Frame Sale Forecasts

Jonny Peters Pty Ltd
Dream Channel the movie
Frame Sale
		Dec 24 to May 25	Jun 25 to Nov 2025	Dec 25 to May 26	Jun 26 to Nov 26	Dec 26 to May 27
	Initial	Ep 1-5	Ep 6-10	Ep 11-15	Ep 16-20	Ep 21-25	Total
Cash Received
Share issue per episode/Dream Frame Token		$ 1,800,000	$ 1,800,000	$ 1,800,000	$ 10,800,000	$ 1,800,000	$ 18,000,000
NFT Resale Commision (5%)		$ 13,500	$ 27,000	$ 27,000	$ 13,500	$ 27,000	$ 108,000
AI Dreams	$1,773,330.33	$ 383,039	$ 383,039	$ 383,039	$ 383,039	$ 383,039	$ 3,688,527
							$ -
							$ -
Cash Expended							$ -
Episode Production		$ (1,800,000)	$ (1,800,000)	$ (1,800,000)	$ (10,800,000)	$ (1,800,000)	$(18,000,000)
AI Dreams licence fees	$ (88,667)	$ (19,152)	$ (19,152)	$ (19,152)	$ (19,152)	$ (19,152)	$ (95,760)
		$ -	$ -	$ -	$ -	$ -	$ -
Cash Surplus/(deficit)	$ 1,684,664	$ 377,387	$ 390,887	$ 390,887	$ 377,387	$ 390,887	$ 3,700,767
Note
1. All figures above are $US

Share Structu