Epstein Secrets

7.4 5.7 .14.9.9%.• Nee beem. 11.8% .21169) MJ% HANS 33 92131 1343 2.2 NA Ns. 1.145. .9.

% 1.3% Average 9.6% 110% Median 9.0% 8.0% 32 EFTA00307427 AliphCom Common Stock Valuation (5000s) As of June 20.2011 Income Approach 2) COSTOF GOODS SOLD Cost of goods sold ("COGS, for fiscal years tÁ11 through 2016 were estimated based on Management's Forecast Management expects to olTer m

7.4 5.7 .14.9.9%.• Nee beem. 11.8% .21169) MJ% HANS 33 92131 1343 2.2 NA Ns. 1.145. .9.

% 1.3% Average 9.6% 110% Median 9.0% 8.0% 32 EFTA00307326 AliphCom Common Stock Valuation (5000s) As of June 20.2011 Income Approach 2) COSTOF GOODS SOLD Cost of goods sold ("COGS, for fiscal years tÁ11 through 2016 were estimated based on Management's Forecast Management expects to olTer m

7.4 5.7 .14.9.9%.• Nee beem. 11.8% .21169) MJ% HANS 33 92131 1343 2.2 NA Ns. 1.145. .9.

% 1.3% Average 9.6% 110% Median 9.0% 8.0% 32 EFTA00307225 AliphCom Common Stock Valuation (5000s) As of June 20.2011 Income Approach 2) COSTOF GOODS SOLD Cost of goods sold ("COGS, for fiscal years tÁ11 through 2016 were estimated based on Management's Forecast Management expects to olTer m