Epstein Secrets

• Total Equity & Debt: $332 mm Total Equity: $190 mm Total Debt: $142 mm • LPs co-invested $89 mm (47% of equity) • Al Zollar, Andy Monshawm, Merle Gilmore, Michael Seedman •Kallecuicumbinsl earn al uristun. of Pub, and 11w XL, p.n. addso *L*11.41O1, Entry Valuation & Liquidity/Leverage Transaction

equity) • Al Zollar, Andy Monshawm, Merle Gilmore, Michael Seedman •Kallecuicumbinsl earn al uristun. of Pub, and 11w XL, p.n. addso *L*11.41O1, Entry Valuation & Liquidity/Leverage Transaction Structure Holding Company 100.0% Lender) Juniper Networks MobileSpaces Seller Note Seller Note 1 WorkSpace/ MSS ("Cal

• Total Equity & Debt: $332 mm Total Equity: $190 mm Total Debt: $142 mm • LPs co-invested $89 mm (47% of equity) • Al Zoller, Andy Monshawm, Merle Gilmore, Michael Seedman •Ihrfleruicombin.1 ..Pit al anionic.- of Pub, and Ile Nto pow. ..al-en *L*11.41O1, Entry Valuation & Liquidity/Leverage Transac

y) • Al Zoller, Andy Monshawm, Merle Gilmore, Michael Seedman •Ihrfleruicombin.1 ..Pit al anionic.- of Pub, and Ile Nto pow. ..al-en *L*11.41O1, Entry Valuation & Liquidity/Leverage Transaction Structure Holding Company 100.0% Lender) Juniper Networks MobileSpaces Seller Note Seller Note 1 WorkSpace/ MSS ("Cal

i p Debt Co-Investors 100.0% ■ Saltily Advisors • Rosemont Solebury ■ GSO Capital • ZM Capital ■ Company Founders Fetntocell Executive ■ Merle Gilmore, Michael Seedman, Rod Randall ("Call Option") Partners (S2itre. nt of cash on balance sheet to fund lashes) Entry Valuation & Liquidity/I el era

tntocell Executive ■ Merle Gilmore, Michael Seedman, Rod Randall ("Call Option") Partners (S2itre. nt of cash on balance sheet to fund lashes) Entry Valuation & Liquidity/I el erage Entry Summary Financials (n December 2009A) • 'ID/w / PI 2009A Bond EBITDA: 2.8x EV-DO lemtucell Valuation (Bond) (Call Option) °t