Epstein Secrets

230 Requirements) CONFIDENTIAL I WTAS LLC EFTA00307397 WTAS ALIPHCOM — COMMON EQUITY VALUATION REPORT As of June 20, 2011 August 3, 2011 Mr. Michael Tamaru Chief Financial Officer AliphCom 99 Rhode Island Street, 3 ni floor San Francisco, CA 94103 Dear Mr. Tamaru: We have completed our analysis of

or the Meld wean ended December 31, For the Meal veers ending December 31, 2008 2009 2010 2011 2012 2013 2011 2015 2016 2017 3018 2019 Full•year capex 55,018 3987 51,198 52,891 35,419 58,173 511,739 514,388 516,110 517,399 518,616 519,733 Partial period adjustment x 194/365 Adju

230 Requirements) CONFIDENTIAL I WTAS LLC EFTA00307296 WTAS ALIPHCOM — COMMON EQUITY VALUATION REPORT As of June 20, 2011 August 3, 2011 Mr. Michael Tamaru Chief Financial Officer AliphCom 99 Rhode Island Street, 3 ni floor San Francisco, CA 94103 Dear Mr. Tamaru: We have completed our analysis of

or the Meld wean ended December 31, For the Meal veers ending December 31, 2008 2009 2010 2011 2012 2013 2011 2015 2016 2017 3018 2019 Full•year capex 55,018 3987 51,198 52,891 35,419 58,173 511,739 514,388 516,110 517,399 518,616 519,733 Partial period adjustment x 194/365 Adju

230 Requirements) CONFIDENTIAL I WTAS LLC EFTA00307195 WTAS ALIPHCOM — COMMON EQUITY VALUATION REPORT As of June 20, 2011 August 3, 2011 Mr. Michael Tamaru Chief Financial Officer AliphCom 99 Rhode Island Street, 3 ni floor San Francisco, CA 94103 Dear Mr. Tamaru: We have completed our analysis of

or the Meld wean ended December 31, For the Meal veers ending December 31, 2008 2009 2010 2011 2012 2013 2011 2015 2016 2017 3018 2019 Full•year capex 55,018 3987 51,198 52,891 35,419 58,173 511,739 514,388 516,110 517,399 518,616 519,733 Partial period adjustment x 194/365 Adju