Epstein Secrets

ICTO 17.1%1 M 510 Vin Lei NASDA12 1 H) 11,4 MA TM a)% ILV fR.eta. ILV 401141111A IV [MT 111 111119 rsiRenaue EMMA ERIC rad Atm% flå Var %Sm. DnJ1.M10 Otc31.21109 Dte31.201.0 06% 1.42s Ibis 113.0% 3r.4 193s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15

131 2.94% 8.00% 22.7% Average Cost Tax Rate Atter-Tas Of Debt° (per ahowl Cost or Debt 6.0% 40.7% 3.6% %of AfienTax Cost Weighted Told Cadlal OfCeilal Cost 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)

ICTO 17.1%1 M 510 Vin Lei NASDA12 1 H) 11,4 MA TM a)% ILV fR.eta. ILV 401141111A IV [MT 111 111119 rsiRenaue EMMA ERIC rad Atm% flå Var %Sm. DnJ1.M10 Otc31.21109 Dte31.201.0 06% 1.42s Ibis 113.0% 3r.4 193s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15

131 2.94% 8.00% 22.7% Average Cost Tax Rate Atter-Tas Of Debt° (per ahowl Cost or Debt 6.0% 40.7% 3.6% %of AfienTax Cost Weighted Told Cadlal OfCeilal Cost 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)

ICTO 17.1%1 M 510 Vin Lei NASDA12 1 H) 11,4 MA TM a)% ILV fR.eta. ILV 401141111A IV [MT 111 111119 rsiRenaue EMMA ERIC rad Atm% flå Var %Sm. DnJ1.M10 Otc31.21109 Dte31.201.0 06% 1.42s Ibis 113.0% 3r.4 193s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15

131 2.94% 8.00% 22.7% Average Cost Tax Rate Atter-Tas Of Debt° (per ahowl Cost or Debt 6.0% 40.7% 3.6% %of AfienTax Cost Weighted Told Cadlal OfCeilal Cost 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)