delivered to Parent
certificates evidencing not less than 98% of the shares of each class of capital
stock  of  the Company (including shares issued upon the exercise of any Company
Options on or prior to the Closing Date), or, in lieu thereof, the affidavit and
bond,  if  any,  required  of  the  holder  of  record of such shares by Section
2.10(e).

     (m)  At  the  Closing,  the  Company  shall  have delivered or caused to be
delivered to Parent all of the agreements, instruments and documents required to
be delivered to Parent pursuant to the foregoing provisions of this Section 6.2,
together  with:

          (1)  the  Updated  Disclosure  Schedules;

          (2)  the written and, other than with reference to the consummation of
     the Merger, unconditional resignations of all of the current members of the
     board  of  directors and of the current officers

                             PAGE A-46              Agreement and Plan of Merger

     of  the Company (other than those offices to which Merger Sub has appointed
     such  current  officer),  effective  as  of  the  Effective  Time;

          (3)  the  Shareholder  Table,  updated  as  of  the  Closing  Date;

          (4)  a  legal  opinion  of  Holland & Hart LLP, special counsel to the
     Company,  in  substantially  the  form  attached  hereto  as  Exhibit  D-1;

          (5) certificates dated as of a date within a reasonable period of time
     prior  to the Closing Date as to the good standing of the Company, executed
     by  the  appropriate  officials  of  the  State  of Colorado and each other
     jurisdiction  in  which the Company is licensed or qualified to do business
     as  a  foreign  corporation,  as specified in Section 3.1 of the Disclosure
     Schedules;

          (6)  a  certificate signed by the secretary of the Company certifying,
     as  complete  and  accurate  as  of  the  Closing  Date,  (i)  the complete
     Organizational Documents of the Company, (ii) the resolutions or actions of
     each  of  the  Shareholders  and  the  Board  of  Directors  of the Company
     approving the execution, delivery and performance of this Agreement and the
     consummation  of  the  Merger, and (iii) the Shareholder Table delivered at
     the  Closing;

          (7)  a pay off letter or similar paid-in-full receipt from Vectra, and
     UCC-3  Terminations  of financing statement encumbering any Property of the
     Company and any other documents reasonably requested by Parent's counsel in
     connection  with  the  repayment  in  full  of  the  Vectra  Loan  and  the

     termination  of  the  security interests and liens on the Properties of the
     Company;

          (8)  a pay off letter or similar paid-in-full receipt from each lender
     who  made  a  Shareholder  Loan;

          (9)  a duly executed counterpart of the Non-Competition Agreement with
     each  Key Shareholder, substantially in the form attached hereto as Exhibit
     F  (the  "NON-COMPETITION  AGREEMENT");

          (10)  a  duly  executed  Letter  of  Transmittal  from (i) each of the
     shareholders of the Company who voted in favor of the Agreement and Merger,
     (ii) each Company Option Holder required to execute a Letter of Transmittal
     pursuant  to  Section  2.11;  for delivery to the Exchange Agent, and (iii)
     each  Person  listed  as  receiving  shares  of  Parent Common Stock on the
     Transaction  Expense  Payment  Schedule;

          (11)  the  Transaction Expense Payment Schedule, in form and substance
     reasonably  satisfactory  to  Parent and otherwise complying with the terms
     and  provisos  of  Section  2.19;

          (12)  a  duly executed Executive Officer Release, substantially in the
     form attached as Exhibit I, from each executive officer and director of the
     Company;  and

          (13)  a duly executed employment agreement with (i) Scott Tibbitts for
     the position of Managing Director of the Company, substantially in the form
     attached  hereto as Exhibit G-1, and (ii) Robert Vacek, for the position of
     President  of the Surviving Corporation, in form and substance to be agreed
     between  Parent  and  Mr.  Vacek  (together,  the  "EXECUTIVE  EMPLOYMENT
     AGREEMENTS").

     (n)  As  promptly  as  practicable after the date hereof, the Company shall
have  delivered  or  caused to be delivered to Parent a duly executed Standstill
and  Lock-Up  Agreement,  substantially  in  the  form  of  Exhibit  H  (each, a
"STANDSTILL  AND  LOCK-UP  AGREEMENT"),  from  each  Shareholder or other Person
(including any Person to be listed as receiving shares of Parent Common Stock on
the  Transaction  Expense  Payment  Schedule  or  exercising  Company Options in
conformity  with  Section  2.11 and the Shareholder Agent with respect to shares
held  in  the  Expense  Fund)  expected to be entitled to receive 50,000 or more
shares  of  Parent  Common  Stock  at  or in connection with the Closing and the
payment  of  Performance  Consideration  (if  any) for FY 2005, pursuant to this
Agreement  or  any  Related  Agreement.

                             PAGE A-47              Agreement and Plan of Merger

     Section  6.3  Additional  Conditions to the Obligations of the Company. The
obligations  of  the  Company  to consummate the Transactions are subject to the
fulfillment  at or prior to the Closing of each of the following conditions, any
or  all  of which may be waived in writing in whole or in part by the Company to
the  extent  permitted  by  applicable  Law:

     (a)  Each  of the representations and warranties of or in respect of Parent
and  Merger  Sub contained in Article IV or elsewhere in this Agreement shall be
true  and correct as of the date of this Agreement and shall be true and correct
as  of the Closing Date, except for representations and warranties which address
matters only as of a particular date, which representations and warranties shall
be  true and correct as of such date, except for failures of representations and
warranties  to be true and correct as and as of the dates as aforesaid which are
not  Material.  For the purpose of determining the truth and correctness of such
representations and warranties, the Updated Parent Disclosure Schedules, and any
other  update  or  modification  to  the  Parent  Disclosure  Schedules  made or
purported  to  have  been  made  after  the  date  of  this  Agreement, shall be
disregarded.

     (b)  Each  of the representations and warranties of or in respect of Parent
and  Merger  Sub  contained in Section 4.2, Section 4.3, Section 4.6 and Section
4.7(b),  and  each  of  the  representations  and warranties of or in respect of
Parent  and  Merger  Sub  contained in Article IV or elsewhere in this Agreement
which expressly includes a Knowledge, Actual Knowledge, Material Adverse Effect,
or  other materiality qualification, shall be true and correct as of the date of
this  Agreement and shall be true and correct as of the Closing Date, except for
representations  and  warranties  which  address matters only as of a particular
date,  which representations and warranties shall be true and correct as of such
date.  For  the  purpose  of  determining  the  truth  and  correctness  of such
representations and warranties, the Updated Parent Disclosure Schedules, and any
other  update  or  modification  to  the  Parent  Disclosure  Schedules  made or
purported  to  have  been  made  after  the  date  of  this  Agreement, shall be
disregarded.

     (c)  Parent  and  Merger  Sub shall have performed in all material respects
(considered collectively and individually) all covenants and obligations in this
Agreement  required  to  be  performed by Parent or Merger Sub as of the Closing
Date.

     (d)  Parent  shall  have  consummated  the  Private  Financing.


     (e)  Parent's  quantity  contract  awarded by the Missile Defense Agency on
March  31, 2004, shall not have terminated without a successor contract being in
effect.

     (f)  Parent  shall  have  delivered  to  the  Company an executed officer's
certificate, in substantially the form attached hereto as Exhibit E-3, dated the
Closing  Date,  signed  by  the President and Chief Financial Officer of Parent,
certifying  the  fulfillment  of  the conditions specified in Section 6.3(a) and
Section  6.3(e),  inclusive.

     (g)  Parent  shall  have  delivered  or  tendered the Closing Consideration
required  under  Article  II.

     (h)  Parent  shall  have  delivered  a  duly  executed  counterpart of each
Non-Competition  Agreement.

     (i)  Parent  shall  have  delivered  a  duly  executed  counterpart of each
Executive  Employment  Agreement.

     (j)  Sufficient funds to pay the Vectra Loans and Shareholder Loans in full
shall  have  been wired or delivered to the lenders thereunder contemporaneously
with  the  Closing.

     (k)  Parent shall have delivered or caused to be delivered to the Company a
legal  opinion  of  Sheppard,  Mullin, Richter & Hampton LLP, special counsel to
Parent,  in  substantially  the  form  attached  hereto  as  Exhibit  D-2.

                             PAGE A-48              Agreement and Plan of Merger

                                   ARTICLE VII
           SURVIVAL OF REPRESENTATIONS AND WARRANTIES; INDEMNIFICATION

     Section  7.1  Survival  of  Representations,  Warranties  and  Covenants.

     (a)  The  representations,  warranties and certifications of Parent, Merger
Sub, the Company and the Key Shareholders contained in this Agreement, or in any

certificate  or  other  instrument  delivered pursuant to this Agreement by such
Person  or  on its behalf, shall remain in effect until, and will expire on, the
Escrow  Termination  Date,  except  that:

          (1)  the representations and warranties contained in Section 3.13 (Tax
     Matters),  Section 3.18 (Agreements, Contracts and Commitments - Government
     Contracts)  and  Section  4.15(a)  (Agreements, Contracts and Commitments -
     Government  Contracts)  shall  survive  until the date three calendar years
     after  the  Closing  Date;

          (2)  the  representations  and  warranties  contained  in  Section 3.3
     (Capital  Structure),  Section  3.5  (Authority),  Section   3.8(c)  (Stock
     Records),  Section  3.8(d)  (Shareholder  Table),   Section  3.31   (Equity
     Ownership),   Section   4.3   (Power  and   Authority)   and  Section   4.6
     (Capitalization)  shall  survive  until  the termination of the statutes of
     limitations  applicable  to  the  subject  matter  thereof;

          (3) neither the Escrow Termination Date nor any of the other foregoing
     time  limits  shall  apply  to  claims  based  upon  fraud  or  willful
     misrepresentation;  and

          (4)  the  representation, warranty, covenant or obligation that is the
     subject  matter of a Claim Notice made in accordance with Section 7.1(c) on
     or before the Escrow Termination Date, or such later date as applies to the
     survival  of such representation, warranty, covenant or obligation pursuant
     to  this  Section  7.1(a),  shall  not so expire with respect to such Claim
     Notice  or  any  subsequent  Claim Notice that is reasonably related to the
     subject  matter of such Claim Notice, but rather shall remain in full force
     and  effect  until such time as each and every claim that is based upon has
     been  fully  and  finally resolved, either by means of a written settlement
     agreement  or by the dispute resolution procedure set forth in Section 7.6.

     (b)  The  representations,   warranties,   certifications,   covenants  and
obligations of Parent, Merger Sub, the Company and the Key Shareholders, and the
rights  and  remedies  that  may  be  exercised  by any Person having a right to
indemnification  pursuant  to  this  Article VII (collectively, the "INDEMNIFIED
PARTIES"),  shall  not be limited or otherwise affected by or as a result of any
information  furnished to, or any investigation made by or any Knowledge of, any
of  the  Indemnified  Parties  or  any  of  their  Representatives.

     (c)  For  purposes  of  this  Agreement,  a  "CLAIM  NOTICE"  relating to a
particular  representation,  warranty, covenant or obligation shall be deemed to
have been delivered if any Indemnified Party, acting in good faith, delivers (i)
in  the  case  of  any  claim  against  or  on  account  of  the Company, to the
Shareholder  Agent  and, if a claim is to be made against the Escrow Account, to
the  Escrow  Agent,  (ii) in the case of any claim against a Key Shareholder, to
such  Key  Shareholder,  or  (iii)  in  the case of any claim against Parent, to
Parent; a written notice stating that such Indemnified Party believes that there
is  or  has been a possible breach of such representation, warranty, covenant or
obligation  and  containing  (A)  a  brief  description  of  the   circumstances
supporting  such  Indemnified  Party's  belief  that there is or has been such a
possible  breach;  and  (B) a non-binding, preliminary estimate of the aggregate
dollar  amount of the actual and potential Losses that have arisen and may arise
as  a  direct  or  indirect  result  of  such  possible  breach.

     (d)  It  is  the intent of the Parties that all indemnification obligations
under  this  Article  VII  shall  apply without regard to whether or not (x) the
Indemnifying  Party  was  negligent  or  otherwise  at fault in any respect with
regard  to the existence or occurrence of any of the matters covered by any such
indemnification  obligation,  or  (y) the Indemnifying Party otherwise caused or
created, or is claimed to have caused or created, the existence or occurrence of
any  of  the  matters  covered  by  any such indemnification obligation, whether
through  its  own acts or omissions or otherwise. Notwithstanding the foregoing,
the indemnification obligation of the Indemnifying Party shall be reduced to the
extent  that  the Indemnified Party receives insurance proceeds or other

                             PAGE A-49              Agreement and Plan of Merger

payment  from  a  third  party that specifically covers the Losses for which the
Indemnifying  Party  otherwise  would  be required to indemnify such Indemnified
Party  pursuant  to this Article VII. If an Indemnified Party receives insurance
proceeds or other payment from a third party that specifically covers Losses for
which  one  or more of the Indemnifying Parties previously paid such Indemnified
Party  pursuant to this Article VII, then such Indemnified Party shall refund to
such  Indemnifying  Parties an amount equal to the lesser of (i) the amount that
such  Indemnifying Parties previously paid to such Indemnified Party relating to
such  Losses,  and  (ii) the amount of such insurance proceeds or other payment.

     Section  7.2  Indemnification;  Escrow  Account;  Expense  Fund.

     (a)  The  Key Shareholders and other Shareholders agree that from and after
the  Closing  Date,  the  Key  Shareholders  and other Shareholders (the "PARENT
INDEMNIFYING  PARTIES") shall, subject to Section 7.3, indemnify and hold Parent
and  its  Representatives  and  Affiliates (including the Surviving Corporation)
(collectively,  the  "PARENT  INDEMNIFIED  PARTIES") harmless against all Losses
incurred by the Parent Indemnified Parties directly or indirectly as a result of
any material inaccuracy or Breach of a representation, warranty or certification
of  the  Company  contained  in this Agreement (without giving effect to (i) any
Updated  Disclosure  Schedules,  or  (ii)  to  any  sections  of  the Disclosure
Schedules, or portions thereof, identified in Section 7.2 of the original Parent
Disclosure  Schedules  delivered  on  or prior to the date hereof) or any of the
Transaction  Documents; provided that the Parent Indemnifying Parties shall have
no  obligation  to  indemnify  or  hold  the Parent Indemnified Parties harmless
against  (A)  Losses to the extent accrued for in the Closing Balance Sheet, and
(B)  Losses arising out of Approved Transactions (other than for any such Losses
based on any breach of the representations and warranties made or deemed made by
the  Company  pursuant  to  Section  5.8  in  connection  with  any  Approved
Transaction).

     (b)  Each  Key  Shareholder  further agrees that from and after the Closing
Date,  such Key Shareholder shall, subject to Section 7.3 and in addition to its
obligations  under  Section  7.2(a),  indemnify  and hold the Parent Indemnified
Parties  harmless  against all Losses incurred by the Parent Indemnified Parties
directly  or  indirectly  as  a  result  of:

          (1) any material inaccuracy or Breach of a representation, warranty or
     certification  of such Key Shareholder contained in this Agreement (without
     giving  effect  to  (i)  any  Updated  Disclosure Schedules, or (ii) to any
     sections  of  the  Disclosure Schedules, or portions thereof, identified in
     Section  7.2  of  the  original Parent Disclosure Schedules delivered on or
     prior  to  the  date  hereof)  or  any  of  the  Transaction  Documents; or

          (2)  any Breach by such Key Shareholder of any covenants applicable to
     it  contained  in  this  Agreement or the Non-Competition Agreement between
     Parent  and  such  Key  Shareholder.

     (c)  Parent  agrees  that from and after the Closing Date, Parent (together
with the Parent Indemnifying Parties, the "INDEMNIFYING PARTIES") shall, subject
to  Section  7.3,  indemnify  and  hold  the  Shareholders   (collectively,  the
"SHAREHOLDER  INDEMNIFIED PARTIES") harmless against all Losses incurred by such
Shareholder  Indemnified  Parties  directly  or  indirectly  as  a result of any
material  inaccuracy or Breach of a representation, warranty or certification of
Parent  or  (prior  to the Closing) Merger Sub, as the case may be, contained in
this  Agreement  (without  giving  effect  to  any   Updated  Parent  Disclosure
Schedules)  or  any  of  the  Transaction  Documents.

     (d)  As  security  for  the  indemnity  provided  to the Parent Indemnified
Parties in this Article VII and by virtue of this Agreement and the Statement of
Merger, Parent will deposit the Escrow Stock into the Escrow Account pursuant to
the  terms  set  forth  in  Section  2.17  and  the  Escrow  Agreement.

     (e)  As  security for the out-of-pocket expenses reasonably incurred by the
Shareholder  Agent in performing its duties under this Article VII and by virtue
of  this  Agreement,  Parent will deposit cash into the Expense Fund pursuant to
the  terms  set  forth  in  Section  2.18  and  the  Escrow  Agreement.

                             PAGE A-50              Agreement and Plan of Merger

     Section  7.3  Limitation  on  Indemnification.

     (a)  Notwithstanding any provision of this Agreement to the contrary, after
the Closing Date, the Shareholders and Key Shareholders shall have no obligation
to indemnify any Parent Indemnified Parties, and Parent shall have no obligation
to  indemnify  any  Shareholder  Indemnified Parties, until the aggregate of all
Losses  suffered  by  the  Parent Indemnified Parties or Shareholder Indemnified
Parties,  as  the  case may be, exceeds $100,000 (the "BASKET AMOUNT"), in which
case  the  Parent Indemnified Parties or Shareholder Indemnified Parties, as the
case  may  be,  shall  be  entitled  to  recover all Losses including the Basket
Amount;  provided,  however,  any Losses resulting from a willful or intentional
Breach of this Agreement or any Transaction Document or fraud by any Party shall
not  be  subject  to  such  Basket  Amount.

     (b)  In  the event any Parent Indemnified Party shall suffer any Losses for
which  such  Parent  Indemnified Party is entitled to indemnification under this
Article  VII,  such  Parent  Indemnified Party shall be entitled to recover such
Losses:

          (1)  first,  from  the  Escrow  Account  pursuant  to  the  terms  and
     conditions  set  forth in the Escrow Agreement, until no additional amounts
     remain  in  the  Escrow Account (without consideration of any amounts to be
     deposited  therein  at  a  later  date);  and

          (2)  next,  to  the  extent  such  Losses  shall  not  have been fully
     recovered,  from  the Key Shareholders or any of them (including by set-off
     against  any  Shareholder  Performance Consideration to be delivered to the
     Key  Shareholders).

     (c)  Subject  to  Section 7.8, (i) the Shareholders shall have no liability
for  Losses  in excess of the Escrow Stock deposited in the Escrow Account under
the  Escrow  Agreement,  and  (ii)  each  Key Shareholder shall be liable to the
Parent  Indemnified  Parties for Losses up to the Consideration Received by such
Key Shareholder. For purposes of Section 7.3(c), "CONSIDERATION RECEIVED" means,
with  respect  to  any Key Shareholder, the excess of (i) the aggregate value of
the Shareholder Consideration received from time to time by such Key Shareholder
pursuant  to  this  Agreement  (for  avoidance  of  doubt,   not  including  any
Shareholder  Consideration  held  in  the  Escrow Account in respect of such Key
Shareholder  until  released  therefrom), over (ii) the amount of Taxes actually
paid  by  such  Key  Shareholder  in  respect  of  the Shareholder Consideration
received  by  such Key Shareholder in exchange for such Key Shareholder's shares
of Company Common Stock, exclusive of any Taxes paid by such Key Stockholder (A)
if  the  Merger  is determined (pursuant to a final determination, as defined in
Section  1313(a)  of  the  Code  or  comparable provisions of state Laws) not to
constitute  a  reorganization within the meaning of Section 368 of the Code, but
only  with  respect  to  any  Claim  Notice  delivered prior to the date of such
determination (any Claim Notice delivered after such determination being subject
to  the  limitations  in  this  Section 7.3(c) without regard to this sub-clause
(A)),  or (B) in respect of any other actual or deemed consideration received on
the  Closing  Date  in connection with the Merger or the other Transactions, the
Merger  Agreement  or  the  Related  Agreements. For purposes of calculating the
value  of  such  Shareholder Consideration consisting of shares of Parent Common
Stock, (i) shares sold by a Key Shareholder in an arm's length transaction shall
be  valued  at  the  lesser  of  (A)  the per-share value calculated pursuant to
Section  2.4(b)  or  Section 2.4(c), as the case may be, at the time issued, and
(B)  the  greater  of  (x)  the  actual  per-share  value  obtained  by such Key
Shareholder  in  such  sale (as determined by Parent in good faith), and (y) the
per-share  value calculated pursuant to Section 2.4(b) or Section 2.4(c), as the
case  may  be,  at  the  time  issued  but  without giving effect to any minimum
per-share  value  contained  in such subsections, and (ii) all other such shares
shall  be  deemed  to  have  the  per-share value calculated pursuant to Section
2.4(b)  or  Section  2.4(c),  as  the  case  may be, at the time issued or to be
issued,  as  the  case  may  be.  If Parent recovers any amounts owed by the Key
Shareholder hereunder from shares of Parent Common Stock of the Key Shareholder,
it may, in its sole discretion, elect to recover first against shares having the
lowest  per-share  value, as determined pursuant to this Section 7.3(c), even if
shares  of  greater  value, as so determined, are evidenced by the same or other
stock  certificates.

     (d)  Parent  shall have no liability to the Shareholder Indemnified Parties
for  their  aggregate  Losses  in  excess  of  50%  of   the  total  Shareholder
Consideration actually paid in accordance with Article II; provided that, in the
event  of  any Breach of the representations and warranties contained in Section
4.6  (Capitalization) or Section 4.7 (SEC Filings; Financial Statements), Parent
shall  have liability to the Shareholder Indemnified Parties for their aggregate
Losses  up  to  (but  no  more  than) 75% of the total Shareholder Consideration
actually  paid in

                             PAGE A-51              Agreement and Plan of Merger

accordance  with  Article II. Parent shall make all payments for its Liabilities
under  this Article VII to the Shareholder Agent and shall have no obligation or
responsibility  whatsoever  to  allocate  such  payments  among  the Shareholder
Indemnified  Parties.

     (e)  Subject  to  Section  7.8  and  any  claim  based  on  the  enumerated
representations  set  forth  in  Section  7.1(a),  no  claim for indemnification
hereunder or otherwise with respect to a breach of this Agreement may be made by
any  Indemnified  Party  after  the  Escrow  Termination  Date.

     Section  7.4  Indemnification  Procedures.  All  claims for indemnification
under  this  Article  VII  shall  be  asserted  and  resolved  as  follows:

     (a)  Third-Party  Claims.

          (1)  Notice.  In  the  event (i) Parent becomes aware of a third-party
     claim  that  Parent  believes  may  result  in  a demand against the Escrow
     Account  or  a  claim  against any Key Shareholder pursuant to this Article
     VII,  Parent shall promptly notify the Shareholder Agent of such claim, and
     (ii)  the  Shareholder  Agent becomes aware of a third-party claim that the
     Shareholder  Agent  believes  may  result in a demand against Parent or the
     Surviving Corporation (as successor to Merger Sub) pursuant to this Article
     VII  (it  being  understood  that  each  Shareholder who becomes aware of a
     third-party  claim  that  such  Shareholder believes may result in a demand
     against  Parent  or  the Surviving Corporation (as successor to Merger Sub)
     pursuant to this Article VII shall promptly notify the Shareholder Agent of
     such  claim),  the  Shareholder  Agent shall promptly notify Parent of such
     claim;  provided  in  any  case  that the failure to notify the Shareholder
     Agent  or  Parent as aforesaid shall not relieve any Indemnifying Person of
     any  liability  that  it  may have to any Indemnified Person, except to the
     extent  that  the Indemnifying Person demonstrates that the defense of such
     third-party  claim  is  prejudiced  by the failure to give such notice. For
     purposes  of  this  Section  7.4(a), Parent (in case of a third-party claim
     described in clause (i) next above) and the Shareholder Agent (in case of a
     third-party  claim  described  in clause (ii) next above, as representative
     for  the  Shareholders  and  Key  Shareholders)  shall  be the "INDEMNIFIED
     PERSON",  and  the  Shareholder  Agent  (in  case  of  a  third-party claim
     described  in clause (i) next above, as representative for the Shareholders
     and  Key Shareholders) and Parent (in case of a third-party claim described
     in  clause  (ii)  next  above)  shall  be  the  "PARTY  IN  INTEREST".

