Traditions Casino ResortDayton, Nevada

• Traditions Casino, located within the Traditions Master Planned Community in Dayton, Nevada.

• Dayton, Nevada home of Tahoe Regional Industrial Center– 100,000 Acre development– Currently 40,000 New Jobs

• The initial phase of development will include construction of a 79,000 square foot gaming facility complete with two (2) restaurants, and subsequent phases will provide additional gaming space, an additional restaurant, 250 hotel rooms and meeting space.

Rotate Black will develop and run a “Locals Casino” and Hotel in Dayton, Nevada.– General Information

• Rotate Black Dayton, Inc. – 80% owned by Rotate Black, Inc.– 20% owned by Schaller Development Group

• 17.09 acres of land has been acquired for $6.5 million USD• Architects retained• Builder retained

– Development Activities• $69± million budget to construct Casino and Hotel

– 700 slots and 12 Table Games

Traditions Casino ResortDayton, Nevada

Location for Casino

►Immediately off Exiton Highway 50

►<40 miles from theReno, Nevada

►<15miles from theCason City, Nevada

Casino Design

Year 1 Year 2 Year 3 Year 4 Year 5 Total

Revenue $ 31,180,125 $ 34,004,678 $ 50,214,738 $ 57,868,834 $ 65,615,092 $ 238,883,466

Cost of Sales $ 1,039,794 $ 1,181,587 $ 1,634,011 $ 1,861,286 $ 2,015,879 $ 7,732,557

Gross Revenue $ 30,140,331 $ 32,823,090 $ 48,580,727 $ 56,007,548 $ 63,599,213 $ 231,150,909

Operating Exp. $ 13,953,050 $ 14,551,478 $ 18,959,704 $ 20,032,429 $ 20,815,756 $ 88,312,416

EBITDA $ 16,187,281 $ 18,271,613 $ 29,621,023 $ 35,975,119 $ 42,783,457 $ 142,838,493

Tradition’s ProjectionsTradition’s Projections