EXHIBIT B




   The Certificate of Designation, Preferences and Rights of the Senior Series
     A Preferred Stock, Stated Value of $1,000 of Allen Drilling Acquisition
                                    Company.






                           CERTIFICATE OF DESIGNATION
                             PREFERENCES AND RIGHTS
                                       of

             Senior Series A Preferred Stock, Stated Value of $1,000
                                       of
                       ALLEN DRILLING ACQUISITION COMPANY


         Allen Drilling Acquisition Company., a corporation organized and
existing under the laws of the State of Nebraska (herein referred to as the
"Corporation" or "ADAC"), does hereby CERTIFY:

         THAT the Amended Articles of Incorporation fixes the total number of
shares of all classes of capital stock which the Corporation shall have the
authority to issue at twenty thousand (20,000) shares, of which ten thousand
(10,000) shares shall be shares of preferred stock, with a par value of $10.00
per share ("Preferred Stock") and ten thousand (10,000) shares shall be common
stock, with a par value of $10.00 per share ("Common Stock"); and

         THAT the Amended Articles of Incorporation of the Corporation expressly
grant to the Board of Directors of the Corporation authority to provide for the
issuance of the Preferred Stock in one or more series, with such voting powers,
full or limited, and with such designations, preferences, and relative,
participating, optional or other special rights, and qualifications, limitations
or restrictions thereof, as shall be stated and expressed in the Restated
Certificate of Incorporation or any amendment thereto, or in the resolution or
resolutions providing for the issue of such stock adopted by the Board of
Directors; and

         THAT pursuant to the authority conferred upon the Board of Directors by
the Amended Articles of Incorporation of the Corporation, the Board of
Directors, by action duly taken on April 4, 2003, adopted resolutions that
provided for a series of the Preferred Stock as follows:

         RESOLVED, that the Corporation is hereby authorized to issue a series
         of Preferred Stock of the Corporation (such Preferred Stock being
         herein referred to as "Series A Preferred Stock", consisting of Nine
         Hundred (900) shares with a stated value of $1,000 per share. Such
         shares, with a total stated value of $900,000, are authorized to be
         issued to shareholders as fully paid consideration for providing
         certain Credit Enhancements totaling $900,000 to Corporation for
         delivery to the Southwest Bank of Texas under the terms and conditions
         as set forth in that certain agreement between Gateway Energy
         Corporation and certain of its subsidiaries (collectively "Gateway")
         and the Corporation dated March 6, 2003, a copy of which is attached
         hereto as Exhibit A (The "Madisonville Project Agreement"). Any
         capitalized terms used in the Madisonville Project Agreement and not
         specifically defined in these resolutions shall have the same meaning
         as in the Madisonville Project Agreement. The voting power,
         designation, preference and relative, participating, optional or other
         special rights, and qualifications, limitations or restrictions of the
         shares are hereby fixed as follows:


                                  Page 1 of 12



         1.       Designation. The designation of the series of Series A
                  Preferred Stock shall be Senior Preferred Stock, $1,000,
                  Series A, par value $10.00 per share (hereinafter referred to
                  as the "Series A Preferred Stock") and the number of shares
                  constituting such series shall be nine hundred (900). The
                  number of authorized shares of Series A Preferred Stock may be
                  reduced by further resolution duly adopted by the Board of
                  Directors of the Corporation and by the filing of a
                  certificate pursuant to the provisions of the Nebraska
                  Corporation Act stating that such reduction has been so
                  authorized, but the number of authorized shares of Series A
                  Preferred Stock shall not be increased.

         2.       Dividends. So long as any shares of the Series A Preferred
                  Stock will be outstanding, the holders thereof will be
                  entitled to receive cumulative preferential dividends as set
                  forth in this Section 2.

                  a.       Dividends on each share of Series A Preferred Stock
                           will accumulate and be cumulative from and after the
                           date of issuance of such Series A Preferred Share as
                           provided in subsection c hereof.

                  b.       The Series A Preferred Stock shall pay monthly
                           dividends in cash commencing fifteen (15) days
                           following the end of the first calendar month when
                           the Corporation shall have received the first Price
                           Upside Payment from Gateway pursuant to the terms of
                           the Madisonville Project Agreement, or the first
                           distribution from the LLC to be formed pursuant to
                           the terms of the Madisonville Project Agreement (the
                           "LLC") in the event the Corporation has elected the
                           Equity Participation Option pursuant to the terms of
                           the Madisonville Project Agreement, whichever payment
                           or distribution (collectively "Gateway Payment") is
                           received first (the "Dividend Commencement Date").

