Epstein Secrets

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

% 1.3% Average 9.6% 110% Median 9.0% 8.0% 32 EFTA00307427 AliphCom Common Stock Valuation (5000s) As of June 20.2011 Income Approach 2) COSTOF GOODS SOLD Cost of goods sold ("COGS, for fiscal years tÁ11 through 2016 were estimated based on Management's Forecast Management expects to olTer m

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

% 1.3% Average 9.6% 110% Median 9.0% 8.0% 32 EFTA00307326 AliphCom Common Stock Valuation (5000s) As of June 20.2011 Income Approach 2) COSTOF GOODS SOLD Cost of goods sold ("COGS, for fiscal years tÁ11 through 2016 were estimated based on Management's Forecast Management expects to olTer m

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

% 1.3% Average 9.6% 110% Median 9.0% 8.0% 32 EFTA00307225 AliphCom Common Stock Valuation (5000s) As of June 20.2011 Income Approach 2) COSTOF GOODS SOLD Cost of goods sold ("COGS, for fiscal years tÁ11 through 2016 were estimated based on Management's Forecast Management expects to olTer m