Epstein Secrets

-Cs indif. threshold and exercise of common warrants (high) Call ail -Call so Betweenexerciseofcommon warrants (high) and exercise of common options Call •7 Chit s Between exercise of common options ilow)and exercise of common warrantsIC:ell en - Call .7 Between exercise of common warrants(low) and Series t-

pares to selected marketability adjustment 570,079 $286,500 24.5% 22.5% 1.119**Schole9. Pommel, IF lump—m..441r call option) ci.SiN(di) • Xe'T "N(s12) di — (1r4St/X)*(r +.5(42)(T4))/(9Cr•l)n ) Q — dn • v1~9r0 Put-Call Parity ~ DesgMtn Amount — c, • Si + XeCT" lapea (I) SS- Value of the C

-Cs indif. threshold and exercise of common warrants (high) Call ail -Call so Betweenexerciseofcommon warrants (high) and exercise of common options Call •7 Chit s Between exercise of common options ilow)and exercise of common warrantsIC:ell en - Call .7 Between exercise of common warrants(low) and Series t-

pares to selected marketability adjustment 570,079 $286,500 24.5% 22.5% 1.119**Schole9. Pommel, IF lump—m..441r call option) ci.SiN(di) • Xe'T "N(s12) di — (1r4St/X)*(r +.5(42)(T4))/(9Cr•l)n ) Q — dn • v1~9r0 Put-Call Parity ~ DesgMtn Amount — c, • Si + XeCT" lapea (I) SS- Value of the C

-Cs indif. threshold and exercise of common warrants (high) Call ail -Call so Betweenexerciseofcommon warrants (high) and exercise of common options Call •7 Chit s Between exercise of common options ilow)and exercise of common warrantsIC:ell en - Call .7 Between exercise of common warrants(low) and Series t-

pares to selected marketability adjustment 570,079 $286,500 24.5% 22.5% 1.119**Schole9. Pommel, IF lump—m..441r call option) ci.SiN(di) • Xe'T "N(s12) di — (1r4St/X)*(r +.5(42)(T4))/(9Cr•l)n ) Q — dn • v1~9r0 Put-Call Parity ~ DesgMtn Amount — c, • Si + XeCT" lapea (I) SS- Value of the C