Epstein Secrets

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

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307436 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307437 AliphCom Comm

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

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307335 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307336 AliphCom Comm

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

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307234 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307235 AliphCom Comm