Epstein Secrets

WTAS VALUATION SERVICES GROUP AliphCom Common Equity Valuation as of June 20, 2011 CONFIDENTIAL EFTA00307294 WTAS ALIPHCOM — COMMON EQUITY VALUATION REPORT As of June 2o, 2011 Table of Contents Transmittal Letter Definition of Value Scope of Engagement Conclusion S

5.552.0 2.937.9 315x: Marta90 /54% 10.06 IPA% 9,014 52% LB1T 8.1021 3309.1 3.103 ANTS 5714 LIM a 4104.6"/ 124% 40% 54% Al% 14% Methodist 53724 1277.0 2.4203 16165 µA NS mans., 4%. 7.4% 2..”4 4.1% 4.3% 5:4 3 ) 01109 1PS 1.47 034 067 0.71 025 5'nh lba SuMwinl 7,4, Mt

WTAS VALUATION SERVICES GROUP AliphCom Common Equity Valuation as of June 20, 2011 CONFIDENTIAL EFTA00307193 WTAS ALIPHCOM — COMMON EQUITY VALUATION REPORT As of June 2o, 2011 Table of Contents Transmittal Letter Definition of Value Scope of Engagement Conclusion S

5.552.0 2.937.9 315x: Marta90 /54% 10.06 IPA% 9,014 52% LB1T 8.1021 3309.1 3.103 ANTS 5714 LIM a 4104.6"/ 124% 40% 54% Al% 14% Methodist 53724 1277.0 2.4203 16165 µA NS mans., 4%. 7.4% 2..”4 4.1% 4.3% 5:4 3 ) 01109 1PS 1.47 034 067 0.71 025 5'nh lba SuMwinl 7,4, Mt

WTAS VALUATION SERVICES GROUP AliphCom Common Equity Valuation as of June 20, 2011 CONFIDENTIAL EFTA00307395 WTAS ALIPHCOM — COMMON EQUITY VALUATION REPORT As of June 2o, 2011 Table of Contents Transmittal Letter Definition of Value Scope of Engagement Conclusion S

5.552.0 2.937.9 315x: Marta90 /54% 10.06 IPA% 9,014 52% LB1T 8.1021 3309.1 3.103 ANTS 5714 LIM a 4104.6"/ 124% 40% 54% Al% 14% Methodist 53724 1277.0 2.4203 16165 µA NS mans., 4%. 7.4% 2..”4 4.1% 4.3% 5:4 3 ) 01109 1PS 1.47 034 067 0.71 025 5'nh lba SuMwinl 7,4, Mt