Wall Street Equities Co. Ltd. Overview

1. The following presentation represents the fundamental business model employed by the executive leaders of Wall Street Equities Co. Ltd., which represents our strategy to build a successful company.

4. INCOME FORECASTS Proforma Profit and Loss (Yearly) Year 2011 2012 2013 Sales $3,498,852 $4,198,622 $4,912,388 Operating Costs $1,154,265 $1,311,037 $1,585,869 EBITDA $2,169,645 $2,677,654 $3,080,900 Taxes, Interest, and Depreciation $859,715 $1,052,759 $1,205,992 Net Profit $1,309,930 $1,624,896 $1,874,908

5. PROJECTED P&L STATEMENT Proforma Profit and Loss (Yearly) Year 2011 2012 2013 Sales $3,498,852 $4,198,622 $4,912,388 Cost of Goods Sold $174,943 $209,931 $245,619 Gross Margin 95.00% 95.00% 95.00% Operating Income $3,323,909 $3,988,691 $4,666,769 Expenses Payroll $675,000 $782,800 $991,942 General and Administrative $41,988 $43,668 $45,414 Marketing Expenses $34,989 $41,986 $49,124 Professional Fees and Licensure $55,219 $56,876 $58,582 Insurance Costs $61,987 $65,086 $68,341 Travel and Vehicle Costs $77,596 $85,356 $93,891 Rent and Utilities $64,250 $67,463 $70,836 Miscellaneous Costs $41,986 $50,383 $58,949 Payroll Taxes $101,250 $117,420 $148,791 Total Operating Costs $1,154,265 $1,311,037 $1,585,869 EBITDA $2,169,645 $2,677,654 $3,080,900 Federal Income Tax $715,983 $883,626 $1,016,697 State Income Tax $108,482 $133,883 $154,045 Interest Expense $0 $0 $0 Depreciation Expenses $35,250 $35,250 $35,250 Net Profit $1,309,930 $1,624,896 $1,874,908 Profit Margin 37.44% 38.70% 38.17%

6. ORGANIZATIONAL BUDGET Personnel Plan - Yearly Year 2011 2012 2013 Senior Management $250,000 $257,500 $265,225 Investment Analysts $150,000 $154,500 $238,703 Accountants $85,000 $175,100 $180,353 Traders $100,000 $103,000 $212,180 Administrative $90,000 $92,700 $95,481 Total $675,000 $782,800 $991,942 Numbers of Personnel Year 2011 2012 2013 Senior Management 2 2 2 Investment Analysts 2 2 3 Accountants 1 2 2 Traders 1 1 2 Administrative 2 2 2 Totals 8 9 11

7. ORGANIZATION OVERVIEW Management Investment Operations Capital Raising Investment Analysis Trading Operations Administrative Staff Accounting Sales & Marketing Administrative

8. PROJECTED CASH FLOW ANALYSIS Proforma Cash Flow Analysis - Yearly Year 2011 2012 2013 Cash From Operations $1,345,180 $1,660,146 $1,910,158 Cash From Receivables $0 $0 $0 Operating Cash Inflow $1,345,180 $1,660,146 $1,910,158 Other Cash Inflows Equity Investment $10,000,000 $0 $0 Increased Borrowings $0 $0 $0 Sales of Business Assets $0 $0 $0 A/P Increases $37,902 $43,587 $50,125 Total Other Cash Inflows $10,037,902 $43,587 $50,125 Total Cash Inflow $11,383,082 $1,703,733 $1,960,283 Cash Outflows Repayment of Principal $0 $0 $0 A/P Decreases $24,897 $29,876 $35,852 A/R Increases $0 $0 $0 Asset Purchases $8,875,000 $996,087 $1,146,095 Dividends $0 $581,051 $668,555 Total Cash Outflows $8,899,897 $1,607,015 $1,850,502 Net Cash Flow $2,483,185 $96,718 $109,782 Cash Balance $2,483,185 $2,579,903 $2,689,684

9. PROJECTED BALANCE SHEET Proforma Balance Sheet - Yearly Year 2011 2012 2013 Assets Cash $2,483,185 $2,579,903 $2,689,684 Amortized Development/Expansion Costs $250,000 $349,609 $464,218 Investment Portfolio $10,200,000 $14,980,246 $21,615,837 FF&E $125,000 $224,609 $339,218 Accumulated Depreciation ($35,250) ($70,500) ($105,750) Total Assets $13,022,935 $18,063,866 $25,003,208 Liabilities and Equity Accounts Payable $13,005 $26,716 $40,990 Long Term Liabilities $0 $0 $0 Other Liabilities $0 $0 $0 Total Liabilities $13,005 $26,716 $40,990 Net Worth $13,009,930 $18,037,150 $24,962,219 Total Liabilities and Equity $13,022,935 $18,063,866 $25,003,208