Epstein Secrets

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 VALUATION REPORT As of June 20

lutt Da.31.2008 Det.11.1014 Det.31.3.10 NA NA NA NA INA INA INA A NA 4). 0. NA NA NA 0. O6 0% ▪ ltal Beau a. M444, I "MM% land Dams Laya ha. smal” Neleded Baia %Mien, 1884-4.16q47 Saal. Smala Whife. Mn Ø. LIT•14 Lam% /oh 11.6186 811117n sana) oc /kat IbodEttnattiliecthandmt

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 VALUATION REPORT As of June 20

lutt Da.31.2008 Det.11.1014 Det.31.3.10 NA NA NA NA INA INA INA A NA 4). 0. NA NA NA 0. O6 0% ▪ ltal Beau a. M444, I "MM% land Dams Laya ha. smal” Neleded Baia %Mien, 1884-4.16q47 Saal. Smala Whife. Mn Ø. LIT•14 Lam% /oh 11.6186 811117n sana) oc /kat IbodEttnattiliecthandmt

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 VALUATION REPORT As of June 20

lutt Da.31.2008 Det.11.1014 Det.31.3.10 NA NA NA NA INA INA INA A NA 4). 0. NA NA NA 0. O6 0% ▪ ltal Beau a. M444, I "MM% land Dams Laya ha. smal” Neleded Baia %Mien, 1884-4.16q47 Saal. Smala Whife. Mn Ø. LIT•14 Lam% /oh 11.6186 811117n sana) oc /kat IbodEttnattiliecthandmt