SPR & Mosaic Investment Deck

GUIDE: INVESTMENT OVERVIEW

PROPOSED BY DEAN COLEMAN

WITH SPR & PROMOTIONS

FINANCIAL SUMMARY

FOUR - WALL STRATEGY : LAS VEGAS SHOWS

This financial summary is based on a four - wall deal and/or agreement with SPR & Promotions and The Mosaic On The Strip Productions in Las Vegas containing projected cost, profit and generated revenue. Four walling, or four wall distribution, is a term originally used in the entertainment industry where a producer(s) or distributor rents a theater for a period of time receiving the majority share of the box office revenue. Four wall arrangements are a typical business model for live entertainment shows wherein the performer or production company rents a venue and assumes all production, marketing and ticket sale costs. The venue simply provides the space and in this case production equipment and crew while receiving a box office fee plus the rental cost.

DISTRIBUTION AGREEMENT

• 1 Wall : The Show.

• 2 Wall : The Technical Setup.

• 3 Wall : The Theater , Box Office , Security , Ushers , etc

• 4 Wall : Marketing , Advertising & Promotions.

DEAL POINT NEGOTIATIONS

Las Vegas Hotels and Casinos typically use a four - wall arrangement when negotiating show deal points SPR & Promotions can negotiate a number of revenue sharing combinations.

**Please refer to attached Hotel & Casino existing numbers**

Production Promotions & Ticketing

SPR & Promotions, The Mosaic On The Strip & On The Strip Ticketing have joined forces to create and simplify Production, Promotion & Ticketing “PPT”. It’s a well known fact that when building and producing an award winning show, you must first take into consideration the production value, the promotional campaign and ticketing platforms and most importantly you must have a great venue. We have the extreme pleasure of walking with Boyd Gaming.

Who We Are

Mosaic On The Strip LLC . www.mosaiconthestrip.com Opened on the World Famous Las Vegas Strip on Sept 1, 2019. Within six months of operation our company has produced three award winning shows while building a great ticketing model. SPR & Mosaic on The Strip have beco m e one of the fastest growing entertainment compan ies in Las Vegas.

SPR & Promotions LLC. www.sprpromotions.com

Established in 2010, SPR & Promotions is defined by our willingness to revolutionize show production platforms in order to aggressively compete in this very competitive market. XS Entertainment is our creative & production partner. Together we are a one stop shop for show & production development. sprpromotions.com & xslv.com work collectively together to maximize creative production excellence.

On The Strip Ticketing www.onthestripticketing.com

Established in 2021 has built an innovating ticketing platform designed to support and expand consumer outreach in conjunction with nation al and international ticketing brokers (see attached deck). With our easy to use and compatible API system in conjunction with a well designed affiliate platform mak e On The Strip Ticketing the first choice in seamless walk up and online purchases. Side note: Ticketing booths in Las Vegas are estimated to generate 4 . 7 million annual sales and over 200 millions annual page views collectively from customers who only have Las Vegas travel intent.

Mosaic On The Strip, SPR & Promotions & On The Strip Ticketing have been working together since 2020 producing award winning shows and high profile events including: MJ The Evolution, Queens of Rock, Aussie Heat, Piano Man, Lady Like, Mob Story, Lone Star, hosting Presidential Candidate Andrew Yang, producing Mr . Gay America Pageant and Celebrity Poker Tournament s just to mention a few..

For more information please visit each company website and click onto the Proposals drop down menu.

For Immediate Release

February 15, 2023

Boyd Gaming Season with Entertainment Across the Las Vegas Valley

LAS VEGAS— Boyd Gaming is springing into the season with a wide variety of entertainment at its Las Vegas properties this June. Starting their residency, Las Vegas Strip headlining shows, MJ The Evolution, Queens Of Rock, LOVEU2 & Legends In Concert will be at The Orleans Showroom. This exciting line-up will produced by SPR & Promotions & Mosaic On The Strip.

