EFTA01927852.pdf

To: Jeffrey EpsteinUeevacationagmail.comj From: Richard Joslin Sent Mon 3/31/2014 6:58:58 PM Subject RE: TRA worksheets Future TRA Empire $297MM vs Apollo non-discounted $1.192B DTA related to Initial Step- up 775,300,420 DTA related to TRA 416,370,979 Total DTA 1,191,671,399 From: Richard Joslin Sent: Monday, March 31, 2014 2:54 PM To: 'Jeffrey Epstein' Subject: RE: TRA worksheets 2007 Step up valuation per Empire 8/15/2013 valuation —$99MM; Apollo has non-discounted cash of S143NIM TRA Dividend Pymt Agg. Entity Pro-rata Present End Existing 30-Nov TRA Pymts Sham Value EFTA_R1_00375745 EFTA01927852  2013 12,844,908 $12,490,985 0.2932 31,268,032 1.29 2014 18,527,339 $16,378,950 45,100,630 2.29 2015 12,456,250 $10,010,774 30,321,934 3.29 2016 12,422,538 $9,076,073 30,239,868 4.29 2017 13,016,621 $8,645,562 31,686,030 5.29 2018 13,786,126 $8,324,239 33,559,216 6.29 2019 14,755,645 $8,099,679 35,919,292 7.29 2020 16,089,140 $8,028,783 39,165,384 8.29 2021 18,355,909 $8,327,222 44,683,324 9.29 2022 15,707,106 $6,477,803 38,235,409 10.29 2023 5,203,137 $1,950,761 12,665,864 11.29 2024 1,723,592 $587,463 4,195,695 12.29 2025 570,957 $176,912 1,389,866 13.29 2026 460,407 189,135 $53,276 14.29 2027 152,515 62,653 $16,044 15.29 2028 50,522 20,754 $4,832 16.29 2029 16,736 6,875 $1,455 17.29 2030 5,544 2,277 $438 379,116,268 155,740,963 98,651,251 EFTA_R1_00375746 EFTA01927853  PV of TRA Tax 99,000,000 Benefit 41.08% Effective Ownership of Existing TRA 10% Discount Rate 98,651,251 From: Richard Joslin Sent: Thursday, March 27, 2014 6:31 PM To: Jeffrey Epstein Subject: TRA worksheets EFTA_R1_00375747 EFTA01927854