Epstein Secrets

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)

58.6514 1391.0 1.5.934 1.7166 1a.`% 111.1% 19.8% 1,160 781 NA 72% 1061.0 NA NA en 11/111 10.161 I,Y 3.11 CY-0ø91Alautti 'ad, ban Oparens 12260 16200 son20 418360 MA tin letaig 7"8.0 163101 1810 1.6110 MA tin firam7.6 155501 111001 (0174) 14.030.01 Ogittaan 8 ana. 4030

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)

58.6514 1391.0 1.5.934 1.7166 1a.`% 111.1% 19.8% 1,160 781 NA 72% 1061.0 NA NA en 11/111 10.161 I,Y 3.11 CY-0ø91Alautti 'ad, ban Oparens 12260 16200 son20 418360 MA tin letaig 7"8.0 163101 1810 1.6110 MA tin firam7.6 155501 111001 (0174) 14.030.01 Ogittaan 8 ana. 4030

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)

58.6514 1391.0 1.5.934 1.7166 1a.`% 111.1% 19.8% 1,160 781 NA 72% 1061.0 NA NA en 11/111 10.161 I,Y 3.11 CY-0ø91Alautti 'ad, ban Oparens 12260 16200 son20 418360 MA tin letaig 7"8.0 163101 1810 1.6110 MA tin firam7.6 155501 111001 (0174) 14.030.01 Ogittaan 8 ana. 4030