The Orleans Showroom at Orleans Hotel and Casino

MJ The Evolution – The Complete Michael Jackson Tribute Show Queens of Rock – Tribute to Women of Rock LoveU2 - Tribute to Rock Super Stars U2 Legends In Concert – Celebrating 40 years in Las Vegas

Following their successful launch on the Las Vegas Strip, SPR & Promotions & Mosaic on The Strip is bring their show line up to The Orleans Showroom. These iconic tribute shows offer attendees an immersive multi-media concert event with elaborate costumes, choreography and more.

Showtimes start at 7 pm. Tickets start at $54.99 plus tax and fees and can be purchased by calling Ticketmaster at 800-745-3000; online at www.orleanscasino.com; or in-person at The Orleans. Tickets may also be purchased the day of the show (depending upon availability) at the venue box office.

About Boyd Gaming

Founded in 1975, Boyd Gaming Corporation (NYSE:BYD) is a leading geographically diversified operator of 28 gaming entertainment properties in 10 states, and manager of a tribal casino in northern California. TheCompany is also a strategic partner and 5% equity owner of FanDuel Group, the nation's leading sports-betting operator. With one of the most experienced leadership teams in the casino industry, Boyd Gaming prides itself on offering its guests an outstanding entertainment experience, delivered with unwavering attention to customer service. Through a long-standing company philosophy called Caring the Boyd Way, Boyd Gaming is committed to advancing Environmental, Social and Corporate Governance (ESG) initiatives that positively impact the Company's stakeholders and communities.

Media Contacts:

The Firm Public Relations & Marketing

Boyd Gaming Corporation

MJ The Evolution opened on May 21 2021 to Sold Out Shows at The Mosaic On The Strip Theater. In its first year the production won Best New Show on the Las Vegas Strip voted by Best of Vegas 2022. Considering the fact that the Corona Virus was very much on everybody’s mind and the mask mandate keep changing. We consider it a very successful year and look forward to a great future with the show in Las Vegas.

Asset: MJ The Evolution

Cost of Development: $220,000

Market Evaluation: Domestic 1.2 Million International 2.4 Million

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

“ELECTRA” is one of the newest Las Vegas adult-themed spectacle “Electra” featuring Pop Icon Carmen Electra. The show can only be described as “a modern burlesque show created specifically for the dynamic, glamorous audience that exists only in the adult playground of Las Vegas.

A highly stylized, full-throttle production show that combines sexy striptease and celebrity with high-level production values and a dash of passion. “Electra” will announce its official opening in 2024. Rehearsals, casting calls and auditions are scheduled to begin in January.

Asset: Electra

Cost of Development: $150,000

Market Evaluation: Domestic 1.2 Million

International TBA

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

“REIGN OF POP LIVE” During the MTV-fuelled era of the 1980s, both Michael Jackson and Prince became the biggest stars pop music had ever seen.

They reinvented pop music, and throughout the 1980s alone, they produced a combined 30 top ten hits between them with 13 of those songs reaching No.1. But because of their successes, the artists would also keep a close eye on one another in what would evolve from a pop star rivalry into a full-blooded feud.

In the summer of 1986 Michael wanted to work with Prince, and producer Quincy Jones tried to get them together, sadly that session never happened, but what if it did? Where that story ended, is were ours began “Reign of Pop Live” The show that will change everything you think you know about Michael Jackson and Prince.

Asset: Reign Of POP

Cost of Development: $125,000

Market Evaluation: Domestic 1 Million International TBA

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

The Mafia. The Mob for generations, it’s been an unspoken fact of life for many people…especially in Las Vegas. And now, a powerful new production tells its story in a way it’s never been told before.

Narrated by “The Prince of the Mafia” Michael Franzese a capo with the infamous Colombo crime family ”A Mob Story” is the tale of the mob in Las Vegas set to music and dance.

Dynamic beats, eye-popping visuals and the chance to get a rare glimpse into a world few ever see (and live to tell about it!), you’ll find “A Mob Story” is a real hit.

