Epstein Secrets

00.4.0 SItoraOstonling 14.902 M.i191004.11ndos stAmz omegt Toffer Aam, Pls. tost 0th 00 Om woel 04 Pls. Prchnnl Ss.% Om IM.A. 04 L6i Ooi Phs MIturley NAM 04 0.4 IwnmlftP4lTala 514.462 44.6 hynalm. 0:9 MMS. Pal.nn.ne• Faters1.4 Vake 511791 SMAL VIN 14.3% go vn> 104 NASDA11 VLD i097.1 DN

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)

00.4.0 SItoraOstonling 14.902 M.i191004.11ndos stAmz omegt Toffer Aam, Pls. tost 0th 00 Om woel 04 Pls. Prchnnl Ss.% Om IM.A. 04 L6i Ooi Phs MIturley NAM 04 0.4 IwnmlftP4lTala 514.462 44.6 hynalm. 0:9 MMS. Pal.nn.ne• Faters1.4 Vake 511791 SMAL VIN 14.3% go vn> 104 NASDA11 VLD i097.1 DN

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)

00.4.0 SItoraOstonling 14.902 M.i191004.11ndos stAmz omegt Toffer Aam, Pls. tost 0th 00 Om woel 04 Pls. Prchnnl Ss.% Om IM.A. 04 L6i Ooi Phs MIturley NAM 04 0.4 IwnmlftP4lTala 514.462 44.6 hynalm. 0:9 MMS. Pal.nn.ne• Faters1.4 Vake 511791 SMAL VIN 14.3% go vn> 104 NASDA11 VLD i097.1 DN

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)