          (2)  Defense.  If  an  Indemnified Person gives notice to the Party in
     Interest  pursuant  to  Section 7.4(a)(1) of the assertion of a third-party
     claim,  the  Party  in  Interest  shall  be  entitled to participate in the
     defense of such third-party claim and, to the extent that it wishes (unless
     (i)  the  Party  in  Interest is also a Person against whom the third-party
     claim  is  made  and  the  Indemnified Person determines in good faith that
     joint  representation would be inappropriate, or (ii) the Party in Interest
     fails to provide reasonable assurance to the Indemnified Person of both (x)
     its  financial  capacity  to  defend  such  third-party  claim, and (y) its
     ability to provide indemnification, including against the Escrow Account or
     Shareholder  Performance  Consideration  (if  any),  if  appropriate,  with
     respect  to  such  third-party  claim),  to  assume  the  defense  of  such
     third-party  claim  with  counsel  satisfactory  to the Indemnified Person.
     After  notice  from  the Party in Interest to the Indemnified Person of its
     election  to  assume  the  defense  of such third-party claim, the Party in
     Interest  shall  not,  so  long  as it diligently conducts such defense, be
     liable  to  the  Indemnified Person under Article VII for any fees of other
     counsel  or  any  other  expenses  with  respect  to  the  defense  of such
     third-party  claim,  in  each case subsequently incurred by the Indemnified
     Person in connection with the defense of such third-party claim, other than
     reasonable  costs  of  investigation.  If the Party in Interest assumes the
     defense  of  a  third-party  claim,  (A)  such assumption will conclusively
     establish  for  purposes  of  this  Agreement  that the claims made in that
     third-party  claim  are within the scope of and subject to indemnification,
     and  (B)  no  compromise  or  settlement  of such third-party claims may be
     effected  by the Party in Interest without the Indemnified Person's written
     consent unless (1) there is no finding or admission of any violation of Law
     or  any violation of the rights of any Person, (2) the sole relief provided
     is  monetary damages that are paid in full by the Party in Interest (or, as
     applicable,  the  Escrow  Account  or  a  Key  Shareholder),  and  (3)  the
     Indemnified  Person  shall have no liability with respect to any compromise
     or  settlement  of  such  third-party  claims  effected without its written
     consent.  If notice is given to a Party in Interest of the assertion of any
     third-party claim and the Party in Interest does not, within ten days after
     the  Indemnified  Person's  notice is given, give notice to the Indemnified
     Person of its election to assume the

                             PAGE A-52              Agreement and Plan of Merger

     defense  of such third-party claim, the Party in Interest shall be bound by
     any  determination  made  in  such  third-party  claim or any compromise or
     settlement  effected  by  the Indemnified Person. The Shareholder Agent, if
     acting  as  the Party in Interest pursuant to this Section 7.4(a)(2), shall
     be  entitled  to reimbursement from the Expense Account as provided herein.

          (3) Exception. Notwithstanding the foregoing, if an Indemnified Person
     determines  in  good  faith  that  there is a reasonable probability that a
     third-party claim may adversely affect it or its Related Persons other than
     as  a  result  of  monetary  damages  for  which  it  would  be entitled to
     indemnification under this Agreement, the Indemnified Person may, by notice
     to  the Party in Interest, assume the exclusive right to defend, compromise
     or  settle  such  third-party claim, but the Party in Interest shall not be
     bound  by  any determination of any third-party claim (including the Losses
     incurred  in  connection  therewith)  so  defended for the purposes of this
     Agreement  or  any  compromise  or  settlement effected without its written
     consent.

          (4) Disputes. Any dispute between the Indemnified Person and the Party
     in  Interest  under  this  Section 7.4(a) shall be resolved pursuant to the
     dispute  resolution  procedures described in Section 7.4(b) and Section 7.6

          (5)  Finality.  In  the event that the Shareholder Agent has conducted
     any  defense  or  consented  to  any  settlement under this Section 7.4(a),
     neither  the  Shareholder  Agent nor any of the Parent Indemnifying Parties
     shall  have  the power or authority to object to the amount of any claim by
     any  Parent  Indemnified  Party   against  the  Escrow  Account,   any  Key
     Shareholder or otherwise with respect to such settlement. In the event that
     Parent  has conducted any defense or consented to any settlement under this
     Section  7.4(a), neither Parent nor the Surviving Corporation (as successor
     to Merger Sub) shall have the power or authority to object to the amount of
     any  claim by any Shareholder Indemnified Party against Parent with respect
     to  such  settlement.

     (b)  Non-Third  Party  Claims.

          (1)  Parent.  In  the  event  a  Parent  Indemnified Party has a claim
     hereunder that does not involve a claim being asserted against or sought to
     be  collected  by  a  third party, such Parent Indemnified Party shall with
     reasonable  promptness deliver a Claim Notice with respect to such claim to
     the Shareholder Agent and, if such Parent Indemnified Party intends to make
     a claim against the Escrow Account, to the Escrow Agent. If the Shareholder
     Agent  does  not  notify  such  Parent Indemnified Party within thirty (30)
     calendar  days  from  the  date  of  receipt  of such Claim Notice that the
     Shareholder  Agent  disputes  such claim, the amount of such claim shall be
     conclusively  deemed  a  liability  of  the  Parent  Indemnifying   Parties
     hereunder.  In  case  the  Shareholder Agent shall object in writing to any
     claim  made  in  accordance  with  this   Section  7.4(b)(1),   the  Parent
     Indemnified  Party  shall  have  fifteen (15) calendar days to respond in a
     written  statement to the objection of the Shareholder Agent. If after such
     fifteen  (15)  calendar day period there remains a dispute as to any claim,
     the  Parent  Indemnified  Party and Shareholder Agent shall attempt in good
     faith  for  sixty  (60)  calendar  days  to  agree  upon  the rights of the
     respective  Parties  with  respect  to  each  of such claims. If the Parent
     Indemnified  Party  and  Shareholder  Agent  should  so agree, a memorandum
     setting  forth such agreement shall be prepared and signed by both Parties.
     If  such  Parties  do  not  so  agree,  the  Parent  Indemnified  Party and
     Shareholder  Agent  shall  resolve  such  dispute  pursuant to Section 7.6.

          (2)  Shareholder.  In  the event a Shareholder Indemnified Party has a
     claim  hereunder  that  does  not involve a claim being asserted against or
     sought to be collected by a third party, such Shareholder Indemnified Party
     shall  with  reasonable  promptness  notify  the  Shareholder Agent and the
     Shareholder  Agent  shall  promptly  (and  in any event within two business
     days)  deliver  a  Claim  Notice  with  respect to such claim to Parent. If
     Parent  does  not  notify the Shareholder Agent within thirty (30) calendar
     days  from  the  date  of receipt of such Claim Notice that Parent disputes
     such  claim,  the  amount  of  such  claim  shall  be conclusively deemed a
     liability  of  Parent  hereunder. In case Parent shall object in writing to
     any  claim  made in accordance with this Section 7.4(b)(2), the Shareholder
     Agent  shall  have  fifteen  (15)  calendar  days  to  respond in a written
     statement  to  the objection of Parent. If after such fifteen (15) calendar
     day  period  there remains a dispute as to any claim, the Shareholder Agent
     and  Parent  shall  attempt  in  good

                             PAGE A-53              Agreement and Plan of Merger

     faith  for  sixty  (60)  calendar  days  to  agree  upon  the rights of the
     respective  Parties with respect to each of such claims. If the Shareholder
     Agent and Parent should so agree, a memorandum setting forth such agreement
     shall  be  prepared  and  signed by both Parties. If such Parties do not so
     agree, the Shareholder Agent and Parent shall resolve such dispute pursuant
     to  Section  7.6.

     (c)Claims Against Escrow Account and Shareholder Performance Consideration.
If  Parent  or any Parent Indemnified Party is making a claim against the Escrow
Account,  the  Escrow  Agent  shall  refrain  from disbursing any portion of the
Escrow  Account  until  resolution  of  such  dispute  pursuant  to  Section 7.4
(including,  if  applicable,  Section  7.6). If Parent or any Parent Indemnified
Party  is  making or planning a claim of set-off against Shareholder Performance
Consideration  (if  any)  payable to any Key Shareholders, Parent may retain and
refrain  from  distributing  any  portion  of  such  Shareholder  Performance
Consideration  until  resolution  of such dispute pursuant to Section 7.4(a)(1),
Section  7.4(b)(1)  or,  if  applicable,  Section  7.6.

     (d)  Failure  to  Provide  Notice.  An  Indemnified Party's failure to give
reasonably  prompt notice to the Indemnifying Party of any actual, threatened or
possible  claim  or  demand  which  may  give rise to a right of indemnification
hereunder  shall  not  relieve the Indemnifying Party of any liability which the
Indemnifying  Party may have to the Indemnified Party unless the failure to give
such  notice  materially  and  adversely  prejudiced  the  Indemnifying  Party.

     Section  7.5  Shareholder  Agent.

     (a)  Each  of  the  Shareholders,  including  each  Key   Shareholder,  has
irrevocably  appointed  and  constituted  the Shareholder Agent as its exclusive
agent,  and  by virtue of this Agreement the Shareholder Agent is constituted as
the  agent  of  all  Shareholder  Indemnified  Parties  and  Parent Indemnifying
Parties,  to  do  the  following:   (i)  to   give  and   receive   notices  and
communications,  to  agree to, negotiate, enter into settlements and compromises
of,  make  claims  and  demand  arbitration and comply with orders of courts and
awards  of  arbitrators  with  respect  to claims made or any other action to be
taken  by  or  on behalf of any Shareholders under this Article VII, and to take
all  actions  necessary  or appropriate in the judgment of the Shareholder Agent
for  the accomplishment of the foregoing, and (ii) the deposit and withdrawal of
funds  into  and  from  the  Expense  Fund,  and  the use of the Escrow Stock as
collateral  to  secure  the rights of the Indemnified Parties under this Article
VII in the manner set forth herein and in the Escrow Agreement. No bond shall be
required  of  the  Shareholder Agent, and the Shareholder Agent shall receive no
compensation  for  its  services.

     (b)  The  Shareholder Agent shall not be liable for any act done or omitted
hereunder  as  Shareholder Agent while acting in good faith, and any act done or
omitted  pursuant  to the advice of counsel shall be conclusive evidence of such
good faith. The Key Shareholders shall severally indemnify the Shareholder Agent
and  hold  such  agent  harmless against any loss, liability or expense incurred
without  bad faith on the part of the Shareholder Agent and arising out of or in
connection  with  the  acceptance  or  administration of the Shareholder Agent's
duties hereunder. The Shareholder Agent may recover its reasonable out-of-pocket
costs  and  expenses  incurred in connection with the performance of its duties,
rights  and  responsibilities  hereunder  on behalf of the Shareholders from the
Expense  Fund,  all  as  provided  in  Section 2.18 and in the Escrow Agreement.

     Section  7.6  Resolution  of  Conflicts.

     (a)  Arbitration.   If  no  agreement  can  be  reached  after  good  faith
negotiation  between  the  Parent  Indemnified Parties and the Shareholder Agent
pursuant  to  Section  7.4(b)(1),  or  between  the Shareholder Agent and Parent
pursuant  to  Section  7.4(b)(2), the Person defending the claim (the "DEFENDING
PARTY"),  may,  by  written  notice  to  the  Person  asserting  the  claim (the
"PROSECUTING  PARTY"), demand arbitration of the matter, which arbitration shall
be  conducted  by  a  single arbitrator. The Prosecuting Party and the Defending
Party  shall agree on the arbitrator, provided that if the Prosecuting Party and
the  Defending  Party  cannot  agree  on such arbitrator, either the Prosecuting
Party or the Defending Party can request that Judicial Arbitration and Mediation
Services ("JAMS") select the arbitrator. The arbitrator shall set a limited time
period  and  establish  procedures  designed  to  reduce  the  cost and time for
discovery  while  allowing  the  parties  an  opportunity,  adequate in the sole
judgment  of  the arbitrator, to discover relevant information from the opposing
parties  about the subject matter of the dispute. The arbitrator shall rule upon
motions  to  compel  or  limit  discovery and shall have the authority to impose
sanctions, including attorneys' fees and costs, to the same extent as a court of
competent  law  or  equity,  should  the arbitrator

                             PAGE A-54              Agreement and Plan of Merger

determine  that  discovery  was sought without substantial justification or that
discovery  was  refused  or  objected  to without substantial justification. The
decision  of  the  arbitrator  shall  be  written,  shall  be in accordance with
applicable  Law  and  with  this  Agreement,  and  shall be supported by written
findings  of fact and conclusion of law, which shall set forth the basis for the
decision  of  the  arbitrator. The decision of the arbitrator as to the validity
and  amount  of any claim in a Claim Notice shall be binding and conclusive upon
the  Prosecuting  Party,  the  Defending

Party,  the  Parties,  the  Shareholders,  the  Parent  Indemnified Parties and,
notwithstanding  any  other  provision of this Article VII, the Escrow Agent, if
applicable, and each of such Persons shall be entitled to act in accordance with
such  decision and the Escrow Agent, if applicable, shall be entitled to make or
withhold  payments  out  of  the  Escrow  Account  in  accordance  therewith.

     (b) Judgment; Arbitration Expenses. Judgment upon any award rendered by the
arbitrator may be entered in any court having jurisdiction. Any such arbitration
shall be held in San Diego, California under the commercial rules then in effect
for JAMS. The non-prevailing party to an arbitration shall pay its own expenses,
the  fees  of  the arbitrator, any administrative fee of JAMS, and the expenses,
including  attorneys'  fees and costs, reasonably incurred by the other party to
the  arbitration.

     Section 7.7 No Contribution. The Shareholder Agent waives, and acknowledges
and  agrees  that  it  shall  not,  on  behalf  of  the Indemnifying Parties, or
otherwise,  have  and  shall  not  exercise or assert (or attempt to exercise or
assert),  any right of contribution, right of indemnity or other right or remedy
against  the  Surviving  Corporation  in  connection with any indemnification or
other  rights  any  Indemnified  Party may have under or in connection with this
Agreement.

     Section 7.8 Fraud; Willful Misrepresentation. Notwithstanding any provision
in  this  Agreement  to  the  contrary, the liability of any Key Shareholder for
fraud or willful misrepresentation on the part of such Key Shareholder shall not
be  subject  to  any limitations set forth in this Article VII. Without limiting
the  generality  of the foregoing, any claim with respect to such liability need
not be presented within the time limits set forth in Section 7.1(a) and shall be
subject  only  to  the  applicable  statutes  of limitation, and notwithstanding
Section 7.9, any such claim shall be cumulative to any remedies provided in this
Article  VII.

     Section  7.9  Exclusive Remedies. Except as set forth in Section 2.5(d) and
Section  7.8,  the  remedies set forth in this Article VII and elsewhere in this
Agreement  shall  be  the  sole  and  exclusive  remedies  of  the  Parties, the
Shareholders  and  the other Indemnified Parties against any Indemnifying Party,
Shareholder  or other Party with respect to any claim relating to this Agreement
or  the  Merger and the facts and circumstances relating and pertaining thereto.

     Section  7.10 Purchase Price Adjustment. Any payments made pursuant to this
Article  VII  shall  be  treated  for  tax  purposes  as  an  adjustment  to the
Shareholder  Consideration.

                                  ARTICLE VIII
                             POST-CLOSING COVENANTS

     Section  8.1  Parent  Board  of  Directors. Promptly following the Closing,
Parent will take any actions necessary so that Scott Tibbitts shall be appointed
to the Board of Directors of Parent, subject to the fiduciary obligations of the
Board  of  Directors  of  Parent  under  applicable  Law.

     Section  8.2  Separate Books and Records. From the Closing until the end of
FY 2007 (the "EARNOUT PERIOD"), Parent shall operate the business of the Company
at  Closing  separately  and  shall maintain separate books and records for such
business,  such  that  the financial results of such business can be audited and
reported  as a separate business unit. Any such successor separate business unit
shall  for purposes of this Agreement, unless the context requires otherwise, be
deemed  to  be  the  Surviving  Corporation.

     Section  8.3 Operation of Surviving Corporation. During the Earnout Period,
Parent shall use its Best Efforts to operate the Surviving Corporation, or cause
the  Surviving  Corporation  to  be  operated, in conformity with sound business
practices. Parent agrees that during the Earnout Period, taking into account the
goal of the Shareholders to earn the maximum Performance Consideration available
under  Article  II,  it  shall  make  all

                             PAGE A-55              Agreement and Plan of Merger

business  decisions  which  affect  the  financial  or  operating results of the
Surviving  Corporation  in  good  faith,  and shall not take any action with the
purpose  of distorting the operational results of the Surviving Corporation in a
manner  adverse  to the Shareholders. Any dispute regarding compliance by Parent
with  the terms and provisions of this Section 8.3, or the remedy or Losses as a
result  thereof,  shall be submitted to dispute resolution under Section 7.6 (as
if  the  dispute  had  arisen  under  Section  7.4(a)(1)).

     Section  8.4  Sale  of  Surviving Corporation. Parent shall not sell all or
substantially  all  of  the  Surviving  Corporation  or  its business during the
Earnout  Period (it being understood and agreed that (i) for purposes of Section
2.5(d), the direct or indirect sale or other Transfer of shares of capital stock
of  the Surviving Corporation in connection with a sale or other Transfer of the
capital stock of Parent or all or substantially all of the business or assets of
Parent shall be deemed not to be a material Breach of this Section 8.4, and (ii)
in  the  event  of a direct sale or other Transfer of shares of capital stock of
the  Surviving  Corporation  described  in  clause  (i) next above, Parent shall
structure  such  sale  or  other  Transfer  to  provide  the  Shareholders  with
substantially  similar  protections  and  rights  as are provided hereunder). No
injunctive  relief  shall  be available to prevent a Breach of this Section 8.4.

     Section  8.5  Stock  Options.

     (a) After the Closing, Parent shall cause the compensation committee of its
Board  of  Directors  (the  "COMPENSATION COMMITTEE"), at its first meeting held
following  the  Effective  Time,  to  take appropriate action to reserve, to the
extent from time to time available under the SpaceDev 2004 Equity Incentive Plan
(or  any  other  SpaceDev  stock  or  equity  plan in effect from time to time),
options  to  buy a number of shares of Parent Common Stock equal to at least 15%
of the number of shares of Parent Common Stock issued at Closing for issuance to
the  executives,  managers,  employees  and consultants from time to time of the
Company  and, after the Closing, the Surviving Corporation (the "OPTION ELIGIBLE
EMPLOYEES").  Following  each  payment of Performance Consideration described in
Section  2.4(c),  Parent   shall,   subject  to  the  fiduciary  duties  of  the
Compensation  Committee  under applicable Law, cause the Compensation Committee,
at  its  first  meeting  held  after such payment, to take appropriate action to
grant  options  for a number of shares of Parent Common Stock under the SpaceDev
2004 Equity Incentive Plan (or any other SpaceDev stock or equity plan in effect
at  the  time  of  grant)  equal to 15% of the number of shares of Parent Common
Stock  issued  as  part  of  such  Performance  Consideration to Option Eligible
Employees,  with  due regard to the joint recommendations of the chief executive
officer  of  SpaceDev  and  the  president  of  the  Surviving  Corporation.

     (b)  Parent  shall   seek  approval  of  its  shareholders  at  the  Parent
Shareholder  Meeting  to  increase  the  amount  of  shares  available under the
SpaceDev  2004  Equity Incentive Plan, or under a new stock or equity plan to be
adopted  at  the  Parent Shareholder Meeting, to provide sufficient reserves for
the  issuance  of  the  options  contemplated  by  this  Section  8.5.

     (c)  Parent shall grant the options to be granted Option Eligible Employees
pursuant  to  this  Section   8.5   on  substantially  the  same  terms  as  are
contemporaneously  awarded   to  Parent's  officers  and   employees,  including
registration of such options, and the shares of Parent Common Stock to be issued
upon  exercise  thereof,  under  the  Securities  Act.

     Section  8.6  Capital  Investments.  After  the  Closing, Parent shall make
working  capital  investments  (the  "CAPITAL  INVESTMENTS")  in  the  Surviving
Corporation  of  not  less  than (i) $1,250,000 within thirty days of Closing in
respect  of  FY 2005, and (ii) an additional $1,250,000 no later than the end of
FY  2006;  provided  that  Parent shall receive a credit against the required FY
2005 Capital Investment for any payments made by Parent, in its sole discretion,
at the request of the Company to (i) the Company after the date hereof and prior
to  Closing,  to  the extent not reflected as a current liability on the Closing
Balance  Sheet,  (ii) Vectra in respect of the Vectra Loans (other than payments
to  the extent required by Section 2.3), or (iii) any Person at or in connection
with  the Closing. Such working capital shall, subject to the foregoing proviso,
be  used  by  the Surviving Corporation to implement the Surviving Corporation's
strategic plan, ongoing programs and internal initiatives, including a potential
relocation to an alternative primary facility in the Boulder or Denver, Colorado
metropolitan  areas.

     Section  8.7  Continuity  of  Business Enterprise. Parent intends to either
continue  the  Company's  historic  business or use a significant portion of the
Company's historic business assets in a business (within the meaning of Treasury
Regulations  Section  1.368-1(d)(1)).

                             PAGE A-56              Agreement and Plan of Merger

     Section 8.8 Attorney-Client Privilege. The attorney-client privilege of the
Company  related  to  the  Merger  shall  be  deemed  to  be  the  right  of the
Shareholders,  and not that of the Surviving Corporation, following the Closing,
and  may  only  be  waived  by  the Shareholder Agent. Absent the consent of the
Shareholder  Agent,  neither  Parent  nor the Surviving Corporation shall have a
right  to  access  attorney-client  privileged  material  related  to the Merger
following  the  Closing.

                                   ARTICLE IX
                                    EMPLOYEES

     Section  9.1  Retaining  Employees. From the date hereof until the Closing,
the  Company  shall use its Best Efforts to retain its employees and consultants
in  their employment or consulting relationship, until and following the Closing
Date.

     Section  9.2  Employee  Benefit Arrangements. In order to secure an orderly
and  effective  transition of the employee benefit arrangements for employees of
the  Company  and their respective beneficiaries and dependents, the Company and
its Representatives shall cooperate, before the Closing Date, with Parent to (i)
provide  to  Parent  information related to such employees, including employment
records,  benefits  information  and  financial records, and (ii) take any other
actions  requested  by  Parent  or Merger Sub with respect to such employees and
their  respective  beneficiaries  and  dependents.

     Section  9.3  No Benefit to the Company Employees Intended. This Article IX
is not intended to, and does not, create any rights or obligations to or for the
benefit  of  any  Person  other  than  Parent  and  Merger  Sub.

                                    ARTICLE X
                                   TERMINATION

     Section  10.1  Circumstances  for  Termination.  At  any  time prior to the
Closing  Date, this Agreement may be terminated by written notice explaining the
reason  for  such  termination (without prejudice to other remedies which may be
available  to  the  Parties  under  this  Agreement,  at  law  or  in  equity):

     (a)  by  the  mutual  written  consent  of  Parent  and  the  Company;

     (b)  by  Parent:

          (1)  if the closing condition specified in Section 6.2(n) has not been
     satisfied  within  two  weeks  of  the  date  hereof;

          (2)  if  the  Company  or  any  of the Key Shareholders is in Material
     Breach  of  this  Agreement,  subject  to the expiration of any cure period
     expressly  provided  herein;  or

          (3)  if  Vectra  Bank forecloses or collects on any collateral for any
     Vectra  Loan;

     (c)  by  the  Company:

          (1)  if  Parent or Merger Sub is in Material Breach of this Agreement,
     subject  to the expiration of any cure period expressly provided herein; or

          (2)  if  Parent  has  not  held the Parent Shareholders Meeting within
     forty-five  days  of  the date the SEC declares the Form S-4 effective; and

     (d)  by  either  Parent  or  the  Company:

          (1)  if  (i)  Parent has not received notice from the SEC that the SEC
     will  review the Form S-4 or any other report filed by Parent with the SEC;
     (ii)  shares  of  Parent  Common  Stock  are  listed

                             PAGE A-57              Agreement and Plan of Merger

     on  the  American  Stock Exchange; (iii) the Closing has not occurred on or
     prior  to  December  31, 2005 for any reason; (iv) the terminating Party is
     not,  on the date of termination, in Material Breach of this Agreement; and
     (v) the terminating Party has not Breached this Agreement in a manner which
     is  responsible  for  delaying  the  Closing;

          (2)  if (i) the Closing has not occurred on or prior to March 31, 2006
     (the  "OUTSIDE DATE") for any reason; (ii) the terminating Party is not, on
     the  date  of  termination, in Material Breach of this Agreement; and (iii)
     the  terminating Party has not Breached this Agreement in a manner which is
     responsible  for  delaying  the  Closing;

          (3)  if (i) the satisfaction of a closing condition of the terminating
     Party  in  Article  VI is impossible; (ii) the terminating Party is not, on
     the  date  of  termination, in Material Breach of this Agreement; and (iii)
     the  terminating  Party has not Breached this Agreement in a manner causing
     the  impossibility  of  satisfying  such  closing  condition;  or

          (4)  pursuant  to  Section  5.15.

     Section  10.2  Effect  of  Termination.  If this Agreement is terminated in
accordance  with  Section  10.1,  all obligations of the Parties hereunder shall
terminate,  except  for the obligations set forth in Section 5.5, Article XI and
the  confidentiality and non-disclosure provisions (and any associated remedies)
contained  herein.  The  termination  of this Agreement for any reason shall not
affect  any  of  Parent's  rights  under  the  SpaceDev  Loan.