Asset: A MOB Story

Cost of Development: $250,000 Market Evaluation: Domestic 1.5 Million International TBA

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

“POP ICONS LIVE” is a song and dance tribute to the 80’s biggest Pop Icons, Michael Jackson, Prince Billy Idol, Britney Spears, Madonna, Live featuring songs from their biggest hits. routines supported by visuals & sound effects that takes the audience on a journey through the music and spirit of these pop icons.

Asset: POP ICONS LIVE

Cost of Development: $125,000

Market Evaluation: Domestic 1.2 Million International TBA

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

Lady Like is a retro modern burlesque show with a tongue in cheek twist on charm school. Featuring the hottest dancers in town these ladies with tease you through the sexiest acts on the strip. Sh!ts about get Fancy!

Asset: Lady Like

Cost of Development: $100,000

Market Evaluation: Domestic 1 Million International TBA

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

Queens of Rock pays tribute to iconic women in rock n’ roll spanning the past 40 years. Watch the energetic performance of Diaga as she covers classics by Evanescence, Joan Jett, Heart, Pat Benatar, Blondie, Annie Lennox , Alanis Morissette, the Cranberries, Madonna, Lady Gaga and many others. She completely commands the stage along with her live band that will definitely have the house rocking!

Asset: Queens Of Rock

Cost of Development: $100,000

Market Evaluation: Domestic 800.000

International $500,000

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

Michael Firestone is the creator of the Las Vegas Show Moonwalker formally I Am King. Mr. Firestone has been hailed by fans and critics alike as the heir apparent to Michael Jackson in look performance and authenticity.

When it comes to Michael Jackson impersonators, there are none quite like Michael Firestone. While yes there are some that can dance up a storm, most of them only lip sync to Jackson or Firestone himself. Michael Firestone sings live, with a live band and a stage full of dancers. He truly is the top Michael Jackson Impersonator in the world.

Asset: Moonwalker

Cost of Development: $125,000

Market Evaluation: Domestic 1 Million International TBA

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

LOVEU2, the most spot-on U2 live tribute band is in Las Vegas You will be mesmerized by the authenticity of this fantastic band, paying tribute to one of the greatest groups of all time!

Performing all of the major hits that made U2 popular through the years, taken from their complete song list, with titles from two undisputed musical masterpieces: The Joshua Tree and Achtung Baby, without forgetting hits such as Sunday Bloody Sunday, Beautiful day, Pride (In the name of love), Vertigo, Where the streets have no name and many more!

Asset: LOVEU2

Cost of Development: $75,000

Market Evaluation: Domestic 1 Million

International 500,000

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

ADAKIS

The Official Album Release

Alter Ego Studios presents the official release of “ADAKIS”, Michael Firestone’s first solo album. ADAKIS is a Rock & Roll Sci Fi Fantasy for all ages. This journey was convinced and molded far far away in a place where music consumes space and time. Life as we know it has no boundary's. ADAKIS the guitar wielding Jedi like the Ancient Gladiators that came before him must battle in the earthly arena of sound with the only weapon of choice being MUSIC!.

Asset: ADAKIS

Cost of Development: $500,000

Market Evaluation: Domestic 3 Million

International 10 Million

*Projection & Numbers are based on annual income including, but not limited to tickets sales & merchandise

*Including in our forecast are the Intellectual Property Rights (IP)

DOMESTIC TOURS

Domestic Touring,

We are currently booking dates for our upcoming domestic tour in 2024. We have secured dates in the following states:

 Arizona - Phoenix, Tucson, Glendale

 Michigan - Detroit, Grand Rapids

 Ohio - Cleveland, Columbus, Cincinnati, Toledo, Akron

 Illinois - Chicago, Aurora, Rockford, Peoria

 Nebraska - Omaha, Lincoln

 Texas - Houston, Dallas, San Antonio, Fort Worth, El Paso

 Louisiana - New Orleans, Baton Rouge, Shreveport

 Georgia - Atlanta, Columbus, Augusta

 Florida - Fort Lauderdale, Boca Raton, Orlando, Jacksonville, Tampa

 Pennsylvania - Philadelphia, Pittsburgh, Allentown

Note: We are using different booking agents & promoters in each cities.

