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

5165400 rote harems 191741 15.7180 1414410 10.114.0 Lai Ettot 0.5050 0,6700 104810 6.4060 Na Man. Mea 6.1430 1,7110 0.4140 3410 nele.Fra NWC 6.1150 1301.0 04010 0410 )...rs Tt« DS 020 5360 len 4.0140 1834.0 1.7030 244/9.0 68100 7,0610 04639 6.110.0 1.274 No ROE 1.41110 1

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

5165400 rote harems 191741 15.7180 1414410 10.114.0 Lai Ettot 0.5050 0,6700 104810 6.4060 Na Man. Mea 6.1430 1,7110 0.4140 3410 nele.Fra NWC 6.1150 1301.0 04010 0410 )...rs Tt« DS 020 5360 len 4.0140 1834.0 1.7030 244/9.0 68100 7,0610 04639 6.110.0 1.274 No ROE 1.41110 1

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

5165400 rote harems 191741 15.7180 1414410 10.114.0 Lai Ettot 0.5050 0,6700 104810 6.4060 Na Man. Mea 6.1430 1,7110 0.4140 3410 nele.Fra NWC 6.1150 1301.0 04010 0410 )...rs Tt« DS 020 5360 len 4.0140 1834.0 1.7030 244/9.0 68100 7,0610 04639 6.110.0 1.274 No ROE 1.41110 1