                  c.       For purposes of this Section 2, the last date of each
                           calendar month following the Dividend Commencement
                           Date on which any Series A Preferred Stock will be
                           outstanding will be deemed to be a "Dividend Due
                           Date." The holders of Series A Preferred Stock will
                           be entitled to receive out of funds legally available
                           therefore, dividends equal to sixty-six and
                           two-thirds percent (66?%) of the entire Gateway
                           Payment received by the Corporation. The record date
                           for the payment of dividends will, unless otherwise
                           altered by the Corporation's Board of Directors, be
                           the 15th day following the Dividend Due Date (the
                           "Dividend Payment Date"). The record date for the
                           payment of dividends on the Series A Preferred Stock
                           shall be 15 days prior to a Dividend Due Date. Each
                           such dividend shall be paid to the holders of record
                           of shares of Series A Preferred Stock as they appear
                           on the stock register of the Corporation. Dividends
                           shall be payable in cash, and shall end upon
                           redemption of such Series A Preferred Stock as
                           provided for herein.


                                  Page 2 of 12



                  d.       Any dividend which is not be paid on the Dividend
                           Payment Date shall be deemed to be "past due" until
                           the dividend is paid or until the Share of Series A
                           Preferred Stock with respect to which the dividend
                           became due will no longer be outstanding, whichever
                           is the earlier to occur. All dividends will be
                           declared only upon outstanding shares of Series A
                           Preferred Stock and will be declared pro rata so that
                           in all cases the amount of dividends declared per
                           share on the outstanding Series A Preferred Stock
                           shall be the same.

                  e.       So long as any shares of Series A Preferred Stock
                           shall remain outstanding, the Corporation shall not
                           declare or pay any dividend, make a distribution, or
                           purchase, acquire, redeem, or set aside or make
                           monies available for a sinking fund for the purchase
                           or redemption of, any shares of stock of the
                           Corporation ranking junior to the Series A Preferred
                           Stock with respect to the payment of dividends or the
                           distribution of assets on redemption, liquidation,
                           dissolution or winding up of the Corporation
                           including Common Stock of the Corporation (the Common
                           Stock and any other stock being herein referred to as
                           "Junior Stock"), unless:

                           i.       all dividends in respect of the Series A
                                    Preferred Stock for all past dividend
                                    periods have been paid and such dividends
                                    for the current dividend period have been
                                    paid or declared and duly provided for,

                           ii.      all amounts in respect of the redemption of
                                    Series A Preferred Stock pursuant to the
                                    terms of Section 3 below have been paid for
                                    all prior applicable periods and all amounts
                                    in respect of such redemption for the
                                    current applicable period have been paid or
                                    duly provided for, and

                           iii.     the Corporation shall not be in default with
                                    respect to any matters included herein with
                                    respect to the Series A Preferred Stock, and

                           iv.      the Term Note issued in connection with the
                                    Madisonville Project Agreement has been paid
                                    in full, and the Term Note cancelled, and
                                    the Credit Enhancement returned to the
                                    holders of the Series A Preferred Stock,
                                    except if the Corporation has exercised the
                                    Equity Participation Option.

                           Subject to the foregoing, and not otherwise,
                           dividends (payable in cash, stock or otherwise) as
                           may be determined by the Board may be declared and
                           paid on any Junior Stock from time to time out of any
                           funds legally available, and the Series A Preferred
                           Stock will not be entitled to participate in any such
                           dividends, whether payable in cash, stock or
                           otherwise.

                  f.       In addition to the foregoing paragraph, unless full
                           cumulative dividends on the Series A Preferred Stock
                           have been paid or set aside for payment: (i) no
                           Series A Preferred Stock may be (A) redeemed pursuant
                           to a sinking fund or otherwise (unless all the Series
                           A Preferred Stock is redeemed or a pro rata


                                  Page 3 of 12


                           redemption is made from all holders of Series A
                           Preferred Stock, or (B) purchased or otherwise
                           acquired for any consideration by the Corporation
                           except pursuant to an acquisition or offer made pro
                           rata and on the same terms to all holders of Series A
                           Preferred Stock.

