EFTA01366699.pdf

Amendment #4 Page 270 of 868 'ache col ent agreemert Met wit ben effect a the closing of this offering as wet as (ii) faiovang a hypothetical reset of the target astnouton levels based on the assumpton that the average clostnbLeon amount per common unit doing 8e two quarters irrrnectately preced ng the reset electron was SO 5000 The Ilustrabon assumes the Dstnbutan Fatearance Provisions applicable to the Class 8 oats have terminated or otherwise co not appy Quartely chelrouson pr• Cluarisely <130Oullogi poi Hoklers of gas A unil following Muss A trel pace tonna Clank tints 11)110heldsr0 InpoduticalIna RinInv• °wady 0.0003to, 0 0350 27W) 1000% 00% 00 t050 "5005, Rill Tar Dililt433) 116, ikon 90 5000 !COMP:QM up 555 •)), 1000% 00% S. 41050523 503:03 1ttpw OS stow, 10 tern SO 1130 up 33 S° 54M 35 0% 150% 8 glofows Ted Tarp( Diaibukto etc., 10 626.D 30.0.3 50 3453 3010304% 75 0% 250% info 750 Throats toe SO 4125 50 0% 500% 3153.310 754:0 (1) Tin amount10 equal loth•Innaiwn Ovarliety (21 Phis /300301 X equal 101150% 01103 Mermun Ousilertybefttanvi Tliisamoa4 Is 0000110 1250% aro lAnmuft °Able) 001(0,343 (4) This amount n 09.0110 15*(1% 01130 Mame)) Weedy 04003,33 ($) 1004(noug S 00.411010•30101(4001dRittettio043 Clyne, chsvixiTqA (51 1%. amount 00)01lo 115 0% SIP* hnothei353 Real /Ann) Ourtorty Cntritaxe (7) TN* amount 4 033610 135 Oil el The 110)Cinthcal Resat iden•un Ownady Cnintiat*, 01 IMO .nova Pr pad le ISO 0%511whwcilrliall Reset Unman Oustorgy C•Ortyton The folbwing table illustrates the total amount of Gboal LLC d strao.Cions of cash on respect of a specific quarter that would be chstributed to holders of Class A units. Class B ues, and the IDRs, based on the amoist dstnixted for the quarter immediately poor to the reset The table assures Mat immediately pnor to the reset there woM be 109,509.668 Class/kites outstanding and 69,339432 Class B tarts outstanding and the average disIntoton to each common trot would be SO 5000 for the two gainers prat to the reset This illustration assures tre Distribution Forbearance Provisions al:phoebe to the Class B units neve termnated or otherwise do not apply MC/10101M Gum cfraributlea to* foltlers el utit• Its e101ts childbuberis MICIIMUM envy lanbuban up to .1 — ,183502 Fitt Target Detntititan above SO 2750 up to SO 3163 7,377.525 — 7,377,525 Second Target Crstribution above $O 3163 up to SO 3438 4,918,350 867944 5.786,294 Third Target Detntullon above 50 3438 up to SO 4125 12,296876 4,099625 16394,501 Thereafter above $0 4125 15,649,286 15,649,296 31.298,592 589,424550 $20,619866 $110,040,415 262 http://cfdocs.btogo.com:27638/cf/drv7/pub/edgar/2015/07/20/0001193125-15-256461/d78... 7/20/2015 CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0058227 CONFIDENTIAL SDNY_GM_00204411 EFTA01366699