Epstein Secrets

9440 PM 45." 9211 PO" MM ii." 44:0 481% 49110 46.4% o ouciooka oi 2 o a o%98 • oil o ill ,41up.14 < 410~ • It ono. • 2 %%91 4949 4 Kailas, roallonwo barn row 4.841Tonwo motim MOMS INMS4 UMW 52.444), $219444, I:A° 6941 42.4.1101 51000 8.114.411 11048.181 51.41014 140 100

EFTA00307431 AliphCom Common Stock Valuation 00000 As ofJune 20.2011 Income Approach 8) ClIANGE IN DEBT.FREE NET Vit)RKLM:CAFT FAL ('''DENSIC") DEN WC requirements were normalized to exclude execs cash. which was estimated based on three month of cash operating operates. Furthermore. DFNWC requireme

9440 PM 45." 9211 PO" MM ii." 44:0 481% 49110 46.4% o ouciooka oi 2 o a o%98 • oil o ill ,41up.14 < 410~ • It ono. • 2 %%91 4949 4 Kailas, roallonwo barn row 4.841Tonwo motim MOMS INMS4 UMW 52.444), $219444, I:A° 6941 42.4.1101 51000 8.114.411 11048.181 51.41014 140 100

EFTA00307330 AliphCom Common Stock Valuation 00000 As ofJune 20.2011 Income Approach 8) ClIANGE IN DEBT.FREE NET Vit)RKLM:CAFT FAL ('''DENSIC") DEN WC requirements were normalized to exclude execs cash. which was estimated based on three month of cash operating operates. Furthermore. DFNWC requireme

9440 PM 45." 9211 PO" MM ii." 44:0 481% 49110 46.4% o ouciooka oi 2 o a o%98 • oil o ill ,41up.14 < 410~ • It ono. • 2 %%91 4949 4 Kailas, roallonwo barn row 4.841Tonwo motim MOMS INMS4 UMW 52.444), $219444, I:A° 6941 42.4.1101 51000 8.114.411 11048.181 51.41014 140 100

EFTA00307229 AliphCom Common Stock Valuation 00000 As ofJune 20.2011 Income Approach 8) ClIANGE IN DEBT.FREE NET Vit)RKLM:CAFT FAL ('''DENSIC") DEN WC requirements were normalized to exclude execs cash. which was estimated based on three month of cash operating operates. Furthermore. DFNWC requireme