Plastic2Oil Inc (PTOI)

[Estimated_Prophet]

JBII Stock Price Matrix

Assumptions:
Net $2 million per site, or .04 to EPS.
50 million O/S
PE of 20

# JV's | EPS | Stock Price
10 | .40 | $ 8 *PE of 50=$20
25 | 1.00 | $20
50 | 2.00 | $40
100 | 4.00 | $80
200 | 8.00 | $160
600 | 24.00 | $360
2500 | 100.00 | $1500(PE of 15)

This does not include the franchise fee or any company owned machines, and the PE will of course be much higher in the early days. It probably won't approach 15 until a couple hundred JV's in.