----

----

----

|           |   | Aquasil International Inc. |   |   | AquaSil, Inc. |   |   | Pro Forma Adjustments |   | Note Ref. |   | Pro Forma Consolidated |   |
|----------------|--------|----------------------------|--------|--------|---------------|--------|--------|-----------------------|--------|-----------|--------|------------------------|--------|
| ASSETS         |   |                       |   |   |          |   |   |                  |   |      |   |                   |   |
| Current Assets |   |                       |   |   |          |   |   |                  |   |      |   |                   |   |
| Cash           |   | $                          | -      |   |          | $      | 865    |                  |   | $         | -      |                   |   |   | $ | 865 |   |
| Total Assets   |   | $                          | -      |   |          | $      | 865    |                  |   | $         | -      |                   |   |   | $ | 865 |   |

|                                                 |   |   |      |   |   |   |   |   |   |   |   |   |
|------------------------------------------------------|--------|--------|-----------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
| LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)  |   |   |      |   |   |   |   |   |   |   |   |   |
| Current Liabilities                                  |   |   |      |   |   |   |   |   |   |   |   |   |
| Accounts payable                                     |   | $      | 101,160   |   |   | $      | -      |   |   | $      | -      |   |   | $ | 101,160 |   |
| Advances from shareholders                           |   |   | 912,857   |   |   |   | 9,670  |   |   |   | -      |   |   |   | 922,527 |   |
| Total Current Liabilities                            |   |   | 1,014,017 |   |   |   | 9,670  |   |   |   | -      |   |   |   | 1,023,687 |   |
|                                                 |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |

| Stockholders' Equity (Deficit)                       |   |   |        |   |   |   |   |   |   |   |        |   |   |   |     |
|------------------------------------------------------|--------|--------|-------------|--------|--------|--------|--------|--------|--------|--------|-------------|--------|--------|--------|----------|
| Preferred stock                                      |   |   | -           |   |   |   | -      |   |   |   | -           |   |   |   |     |   |   | - |   |
| Common stock                                         |   |   | 950         |   |   |   | 1,000  |   |   |   | 6,000       |   |   |   | (2a)     |   |   |   | 7,950 |   |
|      Additional paid-in capital  |   |   | 11,781,626  |   |   |   | -      |   |   |   | (11,781,626 | )      |   |   | (2a)(2b) |   |   |   | - |   |
| Accumulated deficit                                  |   |   | (12,796,593 | )      |   |   | (9,805 | )      |   |   | 11,775,626  |   |   |   | (2b)     |   |   |   | (1,030,772 | ) |
| Total Stockholders' Equity (Deficit)                 |   |   | (1,014,017  | )      |   |   | (8,805 | )      |   |   | -           |   |   |   |     |   |   |   | (1,022,822 | ) |
| Total Liabilities and Stockholders' Equity (Deficit) |   | $      | -           |   |   | $      | 865    |   |   | $      | -           |   |   |   |     |   |   | $ | 865 |   |

----

| 1. | BASIS OF PRESENTATION |
|----|-----------------------|

| 2. | PRO FORMA ADJUSTMENTS |
|----|-----------------------|

| (a)   | Common stock has been reduced by $1,000 to eliminate the shares of AquaSil upon consolidation and increased by $7,000 to record the legal stated capital of the Company issued as part of the reorganization. The offsetting adjustments were made to additional paid-in capital. |
|-----------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| (b)   | To record the reverse merger and recapitalization of AquaSil, including the elimination of the Company’s accumulated deficit which has been reduced by $11,781,626, offset to additional paid-in capital, which is the maximum amount allowable to eliminate the accounting history of BWI. |
|-----------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----