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)

rahar elthe L•RtInt Memseastd.Cbudfxsuust <91%, «RUA Retassulstal hou% • •: • ReStssul AtIdud fioul Sleçasers let V...à.1-O1.. Per Clutnna a' de Sarauvy Douci (Meuse Rnsustnua Ctentsmee asulMersha cl - (tannaue Defay ("unau Stramay Bue* »eut. idStnegiy Catane. ae ihtarba. a( Rantiodue Causant Iluroce.

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)

rahar elthe L•RtInt Memseastd.Cbudfxsuust <91%, «RUA Retassulstal hou% • •: • ReStssul AtIdud fioul Sleçasers let V...à.1-O1.. Per Clutnna a' de Sarauvy Douci (Meuse Rnsustnua Ctentsmee asulMersha cl - (tannaue Defay ("unau Stramay Bue* »eut. idStnegiy Catane. ae ihtarba. a( Rantiodue Causant Iluroce.

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)

rahar elthe L•RtInt Memseastd.Cbudfxsuust <91%, «RUA Retassulstal hou% • •: • ReStssul AtIdud fioul Sleçasers let V...à.1-O1.. Per Clutnna a' de Sarauvy Douci (Meuse Rnsustnua Ctentsmee asulMersha cl - (tannaue Defay ("unau Stramay Bue* »eut. idStnegiy Catane. ae ihtarba. a( Rantiodue Causant Iluroce.