                  g.       To secure the payment of dividends hereunder, the
                           Corporation shall, no later than thirty (30) days
                           following the Closing of the Loan provided for in the
                           Madisonville Project Agreement, assign to the Series
                           A Preferred Stockholders the security interests,
                           liens, and other items of collateral given to the
                           Corporation by Gateway and as more fully described in
                           Paragraph 7 of the Madisonville Project Agreement
                           (collectively referred to hereing as the "Gateway
                           Collateral"). The collateral documents necessary to
                           make the assignment referred to herein shall be
                           executed by the Corporation simultaneously with the
                           execution of the collateral documents evidencing the
                           Gateway Collateral, and any public filings required
                           to perfect the assigned security interests in favor
                           of Series A Preferred Stockholders shall be made
                           simultaneously with the filing of the Gateway
                           Collateral. If the Corporation fails to take the
                           actions set forth in this paragraph within the time
                           allotted, the Series A Preferred Stockholders may, in
                           their sole discretion, deem such failure to be a
                           default of the Corporation's obligations set forth
                           hereunder and shall have the right, upon thirty (30)
                           days notice to the Corporation, to require the
                           Corporation to immediately redeem their preferred
                           shares at their stated value plus all accrued but
                           unpaid dividends.

         3.       Redemption. The Series A Preferred Stock shall be redeemable
                  at the option of the Corporation or the holders thereof as
                  follows:

                  a.       The holders of the Series A Preferred Stock,
                           individually or collectively (the "Redeeming
                           Stockholder"), shall have the right to require the
                           Corporation to redeem their preferred shares at their
                           stated value plus all accrued but unpaid dividends
                           (the "Redemption Price") in the event that:

                           i.       The Redeeming Stockholder(s) give written
                                    notice to the Corporation not later then
                                    ninety (90) days prior to the maturity date
                                    of the Term Note issued in connection with
                                    the Madisonville Project Agreement of their
                                    intent not to elect the Equity Participation
                                    Option as provided in the Madisonville
                                    Project Agreement. Upon such notice, the
                                    Corporation shall cause the release of the
                                    Credit Enhancement with respect to the Term
                                    Note under the terms and conditions as set
                                    forth in the Madisonville Project Agreement.
                                    Upon release and delivery of the Credit
                                    Enhancement to the Redeeming Stockholder(s),
                                    and the payment of the stated value plus all
                                    accrued but unpaid dividends, the redeemed
                                    Series A Preferred Stock shall then be
                                    surrendered to the Corporation and
                                    cancelled, and the Redeeming Stockholder(s)
                                    shall have no further rights as preferred
                                    stockholders in the Corporation.


                                  Page 4 of 12



                           ii.      The Redeeming Stockholder(s) give written
                                    notice to the Corporation at any time after
                                    June 30, 2010, and all of the outstanding
                                    Series A Preferred Stock have not been
                                    called for redemption by the Corporation
                                    prior to its receipt of the notice referred
                                    to in this subsection.

                           iii.     The Redemption Price as set forth in
                                    Paragraph 3. a. above shall be adjusted as
                                    illustrated in Exhibit B attached hereto.

                  b.       In the event a default shall have occurred with
                           respect to the Credit Enhancement, the Corporation
                           shall immediately give written notice of such default
                           to the holders of the Series A Preferred Stock.
                           Unless the holders of the Series A Preferred Stock
                           unanimously give the Corporation notice of their
                           election to continue as preferred shareholders in the
                           Corporation within the timeframe provided for in
                           subsection 3.b.i. below, then the Corporation shall
                           immediately initiate legal action and/or other
                           available remedies to which the Corporation may be
                           entitled to retire and/or secure the Credit
                           Enhancement, and the Corporation shall have the right
                           to call for redemption all of the outstanding Series
                           A Preferred Stock, as a whole, at its stated value
                           plus all accrued and past due dividends. The
                           Corporation shall have the right to redeem pro-rata
                           the Series A Preferred Stock by payment in cash or
                           distribution to the Series A Stockholders of their
                           pro-rata share of any recovery of the Gateway
                           Collateral, less costs incurred by the Corporation to
                           recover such Gateway Collateral. In the event the
                           Corporation elects to redeem the Series A Preferred
                           Stock by distribution of the Gateway Collateral, then
                           the value of such Gateway Collateral shall be deemed
                           to be equal to the stated value of the Series A
                           Preferred Stock plus all accrued and past due
                           dividends.

