---

VISUALANT, INC. AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF
			Historical				Historical TransTech								EXHIBIT 99.2
			Visualant, Inc.				Systems, Inc.
			Audited				Audited				Pro Forma				Pro Forma
			September 30, 2009				December 31, 2009				Adjustments				Combined
ASSETS
CURRENT ASSETS:
	Cash and cash equivalents		$	5,325			$	34,619			$	-			$	39,944
	Accounts receivable, net of allowance of $0 and $16,750, respectively			-				780,788				-				780,788
	Prepaid expenses			6,514				16,461				-				22,975
	Inventories			-				423,425				-				423,425
	Notes receivable			-				31,408				-				31,408
	Total current assets			11,839				1,286,701				-				1,298,540
EQUIPMENT, NET				-				601,418				-				601,418
OTHER ASSETS:
	Intangible assets, net			-				-				927,875				927,875
	Goodwill			-				-				983,645				983,645
	Investment in Novabeam, Inc.			50				-				-				50
	Other assets			-				1,091				-				1,091
	TOTAL ASSETS		$	11,889			$	1,889,210			$	1,911,520			$	3,812,619
LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
	Accounts payable - trade		$	209,159			$	776,305			$	-			$	985,464
	Accounts payable - related parties			156,367				-				-				156,367
	Accrued liabilities			133,407				33,070				-				166,477
	Accrued liabilities - related parties			722,346				-				-				722,346
	Note payable - current portion of long term debt			157,072				509,247				650,000				1,316,319
	Total current liabilities			1,378,351				1,318,622				650,000				3,346,973
LONG TERM  LIABILITIES:
	Long term debt			-				13,840				1,650,000				1,663,840
STOCKHOLDERS' DEFICIT:
	Preferred stock - $0.001 par value, 50,000,000 shares authorized, no shares
	issued and outstanding			-				-				-				-
	Common stock - $0.001 par value, 100,000,000 shares authorized, 29,162,707 and			-				-				-				-
	and 0 shares issued and outstanding			29,162				25,000				(21,200	)			32,962
	Additional paid in capital			6,229,733				600,000				(469,208	)			6,360,525
	Accumulated deficit			(7,625,357	)			(101,910	)			101,910				(7,625,357	)
	Total stockholders' deficit			(1,366,462	)			523,090				(388,498	)			(1,231,870	)
	Noncontrolling interest			-				33,658				-				33,658
	TOTAL LIABILITIES & STOCKHOLDERS' DEFICIT		$	11,889			$	1,889,210			$	1,911,502			$	3,812,601
The accompanying notes are an integral part of these unaudited pro forma combined condensed consolidated financial statements.
The unaudited Consolidated Balance Sheet of the Company as of June 30, 2010 is consolidated with TransTech and is included in the Form 10-Q filed with the SEC on August 12, 2010.

VISUALANT, INC. AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
		Historical				Historical TransTech
		Visualant, Inc.				Systems, Inc.								EXHIBIT 99.2
		Audited				Audited
		Year Ended,				Year Ended,				Pro Forma				Pro Forma
		September 30, 2009				December 31, 2009				Adjustments				Combined
REVENUE		$	-			$	10,448,041			$	-			$	10,448,041
COST OF SALES			-				8,645,958				-				8,645,958
GROSS PROFIT			-				1,802,083				-				1,802,083
RESEARCH AND DEVELOPMENT EXPENSES			214,105				-				-				214,105
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES			682,943				1,615,512				176,929				2,475,384
OPERATING LOSS			(897,048	)			186,571				(176,929	)			(887,406	)
OTHER INCOME (EXPENSE):
Interest expense			(53,561	)			(50,385	)			-				(103,946	)
Other income			-				33,056				-				33,056
Total other expense			(53,561	)			(17,329	)			-				(70,890	)
LOSS BEFORE INCOME TAXES			(950,609	)			169,242				(176,929	)			(958,296	)
Income taxes - current benefit			-				-				-				-
NET LOSS			(950,609	)			169,242				(176,929	)			(958,296	)
NONCONTROLLING INTEREST			-				(19,027	)			-				(19,027	)
NET LOSS ATTRIBUTABLE TO VISUALANT, INC. AND SUBSIDIARIES COMMON SHAREHOLDERS		$	(950,609	)		$	150,215			$	(176,929	)		$	(977,323	)
Basic and diluted loss per common share  attributable to Visualant, Inc. and subsidiaries common shareholders-
Basic and diluted loss per share		$	(0.03	)		$	-			$	-			$	(0.03	)
Weighted average shares of common stock outstanding- basic and diluted			28,003,021				-				-				28,003,021
The accompanying notes are an integral part of these unaudited pro forma combined condensed consolidated financial statements.