Epstein Secrets

2007. • The procedures, opinions, and conclusions developed constitute an Appraisal Report, in conformance with the Business Valuation Standards of the American Society of Appraisers. No persons, other than the appraisers acknowledged below, provided significant business appraisal assistance to the person(s) signing this certifi

0.0% 10.r/e 1.31 COST OF EOU1TY Equity Risk Small Stock Other Atter-Tas Risk-Free Rate' Premium' Beta Premium' Premiums' Cost of Equity Capital Assn hieing Mold: "ERF Cost of equity — Id+ (ERP'B) + SSp 4 e fl/ST OF DI:BI Coll of debt WEIGHTED AVERAGE COST OF CAPITAL 4.00% 5.96% 131 2.94

2007. • The procedures, opinions, and conclusions developed constitute an Appraisal Report, in conformance with the Business Valuation Standards of the American Society of Appraisers. No persons, other than the appraisers acknowledged below, provided significant business appraisal assistance to the person(s) signing this certifi

0.0% 10.r/e 1.31 COST OF EOU1TY Equity Risk Small Stock Other Atter-Tas Risk-Free Rate' Premium' Beta Premium' Premiums' Cost of Equity Capital Assn hieing Mold: "ERF Cost of equity — Id+ (ERP'B) + SSp 4 e fl/ST OF DI:BI Coll of debt WEIGHTED AVERAGE COST OF CAPITAL 4.00% 5.96% 131 2.94

2007. • The procedures, opinions, and conclusions developed constitute an Appraisal Report, in conformance with the Business Valuation Standards of the American Society of Appraisers. No persons, other than the appraisers acknowledged below, provided significant business appraisal assistance to the person(s) signing this certifi

0.0% 10.r/e 1.31 COST OF EOU1TY Equity Risk Small Stock Other Atter-Tas Risk-Free Rate' Premium' Beta Premium' Premiums' Cost of Equity Capital Assn hieing Mold: "ERF Cost of equity — Id+ (ERP'B) + SSp 4 e fl/ST OF DI:BI Coll of debt WEIGHTED AVERAGE COST OF CAPITAL 4.00% 5.96% 131 2.94