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)

2011 R. I nit Daft 8138. 30CbII atnp.m11.4 lu nalam nee,. per **vim.. Onvole 1,144 032011). 5: Rena lA01 #2.W..1.1/ 521ted Lw tet201 hod Corona Rena Omitalryi Maa.141 Capkelbaelas Mu lad Dill Pin 004940 Simt Plu Meinmey label lamed espial Valel 1.04 Vas% A E....I./Ws 1.~« V'- Ste P41 31100.1 03 11

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)

2011 R. I nit Daft 8138. 30CbII atnp.m11.4 lu nalam nee,. per **vim.. Onvole 1,144 032011). 5: Rena lA01 #2.W..1.1/ 521ted Lw tet201 hod Corona Rena Omitalryi Maa.141 Capkelbaelas Mu lad Dill Pin 004940 Simt Plu Meinmey label lamed espial Valel 1.04 Vas% A E....I./Ws 1.~« V'- Ste P41 31100.1 03 11

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)

2011 R. I nit Daft 8138. 30CbII atnp.m11.4 lu nalam nee,. per **vim.. Onvole 1,144 032011). 5: Rena lA01 #2.W..1.1/ 521ted Lw tet201 hod Corona Rena Omitalryi Maa.141 Capkelbaelas Mu lad Dill Pin 004940 Simt Plu Meinmey label lamed espial Valel 1.04 Vas% A E....I./Ws 1.~« V'- Ste P41 31100.1 03 11