Epstein Secrets

n the new activity band market. 3 Originally used for military applications, with its participation in a Defense Advanced Research Projects Agency (DARPA) program. CONFIDENTIAL I WTAS LLC 9 EFTA00307404 EXHIBIT B Historical Financial Analysis ALIPHCOM - COMMON EQUITY VALUATION As of June 20, 20

table below for the descriptions and formulas related to these components by class. value Description Formula Upside to all shareholder, beyond Seri s Sb indif. threshold Between Series sb indif. threshold and Series a's indif threshold Between Series 4's indif. threshold and Series 3's indif thresho

n the new activity band market. 3 Originally used for military applications, with its participation in a Defense Advanced Research Projects Agency (DARPA) program. CONFIDENTIAL I WTAS LLC 9 EFTA00307303 EXHIBIT B Historical Financial Analysis ALIPHCOM - COMMON EQUITY VALUATION As of June 20, 20

table below for the descriptions and formulas related to these components by class. value Description Formula Upside to all shareholder, beyond Seri s Sb indif. threshold Between Series sb indif. threshold and Series a's indif threshold Between Series 4's indif. threshold and Series 3's indif thresho

n the new activity band market. 3 Originally used for military applications, with its participation in a Defense Advanced Research Projects Agency (DARPA) program. CONFIDENTIAL I WTAS LLC 9 EFTA00307202 EXHIBIT B Historical Financial Analysis ALIPHCOM - COMMON EQUITY VALUATION As of June 20, 20

table below for the descriptions and formulas related to these components by class. value Description Formula Upside to all shareholder, beyond Seri s Sb indif. threshold Between Series sb indif. threshold and Series a's indif threshold Between Series 4's indif. threshold and Series 3's indif thresho