                           i.       In the event of a default referred to in
                                    subsection 3.b. above, the holders of the
                                    Series A Preferred Stock shall have the
                                    right to elect to not be redeemed by giving
                                    the Corporation written notice of such
                                    election no less than 30 days following
                                    receipt of the notice of default pursuant to
                                    subsection 3.b. above. In the event that any
                                    one or more of the Series A Preferred
                                    Stockholder(s) do not make the election to
                                    not be redeemed, then the other Series A
                                    Preferred Stockholder(s) shall have an
                                    opportunity to acquire the shares of Series
                                    A Preferred Stock of the Stockholder(s) at
                                    the stated value herein within thirty (30)
                                    days of the receipt of the notice of
                                    default. If the other Series A Preferred
                                    Stockholder(s) does not acquire the shares
                                    of the the Series A Preferred Stockholders
                                    within such thirty (30) day period then all
                                    of the Series A Preferred Stockholders shall
                                    be redeemed by the Corporation.

                  c.       The Corporation shall have the right to call for
                           redemption all of the outstanding Series A Preferred
                           Stock, as a whole at any time after June 30,


                                  Page 5 of 12


                           2010. The Redemption Price shall be determined as set
                           forth in Paragraph 3. a. above. The Corporation may
                           only exercise this right upon authorization to do so
                           by unanimous action of the Corporation's board of
                           directors.

                  d.       If, at the time of any redemption pursuant to this
                           Section 3, the funds of the Corporation legally
                           available for redemption of the Series A Preferred
                           Stock are insufficient to redeem the number of shares
                           required to be redeemed, those funds which are
                           legally available shall be used to redeem the maximum
                           possible number of such shares, pro rata based upon
                           the number of shares to be redeemed by the holders of
                           the Series A Preferred Stock. At any time thereafter
                           when additional funds of the Corporation become
                           legally available for the redemption of the Series A
                           Preferred Stock, the funds shall immediately be used
                           to redeem the balance of the shares of the Series A
                           Preferred Stock which the Corporation is obligated to
                           redeem pursuant to this Section 3, but which it has
                           not redeemed, and such funds shall not be used by the
                           Corporation for any other purpose.

         4.       Liquidation Preference. In the event of any liquidation,
                  dissolution or winding up of the Corporation, whether
                  voluntary or involuntary, the holders of the Series A
                  Preferred Stock then outstanding are entitled to be paid out
                  of the assets of the Corporation available for distribution to
                  its shareholders, whether such assets are capital, surplus or
                  earnings, before any payment or declaration and setting apart
                  for payment of any amount will be made in respect of any
                  shares of any Junior Stock with respect to the payment of
                  dividends or distribution of assets on liquidation,
                  dissolution or winding up of the Corporation, an amount equal
                  to $1,000 per share plus all accumulated, past-due and unpaid
                  dividends (including a prorated monthly dividend from the last
                  Dividend Due Date to the date of such payment) in respect of
                  any liquidation, dissolution or winding up. In each such
                  event, each holder shall have the right, at such holder's
                  option, to receive in lieu of cash a proportionate interest in
                  the Equity Participation Option if the Corporation exercises
                  it, subject however, to the terms and conditions of the
                  Madisonville Project Agreement.

                  If upon any liquidation, dissolution or winding up of the
                  Corporation, whether voluntary or involuntary, the assets to
                  be distributed among the holders of Series A Preferred Stock
                  shall be insufficient to permit the payment to the holders of
                  the full preferential amounts aforesaid, then the entire
                  assets of the Corporation, including, without limitation, the
                  Equity Participation Option, shall be distributed ratably
                  among the holders of the Series A Preferred Stock, based upon
                  the number of shares of Series A Preferred Stock held by each
                  holder.

         5.       Consolidation. A consolidation or merger of the Corporation
                  with or into any other corporation or corporations in which
                  the stockholders of the Corporation receive solely capital
                  stock of the acquiring or surviving corporation (or of the
                  direct or indirect parent corporation of the acquiring
                  corporation) shall also be deemed to be a liquidation,
                  dissolution, or winding up of the Corporation as those terms
                  are used in Section 4.