Question and Answers:

Cost: $25,000 per show for venue’s 500 to 2000 capacity

Cost: $35,000 per show for venue’s 2000 to 3000 capacity

Rider: ________________

Show: ________________

Cast Members: _________

Band Members:_________

Staffing: ______________

Total: ________________

Airline tickets: ____ round trip

Hotels Rooms: rooms double beds 1 suite

Ground Transportation: (1) passenger vans seats 18 & (1) travel van for equipment, props and costumes etc.

Technical Rider & Back line: Available upon request (see attached PDF)

Note: More than 3 shows running concurrent in the same venue will lower the cost per show.

INTERNATIONAL TOURS

International Tours

We are booking dates for our upcoming International tour in 2024. We are currently working with the Jackson’s booking agent to secure a number of these dates in the following Countries:

• Brazil

• Japan - Tokyo, Kobe, Yokohama, Sapporo, Osaka

• Singapore - Hougang, Yishun, Choa Chu Kang

• China - Shanghai, Beijing, Guangzhou

• India - Mubai, Kolata, Chennai

• Philippines - Manila

• UAE Dubai - Abu Dhabi, Sharjah

• Africa - Nairobi, Johannesburg, Cape Town, Nigeria

• England - London, Birmingham, Manchester

• France - Paris, Marseille, Nice

• Germany - Berlin, Hamburg, Munich, Cologne

• Italy - Rome, Milan

• Spain - Barcelona, Madrid

Question and Answers:

Cost: $35,000 per show for venue’s 500 to 2000 capacity

Cost: $50,000 per show for venue’s 2000 to 3000 capacity

Note: We would require no less than 3 performances/shows at the same venue. More than 3 shows running concurrent in the same venue will lower the cost per show.

Technical Rider & Back line

Available upon request (see attached PDF)

TERM AND OFFERING SUMMARY

Equity Ownership and $1MM Productions Operating Budget

Offering 25% equity interest in SPR Enterprises with a 10% security interest in SPR Global Ownership option for full share, first position option for right to contracts held by SPR Management

SPR Enterprises SPR Global Management

INVESTMENT MODEL

SPR & PROMOTIONS

PREFACE: The following guidelines set forth the proposed terms and conditions for the herein contained Investment Model for SPR & Promotions, Mosaic On The Strip & On The Strip Ticketing Investment Opportunity.

The proposed Investment Model is established for the sole purpose of discussion and negotiations, to describe the general terms and conditions only, and as such, it is not made with the intent of imposing any legal obligation to any party in connection with this instrument.

1.PARTIES & INTEREST

SPR & Promotions who shall be known hereinafter as the "Producer," herein proposes and in consideration of a general investment, which hereinafter shall be known as the "Investment," the following properties and/or assets: in SHOWS. shall be known hereinafter as “Opportunity”.

SHOWS & ORLEANS SHOWROOM

SPR & Promotions investment model is developed exclusively for Investor (s) Production Participation in conjunction with Stage Shows

• “MJ The Evolution” Voted Best New Show On The Strip by Best Of Vegas 2022

• “Legends In Concert” The longest running Show in Las Vegas

• “Queens Of Rock” Voted BEST New Show 2022 & 2023

• “Electra “the newest Las Vegas adult-themed spectacle “Electra” featuring Pop Icon Carmen Electra.

• “POP ICONS LIVE”. One the most anticipated shows coming to Las Vegas in 2024

• “A Mob Story” A Mob Story” is the tale of the mob in Las Vegas set to music and dance.

• “Reign Of POP” The show that will change everything you think you knew about Michael Jackson and Prince.

• “LoveU2” Tribute to U2 World Tour

• “Lady Like” A retro modern burlesque show with a tongue in cheek twist on charm school.

