deal, page-7

Further Take:
CBTE Shares on Issue 6,666,000
Latest SP USD $0.79
Current Market Value USD $5,266,140

6,666,000 0.79 5,266,140 71.94%
2,600,000 0.79 2,054,000 28.06%
9,266,000 0.79 7,320,140
BOS Will own 28.06% of the issued shares of CBTE

BOS Shares on Issue 130,716,000
Latest SP $0.022
Current Market Value 2,882,000

130,716,000 0.022 2,875,752 53.42%
114,000,000 0.030 3,420,000 46.58%
244,716,000 0.026 6,295,752
CBTE will own 46.58% of BOS

Say if CBTE SP increases by USD 0.10
9,266,000 0.89 8,246,740
9,266,000 0.79 7,320,140
USD 926,600
AU 1,158,250
BOS's sahre @ 28.06$ $325,005
BOS Shares 244,716,000/325,005 = 0.0013
@ say a PE 10 0.013
i.e. $0.013 rise in SP