DynCorp International Reports Increased Revenue and Net Income for Fiscal Year 2005.

IRVING, Texas -- DynCorp International LLC and its subsidiaries (collectively, the "Company"), a leading professional services and project management firm serving government and industry, today reported revenue of $1.9 billion and net income of $58.8 million for the 12-month period that ended April 1, 2005.

Full Year Operating Results

The Company reported revenue of $1.9 billion, adjusted EBITDA of $118.4 million and net income of $58.8 million for the fiscal year.

Revenue increased 58.3 percent when compared to revenue from the prior year of $1.2 billion. The Company's revenue increase is primarily the result of a significant contract award received in February 2004 to train and offer logistic support to police forces of foreign countries, growth under the Contract Field Teams contract in the Company's Field Technical Services segment, and growth in various other contracts in the Company's International Technical Services segment.

The Company generated adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) of $118.4 million for the 12 months that ended April 1, 2005, compared with adjusted EBITDA of $60.1 million for the prior year. EBITDA is a primary component of certain covenants under the Company's senior credit facility. In addition, adjusted EBITDA does not represent net income or cash flows from operations, as these terms are defined by under accounting principals generally accepted in the United States of America. A detailed reconciliation of net income to adjusted EBITDA has been included and should be read in conjunction with this release.

The Company reported net income of $58.8 million for the 12 months that ended April 1, 2005, compared with $31.4 million for the prior year - an increase of 87.3 percent. The Company's net income increase resulted primarily from the stronger revenue performance discussed above and a shift in contract mix to include a lower percentage of cost reimbursable contracts during the most recent 12-month period. Cost reimbursable contract types have a bias to generate lower margins than those realized from the Company's time and material or fixed price contract types.

Liquidity

As of April 1, 2005, the Company possessed $13 million of cash on hand. The Company had also drawn $35 million under its revolving credit facility, leaving $34.9 million available for borrowing under this facility. As of July 1, 2005, the Company had repaid amounts outstanding under its revolving credit facility, and had cash on hand of approximately $29.1 million. The Company had available to borrow approximately $69.9 million under its revolving credit facility on July 1, 2005.

Other Matters

The Company expects to file Form S-4 with the Securities and Exchange Commission by end of business August 10, 2005. The Company advises readers of this release to refer to the Form S-4 filing for additional information regarding the Company.

About DynCorp International LLC and subsidiaries

DynCorp International is a leading professional services and project management firm with global expertise in aviation services, logistics, and security operations. Headquartered in Irving, Texas, DynCorp International employs more than 14,000 people in some 35 countries. It traces its beginnings to the founding of Dynalectron Corporation in 1946.

For additional information concerning DynCorp International LLC and its subsidiaries, visit the Company's Web site at www.dyncorpinternational.com. The statements in this press release that are not historical fact are "forward-looking statements" within the meaning of Private Securities Litigation Reform Act of 1995. All of these forward-looking statements are based on estimates and assumptions made by the Company's management that, although believed by DynCorp International and its subsidiaries to be reasonable, are inherently uncertain. Forward-looking statements involve risks and uncertainties, including, but not limited to, economic, competitive, governmental, and technological factors outside of its control that may cause its business, strategy or actual results to differ materially from the forward-looking statements. These risks and uncertainties may include, among other things: changes in the demand for services which the Company provides; the activities of competitors; changes in significant operating expenses; changes in availability of capital; general economic and business conditions in the United States; acts of war or terrorist activities; variations in performance of financial markets; and other factors described in the "Risk Factors" section in the Company's Form S-4, which is expected to be filed with the Securities and Exchange Commission by end of business August 10, 2005. Given these risks and uncertainties, you are cautioned not to place undue reliance on forward-looking statements. DynCorp International and its subsidiaries undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law.

-Tables to Follow-

Basis of Presentation

On February 11, 2005, DynCorp International was sold by Computer Sciences Corporation ("CSC") to an entity controlled by The Veritas Capital Fund II, L.P. and its affiliates ("Veritas"). The financial information presented below from March 29, 2003 to February 11, 2005, falls into the period of CSC ownership, and is referred to as the "immediate predecessor period." The Company refers to financial statements from and after February 12, 2005 as the "successor period." The presentation of financial results during the "immediate predecessor period" are presented on a historical basis and do not include the significant impact that the sell transaction has had on the Company.

DYNCORP INTERNATIONAL LLC
                 CONSOLIDATED STATEMENT OF OPERATIONS
                         Dollars in Thousands
                              (Unaudited)


                                Immediate                   Combined
                               Predecessor       Successor  Period (1)
                         ---------------------------------------------
                            Twelve   Period From  49 Days    Twelve
                            Months    April 3,     Ended     Months
                            Ended      2004 to   April 1,    Ended
                           April 2,   Feb. 11,     2005     April 1,
                             2004       2005                  2005

Revenues                 $1,214,289  $1,654,305  $266,604  $1,920,909
                         ----------- ----------- --------- -----------
Cost of services          1,106,607   1,495,388   243,337   1,738,725
Selling, general, and
 Administrative              48,314      58,476    10,477      68,953
Depreciation and
 amortization                 8,148       5,922     5,605      11,527
                         ----------- ----------- --------- -----------
Operating income             51,220      94,519     7,185     101,704
Other expense (income):
  Interest expense                -           -     8,054       8,054
  Interest income               (64)       (170)       (7)       (177)
                         ----------- ----------- --------- -----------
Income (loss) before
 income taxes                51,284      94,689      (862)     93,827
Provision for income
 taxes                       19,924      34,956        60      35,016
                         ----------- ----------- --------- -----------
Net income (loss)           $31,360     $59,733     $(922)    $58,811
                         =========== =========== ========= ===========


Note 1: The "combined period" represents the twelve month period
        ended April 1, 2005 which combines the period from April 3,
        2004 to February 11, 2005 occurring during the predecessor
        period with the period of February 12, 2005 to April 1, 2005
        occurring during the successor period.



The following table presents a reconciliation of net income to
adjusted EBITDA for the periods discussed in this press release:

            Net Income to Adjusted EBITDA Reconciliation
                             In Millions

                                              Twelve Months Ended
                                          April 2, 2004  April 1, 2005
Net income                                       $31.4          $58.8
Provision for taxes                               19.9           35.1
Interest expense                                     -            8.1
Depreciation and amortization (1)                  8.8           12.7
                                         -------------- --------------
    EBITDA                                       $60.1         $114.7
Adjustments to EBITDA:
  Management retention bonus (2)                     -            1.1
  Extraordinary fee from parent (3)                  -            2.6
                                         -------------- --------------
    Adjusted EBITDA                              $60.1         $118.4
                                         ============== ==============


Note 1: Includes depreciation expense disclosed as a component of
        cost of services in the amount of $0.6 and $1.2 for the twelve
        months ended April 2, 2004 and April 1, 2005, respectively.

Note 2: In connection with the sale of the Company by its former
        parent, Computer Sciences Corporation, to an entity controlled
        by The Veritas Capital Fund II, L.P. and its affiliates,
        certain key members of the Company's management team are
        eligible to receive an incentive payment. Adjusted EBITDA
        excludes the expense recognized during the respective period
        related to the management incentive payments.

Note 3: For the periods presented above, the Company's net income
        includes an expense allocation for a portion of the Company's
        former parent's, Computer Sciences Corporation, corporate
        expenses and income taxes. Adjusted EBITDA excludes an
        unexpected increase in Computer Sciences Corporation's
        management fee allocation received by the Company on February
        11, 2005.