The first phase is based on 2-3 revenue streams:
1- Sustainable Feed-Stock - $860/ton
5 Year Sales: $13,157,600, $14,473,560, $15,920,616, $17,512,978, $19,263,876
2- Recyclables - $115/ton
5 Year Sales: $2,448,600, $2,693,660, $2,963,326, $3,259,959, $3,586,255
3- Waste Plastic rPellets - $1200
5 Year Sales: $3,684,400, $4,052,440, $4,457,684, $4,903,752, $5,394,627