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

hland Series a-Cs indiL threshold Call irg • Call aro BetweenSeries r-Cs indif. threshold and exercise of common warrants (high) Call ail -Call so Betweenexerciseofcommon warrants (high) and exercise of common options Call •7 Chit s Between exercise of common options ilow)and exercise of common warrantsIC:ell en - Cal

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

hland Series a-Cs indiL threshold Call irg • Call aro BetweenSeries r-Cs indif. threshold and exercise of common warrants (high) Call ail -Call so Betweenexerciseofcommon warrants (high) and exercise of common options Call •7 Chit s Between exercise of common options ilow)and exercise of common warrantsIC:ell en - Cal

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

hland Series a-Cs indiL threshold Call irg • Call aro BetweenSeries r-Cs indif. threshold and exercise of common warrants (high) Call ail -Call so Betweenexerciseofcommon warrants (high) and exercise of common options Call •7 Chit s Between exercise of common options ilow)and exercise of common warrantsIC:ell en - Cal