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-

y S26,500 (3) (14) — Time until expiration bears) 2.00 (4) v Volatility (standard deviation) 45.0% (5) R,, — Risk.fnx rate 0.41. OurpW Snnbol De SUrn Amount Pi — Value of put option 5'70,079 — Value of all option 572.409 de Risk factor (see formula above) 0.331 N(de) Standard no

-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-

y S26,500 (3) (14) — Time until expiration bears) 2.00 (4) v Volatility (standard deviation) 45.0% (5) R,, — Risk.fnx rate 0.41. OurpW Snnbol De SUrn Amount Pi — Value of put option 5'70,079 — Value of all option 572.409 de Risk factor (see formula above) 0.331 N(de) Standard no

-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-

y S26,500 (3) (14) — Time until expiration bears) 2.00 (4) v Volatility (standard deviation) 45.0% (5) R,, — Risk.fnx rate 0.41. OurpW Snnbol De SUrn Amount Pi — Value of put option 5'70,079 — Value of all option 572.409 de Risk factor (see formula above) 0.331 N(de) Standard no