Sample Intangible Asset <strong>Valuation</strong> Report Language <strong>and</strong> Example 1 169Reproduction Cost $13,388,333(2) Less: Obsolescence 25.0% (3,347,083)Replacement Cost 10,041,250Less: Taxes 40.0% (4,016,500)After-tax <strong>Value</strong> Be<strong>for</strong>e Amortization Benefit 6,024,750AmortizationBenefitDiscount Rate 17.0%Tax Rate 40.0%Tax Amortization Period (Years) 15AmortizationBenefit1,093,112<strong>Fair</strong> <strong>Value</strong> of Software, Rounded $7,120,000SOFTWARE DEVELOPMENT COSTS—ESTIMATED PROJECT TEAMFunctionNumberBurdenedHourly RateProject Manager 1 $200.00Systems Analyst 2 150.00Technical Writer 1 125.00Programmer 4 115.00Support 2 50.00Blended Hourly Rate, Rounded $119.00Footnotes:(1) Lines of code per hour, based on productivity assessment <strong>for</strong> average module of programming(2) Estimate based on number of lines of redundant/extraneous code, effective age, <strong>and</strong> remaining economiclife of system. Remaining useful life of this asset is four years.Note: Some amounts may not foot due to rounding.# Copyright 2007 by FVG Holdings, LC <strong>and</strong> <strong>Financial</strong> <strong>Valuation</strong> Solutions, LLC. All rights reserved. Usedwith permission.
Exhibit 4.8 Target Company <strong>Valuation</strong> of Assembled Work<strong>for</strong>ce as of December 31, 2006(1) (2)20% Train. per. 33.3% 27.5% InterviewNO. Job Title Salary Benefits Total Cl. Yrs. Cost RECRUIT. & H.R. Total1 Member of Technical Staff $90,000 $18,000 $108,000 1 0.125 $4,496 $24,750 $375 $29,6212 Member of Technical Staff 80,250 16,050 96,300 2 0.375 12,025 22,069 750 34,8443 Member of Technical Staff 60,000 12,000 72,000 2 0.375 8,991 16,500 750 26,2414 Member of Technical Staff 44,953 8,991 53,944 1 0.125 2,245 12,362 375 14,9825 Member of Operations Staff 71,641 14,328 85,969 1 0.125 3,578 19,701 375 23,6546 Account Executive 91,170 18,234 109,404 1 0.125 4,554 25,072 375 30,0017 Member of Technical Staff 107,888 21,578 129,466 2 0.375 16,167 29,669 750 46,5868 Member of Technical Staff 33,244 6,649 39,893 1 0.125 1,661 9,142 375 11,1789 Vice President 142,000 28,400 170,400 2 0.375 21,279 39,050 750 61,07910 Member of Technical Staff 83,647 16,729 100,376 2 0.375 12,535 23,003 750 36,28811 Member of Operations Staff 104,700 20,940 125,640 1 0.125 5,230 28,793 375 34,39812 Chief Architect 155,500 31,100 186,600 3 0.750 46,603 42,763 1,500 90,86613 Director of Development 135,000 27,000 162,000 2 0.375 20,230 37,125 750 58,10514 Member of Technical Staff 77,772 15,554 93,326 2 0.375 11,654 21,387 750 33,79115 Account Executive 94,950 18,990 113,940 1 0.125 4,743 26,111 375 31,22916 Member of Technical Staff 81,300 16,260 97,560 1 0.125 4,061 22,358 375 26,79417 Chief Executive Officer 250,000 50,000 300,000 1 0.125 12,488 68,750 375 81,61318 Member Marketing Staff 99,000 19,800 118,800 1 0.125 4,945 27,225 375 32,54519 Member of Technical Staff 82,000 16,400 98,400 2 0.375 12,288 22,550 750 35,58820 Member of Technical Staff 57,460 11,492 68,952 1 0.125 2,870 15,802 375 19,04721 Account Executive 106,400 21,280 127,680 2 0.375 15,944 29,260 750 45,95422 Member of Technical Staff 107,867 21,573 129,440 2 0.375 16,164 29,663 750 46,57723 Member of Technical Staff 110,000 22,000 132,000 3 0.750 32,967 30,250 1,500 64,71724 Vice President of American Sales 135,000 27,000 162,000 2 0.375 20,230 37,125 750 58,10525 Member of Technical Staff 71,892 14,378 86,270 2 0.375 10,773 19,770 750 31,29326 Member of Technical Staff 96,343 19,269 115,612 2 0.375 14,437 26,494 750 41,68127 Member of Technical Staff 114,500 22,900 137,400 1 0.125 5,719 31,488 375 37,58228 Member of Technical Staff 47,028 9,406 56,434 1 0.125 2,349 12,933 375 15,65729 Account Executive 90,660 18,132 108,792 1 0.125 4,528 24,932 375 29,83530 Member of Technical Staff 63,329 12,666 75,995 1 0.125 3,163 17,415 375 20,95331 Member of Operations Staff 131,000 26,200 157,200 1 0.125 6,543 36,025 375 42,94332 Chief <strong>Financial</strong> Officer 150,000 30,000 180,000 1 0.125 7,493 41,250 375 49,11833 Member of Technical Staff 100,210 20,042 120,252 2 0.375 15,016 27,558 750 43,32434 Member of Technical Staff 87,372 17,474 104,846 2 0.375 13,093 24,027 750 37,87035 Member of Technical Staff 108,000 21,600 129,600 2 0.375 16,184 29,700 750 46,63436 Member of Technical Staff - Nonexempt 22,326 4,465 26,791 1 0.125 1,115 6,140 375 7,63037 Member of Technical Staff 70,000 14,000 84,000 1 0.125 3,497 19,250 375 23,12238 Director of Operations 137,000 27,400 164,400 3 0.750 41,059 37,675 1,500 80,23439 Member of Technical Staff 94,248 18,850 113,098 2 0.375 14,123 25,918 750 40,79140 Member of Operations Staff 71,000 14,200 85,200 1 0.125 3,546 19,525 375 23,44641 Director of Marketing 125,000 25,000 150,000 2 0.375 18,731 34,375 750 53,85642 Member of Technical Staff 65,000 13,000 78,000 1 0.125 3,247 17,875 375 21,49743 Member of Technical Staff - Nonexempt 42,950 8,590 51,540 1 0.125 2,145 11,811 375 14,33144 Member of Technical Staff 90,000 18,000 108,000 1 0.125 4,496 24,750 375 29,621170