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

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

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

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

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

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