                                   ARTICLE XI
                                  MISCELLANEOUS

     Section  11.1  Entire Agreement. This Agreement and the Related Agreements,
and  any  certificates,  schedules  and  proxies  delivered  pursuant  hereto or
thereto,  constitute  the  entire  agreement and understanding of the Parties in
respect of its and their subject matter and supersedes all prior understandings,
agreements, or representations by or among the Parties, written or oral, (except
for  the  SpaceDev  Loan,  its  ancillary  agreements,  including  that  certain
Exclusivity  Agreement,  made effective September 8, 2005, by and between Parent
and  the  Company),  to  the extent they relate in any way to the subject matter
hereof  or  the  transactions  contemplated  by  this  agreement.

     Section  11.2  Parties  In  Interest.  This  Agreement  and the Transaction
Documents  shall  be  binding upon and inure solely to the benefit of each Party
and  its successors and permitted assigns and nothing in this Agreement, express
or  implied,  is  intended  to or shall confer upon any other Person (other than
Parent  Indemnified  Persons)  any  rights,  benefits  or remedies of any nature
whatsoever  under  or  by  reason  of  this  Agreement.

     Section  11.3  Assignment;  Amendment.

     (a)  Assignment. Neither this Agreement nor any of the rights, interests or
obligations  hereunder  or  under the Escrow Agreement shall be assigned without
the prior written consent of each other Party; provided, however, that Parent or
Merger  Sub  may  assign,  in  its  sole  discretion,  any or all of its rights,
interests  and  obligations  under  this  Agreement  to  any direct wholly owned
Subsidiary  of  Parent.  Any  assignment  in violation of the preceding sentence
shall  be  null  and  void  and  of no force or effect. Subject to the preceding
sentence,  this Agreement shall be binding upon, inure to the benefit of, and be
enforceable  by,  the  Parties  and  their  respective  successors and permitted
assigns.

     (b)  Amendment.  This  Agreement  may  not be modified, amended, altered or
supplemented  except  upon  the  execution  and  delivery of a written agreement
executed by Parent, the Company (prior to the Closing), the Key Shareholders and
the  Shareholder  Agent.

     Section  11.4  Notices.  All  notices,  requests,  instructions   or  other
documents  to  be  given  under  this Agreement shall be in writing and shall be
deemed  given,  (i)  five  business  days  following  sending  by  registered

                             PAGE A-58              Agreement and Plan of Merger

or  certified  mail,  postage  prepaid,  (ii)  when  sent  if sent by facsimile;
provided,  however,  that  the  facsimile  is  promptly  confirmed  by telephone
confirmation  thereof,  (iii)  when  delivered,  if  delivered personally to the
intended  recipient,  and  (iv)  one business day following sending by overnight
delivery  via a national courier service, and in each case, addressed to a party
at  the  following  address  for  such  Party:

If  to  Parent  or  Merger  Sub  (or,  after  consummation of the Merger, to the
Surviving  Corporation):

     SpaceDev,  Inc.
     Attn:  Chief  Executive  Officer
     13855  Stowe  Drive
     Poway,  CA  92064
     Tel:  (858)  375-2030
     Fax:  (858)  375-1000

with  copies  (which  will  not  constitute  notice)  to:

     Sheppard,  Mullin,  Richter  &  Hampton  LLP
     Attn:  John  J.  Hentrich,  Esq.
     12544  High  Bluff  Drive,  Suite  300
     San  Diego,  CA  92130-3051
     Tel:  (858)  720-8942
     Fax:  (858)  509-3691

If  to  the  Company  (prior  to consummation of the Merger) or any Shareholder:

     Starsys  Research  Corporation
     Attn:  Scott  Tibbitts,  Chief  Executive  Officer
     4909  Nautilus  Court  North
     Boulder,  Colorado  80301
     Tel:  (303)  530-1925
     Fax:  (303)  530-2401

with  a  copy  (which  will  not  constitute  notice)  to:

     Holland  &  Hart,  LLP
     Attn:  Betty  Arkell
     555  17th  Street,  Suite  3200
     Denver,  Colorado  80202
     Tel:  (303)  295-8526
     Fax:  (303)  295-8261

If  to  the  Shareholder  Agent:

     Scott  Tibbitts
     7237  Spring  Creek  Circle
     Niwot,  Colorado  80503
     Fax:  (303)  530-2401

If  to  a Key Shareholder, to the address set forth under such Key Shareholder's
name  on  the  signature  pages  hereof.

Any Party may change its address or fax number for purposes hereof to such other
address  or  fax number as such Party may have previously furnished to the other
Parties  in  writing  in  accordance  with  this  Section  11.4.

     Section  11.5  Specific  Performance.  Each of the Parties acknowledges and
agrees that any Breach or non-performance of, or default under, any of the terms
and  provisions  hereof  would  cause  substantial and

                             PAGE A-59              Agreement and Plan of Merger

irreparable  damage  to  the  other  Parties, and that money damages would be an
inadequate  remedy  therefor.  Accordingly,  subject to Section 7.9, each of the
Parties  agrees  that  each  of them shall be entitled to seek equitable relief,
including  specific  performance and injunctive relief, in the event of any such
Breach,  non-performance or default in any Action instituted in any court of the
United  States  or  any  state  having  competent  jurisdiction,  or  before any
arbitrator, in addition to any other remedy to which such Party may be entitled,
at  law  or  in  equity.

     Section 11.6 Submission to Jurisdiction; No Jury Trial; Service of Process.

     (a)  Submission  to  Jurisdiction. Except as set forth in Section 7.6, each
Party  submits  to  the  exclusive jurisdiction of the federal courts located in
Denver,  Colorado,  in  any Action arising out of or relating to this Agreement,
any  Transaction  Document  or  any  Transaction  and  agrees that all claims in
respect  of  the  Action  shall  be heard and determined in any such court. Each
Party  agrees that a final judgment in any Action so brought shall be conclusive
and may be enforced by Action on the judgment or in any other manner provided at
law  or  in  equity.  Each Party waives any defense of inconvenient forum to the
maintenance  of  any  Action  so  brought  and waives any bond, surety, or other
security  that  might  be  required  of  any  other  party with respect thereto.

     (b)  Waiver  of  Jury  Trial.  THE PARTIES EACH HEREBY AGREE TO WAIVE THEIR
RESPECTIVE RIGHTS TO JURY TRIAL OF ANY DISPUTE BASED UPON OR ARISING OUT OF THIS
AGREEMENT  OR  ANY  OTHER  AGREEMENTS RELATING HERETO OR ANY DEALINGS AMONG THEM
RELATING  TO  THE  TRANSACTIONS.  The scope of this waiver is intended to be all
encompassing  of  any  and  all  Actions that may be filed in any court and that
relate  to  the  subject matter of any Transactions, including, contract claims,
tort  claims,  breach  of  duty  claims,  and all other common law and statutory
claims.  The  Parties each acknowledge that this waiver is a material inducement
to enter into a business relationship and that they will continue to rely on the
waiver  in  their  related  future  dealings.  Each Party further represents and
warrants  that it has reviewed this waiver with its legal counsel, and that each
knowingly  and  voluntarily  waives its jury trial rights following consultation
with legal counsel. NOTWITHSTANDING ANYTHING TO THE CONTRARY HEREIN, THIS WAIVER
IS  IRREVOCABLE,  MEANING  THAT IT MAY NOT BE MODIFIED ORALLY OR IN WRITING, AND
THE  WAIVER  SHALL  APPLY  TO  ANY  AMENDMENTS,  RENEWALS,  SUPPLEMENTS,  OR
MODIFICATIONS TO THIS AGREEMENT OR TO ANY OTHER DOCUMENTS OR AGREEMENTS RELATING
HERETO.  In  the  event  of  an Action, this Agreement may be filed as a written
consent  to  trial  by  a  court.

     (c)  Service  of  Process. Any Party may make service on any other Party by
sending  or  delivering  a  copy of the process to the Party to be served at the
address  and  in the manner provided for the giving of notices in Section 11.17.
Nothing  in  this  Section  11.6  shall  affect any Party's right to serve legal
process  in  any  other  manner  permitted  at  Law  or  in  equity.

     Section  11.7  Time.  Time  is  of  the  essence in the performance of this
Agreement.

     Section  11.8  Counterparts.  This Agreement may be executed in two or more
original  or  facsimile  counterparts, each of which shall be deemed an original
but  all  of  which  together  shall constitute but one and the same instrument.

     Section  11.9  Governing  Law.  This  Agreement  and the performance of the
Transactions  and  obligations of the Parties hereunder shall be governed by and
construed  in  accordance  with  the laws of the State of Colorado applicable to
contracts  negotiated,  executed and to be performed entirely within such State.

     Section  11.10  Expenses.  The  Company  and the Shareholder Agent shall be
solely  responsible  for  their  respective legal, accounting and other fees and
expenses  incurred  or  reasonably expected to be incurred by the Company or the
Shareholder  Agent in connection with the preparation, execution and delivery of
this  Agreement  and  the  consummation of the Transactions contemplated hereby,
including  the  preparation  and  filing  of the Form S-4 and the holding of the
Company Shareholders Meeting ("EXPENSES"). Parent and Merger Sub shall be solely
responsible  for  their  respective  Expenses.

                             PAGE A-60              Agreement and Plan of Merger

     Section  11.11 Certain Taxes. All transfer, documentary, sales, use, stamp,
registration  and  other  such  Taxes  and  fees  (including  any  penalties and
interest)  incurred  in connection with this Agreement, if any, shall be paid by
the  Shareholders.

     Section  11.12  Extensions;  Waiver.

     (a)  Extension.  At  any  time  following  the Closing Date, Parent and the
Surviving Corporation, on the one hand, and the Shareholder Agent, on the other,
to  the  extent  legally allowed, may (i) extend the time for the performance of
any  of the obligations of the other of them, (ii) waive any inaccuracies in the
representations  and   warranties  contained   herein  or  in  any  certificate,
instrument  or  other  document  delivered  pursuant  hereto,  or   (iii)  waive
compliance  with  any  of  the agreements contained herein. Any agreement to any
such  extension  or  waiver shall be valid only if set forth in an instrument in
writing  signed  on  behalf  of  the  Person  against  which enforcement of such
extension  or  waiver  is  sought.

     (b) Waiver. The failure of any party hereto to exercise any right, power or
remedy provided under this Agreement or otherwise available in respect hereof at
law  or  in  equity, or to insist upon compliance by any other party hereto with
its  obligations hereunder, or any custom or practice of the parties at variance
with  the  terms hereof shall not constitute a waiver by such party of its right
to  exercise  any  such  or  other  right,  power  or  remedy  or to demand such
compliance.  No  waiver by any party of any default, misrepresentation or breach
hereunder,  whether intentional or not, shall be effective unless in writing and
signed  by  the  party against whom such waiver is sought to be enforced, and no
such  waiver  shall  be  deemed  to  extend  to any prior or subsequent default,
misrepresentation  or  breach  hereunder or affect in any way any rights arising
because  of  any  prior  or  subsequent  such  occurrence.

     Section  11.13  Severability.  The  provisions  of  this Agreement shall be
deemed  severable  and the invalidity or unenforceability of any provision shall
not  affect  the  validity  or  enforceability  of  the other provisions hereof;
providedthat  if  any  provision  of  -------- this Agreement, as applied to any
Party or to any circumstance, is adjudged by a Governmental Body, arbitrator, or
mediator  not  to be enforceable in accordance with its terms, the Parties agree
that  the  Governmental  Body, arbitrator, or mediator making such determination
shall  have  the  power  to modify the provision in a manner consistent with its
objectives such that it is enforceable, and to delete specific words or phrases,
and  in  its reduced form, such provision shall then be enforceable and shall be
enforced.

     Section  11.14  Incorporation  of  Exhibits  and  Disclosure Schedules. The
Exhibits  and  the Disclosure Schedules are incorporated herein by reference and
made  a  part  hereof.

     Section  11.15  Titles  and  Headings.  The  article, section and paragraph
titles  and  headings,  and the table of contents, contained herein are inserted
purely  as  a  matter  of  convenience  and  for  ease of reference and shall be
disregarded  for  all other purposes, including the construction, interpretation
or  enforcement  of  this  Agreement  or  any  of  its  terms  or  provisions.

     Section  11.16  Facsimile  Execution.   A   facsimile,  telecopy  or  other
reproduction  of  this  Agreement may be executed by one or more Parties, and an
executed  copy  of  this  Agreement  may  be delivered by one or more Parties by
facsimile  or  similar  electronic  transmission  device  pursuant  to which the
signature  of  or  on  behalf  of such Party can be seen, and such execution and
delivery  shall  be considered valid, binding and effective for all purposes. At
the  request  of  any  Party,  all  Parties agree to execute an original of this
Agreement  as  well  as  any  facsimile,  telecopy or other reproduction hereof.

     Section  11.17  Construction.  The Parties have participated jointly in the
negotiation and drafting of this Agreement with the assistance of legal counsel,
and  any  rule  of  construction  or  interpretation  otherwise  requiring  this
Agreement  to  be  construed or interpreted against any party shall not apply to
any construction or interpretation hereof. If an ambiguity or question of intent
or  interpretation  arises,  this  Agreement  shall  be  construed as if drafted
jointly  by  the  Parties  and  no  presumption  or  burden of proof shall arise
favoring  or disfavoring any Party because of the authorship of any provision of
this  Agreement.  The  Parties  intend  that  each representation, warranty, and
covenant  contained herein shall have independent significance. If any Party has
Breached  any  representation,  warranty,  or  covenant  contained herein in any
respect,  the  fact  that  there  exists  another  representation,  warranty, or
covenant relating to a similar subject matter (regardless of the relative levels
of

                             PAGE A-61              Agreement and Plan of Merger

specificity) which the Party has not breached shall not detract from or mitigate
the  fact  that the Party is in Breach of the first representation, warranty, or
covenant.  For  all  purposes  of  this Agreement, except as otherwise expressly
provided  or  unless  the  context  otherwise  requires:

     (a)  all  references in this Agreement to designated "Articles," "Sections"
and   other   subdivisions,   or  to   designated  "Exhibits,"   "Schedules"  or

"Appendices,"  are  to  the designated Articles, Sections and other subdivisions
of,  or  the  designated  Exhibits,  Schedules or Appendices to, this Agreement;

     (b)  references to any Person includes such Person's successors and assigns
but,  if  applicable,  only if such successors and assigns are not prohibited by
this Agreement, and reference to a Person in a particular capacity excludes such
Person  in  any  other  capacity  or  individually;

     (c)  references  to  any  agreement,  document  or  instrument  means  such
agreement,  document or instrument as Amended and in effect from time to time in
accordance  with  the terms thereof, and shall be deemed to refer as well to all
addenda, annexes, appendices, exhibits, schedules and other attachments thereto;

     (d)  reference  to any Law means such Law as Amended, codified, replaced or
reenacted, in whole or in part, and in effect from time to time, including rules
and  regulations  promulgated  thereunder, and reference to any section or other
provision  of  any  Law  means  that  provision of such Law from time to time in
effect  and constituting the substantive Amendment, codification, replacement or
reenactment  of  such  section  or  other  provision;

     (e)  references  to "dollars" or "cash", and the "$" symbol, are references
to  the  lawful  money  of  the  United  States  of  America;

     (f)  with  respect to the determination of any period of time, "from" means
"from  and  including"  and  "to"  means  "to  but  excluding";

     (g)  the words "include," "includes," and "including" shall be deemed to be
followed  by  "without  limitation";

     (h)  the  term  "or"  shall  not  be  exclusive;

     (i)  pronouns in masculine, feminine, and neuter genders shall be construed
to  include  any  other  gender;

     (j)  whenever  the singular number is used, if required by the context, the
same  shall  include  the  plural,  and  vice  versa;

     (k)  the words "this Agreement," "herein," "hereof," "hereby," "hereunder,"
and  words  of  similar import refer to this Agreement as a whole and not to any
particular  Article,  Section  or  other  subdivision;  and

     (l)  all  accounting  terms  shall  be  interpreted,  and  all  accounting
determinations  hereunder  shall  be  made,  in  accordance  with  GAAP.

     Section  11.18 Definitions. Unless otherwise expressly provided herein, the
following  terms,  whenever  used  in  this  Agreement,  shall have the meanings
ascribed  to  them  below  or  in  the  referenced  Sections  of this Agreement:

     "ACCOUNTS  RECEIVABLE"  means  (i)  all trade accounts receivable and other
rights  to  payment  from  customers  of the Company and the full benefit of all
security  for  such  accounts or rights to payment, including all trade accounts
receivable  representing  amounts  receivable  in  respect  of  goods shipped or
products  sold  or services rendered to customers of the Company, (ii) all other
accounts or notes receivable of the Company and the full benefit of all security
for  such  accounts or notes, and (iii) any claim, remedy or other right related
to  any  of  the  foregoing.

                             PAGE A-62              Agreement and Plan of Merger

     "ACTION"  means  any  action,  appeal,  petition,  plea, charge, complaint,
claim, suit (whether civil, criminal, administrative, judicial or investigative,
whether formal or informal, whether public, private or otherwise, whether at law
or  in  equity),  demand,  litigation, arbitration, mediation, hearing, inquiry,
investigation,  audit  or similar event, occurrence, or proceeding, in each case
commenced, brought, conducted or heard by or before, or otherwise involving, any
Governmental  Body,  arbitrator  or  mediator.

     "ACTUAL  KNOWLEDGE"  of  a  particular  fact or other matter means (i) with
respect to an individual, when such individual is actually aware of such fact or
other  matter, and (ii) with respect to an Entity, if any Person who is serving,
or  who  has  at  any  time  served,  as  a  director, officer, management-level
employee,  partner,  executor or trustee of such Entity (or, in all cases above,
in  any  similar or equivalent capacity), or any employee of such Entity charged
with  responsibility  for  a  particular  functional  or  regional  area of such
Entity's  business  or  operations, has, or at any time had, Actual Knowledge of
such  fact  or  other  matter.

     "AFFILIATE"  or  "AFFILIATED" with respect to any specified Person, means a
Person  that,  directly  or  indirectly,  through  one  or  more intermediaries,
controls  or  is  controlled by, or is under common control with, such specified
Person.  For  purposes of this definition, "CONTROL" (and its derivatives) means
the  possession, directly or indirectly, or as trustee or executor, of the power
to  direct  or  cause  the direction of the management and policies of a Person,
whether through ownership of voting Equity Interests, as trustee or executor, by
contract  or  credit  arrangements  or  otherwise.

     "AMEND"  means, with respect to any Contract or Organizational Document, to
amend,  supplement,  extend,  waive  a  provision  of  or  otherwise modify such
Contract  or  Organizational Document. The terms "AMENDED" and "AMENDMENT" shall
have  the  correlative  meanings.

     "APPLICABLE TIME" means (i) with respect to the Form S-4, the time the Form
S-4  is filed with the SEC, any time the Form S-4 is amended or supplemented and
the  time  the  Form  S-4  becomes effective under the Securities Act, (ii) with
respect to the Proxy Statement, the date the Proxy Statement or any amendment or
supplement thereto is first mailed to the shareholders of Parent and at the time
of  the Parent Shareholder Meeting, or (iii) with respect to any other document,
the  date  such other document, or any amendment or supplement thereto, is filed
with  the  applicable  Governmental  Body.

     "BEST  EFFORTS"  means  the  efforts  that  a  prudent  Person  desirous of
achieving  a result would use in similar circumstances to achieve that result as
expeditiously  and  effectively  as  possible.

     "BREACH"  means  (a) any breach of, or inaccuracy in, any representation or
warranty,  (b)  any  breach  or violation of, default under, failure to perform,
failure  to  comply  with  or  failure  to  notify,  or  noncompliance with, any
covenant,  agreement  or  obligation,  or  (c)  any one or more other Events the
existence  of  which,  individually or together, whether unconditionally or with
the  passing  of  time  or the giving of notice, or both, would (i) constitute a
breach,  violation, default, failure or noncompliance referred to in clauses (a)
and  (b)  next  above,  (ii)  permit  any  Person  to  accelerate  any  monetary
obligation,  (iii)  permit  any  Person to abridge, delay, condition, terminate,
revoke, rescind or cancel any right, license, liability, debt, power, authority,
privilege  or  obligation, or (iv) require, or permit any Person to require, the
payment  of  a  monetary  penalty  or  liquidated  damages.

     "CAPITAL  LEASE  OBLIGATIONS"  means  a payment obligation under a Lease of
Property,  real  or  personal,  classified  as  a capital lease pursuant to FASB
Statement  of Financial Accounting Standards No. 13, Accounting for Leases (Nov.
1976).

     "CERCLA"  means the Comprehensive Environmental Response, Compensation, and
Liability  Act  of  1980,  as  amended.

     "CLOSING  CONSIDERATION"  means,  collectively,  (i) all amounts payable by
Parent  at  the  Closing  pursuant  to Section 2.3, (ii) the Shareholder Closing
Consideration,  and  (iii)  the  Company  Expense Payments to be made at Closing

     "CLOSING DEBT" means the sum of (i) the aggregate amount of "Bank Debt" (as
defined  in  the  Intercreditor  Agreement), together with any other Liabilities
under  or  in  respect  of the Vectra Loans, at Closing, plus (ii) the

                             PAGE A-63              Agreement and Plan of Merger

aggregate  Liabilities  under or in respect of the Shareholder Loans at Closing,
plus (iii) the aggregate Liabilities under or in respect of the SpaceDev Loan at
Closing.

     "CODE"  means  the  Internal  Revenue  Code  of  1986,  as  amended.

     "COMMITMENT"  means   (a)   options,   warrants,   convertible  securities,
exchangeable  securities,  subscription  rights, purchase or acquisition rights,
conversion rights, exchange rights, or other Contracts that require an Entity to
issue  any  of  its Equity Interests, (b) any other securities convertible into,
exchangeable  or exercisable for, or representing the right to subscribe for, in
each  case  with or without consideration, any Equity Interest of an Entity, (c)
statutory  pre-emptive  rights  or  pre-emptive rights granted under an Entity's
Organizational Documents, (d) rights of first refusal, tag-along rights, co-sale
rights,  drag-along  rights,  piggyback rights, buy-sell arrangements, or voting
agreements,  or  (e)  stock  appreciation  rights,  phantom  stock,  profit
participation,  or  other  similar  rights  with  respect  to  an  Entity.

     "COMPANY  COMMON  STOCK"  means  the common stock, par value $.0001, of the
Company.

     "COMPANY  CONTRACT"  means  any Contract to which the Company or any of its
Subsidiaries  is  a party or signatory or by which any of them is bound, and any
Company  License.

     "COMPANY  EMPLOYEE  PLAN"  means  any  plan,  program,  policy,   practice,
contract,  agreement  or  other material arrangement providing for compensation,
severance,  termination pay, deferred compensation, performance awards, stock or
stock related awards, fringe benefits or other employee benefits or remuneration
of  any  kind,  whether  written,  unwritten  or  otherwise, funded or unfunded,
including  each  "employee  benefit plan" (within the meaning of Section 3(3) of
ERISA)  which  is  or  has  been  maintained,  contributed to, or required to be
contributed  to,  by the Company or any Affiliate thereof for the benefit of any
Employee,  or  with respect to which the Company or any Affiliate thereof has or
may  have  any  liability  or  obligation.

     "COMPANY  EXPENSE  PAYMENTS"  means  all  amounts  paid, whether in cash or
shares  of  Parent  Common  Stock  and  whether  at  Closing  or  thereafter, in
satisfaction  of  Company  Transaction  Expenses  pursuant  to  Section  2.19.

     "COMPANY  INFORMATION"  means  the  statements  regarding  the Company, its
operations,  business,  directors,  officers,  Subsidiaries  and  Shareholders
contained  in  the  Form  S-4  or  Proxy  Statement.

     "COMPANY  INTELLECTUAL  PROPERTY"  means any Material Intellectual Property
Rights  that  are  or  are  purported to be owned by, licensed exclusively to or
otherwise  controlled  by  the  Company.

     "COMPANY  LICENSES"  means  the  license Contracts or licenses governing or
relating  to  Intellectual Property Rights licensed by the Company or any of its
Subsidiaries  in  writing  from third parties, but excluding licenses solely for
Excluded  Software.

     "COMPANY  PRODUCTS"  means  all  products  designed, manufactured, shipped,
sold,  marketed, distributed, licensed, Leased, delivered or introduced into the
stream  of  commerce by or on behalf of the Company, including any such products
sold  in  the  United  States  by  the  Company  as the distributor or agent, or
pursuant  to  any  other contractual relationship with an offshore manufacturer,
and  including  all Company Software and all services provided by or through the
Company  on  or  prior  to  the  Closing  Date.

     "COMPANY  SOFTWARE"  means  any  Software constituting Company Intellectual
Property.

