Trident Systems International/AAMPRO 8-K/A Index to Audited Financial Statements

AAMPRO GROUP, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS

JUNE 30, 2007

AAMPRO GROUP, INC. AND SUBSIDIARIES

INDEX TO UNAUDITED PRO FORMA CONDENSED

CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2007

	Page
Introduction to Unaudited Pro Forma Condensed Consolidated
Financial Statements	1
Financial Statements (Unaudited):
Balance Sheet at June 30, 2007 (Unaudited)	2
Statement of Income for the Six Months Ended June 30, 2007 (Unaudited)	3
Statement of Income for the Year Ended December 31, 2006 (Unaudited)	4
Notes to the Consolidated Financial Statements (Unaudited)	5

AAMPRO GROUP, INC. AND SUBSIDIARIES

INTRODUCTION TO UNAUDITED PRO FORMA CONDENSED

CONSOLIDATED FINANCIAL STATEMENTS

On July 2, 2007, AAMPRO Group, Inc. and Subsidiaries (“AAMPRO”) consummated a Share Exchange Agreement (“the Agreement”) with Vital Consultants, L.L.C., (“Vital” and “the Company”) a New Jersey limited liability company. Under the terms of the Agreement AAMPRO issued 80 million shares of its common stock in exchange for all the membership interests in Vital from its members. The transaction will be accounted for as a reverse acquisition (“the Merger”) for accounting and financial statement purposes. Accordingly, Vital will be treated as the surviving entity and the Merger is accounted for as a recapitalization in which the assets and liabilities of Vital have been recorded at their historical values and the outstanding capital has been restated to give effect to the shares of common stock issued in connection with the transaction.

The following unaudited pro forma condensed consolidated financial statements are based on the historical financial statements of AAMPRO and Vital and have been prepared to illustrate the effects of the Merger under the terms of the Agreement. The following data is presented as if the Merger was effective as of June 30, 2007 for the unaudited pro forma condensed consolidated balance sheet. The unaudited pro forma condensed consolidated statements of operations for the year ended December 31, 2006 and the six months ended June 30, 2007 are presented as if the Merger had occurred on the first day of each period presented. Subsequent to the Merger, reported financial position, results of operations, and cash flows of the consolidated group shown for comparative purposes in periodic filings will reflect Vital’s operations only.

The pro forma adjustments represent, in the opinion of management, all adjustments necessary to present the Company’s pro forma financial position and results of operations in accordance with Article 11 of SEC Regulation S-X based upon available information and certain assumptions considered reasonable under the circumstances. The pro forma data presented herein is for informational purposes only and is not intended to represent or be indicative of the results of operations or financial condition of the consolidated entities that would have been reported had the proposed transaction been completed as of the dates presented, and should not be taken as representative of future results of operations or financial position of the consolidated group.

The unaudited pro forma condensed consolidated financial statements should be read in conjunction with the the historical financial statements, including the related notes covering these periods included in AAMPRO’s Annual Report on Form 10-KSB as of and for the fiscal year ended December 31, 2006; and in the financial statements of Vital Consultants, L.L.C. as of and for the year ended December 31, 2006, and as of and for the six months ended June 30, 2007 included as exhibits to this Form 8-K.

1

AAMPRO GROUP, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

JUNE 30, 2007

		AAMPRO Group, Inc. and Subsidiaries			Vital Consultants, L.L.C.		Note	Adjustments			Proforma
ASSETS
CURRENT ASSETS
Cash		$	94,282		$ 3,134		A	$	(94,282	)	$	3,134
Accounts receivable, net			315,931		-		A		(315,931	)		-
Other current assets			70,386		5,192		A		(70,386	)		5,192
Total Current Assets			480,599			8,326						8,326
OTHER ASSETS
Customer lists, net			20,300		-		A		(20,300	)		-
Property and equipment, net			6,602		73,671		A		(6,602	)		73,671
TOTAL ASSETS		$	507,501		$	81,997					$	81,997
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable and accrued expenses		$	296,428		$ -		A		(296,428	)	$	-
Accrued penalties			1,554,000		-		A		(1,554,000	)		-
Health benefits payable			902,466		-		A		(902,466	)		-
Payroll taxes payable			3,403,268		-		A		(3,403,268	)		-
Installment notes payable			18,078		-		A		(18,078	)		-
Client deposits			46,367		-		A		(46,367	)		-
Total Current Liabilities			6,220,607			-						-
TOTAL LIABILITIES
STOCKHOLDERS' EQUITY
Preferred stock Series A, convertible, no par value; 10 million shares authorized; 0 shares issued and outstanding			-			-			-			-
Common stock, $.001; 100 million shares
authorized; 80,172,195 issued and	{1}
outstanding			172		-		A		39,559			39,731
Additional paid-in capital			2,187,191		-		A		(2,187,191	)		-
Contributed capital, L.L.C.			-		39,731		A		(39,731	)		-
Accumulated earnings (deficit)			(7,900,469	)	42,266		A		7,900,469			42,266
Total Stockholders' (Deficit) Equity			(5,713,106	)		81,997						81,997
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY		$	507,501		$	81,997					$	81,997

{1} The number of common shares issued and outstanding includes 80 million shares issued July 2, 2007in exchange for all the outstanding membership interests in Vital Consultants, L.L.C.  For the purposeof presenting pro forma financial information, these shares are presented as if they were issued as ofthe balance sheet date.

