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)

11.11104 2.4s REn 82. 7.34 41.41T 1.14. 1194 9.14 7.7% 41.5% Pl 14.44 NM 26.5. 1961 163. 14k P( NV 24. 23. NA NA laliGGsstelh Taal Rhea: 2.1% 0.4741 314% 29.9% 313% EMMA 033%1 1233%1 1403% MA% 221% RMT 062%1 I29.1344 1247% 71.1% 320% Tml A.stts 6.4% LO% 232% 20.4

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)

11.11104 2.4s REn 82. 7.34 41.41T 1.14. 1194 9.14 7.7% 41.5% Pl 14.44 NM 26.5. 1961 163. 14k P( NV 24. 23. NA NA laliGGsstelh Taal Rhea: 2.1% 0.4741 314% 29.9% 313% EMMA 033%1 1233%1 1403% MA% 221% RMT 062%1 I29.1344 1247% 71.1% 320% Tml A.stts 6.4% LO% 232% 20.4

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)

11.11104 2.4s REn 82. 7.34 41.41T 1.14. 1194 9.14 7.7% 41.5% Pl 14.44 NM 26.5. 1961 163. 14k P( NV 24. 23. NA NA laliGGsstelh Taal Rhea: 2.1% 0.4741 314% 29.9% 313% EMMA 033%1 1233%1 1403% MA% 221% RMT 062%1 I29.1344 1247% 71.1% 320% Tml A.stts 6.4% LO% 232% 20.4