                             PAGE A-64              Agreement and Plan of Merger

     "CONFIDENTIAL  INFORMATION"  means all Trade Secrets and other confidential
or  proprietary  information  of  a  Person  disclosing  such  information  (the
"DISCLOSING PARTY"), including information derived from reports, investigations,
research,  work  in  progress,  codes,  marketing  and sales programs, financial
projections,  cost  summaries,  pricing  formula,  contract  analyses, financial
information,  projections,  confidential filings with any Governmental Body, and
all  other confidential concepts, methods of doing business, ideas, materials or
information  prepared  or performed for, by or on behalf of the Disclosing Party
by  its  Representatives;  providedthat  the  following information shall not be
deemed  to  be  Confidential  Information:  (i)  information which is or becomes
available  to  or  known  by the public generally through no fault of the Person
receiving such information (the "RECEIVING PARTY"); or (ii) information that was
in  the  Receiving  Party's  possession at the time of disclosure or receipt, as
evidenced and verified by prior tangible evidence, and was not acquired under an
obligation of confidence or non-disclosure; (iii) information that the Receiving
Party  demonstrates  was  rightfully received by it from a third party after the
time  it  was disclosed or obtained from the Disclosing Party, providedthat such
third  party was not directly or indirectly under an obligation of confidence or
non-disclosure  with  the  Disclosing  Party  at  the  time of the third party's
disclosure  to  the  Receiving  Party; or (iv) information that is independently
developed by the Receiving Party without use of or reference to the Confidential
Information of the Disclosing Party, as evidenced and verified by prior tangible
evidence.

     "CONSENT"  means  any  consent,  approval,  ratification,  favorable  vote,
authorization,  waiver,  or  other  similar  action.

     "CONTRACT"  means any Government Contract, contract, agreement, instrument,
commitment,  covenant, lease, promise, undertaking or other agreed or consensual
obligation,  whether  written  or  oral  and  whether  express  or  implied.

     "COPYRIGHTS"  means  worldwide  (i)  registered  copyrights in published or
unpublished works, mask work rights and similar rights, including rights created
under  Sections  901-914  of  Title  17  of  the  United  States Code, mask work
registrations,  and  copyright  applications  for  registration,  including  any
renewals thereof, and (ii) copyrightable works and other rights of authorship in
published  or  unpublished  works.

     "CURRENT  BALANCE SHEET" means (i) on the date hereof until the delivery of
the balance sheet described in clause (ii) of this definition, the balance sheet
described  in  Section  3.9(ii)(A),  (ii)  upon  the  certification and delivery
thereof to Parent until the Closing Date, the balance sheet described in Section
5.15,  and  (iii)  on and after the Closing Date, the balance sheet described in
Section  3.9(ii)(B)

     "CURRENT  BALANCE  SHEET  DATE" means the date of the Current Balance Sheet
from  time  to  time.

     "DEBT"  means,  with  respect  to  any Person, without duplication, (i) all
obligations  of such Person for borrowed money, including bank loans, mortgages,
notes payable and earnouts payable, and all obligations of such Person evidenced
by  bonds, debentures, notes or other similar instruments or Securities, in each
case together with any interest, fees, prepayment penalties or other amounts due
in  respect  thereof,  (ii)  all  obligations of such Person to pay the deferred
purchase  price  of  property  or  services, including Lease obligations, except
trade accounts payable arising in the Ordinary Course of Business, and (iii) all

obligations  of  such  Person  to  purchase  Securities which arise out of or in
connection  with  the  sale  of  the  same  or substantially similar Securities.

     "DISCLOSING  PARTY" has the meaning ascribed to such term in the definition
of  the  term  "Confidential  Information".

     "DISSENTING  SHAREHOLDERS"  means  shareholders  of  the  Company  who  are
"Dissenters"  (as  defined in Sec. 7-113-101 of the CBCA), or are otherwise duly
exercising  dissenters'  rights  under applicable Law, in respect of the Merger.

     "DISSENTING  SHARES" means the shares of Company Common Stock as to which a
Dissenting  Shareholder  has  exercised  such  Person's  right  to  dissent.

     "EMPLOYEE"  means any current or former employee, consultant or director of
the  Company  or  any  Affiliate.

                             PAGE A-65              Agreement and Plan of Merger

     "EMPLOYEE  AGREEMENT"   means  each  management,   employment,   severance,
consulting,  or  similar  Contract  between   the  Company   and  any  employee,
consultant,  independent  contractor,  or  other  individuals providing services
thereto  pursuant  to  which  the  Company  has  or  may  have  any  Liability.

     "EMPLOYEE BENEFIT PLAN" means each plan, program, policy, payroll practice,
contract,  agreement  (including  Employee  Agreements),  or  other  arrangement
providing  for  compensation,  severance,  termination  pay, performance awards,
stock  or  stock  related awards, fringe benefits, or other employee benefits of
any  kind,  whether  formal or informal, funded or unfunded, written or oral and
whether  or  not legally binding, including each "employee benefit plan," within
the  meaning  of  Section 3(3) of ERISA and each "multiemployer plan" within the
meaning  of  Sections  3(37)  or  4001(a)(3)  of  ERISA.

     "EMPLOYEE  PENSION  PLAN"  means  any  Employee  Benefit  Plan  that  is an
"employee  pension  benefit  plan,"  as  that term is defined in Section 3(2) of
ERISA.

     "ENCUMBRANCE"  means,  with  respect  to  any  Property,  any  Order, Lien,
easement, right of way, encroachment, servitude, right of first option, right of
first  refusal  or  similar  restriction,  community  or  other marital property
interest,  condition,  equitable interest, license, encumbrance or other binding
restriction  of  any  kind  (including restrictions on use, Transfer, receipt of
income  or  exercise  of  any  other  attribute or indicia of ownership) on such
Property  or  any  interest  therein  or  right  thereto,  whether  directly  or
indirectly  (through  one  or  more  intermediary Persons or otherwise), whether
voluntarily,  involuntarily  or  by operation of law, and, where applicable, any
restriction  on  voting thereof or receipt of income thereon and any Commitments
in  respect  thereof; providedthat Transfer restrictions under federal and state
securities  and  "blue  sky"  laws  and regulations shall be deemed not to be an
Encumbrance.  The  term  "Encumber"  has  the  correlative  meaning.

     "ENFORCEABLE" means, with respect to any Contract and any Person, that such
Contract  is the legal, valid, and binding obligation of such Person enforceable
against  such Person in accordance with its terms, except as such enforceability
may  be  subject  to  the  effects  of,  or  limited by, bankruptcy, insolvency,
reorganization, moratorium, or other Laws relating to or affecting the rights of
creditors,  and  general  principles  of  equity.

     "ENTITY"  means  any  corporation  (including  any non profit corporation),
general  partnership,  limited partnership, limited liability partnership, joint
venture,  estate,  trust,  company  (including  any limited liability company or
joint  stock company), firm, labor organization, unincorporated organization, or
other  enterprise,  association,  organization  or  business  entity.

     "ENVIRONMENT" means soil, land surface or subsurface strata, surface waters
(including  navigable  waters  and  ocean  waters), groundwaters, drinking water
supply,  stream  sediments, ambient air (including indoor air), plant and animal
life  and  any  other  environmental  medium  or  natural  resource.

     "ENVIRONMENTAL,  HEALTH  AND  SAFETY LIABILITIES" means any costs, damages,
expenses,  Liabilities,  or  other  responsibility  arising  from  or  under any
Environmental  Law  or  Occupational  Safety  and  Health  Law,  including those
consisting  of  or relating to (i) any environmental, health or safety matter or
condition  (including on-site or off-site contamination, occupational safety and
health  and regulation of any chemical substance or product), (ii) any Orders or
Losses  arising  under  any  Environmental Law or Occupational Safety and Health
Law,  (iii) financial responsibility under any Environmental Law or Occupational
Safety  and  Health  Law  for  cleanup costs or corrective action, including any
cleanup,  removal,   containment  or  other   remediation  or  response  actions
("Cleanup")  required by any Environmental Law or Occupational Safety and Health
Law  (whether  or  not  such  Cleanup  has  been  required  or  requested by any
Governmental  Body or any other Person) and for any natural resource damages, or
(iv)  any  other  compliance,  corrective or remedial measure required under any
Environmental  Law  or  Occupational Safety and Health Law. For purposes of this
Agreement,  the  terms  "removal,"  "remedial" and "response action" include the
types  of  activities  covered  by  CERCLA.

     "ENVIRONMENTAL  LAW" means any Law that requires or relates to (i) advising
appropriate  authorities,  employees  or  the  public of intended, threatened or
actual  Environmental Releases of Materials of Environmental Concern, violations
of  discharge  limits  or other prohibitions and the commencement of activities,
such  as resource extraction or construction, that could have significant impact
on  the  Environment,  (ii)  preventing  or  reducing  to  acceptable levels the
Environmental  Release   of  Materials  of   Environmental   Concern   into  the

                             PAGE A-66              Agreement and Plan of Merger

Environment, (iii) reducing the quantities, preventing the Environmental Release
or  minimizing  the hazardous characteristics of wastes that are generated, (iv)
assuring  that products are designed, formulated, packaged and used so that they
do  not  present unreasonable risks to human health or the Environment when used
or disposed of, (v) protecting the Environment, resources, species or ecological
amenities,  (vi)  reducing  to  acceptable  levels  the  risks  inherent  in the
transportation  of  Materials  of  Environmental  Concern,  (vii)   cleaning  up
Materials  of  Environmental  Concern  that  have  been  Environmental Released,
preventing  the  Threat  of  Release  or  paying  the  costs of such clean up or
prevention,  (viii) making responsible parties pay private parties, or groups of
them,  for  damages  done  to  their  health  or  the  Environment or permitting
self-appointed  representatives  of  the public interest to recover for injuries
done  to  public assets, or (ix) the manufacture, processing, distribution, use,
treatment,   storage,   disposal,   transport  or   handling  of   Materials  of
Environmental  Concern  or  the  protection  of human health or the Environment.

     "ENVIRONMENTAL  PROPERTY"  means  any  Facility  or other property or asset
(whether  real,  personal or mixed) in which the Company has or had an interest.

     "ENVIRONMENTAL  RELEASE"  means  any  release,  spill,  emission,  leaking,
pumping,  pouring,  dumping,  emptying, injection, deposit, disposal, discharge,
dispersal,  leaching  or  migration on or into the Environment or into or out of
any  property.

     "EQUITY  INTEREST"  means  (a)  with  respect to a corporation, any and all
shares  of  capital  stock  and  any  Commitments with respect thereto, (b) with
respect  to  a partnership, limited liability company, trust, or similar Person,
any  and  all  units,  interests, or other partnership/limited liability company
interests, and any Commitments with respect thereto, and (c) any other direct or
indirect  equity  ownership,  participation  or  interest  in  a  Person.

     "ERISA"  means  the  Employee  Retirement  Income  Security Act of 1974, as
amended.

     "ESCROW  AGENT" means the escrow agent appointed by Parent to act as escrow
agent  under  the Escrow Agreement, together with its successors as escrow agent
thereunder.

     "ESCROW  TERMINATION  DATE"  means  the  last  day  of  the  Escrow Period.

     "EVENT"  means  any  act,  omission, occurrence, circumstance, condition or
other  event.

     "EXCHANGE  ACT"  means  the  Securities  Exchange  Act of 1934, as amended.

     "EXCLUDED  SOFTWARE"  means  any  Software  or rights thereto which (a) the
Company  has  purchased  or licensed for less than a total annual aggregate cost
for all copies owned, licensed or used by the Company of $25,000, and (b) either
(1)  is  subject  to  a "shrink wrap" or similar commercial end-user licenses or
commodity  type  licenses  widely  available  to  the  public  generally, or (b)
consists  of  non-customized  third-party  Software  licensed to the Company for
internal  use on a non-exclusive basis and which is generally available to other
Persons, including the Surviving Corporation, on substantially similar terms and
conditions.

     "FACILITIES"  means  any real property, leasehold or other interest in real
property currently owned, operated, occupied or Leased by the Company, including
the  Tangible  Personal  Property used, operated or Leased by the Company at the
respective locations of the leased real property specified in Section 3.15(a) of
the  Disclosure  Schedules.  Notwithstanding  the foregoing, for purposes of the
definitions  of  "Hazardous  Activity"  and  "Remedial Action" and Section 3.24,
Facilities means any real property, leasehold or other interest in real property
currently  or  formerly  owned,  operated,  occupied  or  Leased by the Company,
including the Tangible Personal Property used, operated or Leased by the Company
at  the  respective  locations  of  such  real  property.

     "FIDUCIARY"  means  "fiduciary",  as  defined  in  ERISA  Section  3(21).

     "FINANCIALS"  means  the  balance  sheets and statements of income and cash
flows  described  in  Section  3.9  and  Section  5.15.

                             PAGE A-67              Agreement and Plan of Merger

     "FOREIGN  EXPORT  AND  IMPORT  LAWS"  means  the  laws and regulations of a
foreign  government  regulating  the provision of services to parties not of the
foreign country or the export and import of articles and information from and to
the  foreign  country  and  to  parties  not  of  the  foreign  country.

     "FORM  S-4"  means  the  registration  statement on Form S-4 to be filed by
Parent  with  the  SEC  in  connection with the issuance of the shares of Parent
Common  Stock  in  the  Merger.

     "FY 2005" means the fiscal year of the Surviving Corporation ended December
31,  2005.

     "FY 2006" means the fiscal year of the Surviving Corporation ended December
31,  2006.

     "FY 2007" means the fiscal year of the Surviving Corporation ended December
31,  2007.

     "GAAP"  means  United  States  generally accepted accounting principles for
financial  reporting,  as  in  effect  from  time  to  time.

     "GOVERNMENT"  means  any  agency,  division,  subdivision,  audit group, or
procuring  office  of  the  United  States  federal  government,  including  the
employees  or  agents  thereof.

     "GOVERNMENT CONTRACT" means any prime contract, subcontract, basic ordering
agreement,  letter  contract,  purchase  order  or  delivery  order of any kind.

     "GOVERNMENTAL  BODY"  and  "GOVERNMENT BODIES" means any (i) nation, state,
county,  city,  town,  borough,  village,  district  or other jurisdiction, (ii)
federal,  state,   local,   municipal,   foreign  or  other  government,   (iii)
governmental  or  quasi-governmental  authority  of  any  nature  (including any
legislature,  agency,  board,  bureau, branch, department, division, commission,
court,  tribunal, magistrate, justice or other entity exercising governmental or
quasi-governmental  powers),  (iv) multi national organization or body, (v) body
exercising,  or  entitled  to exercise, any administrative, executive, judicial,
legislative,  police,  military, regulatory or taxing authority or power, or (v)
official  of  any  of  the  foregoing.

     "GOVERNMENTAL  PERMIT"  means  any  permit,  license, certificate, Consent,
clearance,  accreditation, or other similar authorization required by any Law or
Governmental  Body.

     "GUARANTEE"  means,  with respect to any Person, any obligation, contingent
or otherwise, of such Person directly or indirectly guaranteeing or insuring any
Debt  or  Capital  Lease  Obligation.

     "HAZARDOUS  ACTIVITY"   means  the  distribution,   generation,   handling,
importing,  exporting,   management,   manufacturing,   processing,  production,
refinement,  Environmental  Release,  sale,  storage,  transfer, transportation,
treatment  or  use  (including  any  withdrawal  or other use of groundwater) of
Hazardous  Material  in,  on,  under, about or from any of the Facilities or any
part  thereof  into  the  Environment  and any other act, business, operation or
thing  that  increases  the  danger, or risk of danger, or poses an unreasonable
risk  of  harm,  to  Persons  or  property.

     "HAZARDOUS  MATERIALS"  means  any  material,  substance  or waste which is
defined  as  a  "hazardous  waste," "hazardous material," "hazardous substance,"
"extremely hazardous waste," "restricted hazardous waste," "contaminant," "toxic
waste"  or  "toxic  substance"  under  any  provision  of Environmental Law, and
including  radioactive  materials,  petroleum,   petroleum  products,  asbestos,
presumed  asbestos-containing  material  or  asbestos-containing  material, urea
formaldehyde  and  polychlorinated  biphenyls.

     "INDEBTEDNESS" means all Debt or Capital Lease Obligation of the Company as
of  the  Closing, including any prepayment or similar fees or charges related to
the  retirement  or  termination  of  bank  Debt  of  the  Company which will be
discharged  or  satisfied  at  or  in  connection  with  the consummation of the
Transactions.

     "INTELLECTUAL PROPERTY RIGHTS" means Patents, Trademarks, Copyrights, Owned
Rights  and  Proprietary  Information, and includes any rights to exclude others
from  using  or  appropriating  any  Intellectual Property Rights, including the
rights to sue for or assets claims against and remedies against past, present or
future  infringements  of  any

                             PAGE A-68              Agreement and Plan of Merger

or  all  of  the  foregoing  and  rights of priority and protection of interests
therein,  and  any  other  proprietary,  intellectual  property  or other rights
relating  to  any  or  all of the foregoing anywhere in the world; provided that
"Intellectual  Property Rights" shall excluded any rights for which a license is
merely  implied  by  the  sale  of  a  product.

     "INTERCREDITOR AGREEMENT" means that certain Intercreditor Agreement, dated
as  of  September  8,  2005,  by  and  among  Vectra,  Parent  and  the Company.

     "IRS"  means  the United States Internal Revenue Service and, to the extent
relevant,  the  United  States  Department  of  the  Treasury.

     "KNOWLEDGE"  of  a  particular  fact  or  other  matter  means when: (i) an
individual  is  actually  aware  of such fact or other matter, or (ii) a prudent
individual  could be expected to discover or otherwise become aware of such fact
or  other  matter  in  the  course  of  conducting a comprehensive investigation
concerning  the existence of such fact or other matter. If any individual who is
serving, or who has at any time served, as a director, officer, management-level
employee,  partner,  executor or trustee of such Person (or, in all cases above,
in  any  similar or equivalent capacity), or any employee of such Person charged
with  responsibility  for  a  particular  functional  or  regional  area of such
Person's business or operations, has, or at any time had, Knowledge of such fact
or  other  matter.

     "LAW"  means any federal, state, local, domestic, foreign, international or
multi  national  law  (statutory,  common,  or otherwise), constitution, treaty,
order, writ, injunction, decree, award, stipulation, ordinance or administrative
doctrine,  ordinance,  equitable  principle,  code,  rule, regulation, executive
order,  request,  or  other  similar authority enacted, adopted, promulgated, or
applied  by  any  Governmental  Body,  each  as  amended.

     "LEASE" means any lease of real or personal property or any lease or rental
agreement,  license,  right to use or installment and conditional sale agreement
to  which  the  Company  is  a  party  or subject, and any other Contract of the
Company  pertaining to the leasing or use of any Tangible Personal Property. The
terms  "LEASE"  and "LEASED" used as a verb shall have the correlative meanings.

     "LIABILITY"  or  "LIABLE"  means  any  liability or obligation of any kind,
character  or  description,  whether  known  or unknown, absolute or contingent,
matured  or unmatured, disputed or undisputed, secured or unsecured, conditional
or  unconditional,  accrued  or unaccrued, liquidated or unliquidated, vested or
unvested,  joint  or  several,  due  or  to  become  due, executory, determined,
determinable or otherwise, and whether or not the same is required to be accrued
on  financial  statements.

     "LICENSES"  means,  collectively,  all Company Licenses and all Third-Party
Licenses.

     "LIENS"  means,  in respect of any Property, any security interest, deed of
trust,  mortgage,  pledge,  lien,   statutory  liens  of  any  kind  or  nature,
hypothecation,  charge,  claim,  lease  or  other  similar  interest or right in
respect  of  such  Property.

     "LOSSES"  means,  without  duplication, all damages, losses (including loss
due  to  business  interruption  or  operation  shutdowns,  increased  costs  of
operation,  the  loss  of  any  available  tax deduction, and including special,
exemplary,  punitive  or  incidental  loss  or  damage),  deficiencies, costs of
mitigation  or  avoidance,  Liabilities,  expenses  of  whatever  nature,  costs
(including  increased  costs  of  business  or  operations), obligations, fines,
interest,  penalties,  and  payments,  whether  incurred  by or issued against a
Person,  including  (i)  with  respect  to environmental liabilities and losses,
clean-up,  remedial  correction  and responsive action, and (ii) with respect to
any  Action  or  threatened  Action,  amounts  paid  in  defense, settlement and
discovery,  costs  associated  with  obtaining injunctive relief, administrative
costs and expenses, reasonable fees and expenses of attorneys, expert witnesses,
accountants  and  other  professional advisors, and other out-of-pocket costs of
investigation, preparation, and litigation in connection therewith. In computing
the  amount  of  Losses,  no offset shall be taken into account for tax savings,
insurance benefits (except as set forth in Section 7.1(d)) or similar reductions
for  Losses.

     "MARKS"  means all fictitious business names, corporate names, trade names,
registered  and  unregistered trademarks and service marks, logos, product names
and slogans, Internet domain names, and trade dress rights, worldwide, including

                             PAGE A-69              Agreement and Plan of Merger

any  and all common law rights, registrations and applications (including intent
to  use applications) for registration of any of the foregoing, and the goodwill
associated  with  all  of  the  foregoing.

     "MASK  WORKS"  means  mask  work  and  similar rights, worldwide, including
rights  created  under  Sections  901-914 of Title 17 of the United States Code,
including  all  registrations and applications to register any of the foregoing,
and  any  other  rights  protecting  integrated  circuit or chip topographies or
designs.

     "MATERIAL"  or  "MATERIALLY"  means,  with  respect  to  any Event, effect,
violation  or  Breach,  any of the foregoing which, alone or in combination with
any  other  Events,  effects,  violations  or  Breaches, is reasonably likely to
result  in  or have a Material Adverse Effect, taken as a whole, on the Company.

     "MATERIAL  ADVERSE  EFFECT"  means,  with  respect  to  any  Event, effect,
violation  or  Breach  and  any  Party,  that  the  effect  thereof, alone or in
combination  with  any  other  Events, effects, violations or Breaches, is or is
reasonably  likely  to  be  materially  adverse  to  the  business,   prospects,
operations,  condition  (financial or otherwise), assets, capitalization, equity
ownership,  Properties  or  Liabilities  of  such  Party; provided that, without
limiting  the  generality  of,  or implying a measure for, any of the foregoing,
losses  to  the  Company  in  excess of $50,000 shall be deemed to be materially
adverse  to its financial condition; and provided, further, that for purposes of
construing the terms "Material" and "Material Adverse Effect" as used in Article
VI  (and  only  as  used  in  Article  VI),  only Losses in excess of 10% of the
Shareholder  Closing  Consideration  shall  be  deemed  "materially adverse", as
reasonably  calculated,  in light of the probabilities and uncertainties of such
Losses  in  fact  occurring and the magnitude thereof, by Parent (in the case of
Section  6.2)  and the Company (in the case of Section 6.3) (it being agreed and
understood  that,  for  purposes  of  this  proviso,  Losses related to customer
Contracts  shall  be  calculated  as  any  decrease  in the margin between gross
revenues  from  such  Contract  less  the costs and expenses, including properly
allocated  general,  overhead  and  administrative expenses, of performing under
such  Contract  and  less  the  costs  of  goods  sold  under  such  Contract).

     "MATERIAL  COMPANY  CONTRACT"  means (i) any Contract which generated in FY
2005,  or can reasonably be expected to generate in FY 2006, $200,000 or more of
revenues  or  expected  revenues,  as the case may be, for such fiscal year, and
(ii)  any  Company License licensing or governing Material Intellectual Property
Rights.

     "MATERIAL EXCLUDED SOFTWARE" means Excluded Software which would constitute
Material  Intellectual  Property  Rights  but for the express exclusion from the
definition  thereof.

     "MATERIAL  INTELLECTUAL  PROPERTY  RIGHTS"  means all Intellectual Property
Rights,  other  than  Excluded  Software,  which  (a)  are  licensed to or sold,
licensed,  owned,  used  or  otherwise  exploited  by  the Company or any of its
Subsidiaries,  and  (b) in the Company's reasonable determination, are necessary
for  the conduct of the respective businesses of the Company or its Subsidiaries
as  presently  conducted  or  proposed  to  be  conducted.  For purposes of this
definition  of  "Material  Intellectual  Property Rights", Intellectual Property
Rights  shall  be  deemed  "necessary  for  the  conduct of the business" of the
Company  or  any of its Subsidiaries if their inability to sell, license, use or
otherwise  exploit  such  Intellectual Property Rights, individually or together
with  other  Intellectual Property Rights, would be reasonably likely to cause a
Material  Adverse  Effect on the Company and its Subsidiaries, taken as a whole.

     "MATERIAL  INTEREST"  means  direct  or  indirect  beneficial ownership (as
defined  in  Rule  13d-3  under  the Exchange Act) of voting securities or other
voting  interests  representing  at  least  ten percent (10%) of the outstanding
voting  power of an Entity or Equity Interests representing at least ten percent
(10%)  of  the  outstanding  Equity  Interests  in  an  Entity.
 