See the accompanying notes to unaudited pro forma condensed consolidated financial statements

2

AAMPRO GROUP, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

SIX MONTHS ENDED JUNE 30, 2007

	AAMPRO Group, Inc. and Subsidiaries			Vital Consultants, L.L.C.		Note	Adjustments			Proforma
REVENUE:
Fee income	$	-		$	101,405					$	101,405
Staffing revenue		485,710		-		A	$	(485,710	)		-
Payroll processing revenue		67,154		-		A		(67,154	)		-
Total Revenue		552,864			101,405						101,405
COST OF REVENUE		296,405		30,384		A		(296,405	)		30,384
GROSS PROFIT		256,459			71,021						71,021
OPERATING EXPENSES
General and administrative expenses		710,516		55,865		A		(710,516	)		55,865
Stock based compensation		-			-						-
Depreciation and amortization		3,748		7,828		A		(3,748	)		7,828
Total Operating Expenses		714,264			63,693						63,693
INCOME (LOSS) FROM OPERATIONS		(457,805	)		7,328						7,328
OTHER INCOME (EXPENSE)
Interest income		28		-		A		(28	)		-
Other income		72,427		-		A		(72,427	)		-
Interest expense		(608	)	-		A		608			-
Total Other Income (Expense)		71,847			-						-
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES		(385,958	)		7,328						7,328
Provision for income taxes		-			-						-
NET INCOME (LOSS) APPLICABLE TO COMMON SHARES	$	(385,958	)	$	7,328					$	7,328
NET LOSS PER SHARE	$ (0.00		) {2}	$	-
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING	80,172,195		{2}		-

{2} Net loss per share and weighted average number of common shares outstanding give effect for 80 millionshares issued July 2, 2007 in exchange for all the outstanding membership interests in Vital Consultants,L.L.C.  For the purpose of presenting pro forma financial information,  these shares are presented as ifthey had been outstanding during the period presented.

See the accompanying notes to unaudited pro forma condensed consolidated financial statements

3

AAMPRO GROUP, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

YEAR ENDED DECEMBER 31, 2006

	AAMPRO Group, Inc. and Subsidiaries			Vital Consultants, L.L.C.		Note	Adjustments			Proforma
REVENUE:
Fee income	$	-		$	355,741					$	355,741
Employee leasing revenue, net		954,278		-		A	$	(954,278	)		-
Staffing revenue		665,977		-		A		(665,977	)		-
Payroll processing revenue		239,349		-		A		(239,349	)		-
Total Revenue		1,859,604			355,741						355,741
COST OF REVENUE		1,200,114		176,576				(1,200,114	)		176,576
GROSS PROFIT		659,490			179,165						179,165
OPERATING EXPENSES
General and administrative expenses		1,803,900		135,814		A		(1,803,900	)		135,814
Stock based compensation		61,950		-		A		(61,950	)		-
Depreciation and amortization		10,558		8,412		A		(10,558	)		8,412
Total Operating Expenses		1,876,408			144,226						144,226
INCOME (LOSS) FROM OPERATIONS		(1,216,918	)		34,939						34,939
OTHER INCOME (EXPENSE)
Interest income		901		-		A		(901	)		-
Interest expense		(11,651	)	-		A		11,651			-
Other income		34,227			-			(34,227	)		-
Total Other Income (Expense)		23,477		-		A					-
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES		(1,193,441	)		34,939						34,939
Provision for income taxes		-			-						-
NET INCOME (LOSS) APPLICABLE TO COMMON SHARES	$	(1,193,441	)	$	34,939					$	34,939
NET LOSS PER SHARE	$ (0.01		) {3}	$	-
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING	80,172,195		{3}		-

{3} Net loss per share and weighted average number of common shares outstanding give effect for-

a) 80 million shares issued July 2, 2007 in exchange for all the outstanding membership interestsin Vital Consultants, L.L.C., and

b) 1:300 reverse stock split effective June 13, 2007.

For the purpose of presenting pro forma financial information,  the 80 million sharesissued in connection with the Merger are presented as if they had been outstandingduring the year presented.

See the accompanying notes to unaudited pro forma condensed consolidated financial statements

4

AAMPRO GROUP, INC. AND SUBSIDIARIES

INTRODUCTION TO UNAUDITED PRO FORMA CONDENSED

CONSOLIDATED FINANCIAL STATEMENTS

The following unaudited pro forma adjustments are included in the accompanying unaudited pro forma condensed consolidated balance sheet as of June 30, 2007, and the unaudited pro forma condensed consolidated statement of operations for the six months ended June 30, 2007, and the pro forma condensed consolidated statement of income for the year ended December 31, 2006, to reflect the Merger of AAMPRO Group, Inc. and Subsidiaries and Vital Consultants, L.L.C.

A. To record the issuance of stock and recapitalization of the Company.

5