Internal Information Only

Excited Minds Media Valuation with 32 Active Shows

Delivery Potential End Users:

● Vimeo 450,000/mo -

● Amazon Fire 55 Million World Wide

● WURL 300 Million Homes 195 Countries - FAST Channel Instant Monetization - WURL Implementation.

● VFR 1.7 Billion Households World Wide 87% USA Penetration 67% of CTV Advertising

● Roku 67 Million Households 23 Countries. Where we launch our channels

● Roku Monetization after 5000 uploads and 50,000 hours per month.

1. Current Company Value Using 50% Anticipated Viewership than WURL Predicts.

2. Current Company Value Using only 36 of our Channels Now Loaded

Value: Current Projected Income Gross: $191,000,000.00

50-income split with WURL Gives EMM: $95,000,000.00 Income. Less Production Costs: $50,000,000.00 Expense Net: Income WURL Only $45,000,000.00 Net Income

After All Costs Absorbed EMM then nets out pure income on Roku less 30% of Roku Monetization $200,000,000.00

After All Costs Absorbed EMM then nets out VFR income built into Roku Advertising less 30% $200,000,000.00

Total Income/yr. $591,000,000.

Three Year Value $1.773 Billion

Our Own Ad Built in Sales Team not in projections…we net 100% of those.

Projected Company Value Currently: $191,330,000.00 annual projected show income.