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)

1253%1 1403% Mn 211% ILL% EDIT 062%1 1293%1 124.7% »I% 310% 10.1% Taal Aa(0 64% 23.2% 204% NA IISTORICAL SEG MaSallataltuns %WS Niandrighiabaz %Taal 194.1~ Nos 9404( Flail Arm Ealing. Doe.31.2.003 Dec 414019 17•031.20117 9% 0% 0% WS% 10)% 103% NA NA NA NA NA NA 0% " 0%

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)

1253%1 1403% Mn 211% ILL% EDIT 062%1 1293%1 124.7% »I% 310% 10.1% Taal Aa(0 64% 23.2% 204% NA IISTORICAL SEG MaSallataltuns %WS Niandrighiabaz %Taal 194.1~ Nos 9404( Flail Arm Ealing. Doe.31.2.003 Dec 414019 17•031.20117 9% 0% 0% WS% 10)% 103% NA NA NA NA NA NA 0% " 0%

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)

1253%1 1403% Mn 211% ILL% EDIT 062%1 1293%1 124.7% »I% 310% 10.1% Taal Aa(0 64% 23.2% 204% NA IISTORICAL SEG MaSallataltuns %WS Niandrighiabaz %Taal 194.1~ Nos 9404( Flail Arm Ealing. Doe.31.2.003 Dec 414019 17•031.20117 9% 0% 0% WS% 10)% 103% NA NA NA NA NA NA 0% " 0%