with this datas is is possible to invest in this company ( and how can we calculate BS/IS, CFS, valuation, cost of capital, cost of debt in exce)

119 166 10 4.7 ILA Average Monthly World Coffee Price 1996-1999 13 191 30 23 93 4 TOP 2.1 40 11.0 48 41 671 BEEB.Ecco Ave M 0331 197 Exhibit 2 NR Kala Gert pros(Chi GDP (US) Resepewa () Compenfatie Popim Merci ponefoss Merchandisports (US) Currencoba USS Food (US) Taleemaldus Deborati, prid) Exchange (CUSS Medal 1999 Exhibit 3 karp GOP A parte Origins of grow donne pretul Agriculture, formir Atatung 286 Manufacturing 203 Com 11.5 Cen T Conti 18 UHR Mining 16 700 141 11.1 40,4 -610 39 33 1.14 % 150 3.2 331 10 11391 12.09 116.5 016 11133 240 Deco Date Jan-94 Feb-94 M. Ape 94 May 4 Jun-94 1.94 Aug-14 Sep 14 Ou1.94 Now. Dec-94 Jun-05 Feb-95 Mar-95 Apr-25 Meyes Avenge Mootty Price Date 73.M 75.00 A-5 79.45 Sep-95 83.37 Oct. 115.0 Nov.95 137.33 215.54 Jan. 193.12 Feb. 216,33 Mer96 196.13 Apr 26 173.62 May 162.14 Ju 167.11 -96 16.61 17439 Sapo 14.40 Oct 154.16 Nov 148.35 Deo- Aven Menthe Dute 140.27 Jan-97 147.33 125.26 Mar 07 12199 Ape 27 120.98 May 10243 106.10 Jal-97 12131 Awp7 11934 Sep 07 119,50 097 13051 Nov 07 11.10 De 11450 3-08 120 Feb Mars 103.61 120.01 Me 116.41 1 Age Mobile De 127.15 168.14 A 19635 Sep 2010 O 360.66 No. 213.10 Dee 1867 1866 Feb 11310 M 1970 157.27 171.75 10.06 ITS OS 15021 14196 13102 11835 11141 10430 104 deat mittal Premio 03 Open . Tandem 16 Change Export 300 Imports of good 35.4 Ag- A Principal espera fub 1998 Cons Slump A UNS IN * 16 16 195 Pampers 1998 Tawera & memprot Calle Cume gode CH Fuel Irim Beel Rana 4448 12 361 wal 34 ILT Mala ergas aflaars 19 US Comes IL 78 18 Mais de sport 1995 LIS Germany El Salvador Spain Conta France Vena 1 33 3.0 45 Mexico 61 667661 Exhibits 03-2016 Exhibit 12 Source Center Source: C Wer Mill Proce 02-24 Exhibit 11 TOTAL Exporting Day Mill Processing Transportation Forte Administica The Cost of Production in US Dollar 11.00 700 130 res POLE Exhibit 6 199597 1995/95 Sv:Reported statistics and LA 1781 2.000 . Eupe 7100 0,4 00345 Coffee Saisie Majoritate La 1218 PO DO OL Exhibit 13 1997-1896.778.5028690.00 Oy of Coffee Phone 0-1600 12.000 6 Harvest Toti Organic Corverton Decolin Arenaster Quantity in Bold Pro WL COFFEE PRODUCTION PROCESS 097 Com 091 001 001 PhotoGrid 119 166 10 4.7 ILA Average Monthly World Coffee Price 1996-1999 13 191 30 23 93 4 TOP 2.1 40 11.0 48 41 671 BEEB.Ecco Ave M 0331 197 Exhibit 2 NR Kala Gert pros(Chi GDP (US) Resepewa () Compenfatie Popim Merci ponefoss Merchandisports (US) Currencoba USS Food (US) Taleemaldus Deborati, prid) Exchange (CUSS Medal 1999 Exhibit 3 karp GOP A parte Origins of grow donne pretul Agriculture, formir Atatung 286 Manufacturing 203 Com 11.5 Cen T Conti 18 UHR Mining 16 700 141 11.1 40,4 -610 39 33 1.14 % 150 3.2 331 10 11391 12.09 116.5 016 11133 240 Deco Date Jan-94 Feb-94 M. Ape 94 May 4 Jun-94 1.94 Aug-14 Sep 14 Ou1.94 Now. Dec-94 Jun-05 Feb-95 Mar-95 Apr-25 Meyes Avenge Mootty Price Date 73.M 75.00 A-5 79.45 Sep-95 83.37 Oct. 115.0 Nov.95 137.33 215.54 Jan. 193.12 Feb. 216,33 Mer96 196.13 Apr 26 173.62 May 162.14 Ju 167.11 -96 16.61 17439 Sapo 14.40 Oct 154.16 Nov 148.35 Deo- Aven Menthe Dute 140.27 Jan-97 147.33 125.26 Mar 07 12199 Ape 27 120.98 May 10243 106.10 Jal-97 12131 Awp7 11934 Sep 07 119,50 097 13051 Nov 07 11.10 De 11450 3-08 120 Feb Mars 103.61 120.01 Me 116.41 1 Age Mobile De 127.15 168.14 A 19635 Sep 2010 O 360.66 No. 213.10 Dee 1867 1866 Feb 11310 M 1970 157.27 171.75 10.06 ITS OS 15021 14196 13102 11835 11141 10430 104 deat mittal Premio 03 Open . Tandem 16 Change Export 300 Imports of good 35.4 Ag- A Principal espera fub 1998 Cons Slump A UNS IN * 16 16 195 Pampers 1998 Tawera & memprot Calle Cume gode CH Fuel Irim Beel Rana 4448 12 361 wal 34 ILT Mala ergas aflaars 19 US Comes IL 78 18 Mais de sport 1995 LIS Germany El Salvador Spain Conta France Vena 1 33 3.0 45 Mexico 61 667661 Exhibits 03-2016 Exhibit 12 Source Center Source: C Wer Mill Proce 02-24 Exhibit 11 TOTAL Exporting Day Mill Processing Transportation Forte Administica The Cost of Production in US Dollar 11.00 700 130 res POLE Exhibit 6 199597 1995/95 Sv:Reported statistics and LA 1781 2.000 . Eupe 7100 0,4 00345 Coffee Saisie Majoritate La 1218 PO DO OL Exhibit 13 1997-1896.778.5028690.00 Oy of Coffee Phone 0-1600 12.000 6 Harvest Toti Organic Corverton Decolin Arenaster Quantity in Bold Pro WL COFFEE PRODUCTION PROCESS 097 Com 091 001 001 PhotoGrid