Epstein Secrets

7% 2012 124.8 89.7 10.3% 2013 138.9 99.9 11.3% 2014 155.3 111.7 11.8% CAGR: 2009-14 Source: Datamonitor 10.1% DATAMONITOR • Sources: Standard & Poor's Industry Surveys (n, the Datamonitor Group, and information provided by management. CONFIDENTIAL I WTAS LLC 13 EFTA00307408 WTAS ALIPHCOM - COMMON EQUITY VALU

10 with management 26 27 31 I Management's Forecast; discussions with management, and guideline company indications Bloomberg, Capital IQ, and Morningstar Valuation Yearbook Estimated balance sheet at the Valuation Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ

7% 2012 124.8 89.7 10.3% 2013 138.9 99.9 11.3% 2014 155.3 111.7 11.8% CAGR: 2009-14 Source: Datamonitor 10.1% DATAMONITOR • Sources: Standard & Poor's Industry Surveys (n, the Datamonitor Group, and information provided by management. CONFIDENTIAL I WTAS LLC 13 EFTA00307307 WTAS ALIPHCOM - COMMON EQUITY VALU

10 with management 26 27 31 I Management's Forecast; discussions with management, and guideline company indications Bloomberg, Capital IQ, and Morningstar Valuation Yearbook Estimated balance sheet at the Valuation Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ

7% 2012 124.8 89.7 10.3% 2013 138.9 99.9 11.3% 2014 155.3 111.7 11.8% CAGR: 2009-14 Source: Datamonitor 10.1% DATAMONITOR • Sources: Standard & Poor's Industry Surveys (n, the Datamonitor Group, and information provided by management. CONFIDENTIAL I WTAS LLC 13 EFTA00307206 WTAS ALIPHCOM - COMMON EQUITY VALU

10 with management 26 27 31 I Management's Forecast; discussions with management, and guideline company indications Bloomberg, Capital IQ, and Morningstar Valuation Yearbook Estimated balance sheet at the Valuation Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