     "MATERIALS  OF   ENVIRONMENTAL  CONCERN"    means  chemicals,   pollutants,
pollution,  contaminants,  wastes,  Hazardous  Materials and any other substance
that  is  now or hereafter regulated by any applicable Environmental Law or that
is  otherwise  a  danger  to  health,  reproduction  or  the  Environment.

     "MERGER  CONSIDERATION" means, collectively, (i) the Closing Consideration,
and  (ii)  the  Performance  Consideration.

     "MULTIEMPLOYER  PLAN"  is  defined  in  ERISA  Section  3(37).

                             PAGE A-70              Agreement and Plan of Merger

     "OCCUPATIONAL SAFETY AND HEALTH LAW" means any Law designed to provide safe
and  healthful  working  conditions and to reduce occupational safety and health
hazards,  including  the Occupational Safety and Health Act of 1970, as amended.

     "ORDER" means any order, ruling, decision, verdict, decree, writ, subpoena,
award,  judgment,  injunction,  assessment,  or  other  similar determination or
finding  by,  before,  or  under  the  supervision  of  any  Governmental  Body,
arbitrator  or  mediator.

     "ORDINARY  COURSE  OF  BUSINESS"  means,  with respect to any action by any
Person,  that such action (i) is consistent in nature, scope, quality, frequency
and  magnitude with the past customs and practices of such Person, to the extent
practicable  if  such Person has a rapidly growing business, and is taken in the
ordinary  course  of  the normal, day-to-day operations of such Person, and (ii)
does  not  require  authorization  by  the  board of directors (or any committee
thereof)  or  shareholders  of such Person (or by any Person or group of Persons
exercising similar authority) or by the chief executive officer, chief operating
officer,  president  or  any  other  officer  performing  substantially  similar
functions  of  such  Person.

     "ORGANIZATIONAL  DOCUMENTS"  means,  with  respect  to any Entity, (i) if a
corporation,  the  articles or certificate of incorporation and the bylaws, (ii)
if  another  type of Entity, any other charter, regulations or similar document,
including Contracts, adopted or filed in connection with the creation, formation
or  organization  of  such  Entity,  in  each  case  as  Amended.

     "OTHER  IP" means moral rights, publicity rights and any other proprietary,
intellectual  or industrial property or similar intangible rights of any kind or
nature,  worldwide, that do not comprise or are not protected by Marks, Patents,
Copyrights,  Trade  Secrets  or  Mask  Works,  including,  to  the extent not so
covered,  software  and  websites  (including  all  related  computer  code  and
content).

     "OTCBB"  means  the  OTC  Bulletin  Board.

     "OWNED  RIGHTS"  means  worldwide  (i)  Internet domain names; (ii) website
content;  (iii) toll-free telephone numbers; and (iv) moral rights and publicity
rights;  in  each case (A) owned, purported to be owned, licensed exclusively to
or  otherwise  controlled  by the Company or any of its Subsidiaries, and (B) to
the extent the same does not comprise or is not protected by Copyrights, Patents
or  Trademarks.

     "PARENT  COMMON STOCK" means the common stock, par value $.0001, of Parent.

     "PATENTS"  means   worldwide   patents,   patent  applications,   invention
disclosures and other rights of invention, filed with any Governmental Body, and
all  reissues,  divisions,  renewals, extensions, provisional, continuations and
continuations-in-part  thereof  and all reexamined patents or other applications
or  patents  claiming  the  benefit  of the filing date of any of the foregoing.

     "PERSON"  means  any  individual,  Governmental  Body  or  Entity.

     "PRIVATE  FINANCING" means a private financing of debt or equity securities
by  Parent  of  at  least  $4.5  million in gross proceeds made on or before the
Closing  Date.

     "PROHIBITED  TRANSACTIONS" is defined in ERISA Section 406 and Code Section
4975.

     "PROPERTY"  means  any  present  or  future,  legal or equitable, vested or
contingent right to or interest in any fixture, real property, personal property
or  any other property or asset, including goods, leases, securities (whether or
not  certificated),  commercial  paper, financial assets, commodities, accounts,
equipment,  chattel  paper,  derivatives,  instruments, money, claims, licenses,
Contracts,  Intellectual Property Rights, royalties and general intangibles, and
any  proceeds  of  any  of  the  foregoing.

     "PROPRIETARY INFORMATION" means worldwide Confidential Information or Trade
Secrets, including technical information, inventions and discoveries (whether or
not patentable and whether or not reduced to practice) and

                             PAGE A-71              Agreement and Plan of Merger

improvements  thereto,  know-how, processes, discoveries, developments, designs,
techniques,  marketing  and  purchasing strategies, plans, schematics, drawings,
blue  prints,  formulae,  formulas,  patterns,  compilations,  databases,
specifications,  research  and  development  information,  data  bases, computer
programs  (including  source  code,  scripts  and interpreted instruction sets),
technical  data,  inventions,  algorithms,  concepts,  ideas,  devices, methods,
processes,  technical data, data and other and other proprietary or confidential
information  or  intellectual  property  rights,  whether business, technical or
otherwise, including emails and other electronic communications, such as instant
messenger  logs  and  website  submissions,  website usage information, customer
complaints  and  feedback,  customer and supplier lists and related information,
pricing and cost information, promotional ideas, advertising statistics, product
roadmaps  and  financial,  business  and  marketing plans, data, specifications,
technical  data,  schematics,  know-how  and  information.

     "PROXY  STATEMENT"  means  the  proxy  materials which shall constitute the
joint  proxy  statement  and  prospectus in connection with the Form S-4 and the
Merger.

     "RECEIVING  PARTY"  has the meaning ascribed to such term in the definition
of  the  term  "Confidential  Information".

     "REGISTERED  INTELLECTUAL  PROPERTY  RIGHTS"  means,  with  respect  to any
Person,  Intellectual  Property  Rights  owned  or purported to be owned by such
Person  that  have  been  issued,  registered,  filed,  certified  or  otherwise
perfected  by recordation, or are currently pending, by or with any Governmental
Body  anywhere  in  the  world.

     "RELATED  AGREEMENTS"  means  the  Escrow  Agreement,  the  Company  Voting
Agreements,  the  Parent  Voting  Agreements,  the  Statement  of  Merger,  the
Non-Competition  Agreements, the Executive Employment Agreements, the Standstill
and  Lock-Up  Agreements  and  any  other  agreement  delivered  at the Closing.

     "RELATED  PARTY"  means, (A) with respect to any individual, (i) each other
member  of  such  individual's  Family,  (ii)  any  Entity  that  is directly or
indirectly  controlled  by  any one or more members of such individual's Family,
and  (iii)  any  Entity  with  respect  to  which  one  or  more members of such
individual's  Family  has  either  a  Material Interest or serves as a director,
officer,  member,  partner,  executor or trustee (or in a similar capacity), and
(B)  with respect to any Entity, (i) any Affiliate of specified Entity, and (ii)
each Person that either has a Material Interests, serves as a director, officer,
employee,  partner,  manager,  member,  executor  or  trustee  (or  in a similar
capacity)  of  such  specified  Entity.

     "REMEDIAL  ACTION"  means  all actions, including any capital expenditures,
required  (i)  to  clean  up,  remove,  treat  or  in  any other way address any
Materials  of  Environmental  Concern  or  other  substance, (ii) to prevent the
Environmental  Release  or   Threat  of  Release  or  to  minimize  the  further
Environmental  Release  of  any  Materials  of  Environmental  Concern  or other
substance  so  it  does  not  migrate or endanger or threaten to endanger public
health  or welfare or the Environment, (iii) to perform pre-remedial studies and
investigations  or  post-remedial  monitoring  and  care,  or  (iv) to bring all
Facilities  and  the   operations   conducted   thereon  into  compliance   with
Environmental  Laws  and  environmental  Governmental  Permits. 

     "REPRESENTATIVES"  means,  with  respect  to  any  Person,  such  Person's
officers,  directors,  employees,  managers,  consultants,  contractors, agents,
financial,  banking  and  legal  advisors  or  other  representatives.

     "RESTRICTED  TERRITORY"   means   every   state,   territory,   country  or
jurisdiction  in  which the Company has carried on business prior to the Closing
Date.

     "SEC"  means  the  United  States  Securities  and  Exchange  Commission.

     "SECURITIES  ACT"  means  the  Securities  Act  of  1933,  as  amended.

     "SECURITIES"  means  any  stock, capital stock or similar security, shares,
partnership  (general  or  limited)  interests,  membership or limited liability
company  interests  or  units,  interests  in  a  joint  venture,  voting  trust
certificates,  certificates  of  interest or participation in any profit sharing
agreement or arrangement or business trust, voting trust certificate, investment
contract,  bonds, debentures, notes, or other evidences of indebtedness, secured
or  unsecured,  convertible,  subordinated  or  otherwise,  or  in  general  any
instruments  commonly  known as "securities", or any

                             PAGE A-72              Agreement and Plan of Merger

certificates of interest or participations in, temporary or interim certificates
for, receipt for, guarantees of, warrants or rights to subscribe to, purchase or
otherwise  acquire, or any other Commitments, puts or other options, futures, or
certificate  of  deposit  for,  any  of  the  foregoing.

     "SECURITY  INTEREST"  means  any  Lien,  except  for  (i)  liens for taxes,
assessments,  governmental  charges,  or claims that are being contested in good
faith  by  appropriate  Actions promptly instituted and diligently conducted and
only  to  the  extent that a reserve or other appropriate provision, if any, has
been  made on the face of the Company Financial Statements in an amount equal to
the  Liability for which the lien is asserted, (ii) statutory liens of landlords
and   warehousemen's,    carriers',   mechanics',   suppliers',   materialmen's,
repairmen's or other like liens (including Contractual landlords' liens) arising
in  the  Ordinary  Course  of  Business  and  with  respect  to  amounts not yet
delinquent,  or  with  respect  to  amounts  being  contested  in  good faith by
appropriate  proceedings,  and  (iii)  liens  incurred  or  deposits made in the
Ordinary  Course  of  Business  in  connection   with   workers'   compensation,
unemployment  insurance  and  other  similar  types  of  social  security.

     "SHAREHOLDER  CLOSING CONSIDERATION" means all of the consideration payable
by  Parent  at  the  Closing  pursuant  to Section 2.4(a) or Section 2.4(b) (for
avoidance  of  doubt,  exclusive  of  any Company Expense Payments to be made at
Closing).

     "SHAREHOLDER CONSIDERATION" means the Shareholder Closing Consideration and
Shareholder  Performance  Consideration  (if  any)  for each Performance Period,
inclusive  of  portions  thereof  released  from the Escrow Account from time to
time.

     "SHAREHOLDER  LOANS"  means  (i)  the   loan  evidenced   by  that  certain
Subordinated  Promissory  Note,  dated  July  22, 2005, from the Borrower to Ted
Tibbitts,  in  the principal amount of $100,000; (ii) the loan evidenced by that
certain  Subordinated Promissory Note, dated July 22, 2005, from the Borrower to
Steve Tibbitts, in the principal amount of $100,000; (iii) the loan evidenced by
that  certain  Subordinated  Promissory  Note,  dated  July  22,  2005, from the
Borrower  to  Jack  Tibbitts,  in the principal amount of $100,000; and (iv) the
loan  evidenced  by  that  certain  Subordinated Promissory Note, dated July 22,
2005,  from  the  Borrower  to  Frank  Tai, in the principal amount of $500,000.

     "SHAREHOLDERS"  means  all  of the shareholders of the Company from time to
time,  other  than Dissenting Shareholders who do not hold any shares of Company
Common  Stock  other  than  Dissenting  Shares.

     "SOFTWARE"  means  any software or computer program, including firmware and
other software embedded in hardware devices, whether in the form of source code,
assembly  code,  script,  interpreted  language,  instruction  sets or binary or
object code (including compiled and executable programs), including any library,
component  or  module  of  any  of  the foregoing, together with (i) any related
default  configuration  files,  (ii)  runtime  data,  files and objects, such as
icons,  buttons,  configuration  files  and  the  like,  needed  for  the proper
operation  of  the  Software,  (iii)  screens,  user interfaces, report formats,
templates  and menus, and (iv) user documentation and help files, including with
regard  to  any  command-line options and switches. With respect to source code,

"Software"  also  includes  (i)  all code written in any programming language or
scripting  language,  (ii)  developer  comments,  (iii)   associated  header  or
interface  definition  files,  (iv)  IDE  configuration or project files and the
like,  (v)  compilation  or  build files, scripts or tools, including makefiles,
(vi)  API and class documentation, Gantt charts and other diagrams, materials or
other  documentation  explaining  the structure, flow controls, class hierarchy,
algorithms,  data  structures,  API  or  composition  of such source code, (vii)
compilation  or  build  instructions  (whether  meant  for  use by developers or
compilation  or  build  programs,  scripts  or  tools), (viii) interpreted data,
icons,  buttons  and  other  images,  files,  materials  and  data  used  in the
generation  of  the  executable or needed for the proper execution or use of the
Software,  and  (ix)  any  design  notes and material proprietary information or
algorithms  contained  in  or  relating  to  such  source  code.

     "SPACEDEV  LOAN"  means (i) that certain Loan Agreement, dated September 8,
2005,  by  and  between  Parent  and  the Company, and (ii) that certain Secured
Promissory  Note  dated  September  8, 2005 issued pursuant such Loan Agreement.

     "STOCK  BONUS PLAN" means the separate plan incorporating certain accounts,
attributable  to  investments  of monies in the Company's 401(k) and Stock Bonus
Plan,  dated  August  4,  1997,  as amended, which was spun-off therefrom by the
Board  of  Directors  effective  as  of  October  21,  2005.

                             PAGE A-73              Agreement and Plan of Merger

     "SUBSIDIARY"  means,  with  respect  to  any Person: (a) any corporation in
which  a  controlling  interest  in the total voting power of all classes of the
Equity  Interests entitled (without regard to the occurrence of any contingency)
to vote in the election of directors is owned by such Person directly or through
one  or  more  other Subsidiaries of such Person and (b) any Person other than a
corporation  of  which  at  least a controlling interest of the Equity Interests
(however  designated)  entitled  (without  regard   to  the  occurrence  of  any
contingency)  to vote in the election of the governing body, partners, managers,
or  others  that  will  control  the  management of such entity is owned by such
Person  directly  or  through  one  or  more  other Subsidiaries of such Person.

     "TANGIBLE  PERSONAL  PROPERTY"  means  all  machinery,   equipment,  tools,
furniture,  office  equipment,  computer hardware, supplies, materials, vehicles
and  other items of tangible personal property (other than inventories) of every
kind owned or leased by the Company, wherever located and whether or not carried
on  the  Company's  books.

     "TAX"  or,  collectively,  "TAXES,"  means (i) any and all taxes, including
federal,  foreign,  territorial,  provincial,  regional, state, city, municipal,
county,  possession and local taxes, assessments and other governmental charges,
levies, fees, duties, impositions and liabilities, including taxes based upon or
measured by gross receipts, income, profits, sales, use, capital, occupation and
volume,  quantity  or  weight  of hazardous wastes generated or disposed of, and
value  added,  ad  valorem, transfer, registration, stamp, estimated, franchise,
inventory,  withholding,   payroll,  recapture,  employment,  windfall  profits,
property,  GST,  capital,  severance, premium, customs, duties and excise taxes,
retail  sales,  goods  and  services,  commodity, harmonized, health, education,
social  service,  estate,  succession,  death, interest equalization, severance,
license,  payroll,   business,  branch,   premium,  environmental,   disability,
employee's  income  withholding,  worker's  compensation,  employment insurance,
unemployment  insurance,  social insurance, health insurance and social security
taxes  together  with all interest, penalties and additions imposed with respect
to  such  amounts  by  any  taxing  authority  (domestic  or  foreign)  and  any
obligations  under  any  Contracts  with  any  other Person with respect to such
amounts and including any liability for taxes of a predecessor entity, including
transferee  liability,  (ii) any liability for the payment of any amounts of the
type  described  in  clause  (i)  next above as a result of being a member of an
affiliated,  consolidated,  combined  or unitary group for any period; and (iii)
any  liability  for  the payment of any amounts of the type described in clauses
(i)  or  (ii)  next  above  as  a result of any express or implied obligation to
indemnify  any other Person or as a result of any obligations under any Contract
with  any  other  Person  with  respect  to such amounts. 

     "TAX  RETURN"  means  any return, declaration, report, claim for refund, or
information  return or statement relating to Taxes required to be filed with any
Governmental  Body,  including any schedule or attachment thereto, and including
any  amendment  thereof.

     "TECHNOLOGY"  means (A) the Company Products currently provided or proposed
to  be provided (including those under development) by the Company in connection
with  its  business,  and  (B) the technology, tools, materials, products (other
than  Excluded  Software)  and  services  used  or  proposed  to  be used in the
operation  of  the  business  of  the  Company.

     "THIRD-PARTY  LICENSES"  means  the  Contracts  or  licenses  governing  or
relating  to  Intellectual Property Rights licensed by the Company or any of its
Subsidiaries  in  writing  to  third  parties.

     "THREAT  OF  RELEASE"  means  a  reasonable  likelihood of an Environmental
Release  that  may  require action in order to prevent or mitigate damage to the
public  health  or  welfare  or  the  Environment  that  may  result  from  such
Environmental  Release.

     "TRADE  SECRETS"  means  all  confidential  or  proprietary  inventions and
discoveries  (whether  or not patentable or whether or not reduced to practice),
improvements  thereto,  trade  secrets,  know-how,  concepts,  ideas,   devices,
methods,  processes,  designs,  plans, schematics, drawings, blue prints, source
code,  interpreted instruction sets, formulae, formulas, patterns, compilations,
databases,  technical  data,  data,  specifications,  research  and  development
information,  data  bases  and  other  proprietary  or confidential information,
whether  business, technical or otherwise, including emails and other electronic
communications, such as instant messenger logs and website submissions, customer
complaints  and  feedback,  customer and supplier lists and related information,
pricing  and cost information, advertising statistics, website user information,
technology,  product  roadmaps,  and  financial,  sales,  business and marketing
plans,  data,  specifications, technical data, schematics and information; which
in  each  case  have  some  value  and  which  a reasonably prudent Person would
maintain  in  confidence.

                             PAGE A-74              Agreement and Plan of Merger

     "TRADEMARKS"  means  worldwide  (i) registered trademarks and service marks
and  registrations  and  applications  for such registrations, (ii) unregistered
trademarks  and service marks, trade names, fictitious business names, corporate
names,  trade  dress, logos, product names and slogans, including any common law
rights;  in  each  case  together  with  the  goodwill  associated  therewith.

     "TRANSFER"  means,  with  respect to any Property, to sell, deed, dividend,
distribute  (including  upon  liquidation  or  distribution),  exchange, convey,
consign,  negotiate,  gift,  devise,  bequeath,  pass  by  intestate succession,
assign,  issue,  or  otherwise alienate, transfer or dispose of such Property or
any  interest  therein or right thereto, whether directly or indirectly (through
another Person or otherwise), whether voluntarily, involuntarily or by operation
of  law,  and whether with or without consideration. The terms "TRANSFERRED" and
"TRANSFERRING"  shall  have  the  correlative  meanings

                             PAGE A-76              Agreement and Plan of Merger

     "TRANSACTION  DOCUMENTS"  means  this Agreement, the Related Agreements and
any  certificates,  instruments  or   documents  delivered  pursuant  to  or  in
connection  with  this  Agreement,  any  Related  Agreement  or any Transaction.

     "TRANSACTIONS"  means  all  of   the   transactions  contemplated  by  this
Agreement,  including  the  Merger.

     "TREAS.  REG."  or  "TREASURY  REGULATIONS"  means  the temporary and final
regulations  promulgated  under  the  Code.

     "UPDATED  DISCLOSURE  SCHEDULES"  means  any amendment or supplement to, or
update  of, the original Disclosure Schedules (which were delivered to Parent on
or  prior  to  the  date  hereof).

     "UPDATED PARENT DISCLOSURE SCHEDULES" means any amendment or supplement to,
or  update of, the original Parent Disclosure Schedules (which were delivered to
the  Company  on  or  prior  to  the  date  hereof).

     "U.S.  EXPORT AND IMPORT LAWS" means the Arms Export Control Act (22 U.S.C.
2778), the International Traffic in Arms Regulations (ITAR) (22 C.F.R. 120-130),
the  Export  Administration  Act  of 1979, as amended (50 U.S.C. 2401-2420), the
Export  Administration Regulations (EAR) (15 C.F.R. 730-774), and all other laws
and  regulations  of  the  United  States Government regulating the provision of
services to non-U.S. parties or the export and import of articles or information
from  and  to  the  United  States  of  America  and  non-U.S.  parties.

     "VECTRA"  means  Vectra  Bank  Colorado,  National  Association, a national
banking  association.

     "VECTRA  LOANS" means, collectively, (i) those certain loans made from time
to time under that certain Revolving Credit and Term Loan Agreement, dated as of
March  30,  2005,  by  and  between  Vectra  and  the Company, together with any
forbearance  agreements  related  thereto,  and  (ii)  that  certain   Revolving
Promissory  Note,  dated  March  30,  2005, those certain Term Promissory Notes,
dated  March  30,  2005, and any other promissory notes issued by the Company to
Vectra  in  connection  with  any  Vectra  Loan.

        [THE REMAINDER OF THIS PAGE HAS BEEN INTENTIONALLY LEFT BLANK ]


                             PAGE A-75              Agreement and Plan of Merger


     IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as
of  the  date  first  above  written.

                                  SPACEDEV,  INC.

                                  By:  /s/   James  W.  Benson
                                      -----------------------------------------
                                       James  W.  Benson
                                       Chairman  and  Chief  Executive  Officer

                                  
                                  STARSYS  RESEARCH  CORPORATION

                                  By:  /s/   Scott  Tibbitts
                                      -----------------------------------------
                                       Scott Tibbitts
                                       Chief  Executive  Officer

                                  KEY  SHAREHOLDERS:

                                       /s/   Scott Tibbitts
                                      -----------------------------------------
                                       Scott  Tibbitts

                                  Address  for  notices,  etc.:

                                       7237  Spring  Creek  Circle
                                       Niwot,  Colorado  80503
                                       Facsimile:  (303)  530-2401


                                  SHAREHOLDER  AGENT,  as  agent  for  all  
                                  Shareholders

                                  By:   /s/ Scott Tibbitts
                                       ----------------------------------------
                                        Scott  Tibbitts
                                        Shareholder  Agent


                                  MONOCEROS  ACQUISITION  CORP.

                                  By:  /s/  Richard Slansky
                                       ----------------------------------------
                                       Richard  Slansky
                                       President



                                  A-76              Agreement and Plan of Merger
                                                                     09EY-117690


                                 SPACEDEV, INC.
                               RICHARD B. SLANSKY
                                    President
                       13855 Stowe Drive  Poway, CA  92064
                       (858) 375-2030  Fax: (858) 375-1000
                      e-mail: Richard.Slansky@SpaceDev.com


                                December 7, 2005
VIA  E-MAIL
-----------

Starsys  Research  Corporation
Attention:  Scott  Tibbitts,  Chairman  and  Chief  Executive  Officer
4909  Nautilus  Court  North
Boulder,  Colorado  80301

Re:     Amendment  No.  1  to  that  certain  Agreement  and  Plan of Merger and
        ------------------------------------------------------------------------
Reorganization
       -------
Dear  Mr.  Tibbitts:
     Reference  is  made  to  that  certain  Agreement  and  Plan  of Merger and
Reorganization  made  and  entered  into  as  of  October  24, 2005 (the "MERGER
AGREEMENT"),  by  and  among  SpaceDev, Inc. ("SPACEDEV"), Monoceros Acquisition
Corp.,  Starsys  Research  Corporation  ("STARSYS"),  Scott  Tibbitts,  as a key
shareholder,  and  Scott  Tibbitts,  as  shareholder  agent.
By  executing  a  copy  of  this  Amendment  No. 1 to the Merger Agreement (this
"AMENDMENT")  below,  the  parties  to  the Merger Agreement hereby agree to the
following  amendments  to  the  Merger  Agreement:
     (a)     Section  6.1(e)  of  the  Merger  Agreement  is  hereby  amended by
replacing  the  amount  "$0.77"  therein  with  the  amount  "$1.00".
(b)     Section  6.2(n)  of the Merger Agreement is hereby amended by adding the
following  proviso  immediately  prior  to  the  period  at  the  end  thereof:
";  provided,  however,  that  the  Company  shall  not solicit a Standstill and
    --------   -------
Lock-Up  Agreement, and shall not be obligated to deliver to Parent a Standstill
   ---
and  Lock-Up  Agreement,  from any such Shareholder or other Person who is not a
director  or executive officer of the Company and who does not own 5% of more of
the outstanding shares of Company Common Stock, until after the SEC has declared
effective  the  Form  S-4  under  the  Securities  Act".
     (c)     Section  7.5(b)  of  the  Merger  Agreement  is  hereby  amended by
deleting  in  its  entirety  the  following  sentence  therefrom:  "The  Key
Shareholders shall severally indemnify the Shareholder Agent and hold such agent
harmless  against  any  loss, liability or expense incurred without bad faith on
the  part  of the Shareholder Agent and arising out of or in connection with the
acceptance  or  administration  of  the  Shareholder  Agent's duties hereunder."
(d)     A  new  Section  7.5(c)  is  hereby added to the Merger Agreement, which
shall  read  in  its  entirety  as  follows:
     "     (c)  The resignation, removal and succession of the Shareholder Agent
shall  be  governed  by  Section  4  of  the Escrow Agreement, and any successor
shareholder  agent  under  the Escrow Agreement shall automatically, without any
further  act  or notice, become the successor Shareholder Agent for all purposes
hereunder.".
     (e)     Section  10.1(d)(1)  of  the  Merger Agreement is hereby amended by
replacing  the  words  "December  31,  2005" therein with the words "January 31,
2006".


