Epstein Secrets

OMMON EQUITY VALUATION REPORT As of June 20, 2011 Cost of Equity — Capital Asset Pricing Model To estimate The Company's cost of equity financing, the Capital Asset Pricing Model ("CAPM") was utilized. The CAPM measures the return required by investors given a company's risk profile. This model is expressed arithmetically by

k Conwroctogoxn - 025000 $,040000 SO 0 Comma opoom 6.811.816 027000 0,09821 1.839 6212 Commix, maxis 370.370 0.2970 040587 110 370 Commeo mem. 9.056.063 036000 0.17410 3.260 9456 Comma ccOrti 2.488.000 054000 007175 1.344 2.488 Ili)i Sa4.< Crimea ()maxis 13.726.269 $034993

OMMON EQUITY VALUATION REPORT As of June 20, 2011 Cost of Equity — Capital Asset Pricing Model To estimate The Company's cost of equity financing, the Capital Asset Pricing Model ("CAPM") was utilized. The CAPM measures the return required by investors given a company's risk profile. This model is expressed arithmetically by

k Conwroctogoxn - 025000 $,040000 SO 0 Comma opoom 6.811.816 027000 0,09821 1.839 6212 Commix, maxis 370.370 0.2970 040587 110 370 Commeo mem. 9.056.063 036000 0.17410 3.260 9456 Comma ccOrti 2.488.000 054000 007175 1.344 2.488 Ili)i Sa4.< Crimea ()maxis 13.726.269 $034993

OMMON EQUITY VALUATION REPORT As of June 20, 2011 Cost of Equity — Capital Asset Pricing Model To estimate The Company's cost of equity financing, the Capital Asset Pricing Model ("CAPM") was utilized. The CAPM measures the return required by investors given a company's risk profile. This model is expressed arithmetically by

k Conwroctogoxn - 025000 $,040000 SO 0 Comma opoom 6.811.816 027000 0,09821 1.839 6212 Commix, maxis 370.370 0.2970 040587 110 370 Commeo mem. 9.056.063 036000 0.17410 3.260 9456 Comma ccOrti 2.488.000 054000 007175 1.344 2.488 Ili)i Sa4.< Crimea ()maxis 13.726.269 $034993