Epstein Secrets

ost of Capital Equily 100.0% 22.7% 22.7% Debi 0.0% 3.6% 0.0% Weighted Average Cost or Capital 22.7% Concluded V. ACC (rounded) 23.0% Now Palm. Inc. rem ~inn by lictleneachnI Company as °frilly 1.2010 Motorola kn. spun in» no pablicly ernOn °moaner. Inkorrtin Soluernris Inc and Mnicnnb Mobility Holdr

8.7% 1.3% 0.0% Average industry capitaliration 92.9% 5.9% 1.2% Selected capitalintton (rounded) 100.0% 0.0% Markel Cap Weighted Beta 0.96 Median Bela 1.31 Average Bela 1.29 Selected Beta 1.31 $ULLECT CAPITAL STRUCTURE SUBJECT COMPANY Equity Interest Other Unlevered Slarket Bearing (Pt

ost of Capital Equily 100.0% 22.7% 22.7% Debi 0.0% 3.6% 0.0% Weighted Average Cost or Capital 22.7% Concluded V. ACC (rounded) 23.0% Now Palm. Inc. rem ~inn by lictleneachnI Company as °frilly 1.2010 Motorola kn. spun in» no pablicly ernOn °moaner. Inkorrtin Soluernris Inc and Mnicnnb Mobility Holdr

8.7% 1.3% 0.0% Average industry capitaliration 92.9% 5.9% 1.2% Selected capitalintton (rounded) 100.0% 0.0% Markel Cap Weighted Beta 0.96 Median Bela 1.31 Average Bela 1.29 Selected Beta 1.31 $ULLECT CAPITAL STRUCTURE SUBJECT COMPANY Equity Interest Other Unlevered Slarket Bearing (Pt

ost of Capital Equily 100.0% 22.7% 22.7% Debi 0.0% 3.6% 0.0% Weighted Average Cost or Capital 22.7% Concluded V. ACC (rounded) 23.0% Now Palm. Inc. rem ~inn by lictleneachnI Company as °frilly 1.2010 Motorola kn. spun in» no pablicly ernOn °moaner. Inkorrtin Soluernris Inc and Mnicnnb Mobility Holdr

8.7% 1.3% 0.0% Average industry capitaliration 92.9% 5.9% 1.2% Selected capitalintton (rounded) 100.0% 0.0% Markel Cap Weighted Beta 0.96 Median Bela 1.31 Average Bela 1.29 Selected Beta 1.31 $ULLECT CAPITAL STRUCTURE SUBJECT COMPANY Equity Interest Other Unlevered Slarket Bearing (Pt