                                      A-77      Amendment No. 1 to the Agreement
                                           and Plan of Merger and Reorganization


(f)     Section  10.1(d)(3)  of  the  Merger  Agreement  is  hereby  amended  by
replacing  the  characters  ";  or"  at  the end thereof with the character ".".
(g)     Section  10.1(d)(4)  of  the  Merger  Agreement is hereby deleted in its
entirety.
     Except  as  expressly amended by this Amendment, the Merger Agreement shall
remain  in  full  force  and  effect in accordance with the terms and conditions
thereof,  and  this  Amendment shall be incorporated into, and become a part of,
the  Merger  Agreement.
This  Amendment may be executed in one or more counterparts, each of which shall
be  deemed  to constitute an original but all of which together shall constitute
but  one  and  the  same  instrument.
This Amendment shall be governed by, and construed and interpreted in accordance
with,  the  laws  of  the  State of Colorado applicable to contracts negotiated,
executed  and  to  be  performed  entirely  within  the  State  of  Colorado.
A facsimile, telecopy or other reproduction of this Amendment may be executed by
one  or  more  parties  hereto,  and  an  executed copy of this Amendment may be
delivered  by  one  or  more  parties  hereto by facsimile or similar electronic
transmission  device  pursuant  to  which  the signature of or on behalf of such
party  can  be  seen, and such execution and delivery shall be considered valid,
binding and effective for all purposes.  At the request of any party hereto, all
parties  hereto  agree  to  execute an original of this Amendment as well as any
facsimile,  telecopy  or  other  reproduction  hereof.
The  undersigned  hereby also agree that the November 2005 adjustment by Starsys
of  the  accounting  treatment  for certain equipment having a value of $250,000
from capital equipment to equipment shall, for purposes of Section 2.6(e) of the
Merger  Agreement,  be  deemed  to be a change in accounting methods for Starsys
from  those  utilized  as  of  the  date  of  the  Merger  Agreement.
        [ THE REMAINDER OF THIS PAGE HAS BEEN INTENTIONALLY LEFT BLANK ]

                                      A-78      Amendment No. 1 to the Agreement
                                           and Plan of Merger and Reorganization

     Please signify your agreement with the foregoing agreements by signing this
Amendment  and  returning  one  original  to  us  by  facsimile  or  electronic
transmission.  If  you  have  any questions, please call me.  Thank you for your
prompt  assistance  with  this  matter.
     Best  regards,
     SPACEDEV,  INC.
     MONOCEROS  ACQUISITION  CORP.
     By:     /s/  Richard  B.  Slansky
            --------------------------
     Richard  B.  Slansky
     President
AGREED  AND  ACCEPTED  AS  OF  THE  DATE  FIRST  ABOVE  WRITTEN:

STARSYS  RESEARCH  CORPORATION
By:     /s/  Scott  Tibbitts
     -----------------------
Scott  Tibbitts
Chief  Executive  Officer
SCOTT  TIBBITTS,  as  a  key  shareholder
SCOTT  TIBBITTS,  as  shareholder  agent
By:     /s/  Scott  Tibbitts
     -----------------------
Scott  Tibbitts


                                      A-81      Amendment No. 1 to the Agreement
                                           and Plan of Merger and Reorganization

                                     ANNEX B

                        COLORADO BUSINESS CORPORATION ACT
                         ARTICLE 113-DISSENTERS'  RIGHTS

PART  1.  RIGHT  OF  DISSENT  -  PAYMENT  FOR  SHARES

SEC.  7-113-101.  DEFINITIONS

For  purposes  of  this  article:

(1)     "Beneficial  shareholder" means the beneficial owner of shares held in a
voting  trust  or  by  a  nominee  as  the  record  shareholder.

(2)     "Corporation"  means the issuer of the shares held by a dissenter before
the  corporate  action,  or  the  surviving  or  acquiring  domestic  or foreign
corporation,  by  merger  or  share  exchange  of  that  issuer.

(3)  "Dissenter"  means  a shareholder who is entitled to dissent from corporate
action  under  section 7-113-102 and who exercises that right at the time and in
the  manner  required  by  part  2  of  this  article.

(4)     "Fair  value",  with respect to a dissenter's shares, means the value of
the  shares  immediately  before  the  effective date of the corporate action to
which  the  dissenter  objects,  excluding  any  appreciation or depreciation in
anticipation  of  the corporate action except to the extent that exclusion would
be  inequitable.

(5)     "Interest"  means  interest  from  the  effective  date of the corporate
action  until  the  date  of  payment, at the average rate currently paid by the
corporation  on  its  principal  bank  loans  or,  if none, at the legal rate as
specified  in  section  5-12-101,  C.R.S.

(6)     "Record  shareholder"   means  the  person  in  whose  name  shares  are
registered  in  the  records  of a corporation or the beneficial owner of shares
that  are  registered  in  the  name  of  a  nominee to the extent such owner is
recognized  by  the  corporation  as  the  shareholder  as  provided  in section
7-107-204.

(7)     "Shareholder"  means  either  a  record  shareholder  or  a  beneficial
shareholder.

SEC.  7-113-102.  RIGHT  TO  DISSENT

(1)     A  shareholder,  whether or not entitled to vote, is entitled to dissent
and obtain payment of the fair value of the shareholder's shares in the event of
any  of  the  following  corporate  actions:

     (a)  Consummation  of  a plan of merger to which the corporation is a party
     if:

          (I)  Approval  by the shareholders of that corporation is required for
          the  merger  by  section  7-111-103 or 7-111-104 or by the articles of
          incorporation;  or

          (II)  The  corporation  is a subsidiary that is merged with its parent
          corporation  under  section  7-111-104;

(b) Consummation of a plan of share exchange to which the corporation is a party
as  the  corporation  whose  shares  will  be  acquired;

(c)  Consummation  of  a  sale, lease, exchange, or other disposition of all, or
substantially  all,  of  the property of the corporation for which a shareholder
vote  is  required  under  section  7-112-102  (1);  and

                                    PAGE B-1                 Article 113 of CBCA

(d)  Consummation  of  a  sale, lease, exchange, or other disposition of all, or
substantially all, of the property of an entity controlled by the corporation if
the  shareholders  of  the corporation were entitled to vote upon the consent of
the  corporation  to  the  disposition  pursuant  to  section  7-112-102  (2).

(1.3)     A  shareholder  is  not  entitled to dissent and obtain payment, under
subsection  (1) of this section, of the fair value of the shares of any class or
series  of  shares  which  either  were listed on a national securities exchange
registered  under  the federal "Securities Exchange Act of 1934", as amended, or
on  the national market system of the national association of securities dealers
automated  quotation  system,  or  were held of record by more than two thousand
shareholders,  at  the  time  of:

     (a)  The  record  date  fixed  under  section  7-107-107  to  determine the
     shareholders  entitled  to  receive  notice of the shareholders' meeting at
     which  the  corporate  action  is  submitted  to  a  vote;

     (b) The record date fixed under section 7-107-104 to determine shareholders
     entitled  to  sign  writings  consenting  to  the  corporate  action;  or

     (c)  The  effective date of the corporate action if the corporate action is
     authorized  other  than  by  a  vote  of  shareholders.

(1.8)     The limitation set forth in subsection (1.3) of this section shall not
apply  if the shareholder will receive for the shareholder's shares, pursuant to
the  corporate  action,  anything  except:

     (a)  Shares  of  the  corporation surviving the consummation of the plan of
     merger  or  share  exchange;

     (b) Shares of any other corporation which at the effective date of the plan
     of  merger or share exchange either will be listed on a national securities
     exchange registered under the federal "Securities Exchange Act of 1934", as
     amended,  or  on  the national market system of the national association of
     securities dealers automated quotation system, or will be held of record by
     more  than  two  thousand  shareholders;

     (c)  Cash  in  lieu  of  fractional  shares;  or

     (d)  Any  combination  of the foregoing described shares or cash in lieu of
     fractional  shares.

(2)     (Deleted by amendment, L. 96, p. 1321, Sec. 30, effective June 1, 1996.)

(2.5)     A shareholder, whether or not entitled to vote, is entitled to dissent
and obtain payment of the fair value of the shareholder's shares in the event of
a  reverse split that reduces the number of shares owned by the shareholder to a
fraction  of  a share or to scrip if the fractional share or scrip so created is
to  be  acquired  for cash or the scrip is to be voided under section 7-106-104.

(3)     A  shareholder  is  entitled  to  dissent and obtain payment of the fair
value  of  the  shareholder's shares in the event of any corporate action to the
extent  provided  by  the  bylaws  or  a  resolution  of the board of directors.

(4)     A  shareholder  entitled   to   dissent   and  obtain  payment  for  the
shareholder's  shares  under this article may not challenge the corporate action
creating  such  entitlement  unless  the  action  is unlawful or fraudulent with
respect  to  the  shareholder  or  the  corporation.

SEC.  7-113-103.  DISSENT  BY  NOMINEES  AND  BENEFICIAL  OWNERS

(1)     A  record shareholder may assert dissenters' rights as to fewer than all
the  shares  registered  in  the  record  shareholder's  name only if the record
shareholder  dissents  with  respect to all shares beneficially owned by any one
person  and  causes  the corporation to receive written notice which states such
dissent  and  the  name, address, and federal taxpayer identification number, if
any,  of  each person on whose behalf the record shareholder asserts dissenters'
rights.  The  rights  of  a  record  shareholder  under  this subsection (1) are
determined  as if the shares as to which the record shareholder dissents and the
other shares of the record shareholder were registered in the names of different
shareholders.

                                    PAGE B-2                 Article 113 of CBCA

(2)     A  beneficial shareholder may assert dissenters' rights as to the shares
held  on  the  beneficial  shareholder's  behalf  only  if:

     (a) The beneficial shareholder causes the corporation to receive the record
     shareholder's  written  consent  to the dissent not later than the time the
     beneficial  shareholder  asserts  dissenters'  rights;  and

     (b)  The  beneficial  shareholder  dissents  with  respect  to  all  shares
     beneficially  owned  by  the  beneficial  shareholder.

(3)     The  corporation  may  require  that, when a record shareholder dissents
with respect to the shares held by any one or more beneficial shareholders, each
such  beneficial shareholder must certify to the corporation that the beneficial
shareholder  and  the  record  shareholder  or record shareholders of all shares
owned  beneficially  by the beneficial shareholder have asserted, or will timely
assert,  dissenters'  rights  as  to  all  such  shares  as to which there is no
limitation  on  the ability to exercise dissenters' rights. Any such requirement
shall  be  stated in the dissenters' notice given pursuant to section 7-113-203.

PART  2.  PROCEDURE  FOR  EXERCISE  OF  DISSENTERS'  RIGHTS

SEC.  7-113-201.  NOTICE  OF  DISSENTERS'  RIGHTS

(1)     If a proposed corporate action creating dissenters' rights under section
7-113-102  is  submitted to a vote at a shareholders' meeting, the notice of the
meeting shall be given to all shareholders, whether or not entitled to vote. The
notice  shall  state  that  shareholders  are  or  may  be  entitled  to  assert
dissenters' rights under this article and shall be accompanied by a copy of this
article  and  the  materials,  if  any,  that, under articles 101 to 117 of this
title, are required to be given to shareholders entitled to vote on the proposed
action at the meeting. Failure to give notice as provided by this subsection (1)
shall  not  affect  any  action taken at the shareholders' meeting for which the
notice  was  to have been given, but any shareholder who was entitled to dissent
but  who was not given such notice shall not be precluded from demanding payment
for  the  shareholder's shares under this article by reason of the shareholder's
failure  to  comply  with  the  provisions  of  section  7-113-202  (1).

(2)     If a proposed corporate action creating dissenters' rights under section
7-113-102  is  authorized  without a meeting of shareholders pursuant to section
7-107-104,  any  written  or  oral  solicitation  of  a shareholder to execute a
writing  consenting  to  such  action contemplated in section 7-107-104 shall be
accompanied or preceded by a written notice stating that shareholders are or may
be  entitled  to assert dissenters' rights under this article, by a copy of this
article,  and  by the materials, if any, that, under articles 101 to 117 of this
title,  would have been required to be given to shareholders entitled to vote on
the  proposed  action  if  the  proposed  action  were  submitted to a vote at a
shareholders'  meeting.Failure to give notice as provided by this subsection (2)
shall  not  affect  any action taken pursuant to section 7-107-104 for which the
notice  was  to have been given, but any shareholder who was entitled to dissent
but  who was not given such notice shall not be precluded from demanding payment
for  the  shareholder's shares under this article by reason of the shareholder's
failure  to  comply  with  the  provisions  of  section  7-113-202  (2).

SEC.  7-113-202.  NOTICE  OF  INTENT  TO  DEMAND  PAYMENT

(1)     If a proposed corporate action creating dissenters' rights under section
7-113-102  is  submitted  to  a vote at a shareholders' meeting and if notice of
dissenters'  rights  has  been  given to such shareholder in connection with the
action  pursuant  to  section  7-113-201 (1), a shareholder who wishes to assert
dissenters'  rights  shall:

     (a)  Cause  the  corporation  to receive, before the vote is taken, written
     notice  of  the  shareholder's  intention  to  demand  payment  for  the
     shareholder's  shares  if the proposed corporate action is effectuated; and

     (b)  Not  vote  the  shares  in  favor  of  the  proposed corporate action.

                                    PAGE B-3                 Article 113 of CBCA

(2)     If a proposed corporate action creating dissenters' rights under section
7-113-102  is  authorized  without a meeting of shareholders pursuant to section
7-107-104 and if notice of dissenters' rights has been given to such shareholder
in  connection  with the action pursuant to section 7-113-201 (2), a shareholder
who  wishes  to assert dissenters' rights shall not execute a writing consenting
to  the  proposed  corporate  action.

(3)     A shareholder who does not satisfy the requirements of subsection (1) or
(2)  of  this  section  is  not entitled to demand payment for the shareholder's
shares  under  this  article.

SEC.  7-113-203.  DISSENTERS'  NOTICE

(1)     If a proposed corporate action creating dissenters' rights under section
7-113-102 is authorized, the corporation shall give a written dissenters' notice
to  all  shareholders  who are entitled to demand payment for their shares under
this  article.

(2)     The  dissenters' notice required by subsection (1) of this section shall
be given no later than ten days after the effective date of the corporate action
creating  dissenters'  rights  under  section  7-113-102  and  shall:

     (a)  State that the corporate action was authorized and state the effective
     date  or  proposed  effective  date  of  the  corporate  action;

     (b)  State an address at which the corporation will receive payment demands
     and  the address of a place where certificates for certificated shares must
     be  deposited;

     (c)  Inform holders of uncertificated shares to what extent transfer of the
     shares  will  be  restricted  after  the  payment  demand  is  received;

     (d)  Supply  a  form  for  demanding  payment,  which  form shall request a
     dissenter  to  state  an  address  to  which  payment  is  to  be  made;

     (e)  Set  the date by which the corporation must receive the payment demand
     and certificates for certificated shares, which date shall not be less than
     thirty  days  after  the date the notice required by subsection (1) of this
     section  is  given;

     (f)  State  the  requirement contemplated in section 7-113-103 (3), if such
     requirement  is  imposed;  and

     (g)  Be  accompanied  by  a  copy  of  this  article.

SEC.  7-113-204.  PROCEDURE  TO  DEMAND  PAYMENT

(1)     A  shareholder  who  is  given  a dissenters' notice pursuant to section
7-113-203  and who wishes to assert dissenters' rights shall, in accordance with
the  terms  of  the  dissenters'  notice:

     (a)  Cause  the  corporation  to receive a payment demand, which may be the
     payment  demand  form  contemplated  in  section  7-113-203  (2)  (d), duly
     completed,  or  may  be  stated  in  another  writing;  and

     (b)  Deposit  the  shareholder's  certificates  for  certificated  shares.

(2)     A  shareholder  who demands payment in accordance with subsection (1) of
this  section  retains all rights of a shareholder, except the right to transfer
the  shares,  until  the  effective date of the proposed corporate action giving
rise  to the shareholder's exercise of dissenters' rights and has only the right
to  receive  payment  for  the shares after the effective date of such corporate
action.

(3)     Except as provided in section 7-113-207 or 7-113-209 (1) (b), the demand
for  payment  and  deposit  of  certificates  are  irrevocable.

                                    PAGE B-4                 Article 113 of CBCA

(4)     A  shareholder who does not demand payment and deposit the shareholder's
share  certificates  as  required  by  the  date or dates set in the dissenters'
notice  is  not  entitled  to  payment  for  the  shares  under  this  article.

SEC.  7-113-205.  UNCERTIFICATED  SHARES

(1)     Upon  receipt  of  a  demand  for payment under section 7-113-204 from a
shareholder  holding  uncertificated  shares,  and  in  lieu  of  the deposit of
certificates  representing the shares, the corporation may restrict the transfer
thereof.

(2)     In  all  other  respects,  the  provisions of section 7-113-204 shall be
applicable  to  shareholders  who  own  uncertificated  shares.

SEC.  7-113-206.  PAYMENT

(1)     Except  as provided in section 7-113-208, upon the effective date of the
corporate  action  creating  dissenters'  rights under section 7-113-102 or upon
receipt  of  a payment demand pursuant to section 7-113-204, whichever is later,
the corporation shall pay each dissenter who complied with section 7-113-204, at
the address stated in the payment demand, or if no such address is stated in the
payment  demand,  at  the  address  shown on the corporation's current record of
shareholders  for  the  record  shareholder  holding the dissenter's shares, the
amount the corporation estimates to be the fair value of the dissenter's shares,
plus  accrued  interest.

(2)     The  payment  made  pursuant  to subsection (1) of this section shall be
accompanied  by:

     (a) The corporation's balance sheet as of the end of its most recent fiscal
     year  or,  if  that is not available, the corporation's balance sheet as of
     the  end  of  a  fiscal year ending not more than sixteen months before the
     date of payment, an income statement for that year, and, if the corporation
     customarily  provides  such  statements  to  shareholders,  a  statement of
     changes  in shareholders' equity for that year and a statement of cash flow
     for  that  year, which balance sheet and statements shall have been audited
     if  the  corporation  customarily  provides audited financial statements to
     shareholders, as well as the latest available financial statements, if any,
     for the interim or full-year period, which financial statements need not be
     audited;

     (b)  A  statement  of  the  corporation's estimate of the fair value of the
     shares;

     (c)  An  explanation  of  how  the  interest  was  calculated;

     (d)  A  statement  of the dissenter's right to demand payment under section
     7-113-209;  and

     (e)  A  copy  of  this  article.

SEC.  7-113-207.  FAILURE  TO  TAKE  ACTION

(1)     If  the  effective  date  of  the  corporate action creating dissenters'
rights  under  section 7-113-102 does not occur within sixty days after the date
set  by the corporation by which the corporation must receive the payment demand
as  provided  in  section  7-113-203, the corporation shall return the deposited
certificates  and  release  the  transfer restrictions imposed on uncertificated
shares.

(2)     If  the  effective  date  of  the  corporate action creating dissenters'
rights under section 7-113-102 occurs more than sixty days after the date set by
the  corporation  by  which  the  corporation must receive the payment demand as
provided in section 7-113-203, then the corporation shall send a new dissenters'
notice,  as  provided  in  section  7-113-203,  and  the  provisions of sections
7-113-204  to  7-113-209  shall  again  be  applicable.

SEC.  7-113-208.  SPECIAL  PROVISIONS  RELATING  TO  SHARES  ACQUIRED  AFTER
ANNOUNCEMENT  OF  PROPOSED  CORPORATE  ACTION

(1)     The corporation may, in or with the dissenters' notice given pursuant to
section  7-113-203, state the date of the first announcement to news media or to
shareholders  of the terms of the proposed corporate action creating dissenters'
rights  under  section  7-113-102  and state that the dissenter shall certify in
writing,  in  or  with  the  dissenter's payment

                                    PAGE B-5                 Article 113 of CBCA

demand  under  section 7-113-204, whether or not the dissenter (or the person on
whose  behalf  dissenters' rights are asserted) acquired beneficial ownership of
the  shares  before  that  date.  With  respect to any dissenter who does not so
certify  in  writing,  in  or with the payment demand, that the dissenter or the
person  on  whose  behalf  the  dissenter  asserts  dissenters'  rights acquired
beneficial  ownership  of  the  shares before such date, the corporation may, in
lieu  of  making  the  payment provided in section 7-113-206, offer to make such
payment if the dissenter agrees to accept it in full satisfaction of the demand.

(2)     An  offer  to  make  payment  under subsection (1) of this section shall
include  or be accompanied by the information required by section 7-113-206 (2).

SEC.  7-113-209.  PROCEDURE  IF  DISSENTER IS DISSATISFIED WITH PAYMENT OR OFFER

(1)     A  dissenter  may  give  notice  to  the  corporation  in writing of the
dissenter's  estimate  of  the  fair  value of the dissenter's shares and of the
amount of interest due and may demand payment of such estimate, less any payment
made  under  section  7-113-206, or reject the corporation's offer under section
7-113-208  and  demand payment of the fair value of the shares and interest due,
if:

     (a)  The dissenter believes that the amount paid under section 7-113-206 or
     offered  under  section 7-113-208 is less than the fair value of the shares
     or  that  the  interest  due  was  incorrectly  calculated;

     (b)  The  corporation  fails to make payment under section 7-113-206 within
     sixty  days  after the date set by the corporation by which the corporation
     must  receive  the  payment  demand;  or

     (c)  The  corporation does not return the deposited certificates or release
     the  transfer  restrictions imposed on uncertificated shares as required by
     section  7-113-207  (1).

(2)     A dissenter waives the right to demand payment under this section unless
the  dissenter  causes  the  corporation  to  receive  the  notice  required  by
subsection  (1) of this section within thirty days after the corporation made or
offered  payment  for  the  dissenter's  shares.

PART  3.  JUDICIAL  APPRAISAL  OF  SHARES

SEC.  7-113-301.  COURT  ACTION

(1)     If  a demand for payment under section 7-113-209 remains unresolved, the
corporation  may, within sixty days after receiving the payment demand, commence
a  proceeding  and  petition the court to determine the fair value of the shares
and accrued interest. If the corporation does not commence the proceeding within
the  sixty-day  period,  it  shall  pay  to  each dissenter whose demand remains
unresolved  the  amount  demanded.

(2)     The  corporation  shall  commence the proceeding described in subsection
(1)  of this section in the district court for the county in this state in which
the  street address of the corporation's principal office is located, or, if the
corporation has no principal office in this state, in the district court for the
county  in  which  the street address of its registered agent is located, or, if
the  corporation has no registered agent, in the district court for the city and
county  of  Denver.  If  the  corporation  is  a  foreign  corporation without a
registered  agent,  it  shall commence the proceeding in the county in which the
domestic  corporation merged into, or whose shares were acquired by, the foreign
corporation  would have commenced the action if that corporation were subject to
the  first  sentence  of  this  subsection  (2).

(3)     The  corporation  shall make all dissenters, whether or not residents of
this  state, whose demands remain unresolved parties to the proceeding commenced
under  subsection  (2) of this section as in an action against their shares, and
all  parties  shall  be  served  with  a  copy  of the petition. Service on each
dissenter  shall  be  by  registered or certified mail, to the address stated in
such  dissenter's payment demand, or if no such address is stated in the payment
demand, at the address shown on the corporation's current record of shareholders
for  the  record  shareholder  holding the dissenter's shares, or as provided by
law.

                                    PAGE B-6                 Article 113 of CBCA

(4)     The jurisdiction of the court in which the proceeding is commenced under
subsection  (2)  of this section is plenary and exclusive. The court may appoint
one  or  more persons as appraisers to receive evidence and recommend a decision
on  the  question of fair value. The appraisers have the powers described in the
order  appointing  them,  or  in any amendment to such order. The parties to the
proceeding  are  entitled to the same discovery rights as parties in other civil
proceedings.

(5)     Each dissenter made a party to the proceeding commenced under subsection

(2) of this section is entitled to judgment for the amount, if any, by which the
court finds the fair value of the dissenter's shares, plus interest, exceeds the
amount  paid  by  the  corporation, or for the fair value, plus interest, of the
dissenter's  shares  for which the corporation elected to withhold payment under
section  7-113-208.

