PROJECT AND REVENUE TIME LINE PROJECTION

Offshore Gaming Software
Licensing Fees:
Achieved revenue   $   750,000
(Additional) Projected revenue to
December 31, 2000  $   500,000
Projected revenue for Calendar, 2001   $ 2,500,000

wholesale-blackpearls.com:

Revenue started in June 2000
Projected revenue to December 31, 2000 $   380,000
Projected revenue for Calendar, 2001   $ 1,200,000

paradiselotto.com:

Contract signing scheduled for October, 2000
Operation scheduled for October, 2000
Projected revenue to December 31, 2000 $   750,000
Projected revenue for Calendar, 2001   $ 5,820,000

premiumjava.com:

Web site operation scheduled September 2000
Projected revenue to December 31, 2000 $   400,000
Projected revenue for Calendar, 2001   $ 2,000,000

Sports Book Software
License Sales

Software completion scheduled September 2000
Projected revenue
 To Dec. 31, 2000  $   500,000
Projected revenue for calendar 2001$ 1,000,000

New Projects

Four new projects in negotiations
Projected revenue for calendar 2001$ 3,000,000

CURRENT AND PROJECTED REVENUES:

 July-Dec. 2000Calendar 2001

Casino games -
Software license sales$ 1,250,000 $  2,500,000
Wholesale -
Blackpearls.com   $ 380,000   $  1,200,000
Paradiselotto.com $ 750,000   $  5,820,000
premiumjava.com   $ 400,000   $  2,000,000
Sports book software -
License sales$ 500,000   $  1,000,000
New projects   -0-   $  3,000,000

Total    $3,280,000  $ 15,520,000

Costs and Expenses:

Variable sales costs  $   38,000  $45,000
Marketing$  109,000  $    400,000
General and
Administrative    $  100,000  $    282,000
Depreciation and
Amortization $  140,000  $    502,000
Interest Expense-0-  $    (16,000)

 Total:  $  387,000  $  1,213,000

Cost Of Goods Sold:   $1,345,000  $  7,022,000

Estimated Pre-
Tax Income:  $1,548,000  $  7,285,000

Estimated Earnings
 Per Share:  $0.12  $  0.56