Epstein Secrets

Determination," The Value Examiner, July/August 2004, (iii) Estate of McCord, 120 T.C. No. 13, May 2003, and (iv) Bajaj, Denis, Ferris, and Sarin, "Finn Value and Marketability Discounts," 27 J. Corp. Law 89, Fall 2001. CONFIDENTIAL 1 WTAS LLC 71 EFTA00307466 WTAS ALIPHCOM - COMMON EQUITY VALUATION R

58.6514 1391.0 1.5.934 1.7166 1a.`% 111.1% 19.8% 1,160 781 NA 72% 1061.0 NA NA en 11/111 10.161 I,Y 3.11 CY-0ø91Alautti 'ad, ban Oparens 12260 16200 son20 418360 MA tin letaig 7"8.0 163101 1810 1.6110 MA tin firam7.6 155501 111001 (0174) 14.030.01 Ogittaan 8 ana. 4030

Determination," The Value Examiner, July/August 2004, (iii) Estate of McCord, 120 T.C. No. 13, May 2003, and (iv) Bajaj, Denis, Ferris, and Sarin, "Finn Value and Marketability Discounts," 27 J. Corp. Law 89, Fall 2001. CONFIDENTIAL 1 WTAS LLC 71 EFTA00307365 WTAS ALIPHCOM - COMMON EQUITY VALUATION R

58.6514 1391.0 1.5.934 1.7166 1a.`% 111.1% 19.8% 1,160 781 NA 72% 1061.0 NA NA en 11/111 10.161 I,Y 3.11 CY-0ø91Alautti 'ad, ban Oparens 12260 16200 son20 418360 MA tin letaig 7"8.0 163101 1810 1.6110 MA tin firam7.6 155501 111001 (0174) 14.030.01 Ogittaan 8 ana. 4030

Determination," The Value Examiner, July/August 2004, (iii) Estate of McCord, 120 T.C. No. 13, May 2003, and (iv) Bajaj, Denis, Ferris, and Sarin, "Finn Value and Marketability Discounts," 27 J. Corp. Law 89, Fall 2001. CONFIDENTIAL 1 WTAS LLC 71 EFTA00307264 WTAS ALIPHCOM - COMMON EQUITY VALUATION R

58.6514 1391.0 1.5.934 1.7166 1a.`% 111.1% 19.8% 1,160 781 NA 72% 1061.0 NA NA en 11/111 10.161 I,Y 3.11 CY-0ø91Alautti 'ad, ban Oparens 12260 16200 son20 418360 MA tin letaig 7"8.0 163101 1810 1.6110 MA tin firam7.6 155501 111001 (0174) 14.030.01 Ogittaan 8 ana. 4030