SEC.  7-113-302.  COURT  COSTS  AND  COUNSEL  FEES

(1)     The  court  in an appraisal proceeding commenced under section 7-113-301
shall  determine  all  costs  of  the  proceeding,  including   the   reasonable
compensation  and expenses of appraisers appointed by the court. The court shall
assess the costs against the corporation; except that the court may assess costs
against  all or some of the dissenters, in amounts the court finds equitable, to
the extent the court finds the dissenters acted arbitrarily, vexatiously, or not
in  good  faith  in  demanding  payment  under  section  7-113-209.

(2)     The  court  may also assess the fees and expenses of counsel and experts
for  the  respective  parties,  in  amounts  the  court  finds  equitable:

     (a)  Against  the  corporation  and in favor of any dissenters if the court
     finds  the  corporation  did  not  substantially comply with part 2 of this
     article;  or

     (b)  Against  either the corporation or one or more dissenters, in favor of
     any  other  party,  if the court finds that the party against whom the fees
     and  expenses  are  assessed acted arbitrarily, vexatiously, or not in good
     faith  with  respect  to  the  rights  provided  by  this  article.

(3)     If  the  court finds that the services of counsel for any dissenter were
of substantial benefit to other dissenters similarly situated, and that the fees
for those services should not be assessed against the corporation, the court may
award  to  said counsel reasonable fees to be paid out of the amounts awarded to
the  dissenters  who  were  benefited.

                                    PAGE B-7                 Article 113 of CBCA

                                                                         ANNEX C

                                     ANNEX C

                       CALIFORNIA GENERAL CORPORATION LAW
                         CHAPTER 13.  DISSENTERS' RIGHTS

SEC.  1300.  SHAREHOLDER  IN  SHORT-FORM  MERGER; PURCHASE AT FAIR MARKET VALUE;
"DISSENTING  SHARES";  "DISSENTING  SHAREHOLDER"

(a)     If the approval of the outstanding shares (Section 152) of a corporation
is  required  for a reorganization under subdivisions (a) and (b) or subdivision
(e) or (f) of Section 1201, each shareholder of the corporation entitled to vote
on  the  transaction  and  each  shareholder  of  a  subsidiary corporation in a
short-form  merger  may, by complying with this chapter, require the corporation
in  which the shareholder holds shares to purchase for cash at their fair market
value the shares owned by the shareholder which are dissenting shares as defined
in  subdivision  (b).  The  fair  market value shall be determined as of the day
before  the  first  announcement  of the terms of the proposed reorganization or
short-form  merger, excluding any appreciation or depreciation in consequence of
the  proposed  action, but adjusted for any stock split, reverse stock split, or
share  dividend  which  becomes  effective  thereafter.

(b)     As  used  in  this  chapter, "dissenting shares" means shares which come
within  all  of  the  following  descriptions:

     (1)  Which  were  not immediately prior to the reorganization or short-form
     merger  either  (A) listed on any national securities exchange certified by
     the  Commissioner of Corporations under subdivision (o) of Section 25100 or
     (B)  listed  on  the National Market System of the NASDAQ Stock Market, and
     the  notice  of  meeting  of  shareholders  to  act upon the reorganization
     summarizes  this  section and Sections 1301, 1302, 1303 and 1304; provided,
     however,  that  this provision does not apply to any shares with respect to
     which  there  exists any restriction on transfer imposed by the corporation
     or  by  any  law  or regulation; and provided, further, that this provision
     does  not apply to any class of shares described in subparagraph (A) or (B)
     if  demands  for payment are filed with respect to 5 percent or more of the
     outstanding  shares  of  that  class.

     (2)  Which  were  outstanding  on  the  date  for  the  determination  of
     shareholders  entitled to vote on the reorganization and (A) were not voted
     in  favor of the reorganization or, (B) if described in subparagraph (A) or
     (B)  of  paragraph  (1) (without regard to the provisos in that paragraph),
     were  voted against the reorganization, or which were held of record on the
     effective date of a short-form merger; provided, however, that subparagraph
     (A)  rather  than  subparagraph  (B)  of this paragraph applies in any case
     where  the  approval  required by Section 1201 is sought by written consent
     rather  than  at  a  meeting.

     (3)  Which  the  dissenting  shareholder  has demanded that the corporation
     purchase  at  their  fair  market  value,  in accordance with Section 1301.

     (4)  Which  the  dissenting  shareholder  has submitted for endorsement, in
     accordance  with  Section  1302.

(c)     As used in this chapter, "dissenting shareholder" means the recordholder
of  dissenting  shares  and  includes  a  transferee  of  record.

SEC.  1301.  NOTICE  TO  HOLDER OF DISSENTING SHARES OF REORGANIZATION APPROVAL;
DEMAND  FOR  PURCHASE  OF  SHARES;  CONTENTS  OF  DEMAND

(a)     If,  in  the case of a reorganization, any shareholders of a corporation
have  a  right under Section 1300, subject to compliance with paragraphs (3) and
(4)  of  subdivision  (b)  thereof, to require the corporation to purchase their
shares  for  cash, such corporation shall mail to each such shareholder a notice
of  the  approval  of the reorganization by its outstanding shares (Section 152)
within  10  days  after  the  date  of  such  approval, accompanied by a copy of
Sections  1300,  1302,  1303,  1304  and  this section, a statement of the price
determined  by  the  corporation  to  represent  the  fair  market  value of the
dissenting  shares,  and  a brief description of the procedure to be followed if
the shareholder desires to exercise the shareholder's right under such sections.
The  statement  of  price constitutes an offer by the corporation to purchase at
the  price stated any dissenting shares as defined in subdivision (b) of Section
1300,  unless  they  lose  their status as dissenting shares under Section 1309.

                                    PAGE C-1                  Chapter 13 of CGCL

(b)     Any  shareholder  who has a right to require the corporation to purchase
the shareholder's shares for cash under Section 1300, subject to compliance with
paragraphs  (3)  and  (4)  of  subdivision  (b)  thereof,  and  who  desires the
corporation  to  purchase  such  shares  shall  make  written  demand  upon  the
corporation  for  the  purchase of such shares and payment to the shareholder in
cash  of  their  fair  market value. The demand is not effective for any purpose
unless  it  is  received by the corporation or any transfer agent thereof (1) in
the  case  of  shares  described  in  clause  (i)  or  (ii)  of paragraph (1) of
subdivision  (b)  of  Section  1300  (without  regard  to  the  provisos in that
paragraph),  not  later  than the date of the shareholders' meeting to vote upon
the  reorganization,  or  (2) in any other case within 30 days after the date on
which  the  notice  of  the  approval  by  the  outstanding  shares  pursuant to
subdivision  (a)  or  the notice pursuant to subdivision (i) of Section 1110 was
mailed  to  the  shareholder.

(c)     The demand shall state the number and class of the shares held of record
by  the  shareholder which the shareholder demands that the corporation purchase
and  shall  contain  a  statement of what such shareholder claims to be the fair
market  value  of  those  shares  as  of  the day before the announcement of the
proposed reorganization or short-form merger. The statement of fair market value
constitutes  an  offer  by  the  shareholder  to  sell the shares at such price.

SEC.  1302.  STAMPING  OR  ENDORSING  DISSENTING  SHARES

Within 30 days after the date on which notice of the approval by the outstanding
shares  or  the notice pursuant to subdivision (i) of Section 1110 was mailed to
the  shareholder,  the  shareholder  shall  submit  to  the  corporation  at its
principal  office  or  at  the  office of any transfer agent thereof, (a) if the
shares  are certificated securities, the shareholder's certificates representing
any  shares  which  the shareholder demands that the corporation purchase, to be
stamped or endorsed with a statement that the shares are dissenting shares or to
be exchanged for certificates of appropriate denomination so stamped or endorsed
or (b) if the shares are uncertificated securities, written notice of the number
of  shares  which  the  shareholder  demands that the corporation purchase. Upon
subsequent  transfers  of the dissenting shares on the books of the corporation,
the  new  certificates,  initial  transaction  statement,  and   other   written
statements  issued  therefor shall bear a like statement, together with the name
of  the  original  dissenting  holder  of  the  shares.

SEC.  1303.  DISSENTING  SHAREHOLDER  ENTITLED  TO  AGREED  PRICE  WITH INTEREST
THEREON;  WHEN  PRICE  TO  BE  PAID

(a)     If  the  corporation  and  the  shareholder  agree  that  the shares are
dissenting  shares  and  agree  upon  the  price  of  the shares, the dissenting
shareholder  is  entitled to the agreed price with interest thereon at the legal
rate on judgments from the date of the agreement. Any agreements fixing the fair
market value of any dissenting shares as between the corporation and the holders
thereof  shall  be  filed  with  the  secretary  of  the  corporation.

(b)     Subject  to  the  provisions of Section 1306, payment of the fair market
value of dissenting shares shall be made within 30 days after the amount thereof
has  been agreed or within 30 days after any statutory or contractual conditions
to  the  reorganization  are  satisfied,  whichever is later, and in the case of
certificated  securities,  subject  to  surrender  of the certificates therefor,
unless  provided  otherwise  by  agreement.

SEC.  1304.  ACTION  BY  DISSENTERS  TO  DETERMINE WHETHER SHARES ARE DISSENTING
SHARES  OR  FAIR  MARKET  VALUE  OF  DISSENTING  SHARES  OR  BOTH;   JOINDER  OF
SHAREHOLDERS;  CONSOLIDATION OF ACTIONS; DETERMINATION OF ISSUES; APPOINTMENT OF
APPRAISERS

(a)     If  the corporation denies that the shares are dissenting shares, or the
corporation  and the shareholder fail to agree upon the fair market value of the
shares,  then  the  shareholder  demanding purchase of such shares as dissenting
shares  or any interested corporation, within six months after the date on which
notice  of  the  approval  by  the  outstanding  shares  (Section 152) or notice
pursuant  to  subdivision (i) of Section 1110 was mailed to the shareholder, but
not  thereafter, may file a complaint in the superior court of the proper county
praying  the  court to determine whether the shares are dissenting shares or the
fair  market  value  of  the  dissenting  shares or both or may intervene in any
action  pending  on  such  a  complaint.

(b)     Two  or more dissenting shareholders may join as plaintiffs or be joined
as  defendants  in  any  such  action  and  two  or  more  such  actions  may be
consolidated.

                                    PAGE C-2                  Chapter 13 of CGCL

(c)     On the trial of the action, the court shall determine the issues. If the
status  of  the  shares  as dissenting shares is in issue, the court shall first
determine  that  issue.  If the fair market value of the dissenting shares is in
issue,  the  court  shall  determine,  or  shall  appoint  one or more impartial
appraisers  to  determine,  the  fair  market  value  of  the  shares.

SEC.  1305.  DUTY  AND  REPORT  OF  APPRAISERS;  COURT'S CONFIRMATION OF REPORT;
DETERMINATION OF FAIR MARKET VALUE BY COURT; JUDGMENT AND PAYMENT; APPEAL; COSTS
OF  ACTION

(a)     If  the  court  appoints  an appraiser or appraisers, they shall proceed
forthwith to determine the fair market value per share. Within the time fixed by
the  court,  the appraisers, or a majority of them, shall make and file a report
in  the office of the clerk of the court. Thereupon, on the motion of any party,
the  report  shall  be submitted to the court and considered on such evidence as
the  court  considers  relevant.  If  the court finds the report reasonable, the
court  may  confirm  it.

(b)     If a majority of the appraisers appointed fail to make and file a report
within 10 days from the date of their appointment or within such further time as
may  be  allowed  by  the court or the report is not confirmed by the court, the
court  shall  determine  the  fair  market  value  of  the  dissenting  shares.

(c)     Subject  to  the  provisions of Section 1306, judgment shall be rendered
against  the corporation for payment of an amount equal to the fair market value
of each dissenting share multiplied by the number of dissenting shares which any
dissenting  shareholder  who  is  a party, or who has intervened, is entitled to
require  the  corporation  to  purchase, with interest thereon at the legal rate
from  the  date  on  which  judgment  was  entered.

(d)     Any  such  judgment  shall  be  payable   forthwith   with   respect  to
uncertificated  securities  and,  with  respect to certificated securities, only
upon the endorsement and delivery to the corporation of the certificates for the
shares  described  in  the  judgment.  Any  party  may appeal from the judgment.

(e)     The  costs  of  the  action,  including  reasonable  compensation to the
appraisers  to  be  fixed  by the court, shall be assessed or apportioned as the
court  considers  equitable,  but, if the appraisal exceeds the price offered by
the  corporation,  the  corporation  shall  pay  the  costs  (including  in  the
discretion  of  the court attorneys' fees, fees of expert witnesses and interest
at  the  legal rate on judgments from the date of compliance with Sections 1300,
1301  and 1302 if the value awarded by the court for the shares is more than 125
percent of the price offered by the corporation under subdivision (a) of Section
1301).

SEC. 1306.  PREVENTION OF PAYMENT TO HOLDERS OF DISSENTING SHARES OF FAIR MARKET
VALUE;  EFFECT

To  the  extent  that  the  provisions  of  Chapter 5 prevent the payment to any
holders  of  dissenting  shares  of  their  fair market value, they shall become
creditors  of  the  corporation for the amount thereof together with interest at
the  legal  rate  on judgments until the date of payment, but subordinate to all
other  creditors  in  any  liquidation  proceeding, such debt to be payable when
permissible  under  the  provisions  of  Chapter  5.

SEC.  1307.  DISPOSITION  OF  DIVIDENDS  UPON  DISSENTING  SHARES

Cash  dividends  declared and paid by the corporation upon the dissenting shares
after  the  date  of  approval  of  the reorganization by the outstanding shares
(Section  152)  and  prior to payment for the shares by the corporation shall be
credited  against  the  total  amount  to  be  paid by the corporation therefor.

SEC. 1308.  RIGHTS AND PRIVILEGES OF DISSENTING SHARES; WITHDRAWAL OF DEMAND FOR
PAYMENT

Except  as  expressly  limited  in  this  chapter,  holders of dissenting shares
continue  to  have all the rights and privileges incident to their shares, until
the fair market value of their shares is agreed upon or determined. A dissenting
shareholder  may  not  withdraw  a  demand  for  payment  unless the corporation
consents  thereto.

                                    PAGE C-3                  Chapter 13 of CGCL

SEC.  1309.  WHEN  DISSENTING  SHARES  LOSE  THEIR  STATUS

Dissenting shares lose their status as dissenting shares and the holders thereof
cease  to  be  dissenting  shareholders  and cease to be entitled to require the
corporation to purchase their shares upon the happening of any of the following:

(a)     The  corporation  abandons  the  reorganization. Upon abandonment of the
reorganization,  the  corporation  shall  pay  on  demand  to  any  dissenting
shareholder  who  has initiated proceedings in good faith under this chapter all
necessary  expenses incurred in such proceedings and reasonable attorneys' fees.

(b)     The  shares are transferred prior to their submission for endorsement in
accordance  with  Section  1302 or are surrendered for conversion into shares of
another  class  in  accordance  with  the  articles.

(c)     The  dissenting  shareholder  and  the corporation do not agree upon the
status  of  the  shares  as  dissenting shares or upon the purchase price of the
shares,  and  neither  files  a  complaint  or intervenes in a pending action as
provided  in  Section  1304, within six months after the date on which notice of
the  approval by the outstanding shares or notice pursuant to subdivision (i) of
Section  1110  was  mailed  to  the  shareholder.

(d)     The  dissenting  shareholder,  with  the  consent  of  the  corporation,
withdraws  the  shareholder's  demand  for  purchase  of  the dissenting shares.

SEC.  1310.  SUSPENSION  OF  PROCEEDINGS  FOR  COMPENSATION OR VALUATION PENDING
LITIGATION

If  litigation  is instituted to test the sufficiency or regularity of the votes
of  the  shareholders  in  authorizing  a  reorganization, any proceedings under
Sections  1304  and  1305  shall  be suspended until final determination of such
litigation.

SEC.  1311.  SHARES  TO  WHICH  CHAPTER  INAPPLICABLE

This  chapter,  except  Section  1312, does not apply to classes of shares whose
terms  and provisions specifically set forth the amount to be paid in respect to
such  shares  in  the  event  of  a  reorganization  or  merger.

SEC. 1312.  ATTACK ON VALIDITY OF REORGANIZATION OR SHORT-FORM MERGER; RIGHTS OF
SHAREHOLDERS;  BURDEN  OF  PROOF

(a)     No  shareholder  of  a corporation who has a right under this chapter to
demand  payment  of  cash  for the shares held by the shareholder shall have any
right  at  law  or  in  equity  to  attack the validity of the reorganization or
short-form  merger, or to have the reorganization or short-form merger set aside
or  rescinded, except in an action to test whether the number of shares required
to  authorize  or  approve  the  reorganization have been legally voted in favor
thereof;  but  any  holder  of  shares  of  a  class  whose terms and provisions
specifically  set forth the amount to be paid in respect to them in the event of
a  reorganization or short-form merger is entitled to payment in accordance with
those  terms and provisions or, if the principal terms of the reorganization are
approved  pursuant to subdivision (b) of Section 1202, is entitled to payment in
accordance  with  the  terms  and  provisions  of  the  approved reorganization.

(b)     If  one  of  the  parties  to  a  reorganization or short-form merger is
directly  or  indirectly  controlled  by,  or under common control with, another
party  to  the  reorganization  or  short-form merger, subdivision (a) shall not
apply  to any shareholder of such party who has not demanded payment of cash for
such  shareholder's  shares  pursuant  to  this  chapter; but if the shareholder
institutes any action to attack the validity of the reorganization or short-form
merger  or  to  have  the  reorganization  or  short-form  merger  set  aside or
rescinded, the shareholder shall not thereafter have any right to demand payment
of  cash for the shareholder's shares pursuant to this chapter. The court in any
action  attacking  the validity of the reorganization or short-form merger or to
have  the  reorganization  or short-form merger set aside or rescinded shall not
restrain  or  enjoin  the  consummation  of the transaction except upon 10 days'
prior  notice  to  the  corporation  and  upon a determination by the court that
clearly  no  other remedy will adequately protect the complaining shareholder or
the  class  of  shareholders  of  which  such  shareholder  is  a  member.

                                    PAGE C-4                  Chapter 13 of CGCL

(c)     If  one  of  the  parties  to  a  reorganization or short-form merger is
directly  or  indirectly  controlled  by,  or under common control with, another
party  to  the  reorganization or short-form merger, in any action to attack the
validity  of  the  reorganization  or  short-form  merger  or  to  have  the
reorganization  or  short-form  merger  set aside or rescinded, (1) a party to a
reorganization  or  short-form  merger  which  controls  another  party  to  the
reorganization  or  short-form  merger shall have the burden of proving that the
transaction  is  just  and  reasonable  as to the shareholders of the controlled
party,  and  (2)  a  person who controls two or more parties to a reorganization
shall  have the burden of proving that the transaction is just and reasonable as
to  the  shareholders  of  any  party  so  controlled.

SEC.  1313.  CONVERSION  DEEMED  TO  CONSTITUTE  REORGANIZATION  FOR PURPOSES OF
CHAPTER

A  conversion  pursuant  to Chapter 11.5 (commencing with Section 1150) shall be
deemed to constitute a reorganization for purposes of applying the provisions of
this  chapter,  in  accordance  with and to the extent provided in Section 1159.

                                    PAGE C-5                  Chapter 13 of CGCL

                                                                        ANNEX  D

                                 SPACEDEV, INC.

                               AMENDMENT NO. 2 TO
                    SPACEDEV, INC. 2004 EQUITY INCENTIVE PLAN

     THIS  AMENDMENT  NO.  2 TO THE SPACEDEV, INC. 2004 EQUITY INCENTIVE PLAN is
made  and  effective  as  of  November  29,  2005  (this  "Amendment").

                                 R E C I T A L S
                                 ---------------

     WHEREAS, the Board of Directors (the "Board") of SpaceDev, Inc., a Colorado
corporation  (the  "Company"), initially approved and adopted the SpaceDev, Inc.
2004  Equity  Incentive  Plan  (as  amended  from  time  to  time,  the  "Plan")
authorizing  and  reserving  2,000,000 shares of the Company's common stock, par
value  $.0001  (the  "Common  Stock")  for  issuance  under the Plan, subject to
approval  by  the  shareholders  of  the  Company  (the  "Shareholders"),  and
recommended  that the Shareholders approve and adopt the Plan at the next annual
meeting  of  the  Shareholders;
WHEREAS, the Shareholders approved and adopted the Plan at the annual meeting of
the  Shareholders  held  on  August  5,  2004;

     WHEREAS, on May 12, 2005, the Board approved and adopted Amendment No. 1 to
the  Plan,  authorizing  and  reserving an additional 2,000,000 shares of Common
Stock  for issuance under the Plan, subject to approval by the Shareholders, and
recommended  that the Shareholders approve and adopt said Amendment No. 1 at the
next  annual  meeting  of  the  Shareholders;

     WHEREAS,  the Shareholders approved and adopted Amendment No. 1 to the Plan
at  the  annual  meeting  of  the  Shareholders  held  on  August  12,  2005;

     WHEREAS,  the  Company  has entered into that certain Agreement and Plan of
Merger  and  Reorganization,  made  and entered into as of October 24, 2005 (the
"Merger  Agreement"),  by  and among the Company, Monoceros Acquisition Corp., a
Colorado  corporation  and  wholly-owned  subsidiary  of  the  Company,  Starsys
Research  Corporation, a Colorado corporation ("Starsys"), Scott Tibbitts, a key
shareholder,  and  Scott  Tibbitts,  as  shareholder  agent, and pursuant to the
Merger  Agreement,  subject  to the terms and conditions thereof, the Company is
obligated  to  reserve  shares under the Plan (or a successor stock option plan)
for  officers  and  employees  of  Starsys;  and

     WHEREAS,  on  November 29, 2005, the Board approved and adopted the form of
this  Amendment  No.  2  to  the  Plan,  authorizing and reserving an additional
3,000,000  shares  of  Common  Stock  for  issuance  under  the Plan, subject to
approval  by the Shareholders, and recommended that the Shareholders approve and
adopt  said  Amendment  No.  2  at the next special meeting of the Shareholders.

                                A G R E E M E N T
                                -----------------

     NOW,  THEREFORE,  the  Plan  is  hereby  amended  as  follows:

     1.     AMENDMENT  AND  RESTATEMENT.

               1.1  Subject  to the approval and adoption of Section 1.1 of this
          Amendment  by  the Shareholders within twelve months after the date of
          this  Amendment,  Section 5 of the Plan is hereby amended and restated
          in  its  entirety  to  read  as  follows:

"5.     STOCK  SUBJECT  TO  THE  PLAN.

                                 PAGE D-1     Amendment to Equity Incentive Plan

     "(a)     Available Shares.  Subject to adjustment as provided in Section 17
hereof,  the  maximum number of shares of Common Stock reserved for Awards under
the  Plan  is  7,000,000  shares.  These  shares  of  Common Stock may be either
authorized  but  unissued  shares  or  authorized  shares  previously issued and
reacquired  by  the  Company.  To  the  extent that Options and Stock Awards are
granted  under  the  Plan, the shares underlying such Awards will be unavailable
for  any  other  use  including future grants under the Plan except that, to the
extent  that  Options  terminate,  expire,  or are forfeited without having been
exercised (or in cases where a Limited Right has been granted in connection with
an  Option, the amount of such Limited Right received in lieu of the exercise of
such  Option),  new  Awards  may be made with respect to those shares underlying
such  terminated,  expired or forfeited Options.  Notwithstanding the foregoing,
the  maximum  number of shares of Common Stock that may be issued under the Plan
through  Incentive  Stock  Options  is 7,000,000, and any shares of Common Stock
issued  under the Plan that are reacquired by the Company shall not be available
for  grants  of  Incentive  Stock  Options.

     "(b)     Code  Section  162(m) Limit.  Subject to adjustment as provided in
Section  17  hereof,  the  aggregate number of shares of Common Stock subject to
Awards  granted  under this Plan during any calendar year to any one Participant
shall  not  exceed  1,000,000, except that in connection with his or her initial
service,  a  Participant  may  be  granted  Awards  covering up to an additional
1,000,000  shares  of Common Stock.  Notwithstanding anything to the contrary in
the  Plan,  the  limitations  set forth in this Section 5(b) shall be subject to
adjustment  under Section 17 hereof only to the extent that such adjustment will
not  affect  the  status  of any Award intended to qualify as "performance based
compensation"  under  Section  162(m)  of  the  Code."

               1.2  Section  2(s)  of the Plan is hereby amended and restated in
          its  entirety  to  read  as  follows as of the date of this Amendment:

                    "(s)  "Fair  Market  Value"  means,  unless  the  Committee
               determines otherwise, as of any date, the closing sales price for
               the Common Stock on such date (or if no sale was reported on such
               date, the closing price on the last preceding day on which a sale
               was  reported), as reported in such source as the Committee shall
               determine."

