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

l Valor I es, C.O. A I smky) L-9-1M44 1630 )14 Odd 3310 141111 34 00 00 .MI Ll➢ad Dialai4 Val! yon 214.4.5.son 4.9./no Trmfot Ta....( 144 Wee) Lou 6 1.494n tme Yea Reboot Per 1.4m..ent KMSVIII - 11D NASIMQ S RS Dil,1912) 3.1% NM) NMS n o n o no LS% 10.M1 43% 1144119m. EMIR&

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

l Valor I es, C.O. A I smky) L-9-1M44 1630 )14 Odd 3310 141111 34 00 00 .MI Ll➢ad Dialai4 Val! yon 214.4.5.son 4.9./no Trmfot Ta....( 144 Wee) Lou 6 1.494n tme Yea Reboot Per 1.4m..ent KMSVIII - 11D NASIMQ S RS Dil,1912) 3.1% NM) NMS n o n o no LS% 10.M1 43% 1144119m. EMIR&

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

l Valor I es, C.O. A I smky) L-9-1M44 1630 )14 Odd 3310 141111 34 00 00 .MI Ll➢ad Dialai4 Val! yon 214.4.5.son 4.9./no Trmfot Ta....( 144 Wee) Lou 6 1.494n tme Yea Reboot Per 1.4m..ent KMSVIII - 11D NASIMQ S RS Dil,1912) 3.1% NM) NMS n o n o no LS% 10.M1 43% 1144119m. EMIR&