• Moon Walker, formally I AM King, staring Michael Firestone

• We receive a number of inquiries from different Las Vegas based companies and venues regarding a potential residency, but we have decided to work with Boyd Gaming simply because of the potential Players Reward Program and soon to be Show Pass Ticketing Platform. We see this as a great platform to promote our brand while creating more opportunities to increase our ticket sales.

• Advertising and Marketing for these all show will be supported by Boyd Gaming

1a. TICKETING

This component is very important for our residency at the Orleans. Boyd Gaming has 10 properties locally in Las Vegas including the Orleans. All properties will be advertising our shows using the following format::

• Each of the (10) Boyd property’s will commit to purchasing at least 50 tickets per day

• Front Desk Check- in will display our 10x10 standee and rack cards

• In room rack cards and 30sec promo will play on in room TV commercial landing page • Concierge Desk will provide all information needed for guest, show times & location • 30sec promo will be displayed on LED screens & monitors throughout the property including outside displays and Casino LED billboard

• Discounted ticket will be offered to all players reward cards holders (locals & guest)

INVESTMENT MODEL

SPR & PROMOTIONS

TICKETING QR CODE

All show advertising and marketing materials will include a ticketing QR Code. This OR Code had been designed to make the ticketing process easy and simple for the consumer during the purchase. The QR Code will also include, show information, dates, times and direction to the theater.

BOYD GAMING PROPERTIES LAS VEGAS

SPR will cross promote with all Boyd Gaming Properties in Las Veges

The Orleans Hotel & Casino (Show Location)

2.BUSINESS MODEL

The following Show Model is designed for total transparency and simplicity for Producer and Investor (s) & Promoter(s). Cost of Show plus rider all in: SPR & Promotions has already built the show and marketing temples are currently in place. (see hard cost below)

*Show numbers subject to change depending SOLD TICKETS

SHOW RIDER

• Cast Members:

• Band Members:

• Staffing:

• Total:

Equipment, props and costumes etc. (available upon request)

Technical Rider & Back-line available upon request (available upon request)

3.DATES AT THE ORLEANS

1. Model is broken down by shows per day including rider. $_______,00 Investment will be used for the following:

4.STRUCTURE AND PROJECTIONS

a. $___________.___ Investment will be used for the following:

a. Advertising & Marketing, Mobile Billboard, (24) Digital Billboards, (85) Taxi Cab Tops (10) Days of rehearsals (10) Days of rehearsals.

b. Equipment and deposits

b. The investment will be made with SPR & Promotions LLC. Business licenses Number NV20151316704

INVESTMENT MODEL SPR & PROMOTIONS

c. Investment _______ and ____% interest $________ or ______% of Box Office receipts whichever is greater (see attached potential box office numbers)

d. Principal and interest will be paid back on or before ___________, 2023/2024

5. TICKET PRICES & PROJECTIONS

Orleans Showroom Capacity: 850

SPR & Promotion will be producing four shows per week these numbers based on 500 tickets per show

• General Admission 300 @ 50 per ticket per day = $15,000

• Preferred 100 @ $70 per ticket per day = 7,000

• VIP 100 @ $90 per ticket per day = $9,000

• Potential ticket revenue per day = $31,000

*These numbers are based on the face value of the ticket, Live entertainment Tax (LED) Ticketmaster and box office fees will be pass to the consumer.

Hard Cast

Cast: $3000 per show including stage hands

(3) Techs and operators $1,200 per show

* I believe these number are conservative but safe. SPR & Promotion will also extent the first right of refusal to investor (s) for upcoming tours shows and/or partnership if interested.

Thank you again for your interest and consideration

Respectfully,

Dean Coleman

THANK YOU

All the attached numbers are based on show models currently in production on the Las Vegas Strip. We have become one of the fastest growing companies in Las Vegas offering a new production format that will enhance the complete entertainment experiences designed to increase ticket sales. These are all key factors to ensure each production has the greatest chance of success in this very competitive industry in Las Vegas .

Dean Coleman President SPR & Promotions

The Mosaic On The Strip

On The Strip Ticketing