                                  Page 6 of 12



         6.       Voting. Except as otherwise expressly provided herein or as
                  required by law, the holder of each share of Series A
                  Preferred Stock shall not be entitled to vote.

                  a.       Equity Participation Option. The holders of the
                           Series A Preferred Stock shall have the sole right by
                           a two-thirds vote to cause the Corporation to
                           exercise the Equity Participation Option in a meeting
                           called and noticed by any Series A Preferred
                           Stockholder to the remaining Series A Preferred
                           Shareholders to determine whether to exercise the
                           Equity Participation Option set forth in the
                           Madisonville Project Agreement. In the event that any
                           one or more of the Series A Preferred Stockholders
                           vote against the Equity Participation Option (the
                           "Non-electing Shareholder"), then the other Series A
                           Preferred Stockholders shall have an opportunity to
                           acquire the shares of Series A Preferred Stock of the
                           Non-electing Shareholder at the stated value herein
                           plus accrued but unpaid dividends within thirty (30)
                           days of the Meeting Date. If the other Series A
                           Preferred Stockholder(s) do not acquire the shares of
                           Series A Preferred Stock of the Non-electing
                           Shareholder(s) within such thirty (30) day period
                           then the Equity Participation Option shall not be
                           exercised by the Corporation.

                  b.       In any case in which the holders of the Series A
                           Preferred Stock are entitled to vote pursuant to this
                           Section 6 or pursuant to law, each holder of the
                           Series A Preferred Stock is entitled to one vote for
                           each share of Series A Preferred Stock held.

                  c.       As long as any shares of the Series A Preferred Stock
                           remain outstanding, the Corporation will not, without
                           the affirmative vote at a meeting or the written
                           consent with or without a meeting of the holders of
                           at least two-thirds of the outstanding shares of the
                           Series A Preferred Stock, (1) create any class or
                           classes of stock ranking prior to or on a parity with
                           the the Series A Preferred Stock either as to
                           dividends or upon liquidation, (2) amend, alter or
                           repeal any of the provisions of the Corporation's
                           Articles of Organization or Bylaws so as to affect
                           adversely the preferences, special rights or powers
                           of the Series A Preferred Stock; provided, however,
                           that the amendment of the provisions of the Articles
                           of Incorporation so as to authorize or create, or to
                           increase the authorized amount of, any Junior Stock
                           will not be deemed to affect adversely the voting
                           powers, rights or preferences of the holders of the
                           Series A Preferred Stock, (3) issue any additional
                           shares of the Series A Preferred Stock, (4)
                           consolidate or merge with or into any other
                           corporation, (5) liquidate, wind up or dissolve
                           itself, or (6) convey, sell, assign, transfer or
                           otherwise dispose of, all or substantially all of its
                           assets.

         7.       No Reissuance of Series A Preferred Stock. No Series A
                  Preferred Stock acquired by the Corporation by reason of
                  redemption, purchase, or otherwise will be reissued, and all
                  shares acquired by the Corporation will be cancelled, retired
                  and eliminated from the shares which the Corporation will be
                  authorized to issue.


                                  Page 7 of 12


         8.       Right to Audit Books and Records of Corporation. As long as
                  any shares of the Series A Preferred Stock remain outstanding,
                  each holder of 20% or more of the Series A Preferred Stock
                  shall have the right, during normal business hours, and upon
                  reasonable prior notice, to review and audit the books and
                  records of the Corporation to ensure that the Corporation has
                  properly accrued and paid all dividends to which the holders
                  of the Series A Preferred Stock may be entitled.

         9.       Right of First Refusal. As long as any shares of the Series A
                  Preferred Stock remain outstanding, in the event that a holder
                  of the Series A Preferred Stock ("Selling Stockholder")
                  desires to sell, or receives a bona fide offer which it
                  desires to accept from a prospective purchaser to buy its
                  Series A Preferred Stock, it shall first offer such shares of
                  Series A Preferred Stock to the other holders of the Series A
                  Preferred Stock as provided in this Section.

                  a.       The other holders of the Series A Preferred Stock
                           shall have the right either to purchase the Selling
                           Stockholder's stock in accordance with the terms of
                           the written offer by written notice to the Selling
                           Stockholder of their intent to purchase such
                           interest, such notice to be delivered to the Selling
                           Stockholder within 30 days following the date on
                           which the Selling Stockholder's written offer is
                           delivered to the other holders of the Series A
                           Preferred Stock.

                  b.       Payment of the purchase price shall be made upon the
                           payment terms of the written offer.

                  c.       Right to Sell to Third Party. In the event the other
                           holders of Series A Preferred Stock elect not to
                           purchase the Selling Stockholder's shares, the
                           Selling Stockholder shall be free to sell its shares
                           to the prospective purchaser upon the purchase price,
                           terms and conditions contained in the original offer
                           for a period of 60 days from the expiration of the
                           other Series A Preferred Stockholders right to
                           purchase the Selling Stockholders shares. If the
                           Selling Stockholder's stock is not sold to the
                           prospective purchaser within the 60 day period, then
                           the Selling Stockholder may not transfer the Selling
                           Stockholder's stock to the prospective purchaser
                           without once again offering the stock as provided in
                           this paragraph.

