Service Systems International, Ltd.
Computation of Per-Share Income
Treasury Stock Method
As Modified for 20% Test
Period Ended May. 31, 1998
--------------------------
Nine Months
-----------
Weighted average number of shares outstanding 7,992,401
------------
Total common and common equivalent shares 12,662,988
------------
------------
Net income (loss) for the period $ (1,399,424)
------------
------------
Total common and common equivalent shares 12,662,988
------------
------------
Loss per common and common equivalent shares $ (0.18)
------------
------------
Earnings per share:
The earnings per share is computed by dividing the net income (loss) for the
period by the weighted average number of common shares outstanding for the
period. Common stock equivalents are excluded from the computation if their
effect would be anti-dilutive.