     2.     LIMITED  AMENDMENT.

     Except  as  expressly  amended  by this Amendment, the Plan shall remain in
full  force  and effect in accordance with the terms and conditions thereof, and
this  Amendment  shall  be  incorporated  into,  and become a part of, the Plan.

     3.     GOVERNING  LAW.

     This  Amendment  shall  be  governed  by,  and construed and interpreted in
accordance  with,  the  laws  of  the  State of Colorado applicable to contracts
negotiated,  executed  and  to  be  performed  entirely  within  such  State.

                                 PAGE D-2     Amendment to Equity Incentive Plan

IN  WITNESS WHEREOF, this Amendment was duly approved and adopted as of the date
first  written  above.

                                               By:     /s/  Richard  B.  Slansky
                                                    ----------------------------
                                                            Richard  B.  Slansky
                                                                       Secretary

                                 PAGE D-3     Amendment to Equity Incentive Plan



                                                                        ANNEX  E

Document  processing  fee
     If  document  is  filed  on  paper               $125.00
     If  document  is  filed  electronically          $  50.00
Fees  &  forms/cover  sheets
     are  subject  to  change
To  file  electronically,  access  instructions
     For  this  form/cover  sheet  and  other
     information  or  print  copies  of  filed
     documents,  visit  www.sos.state.co.us
     and  select  Business  Center.
Paper  documents  must  be  typewritten  or machine printed.     ABOVE SPACE FOR
                                                               OFFICE  USE  ONLY
                              ARTICLES OF AMENDMENT
     filed pursuant to Sec.7-90-301, et seq. and Sec.7-110-106 of the Colorado
                            Revised Statutes (C.R.S.)

ID  number:                         19961166285

1.  Entity  name:                  SpaceDev,  Inc.
                              --------------------------
               (If changing the name of the corporation, indicate name
                                BEFORE  the  name  change)

2.  New  entity  name:
(if  applicable)




3.  Use  of  Restricted  Words (IF ANY OF THESE
TERMS ARE CONTAINED IN AN ENTITY NAME,  TRUE  NAME
OF AN ENTITY, TRADE NAME OR TRADEMARK STATED IN
THIS DOCUMENT, MARK  THE  APPLICABLEBOX):

   [ ]   "bank"  or  "trust"  or  any  derivative  thereof
   [ ]   "credit  union"  [ ] "savings  and  loan" 
   [ ]   "insurance",  "casualty",  "mutual", or "surety"

4.  Other  amendments,  if  any,  are  attached.     See  attachment  A.

5.  If  the amendment provides for an exchange, reclassification or cancellation
of  issued  shares,  the  attachment  states the provisions for implementing the
amendment.

6.  If  the  corporation's period of duration as amended is less than perpetual,
state  the  date  on  which  the  period  of duration expires:      
                                                              ------------------
                                                                    (mm/dd/yyyy)
OR

If  the corporation's period of duration as amended is perpetual, mark this box:

7.  (Optional)  Delayed  effective  date:
                                                              ------------------
                                                                    (mm/dd/yyyy)

Notice:

Causing this document to be delivered to the secretary of state for filing shall
constitute  the  affirmation  or  acknowledgment of each individual causing such
delivery,  under penalties of perjury, that the document is the individual's act
and  deed, or that the individual in good faith believes the document is the act
and deed of the person on whose behalf the individual is causing the document to
be  delivered  for  filing,  taken  in  conformity


                                 PAGE E-1                  Articles of Amendment

with  the  requirements  of  part  3  of  article  90  of  title  7, C.R.S., the
constituent documents, and the organic statutes, and that the individual in good
faith  believes  the  facts  stated  in  the  document are true and the document
complies  with the requirements of that Part, the constituent documents, and the
organic  statutes.

This  perjury  notice  applies to each individual who causes this document to be
delivered  to the secretary of state, whether or not such individual is named in
the  document  is  one  who  has  caused  it  to  be  delivered.

8.  Name(s)  and address(es) of the   individual(s) causing the document   to be
delivered  for  filing:

     -----------   ---------------   ----------------  -------------
     (Last)        (First)            (Middle)         (Suffix)
     ----------------------------------------------------------
                 (Street name and number or Post Office information)

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

     -----------------   --------   ----------------------
     (City)              (State)    (Postal/Zip  Code)

     -----------------------------    -----------------------------
     (Province  -  if  applicable)    (Country  -  if  not  US)

 (The  document  need  not  state  the  true  name  and address of more than one
individual.  However,  if  you  wish  to  state  the  name  and  address

of  any  additional individuals causing the document to be delivered for filing,
mark  this  box   and  include  an  attachment  stating  the
name  and  address  of  such  individuals.)

DISCLAIMER:

This  form,  and  any  related  instructions, are not intended to provide legal,
business  or  tax  advice,  and  are  offered  as  a  public  service  without
representation or warranty. While this form is believed to satisfy minimum legal
requirements  as  of  its  revision date, compliance with applicable law, as the
same may be amended from time to time, remains the responsibility of the user of
this  form.  Questions  should  be  addressed  to  the  user's  attorney.


                                 PAGE E-2                  Articles of Amendment

                                 ATTACHMENT A to

              Articles of Amendment of Articles of Incorporation of

                                 SpaceDev, Inc.

                                   ARTICLE III

     Article  III  of the Articles of Incorporation of the corporation is hereby
amended  by  deleting  the  opening  paragraph thereof and replacing it with the
following  paragraph:

     "The  aggregate number of shares which the corporation shall have authority
to  issue is 110,000,000 of which 10,000,000 shall be shares of preferred stock,
$.001  par  value  per  share,  and 100,000,000 shall be shares of common stock,
$.0001  par  value  per  share.  The  designations,  voting powers, preferences,
limitations,  restrictions and relative rights of the shares of each class shall
be  set  forth below in this Article III or in certificates of designation filed
by  the  Board  of  Directors of the corporation pursuant to authority conferred
upon  the  Board  by  this  Article  III."


                                                                 SPACEDEV,  INC.
Date:  ----------------,  2006                            By:
                                                          ----------------------
                                                            Richard  B.  Slansky
                                       President  and  Chief  Financial  Officer

                                 PAGE E-3                  Articles of Amendment

                                                                        ANNEX  F

                               TRANSMITTAL LETTER

                                 SPACEDEV, INC.

Return  this  form  with  your original stock certificate(s) in Starsys Research
Corporation  in the enclosed envelope to Continental Stock Transfer & Trust Co.,
Attn:  Reorganization  Department,  to  17  Battery  Place, New York, NY  10004.

                        DO NOT MAIL THIS ELECTION FORM TO
                 STARSYS RESEARCH CORPORATION OR SPACEDEV, INC.

                             DIRECT ANY QUESTIONS TO
            CONTINENTAL STOCK TRANSFER & TRUST CO. AT (212) 509-4000.

TO:  CONTINENTAL  STOCK  TRANSFER  &  TRUST  CO.,  AS  EXCHANGE  AGENT

RE:  MERGER OF STARSYS RESEARCH CORPORATION, A COLORADO CORPORATION ("STARSYS"),
     WITH  AND  INTO  MONOCEROS  ACQUISITION  CORP.,  A  COLORADO  CORPORATION
     ("MONOCEROS")  AND  WHOLLY-OWNED  SUBSIDIARY  OF SPACEDEV, INC., A COLORADO
     CORPORATION  ("SPACEDEV")

The undersigned is the holder of record of the number of shares of common stock,
par  value  $.001,  of  Starsys  ("EXCHANGEABLE  SHARES"),  which  shares  are
represented  by  the  certificate(s),  described  below:

CERTIFICATE  NUMBER     NUMBER  OF  SHARES     REGISTERED  IN  THE  NAME  OF(1)

-------------------     ------------------     Full  name:

-------------------     ------------------     Mailing  Address:

-------------------     ------------------     City,  State,  Zip:

-------------------     ------------------     Email  address:

-----------------------------------------------TOTAL  NUMBER  OF  EXCHANGEABLE
                                               SHARES  ENCLOSED

(1)  Indicate  the  full  name  as set forth on the stock certificates.  Include
your  mailing  address,  with  city,  state  and  zip  code, and e-mail address.

SpaceDev,  Monoceros,  Starsys  and certain other parties have as of October 24,
2005  made  and  entered  into  that  certain  Agreement  and Plan of Merger and
Reorganization  (as  amended,  modified  or  supplemented from time to time, the
"MERGER  AGREEMENT"),  and  Starsys has provided to the undersigned a Prospectus
Dated  December  29,  2005 , 2005 (the "Proxy Statement") relating to the Merger
Agreement  and  the  merger  contemplated  thereby.

The  undersigned  is  delivering  this  letter of transmittal (this "LETTER") to
Continental  Stock  Transfer  & Trust Co., as exchange agent ("EXCHANGE AGENT"),
and  encloses  with  this  Letter (i) the above-described certificate(s), to the
extent  the  same  is  or  are in the possession of the undersigned, or (ii) the
affidavit  by the undersigned in paragraph 0 below certifying the fact that such
certificate(s)  have  been  lost,  stolen,  or  destroyed,  and, upon request of
SpaceDev;  in either case to be exchanged for the consideration described in the
Merger  Agreement  (the  "DISTRIBUTED  CONSIDERATION")  upon  the  closing  (the
"CLOSING")  of  the  merger  described  in  the  Merger  Agreement and the Proxy
Statement  (the "MERGER").  The Distributed Consideration is described in detail
in  the  Proxy Statement.  The date of the Closing is referred to in this Letter
as  the  Closing  Date.


                                 PAGE F-1                  Letter of Transmittal


The  undersigned  understands  that  execution  and delivery of this Letter is a
condition  to the obligation of SpaceDev and Monoceros to close the Merger.  The
undersigned  also  understands  that  SpaceDev  and  Monoceros will rely on this
Letter,  including  the  provisions below regarding the release and affidavit of
lost  stock  certificates,  in  closing  the  Merger.

By  executing  this  Letter, the undersigned represents that it (1) has read the
Proxy  Statement  and  the  Merger  Agreement  (which is included with the Proxy
Statement),  including  but  not  limited to the sections of the Proxy Statement
entitled  "[The  Merger  Agreement  -  Merger  Considerations]" and "[The Merger
Agreement - Indemnification]," and (2) has good title to the Exchangeable Shares
free  and  clear  of all liens, charges and encumbrances, and has full power and
authority  to  surrender  such  shares  upon  the  Closing.

The  above-listed  certificate(s),  or appropriate affidavits and, upon request,
bonds  in  lieu  thereof,  will  be  surrendered  to the Exchange Agent upon the
Closing,  or  if  no  Closing  occurs, will be returned to the undersigned.  All
Exchangeable  Shares,  whether  or  not  represented  by  a certificate, will be
cancelled  by  operation  of  law  upon  the  Closing.

FOR  GOOD  AND  VALUABLE CONSIDERATION, the receipt and sufficiency of which are
hereby  expressly  acknowledged,  and intending to be legally bound, in order to
induce  SpaceDev  and  Monoceros to consummate the Merger pursuant to the Merger
Agreement,  the  undersigned  hereby  agrees  as  follows:

1.     RELEASE

     a.     Release.  Upon the Closing, the undersigned, on behalf of myself and
each  member  of  my  Immediate  Family  (as  defined  below),  and  each of our
respective  successors  and assigns, hereby irrevocably and forever releases and
discharges  (i)  SpaceDev,  (ii) Monoceros, and (iii) Starsys; and each of their
respective  individual,  joint or mutual, past, present and future shareholders,
affiliates,  controlling  persons,  directors,  officers,  managers,  employees,
consultants,  contractors,  agents,  financial,  banking  and legal advisors and
other  representatives,  and  each  of  their respective successors and assigns,
(individually, a "RELEASEE" and, collectively, the "RELEASEES") from any and all
claims,  demands, actions, orders, obligations, contracts, debts and liabilities
whatsoever,  whether  absolute  or contingent, matured or unmatured, disputed or
undisputed,  secured  or  unsecured,  conditional  or  unconditional, accrued or
unaccrued, liquidated or unliquidated, vested or unvested, joint or several, due
or  to become due, executory, determined, determinable or otherwise, both at law
and  in  equity,  (collectively,  the  "CLAIMS")  which  the  undersigned and my
successors  and  assigns now has, has ever had or may hereafter have against the
respective Releasees arising contemporaneously with or prior to the Closing Date
or  on  account of or arising out of any matter, cause or event occurring, in my
capacity as a direct or indirect shareholder of Starsys or as a beneficial owner
or  record  holder  of any shares of capital stock of Starsys, contemporaneously
with  or  prior  to  the  Closing  Date,  including, without limitation, (a) any
dissenter's  rights  under  applicable  law, (b) any rights to bring any lawsuit
action  against  any  person  or  entity  in the name or on behalf of Starsys or
Monoceros,  and  (c) any rights to indemnification or reimbursement from Starsys
or  Monoceros,  whether  pursuant  to their respective organizational documents,
contracts,  applicable  law  or  otherwise and whether or not relating to claims
pending on, or asserted after, the Closing Date; provided, however, that nothing
contained  herein  shall  operate  to  release  any  obligations  of SpaceDev or
Monoceros  arising  under  the  Merger  Agreement  or any Related Agreements (as
defined  in  the  Merger  Agreement).  "IMMEDIATE FAMILY" means my (i) children,
stepchildren,  grandchildren, parents, stepparents, grandparents, spouse, former
spouses,  siblings,  nieces,  nephews,  or  current  or  former  mothers-in-law,
fathers-in-law,  sons-in-law,  daughters-in-law,  brothers-in-law  or
sisters-in-law,  including  in  each  case  by adoption, and (ii) any individual
sharing  my  household  (other  than  a  tenant  or  employee).

     b.     No Actions.  Upon the Closing, the undersigned irrevocably covenants
to  refrain  from,  directly  or  indirectly,  asserting any claim or demand, or
commencing,  instituting  or  causing  to  be  commenced,  any  action  or other
proceeding  of any kind against any Releasee, based upon any matter purported to
be  released  by paragraph 0 next above.  Without limiting the generality of the
foregoing,  the  undersigned  hereby  agrees not to bring any action or make any
claim  for indemnification against Starsys or Monoceros or any other Releasee by
reason  of  the  fact  that  the  undersigned  was a director, officer, manager,
employee,  consultant,  agent or other representative of Starsys or Monoceros or
any  of their subsidiaries or was serving at the request of Starsys or Monoceros
as  a  partner,  member, manager, trustee, director, officer, manager, employee,
consultant,  agent or other representative of another entity (whether such claim
or  action  is  for judgments, damages, penalties, fines, costs, amounts paid in
settlement,  losses, expenses or otherwise and whether such claim is pursuant to
any  law,  organizational  document,  contract or otherwise) with respect to any
action brought by SpaceDev or Monoceros against the undersigned or my successors
or  assigns (whether such action is pursuant to the Merger Agreement, applicable
law  or  otherwise).


                                 PAGE F-2                  Letter of Transmittal


     c.  Indemnity.  Without  in any way limiting any of the rights and remedies
otherwise  available  to  any Releasee, the undersigned shall indemnify and hold
harmless each Releasee from and against all losses, liabilities, Claims, damages
(including  without  limitation incidental and consequential damages) or expense
(including  costs  of  investigation  and defense and reasonable attorney fees),
whether or not involving third party claims, arising directly or indirectly from
or  in  connection  with (i) the assertion by or on behalf of the undersigned or
any of my Immediate Family or our respective successors and assigns of any claim
or  other  matter  sought to be released pursuant to paragraph 0 next above, and
(ii)  the  assertion  by  any  third  party  of  any claim or demand against any
Releasee  which  claim  or  demand  arises  directly  or  indirectly from, or in
connection  with,  any assertion by or on behalf of the undersigned or any of my
Immediate  Family  or  our  respective successors and assigns against such third
party of any claims or other matters sought to be released pursuant to paragraph
0  next  above.


     d.  Unknown  Claims.  It  is  the  intention of the parties hereto that the
release provisions in paragraph 0 next above shall be effective as a bar to each
and  every  claim,  demand  and  action  specified in paragraph 0 next above. In
furtherance  of  this  intention,  the  undersigned  waives and relinquishes all
rights  and  benefits  under  Section  1542  of  the  Civil Code of the State of
California,  and  any  and  all  statutes  of other jurisdictions to the same or
similar  effect.  Section  1542  of  the  Civil  Code of the State of California
provides:

          A  general  release  does not extend to claims which the creditor does
          not  know  or  suspect  to  exist  in  his or her favor at the time of
          executing  the  release,  which  if  known  by  him  or her might have
          materially  affected  his  or  her  settlement  with  the  debtor.

The  undersigned  acknowledge  that  it  may,  after  execution  of this letter,
discover  facts  different from or in addition to those now known or believed to
be  true  with  respect  to  such claims, demands or action, and agrees that the
release  provisions  in paragraph 0 next above shall be and remain in full force
and effective in all respects notwithstanding any such differences or additional
facts.

2.     AFFIDAVIT  OF  LOST  STOCK  CERTIFICATE(S)

If  the undersigned has not enclosed with this Letter one or more certificate(s)
for  the Exchangeable Shares, the undersigned certifies, represents and warrants
that  the following is true and correct with respect to any and all certificates
that  may  have  been  issued  for  Exchangeable  Shares  not  represented  by
certificates  enclosed  with  this  letter  (collectively,  the  "LOST
CERTIFICATE(S)"),  to  the  best  of  its  knowledge:

     a.     The  Lost  Certificate(s)  have  been  stolen or, despite a diligent
search  that  I  have  conducted  to  locate the Lost Certificate(s), it or they
remain  lost  or  missing.

     b.  Neither  the  Exchangeable Shares evidenced by the Lost Certificate(s),
nor  any  interest  therein,  has  been  directly  or indirectly sold, assigned,
devised,  pledged  or  otherwise  transferred, whether or not for consideration.

     c.  In  the  event  that  the  Lost  Certificate(s)  are  located  by  the
undersigned,  the  undersigned agrees to surrender them promptly to the Exchange
Agent.

3.     DIRECTION  TO  EXCHANGE  AGENT.

Please  forward  the  Distributed Consideration to be issued in exchange for the
Exchangeable  Shares,  as  the  case  may  be,  as  follows:

Name:
      -----------------------------------------
          (please  print)


                                 PAGE F-3                  Letter of Transmittal


Address:
      -----------------------------------------
          (address)

      -----------------------------------------
          (city,  state,  zip  code)



4.  REQUIRED  SIGNATURES

All  shareholders  must sign below. The shareholder whose Social Security Number
or  Employer  Identification Number appears to the right (if any) must also sign
the  W-9  Certification.

X
---------------------------------------
Signature  of  Shareholder         Date


X
------------------------------------------------------
Signature  of Shareholder (if joint account)      Date

(    )           - 
------ ---------- ------------------------------------
Daytime telephone number, including area code     

                            Social Security Number or Tax
                                Identification Number
                                ---------------------

                                  W-9 CERTIFICATION

I  certify  under penalties of perjury that the number shown above is my correct
Taxpayer  Identification  Number  (TIN),  that I have entered the correct TIN or
that  I  am  waiting  for  a  TIN  to  be  issued  to me and I am not subject to
withholding.  If I fail to furnish my correct TIN, I may be subject to a penalty
by  the  IRS.  Also, such a failure would result in backup withholding of 30% of
any  payment  made  to  me.

Dated:
      -----------------------------

X
-----------------------------------
SIGNATURE OF SHAREHOLDER WHOSE
SOCIAL  SECURITY  NUMBER  OR  TAX  IDENTIFICATION  NUMBER  IS  SHOWN  ABOVE


                                 PAGE F-4                  Letter of Transmittal


              INSTRUCTIONS FOR COMPLETING THE LETTER OF TRANSMITTAL

1.     USE  OF  LETTER  OF  TRANSMITTAL

     a.   You  are  requested  to  send  or  deliver this Letter duly completed,
          signed  and  dated  together  with  the stock certificate(s) described
          herein  to  the  Exchange Agent at the office listed below. Please use
          the  enclosed,  pre-paid  courier  envelope  for  this  purpose.

     b.   Stock  certificate(s) registered in the name of the person by whom (or
          on  whose  behalf)  this  Letter  is  signed  need  not be endorsed or
          accompanied  by  any  share  transfer  power  of  attorney.

     c.   Stock  certificate(s) not registered in the name of the person by whom
          (or  on  whose  behalf)  the  Letter  signed  must  be endorsed by the
          registered  holder thereof or deposited together with a share transfer
          power  of  attorney  properly completed by the registered holder. Such
          signature  must  be  guaranteed by an Eligible Institution (as defined
          below),  or  in  some other manner satisfactory to the Exchange Agent.

          "ELIGIBLE  INSTITUTION"  means  a  Securities Transfer Agent Medallion
          Program  (STAMP),  a  member  of the Stock Exchanges Medallion Program
          (SEMP)  or  a  member  of  the  New York Stock Exchange Inc. Medallion
          Signature Program (MSP). Members of these programs are usually members
          of  a  recognized  stock exchange in the United States, members of the
          National  Association  of  Securities  Dealers  or  banks  and  trust
          companies  in  the  United  States.

          PLEASE  CONTACT  THE  EXCHANGE  AGENT IF YOU HAVE QUESTIONS CONCERNING
          THIS  PROCEDURE.

     d.   Where  this Letter is executed on behalf of a corporation, partnership
          or  association,  or  by  an  agent, executor, administrator, trustee,
          guardian  or  any  person  acting  in  a representative capacity, this
          Letter  must  be  accompanied  by  satisfactory  evidence  of  the
          representative's  authority  to  act.

     e.   SpaceDev  and  Monoceros  reserve the right, if they so elect in their
          absolute discretion, to instruct Exchange Agent to waive any defect or
          irregularity  contained  in  this  Letter.

2.     BACKUP  WITHHOLDING

     In order to avoid backup withholding of United States federal income tax on
payments  of  cash  pursuant  to  the  stockholder whose Exchangeable Shares are
accepted  pursuant  to  the  exchange must, unless an exemption applies, provide
Exchange  Agent  (as  payer)  with  such  U.S.  Stockholder's  correct  Taxpayer
Identification  Number  ("TIN") on the enclosed Form W-9, which in the case of a
stockholder  who is an individual, is his or her social security number.  If the
Exchange  Agent is not provided with the correct TIN or an adequate basis for an
exemption,  the  stockholder  may  be subject to a US $50 penalty imposed by the
Internal Revenue Service.  In addition, delivery to such Exchangeable Shares may
result  in  backup  withholding.  Backup  withholding  is not an additional tax.
Rather,  the amount of the backup withholding can be credited against the United
States  federal  income  tax  liability  of the individual subject to the backup
withholding,  provided  that  the  required information is given to the Internal
Revenue  Service.  If  withholding  results in an overpayment of taxes, a refund
may  be  obtained.

     Certain  holders  of  Exchangeable  Shares  (including,  among  others, all
corporations  and  certain  foreign individuals and entities) are not subject to
United  States backup withholding. Non-corporate foreign holders of Exchangeable
Shares  should  complete  and  sign  the  main signature form and a Form W-8BEN,
Certificate  of  Foreign  Status,  a copy of which may be obtained from Exchange
Agent,  in  order  to  avoid  backup withholding. See the enclosed Guidelines of
Certification  of  Taxpayer Identification Number on Form W-9 (the "GUIDELINES")
for  additional  instructions.

To  prevent  backup  withholding,  a stockholder must provide the correct TIN by
completing  the  Form  W-9, certifying that the TIN provided is correct (or that
stockholder  is  awaiting a TIN); that (i) the stockholder is exempt from backup
withholding,  or  (ii)  the  stockholder  has  not been notified by the Internal
Revenue  Service  that  such


                                 PAGE F-5                  Letter of Transmittal


stockholder  is subject to backup withholding as a result of a failure to report
all  interest  or  dividends, or (iii) the Internal Revenue Service has notified
the stockholder that said stockholder is no longer subject to backup withholding
and  that  the  stockholder  is a U.S. person. If the Exchangeable Shares are in
more  than  one name or are not in the name of the actual owner, the stockholder
should  consult  the  Guidelines  for information on which TIN to report. If the
stockholder  does  not have a TIN, the stockholder should consult the Guidelines
for  instructions  on  applying for a TIN. Holders of Exchangeable Shares should
consult  their  tax  advisors  for guidance in completing the enclosed Form W-9.

3.     MISCELLANEOUS

     Additional copies of this Letter may be obtained from Exchange Agent at the
office  listed  below.

By  Mail
--------

Continental  Stock  Transfer  and  Trust  Company
17  Battery  Place
New  York,  NY  10004
Attention:  Reorganization  Department
Telephone  212.509.4000

Any  questions  may  also be directed to Investor Relations at SpaceDev, Inc. at
(858)  375-2026.


                                 PAGE F-6                  Letter of Transmittal


                                    FORM W-9

                                   (Attached)



                                 PAGE F-7                  Letter of Transmittal