         10.      Notices. All notices to the Corporation permitted here will be
                  personally delivered or sent by first class mail, postage
                  prepaid, addressed to its principal office located at 5425
                  Martindale, Shawnee, KS 66218, Attention: Treasurer, or to
                  other address at which its principal office is located and as
                  to which notice is similarly given to the holders of the
                  Series A Preferred Stock at their addresses appearing on the
                  books of the Corporation.




                                  Page 8 of 12



         IN WITNESS WHEREOF, the Corporation has caused its corporate seal to be
hereunto affixed and this certificate to be signed by its Secretary, and
witnessed this 4th day of April, 2003.

                                            ALLEN DRILLING ACQUISITION COMPANY



                                            By /s/ Larry J. Horbach
                                               -------------------------------
                                               Secretary

Witness:


  /s/ Charles A. Holtgraves
- -----------------------------





                                  Page 9 of 12



                                    Exhibit A


                                  See attached


































                                 Page 10 of 12



                                    EXHIBIT B



           CALCULATION OF REDEMPTION PRICE OF SERIES A PREFERRED STOCK
                      (Illustration attached to next page)



         For purposes of a redemption any or all of the Series A Preferred stock
pursuant to Paragraph 3. a. or Paragraph 3. c., or the liquidation of the
Corporation pursuant to Paragraph 4, the stated value of the Series A Preferred
Stock to be redeemed shall equal the "Adjusted Redemption Value" (the "ARV") as
calculated by the following formula:


         A "Redemption Credit" shall be calculated by multiplying the sum of
$0.75 per day per share of deemed dividend interest accrued from the date the
shares of Series A Preferred Stock are issued (the "Issue Date") to the date
such shares are redeemed (the "Redemption Date") and then subtracting the
resulting product from the actual aggregate dividends accrued and/or paid to the
Series A Preferred Stockholders from the Issue Date through the Redemption Date.
The remainder shall be defined as the "Return Credit."

         The ARV shall be calculated by subtracting one-half of the Return
Credit from the original stated value of the redeemed Series A Preferred Stock,
subject to the following:

                  If the ARV, as calculated above, is equal to or less than
         zero, the ARV of the redeemed Series A Preferred Stock shall be equal
         to zero.

                  If the ARV, as calculated above, is greater than zero but less
         than the original stated value set forth in Paragraph then the ARV of
         the redeemed Series A Preferred Stock shall be equal to the amount
         calculated.

                  If the ARV, as calculated above, is greater than the original
         stated value then the ARV shall be equal to the original stated value
         of the redeemed Series A Preferred Stock.





                                 Page 11 of 12





                   ALLEN DRILLING ACQUISITION COMPANY ("ADAC')
                           PREFERRED STOCK REDEMPTION
                            ILLUSTRATIVE CALCULATIONS
                        Redemption Notice-June 30, 2010
                           All Accrued Dividends Paid

(Illustrative assumptions derived from the Madisonville
  Economics as set forth in the Madisonville Project
          MEMORANDUM DATED FEBRUARY 21, 2003)




                                                                                               ARV
                                                                           ARV             Greater Than
                                                                         Equal To            Zero and             ARV
                                                                       or Less Than          Less Than        Greater Than
                                                                           Zero            Stated Value       Stated Value
                                                                       ------------        ------------       ------------

                                                                                                     
 Cumulative dividends paid to $900,000 Stated Value of
   of Series A Preferred Shares through the 7 year initial term
   of the Gateway Energy Corporation Restated Master
   Agreement                                                           $ 4,252,823         $ 2,863,439        $ 1,000,000

Redemption Credit  for Company (ADAC)-
   $0.75 per share per day accrued for 2520 days (7 years)               1,701,000           1,701,000          1,701,000
                                                                       -----------         -----------        -----------


  Return credit                                                        $ 2,551,823         $ 1,162,439        $  (701,000)
                                                                       -----------         -----------        -----------

  50% of return credit                                                 $ 1,275,912         $   581,219        $  (350,500)

Stated Value of  Series A Preferred Shares                                 900,000             900,000            900,000
                                                                       -----------         -----------        -----------


Adjusted Redemption Value                                              $  (375,912)        $   318,781        $ 1,250,500


CASH ON REDEMPTION                                                     $         0         $   318,781        $   900,000
                                                                       ===========         ===========        ===========




                                 Page 12 of 12