Epstein Secrets

1.6 lommemblaIdesiss.. lø phdas hee(sesi.e.dwin1 anl wdelia A 5w Oul csubk Ellvrø ~bnp hosSt941 aa.w 4.-hh•Lmmt.66.49. amlneconk simt*. 495 shunt, NETOFART pudams rWl tnabk Elbetnet tchverIng Ellxnhi macho. ~Ms coneolltrs. lam« smenty»pplysnots.ard ese~t(41.4ted shops It. 919MAL Ms<1. chislc honkend sc

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)

1.6 lommemblaIdesiss.. lø phdas hee(sesi.e.dwin1 anl wdelia A 5w Oul csubk Ellvrø ~bnp hosSt941 aa.w 4.-hh•Lmmt.66.49. amlneconk simt*. 495 shunt, NETOFART pudams rWl tnabk Elbetnet tchverIng Ellxnhi macho. ~Ms coneolltrs. lam« smenty»pplysnots.ard ese~t(41.4ted shops It. 919MAL Ms<1. chislc honkend sc

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)

1.6 lommemblaIdesiss.. lø phdas hee(sesi.e.dwin1 anl wdelia A 5w Oul csubk Ellvrø ~bnp hosSt941 aa.w 4.-hh•Lmmt.66.49. amlneconk simt*. 495 shunt, NETOFART pudams rWl tnabk Elbetnet tchverIng Ellxnhi macho. ~Ms coneolltrs. lam« smenty»pplysnots.ard ese~t(41.4ted shops It. 919MAL Ms<1. chislc honkend sc

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)