Plastic2Oil Inc (PTOI)

[Estimated_Prophet]

The JBII Stock Price Matrix (Updated 12/27/12)

http://dl.dropbox.com/u/3474887/JBII%20Price%20Matrix.xls

The matrix is just an exercise. It isn't a projection or forecast of what will happen. It's simply a tool to get an idea on what may be possible for the stock if JBI proves their technology and executes on their business plan.

It is extremely difficult to get a completely realistic handle on what the stock may do in any given scenario. This is an oversimplification, as no variable is static. JBI may well have no earnings 20-30 processors in, due to the expense of getting several dozen more processors online. The default settings hopefully prove conservative and act to smooth out those difficult issues when trying to present this.

The spreadsheet is interactive, and you can change the numbers to whatever you feel comfortable with.