Epstein Secrets

ude the following: (i) Discussions with management for growth and margin expectations: (ii) Forecast for fiscal years 2011 through 2016 provided by management OdaugemeM's Forecast"; (iii) Unaudited historical financials; and (iv) Guideline company infommtion. Management prepared its previous forecast in January 2011

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

ude the following: (i) Discussions with management for growth and margin expectations: (ii) Forecast for fiscal years 2011 through 2016 provided by management OdaugemeM's Forecast"; (iii) Unaudited historical financials; and (iv) Guideline company infommtion. Management prepared its previous forecast in January 2011

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

ude the following: (i) Discussions with management for growth and margin expectations: (ii) Forecast for fiscal years 2011 through 2016 provided by management OdaugemeM's Forecast"; (iii) Unaudited historical financials; and (iv) Guideline company infommtion. Management prepared its previous forecast in January 2011

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