BigHub.com Inc (fka BHUB)

[clarity789]

Projected NEW TELA - thoughts anyone?

BHUB illegal shares    1,559,162,277  
 Expected TELA float       10,169,759 
 ------------------------------------ 
 Total TELA float       1,569,332,036 shares 
   
   
 Expected TELA Shareholders        185  
 Estimated BHUB Shareholders       700 
 -------------------------------------- 
 Total TELA Shareholders           885  
   
 ========================================= 
   
 AFTER THE MERGER/SWAP 
   
 AS     2,200,000,000 
 OS     2,000,000,000 
 RS       430,667,964 - the 'to be determined' shares 
 Float  1,569,332,036 
   
   
   
 Projected PPS after merger       0.0026 
 Projected market cap          4,080,263 
 Total TELA Shareholders           885

Projected 38.2% market correction = 0.0026 x .618 = .0016

New Base Support projected at .0013

If we assume Storm Depot will have 4 locations producing 500k/qtr

(500,000 x 15%) = 75k/qtr = 300k/yr and (300k/yr x 4) = 1.2mil/yr

If we apply a P/E of 4 we get 4.8mill / 1,569,332,036 = .003

THEREFORE....

Projected PPS after the merge/swap is .0016 - .003