EFTA01919645Set 10
2004-06-046p1,264w
GRAT 4.056449% 4.0564% 3,761,024 1,542,020 1,542,020
APO1 GRAT ... APO1 GRAT No. 2 ($29.70) 29.6181% 27,461,059 167,000 29.6181% 27,461,059 11,259,034 11,426,034
APO1 GRAT ... APO1 GRAT No. 4 ($25.17) 5.0533% 4,685,276 5.0533% 4,685,276 1,920,963 1,920,963
APO1 GRAT No. 5 ($27.80)
APO1 GRAT No. 6 ($27.80)
APO1
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01919645.pdf
EFTA01101249Set 9
2014-04-088p1,297w
EFTA01101250
EMPIRE
VALUATION CONSULTANTS, isc
PRIVATE & CONFIDENTIAL
November 18, 2014
Leon Black, Trustee of APO1 GRAT No. 2
Ana.)iif pi-i/went.
c/o Elysium Management
445 Park Avenue, Suite ... Black Family
Partners, LP as of December 3, 2014 and December 4, 2014.
For APO1 GRAT No. 2 $ 4,000
For APO1 GRAT No. 3 $ 2,500
For APO1 GRAT ... APO1 GRAT No. 5 $ 2,500
For APO1 GRAT No. 6 $ 5,000
Out-Of-Pocket Expenses $ q6 (pe st* &-/Q/1--,- )
480/5.7
Balance Due $16.980
Please make your check payable
https://www.justice.gov/epstein/files/DataSet%209/EFTA01101249.pdf
EFTA01196093Set 9
2014-07-089p825w
Partnership would be formed ("BFAP") between Narrows Holdings LLC I & II (collectively,
"Narrows"), the APO1 Trust Agreement (the "APO1 Trust") and the APO2 Declaration (the "APO2
Trust") as limited partners ... control and direction of the GP.
The GP could be owned by Narrows, the APO1 Trust and the APO2 Trust, as non-Managing
members. Investment decisions for BFAP would ... other percentage) general partner of BFAP. Each of Narrows, the APO1
Trust and the APO2 Trust would contribute fine art to BFAP and receive in exchange a pro rata limited
https://www.justice.gov/epstein/files/DataSet%209/EFTA01196093.pdf
EFTA00595394Set 9
2014-09-1016p1,944w
interests and the non-managing Member interests will constitute 99% thereof. Leon Black ("LDB"),
APO1 Agreement ("APO1") and APO2 Declaration ("APO2") will be the Members.
There will be a Class ... Manager (LDB) responsible for all investment decisions and a Class B
Manager (either APO1 or APO2) responsible for all decisions regarding distributions use of LLC
assets, exhibition loans, capital calls ... Class B managing Member interest to be valued and LDB to sell it to APO1 or APO2 for cash or a note.
Restructure Assets for Capital Contributions:
• Black Family Partners
https://www.justice.gov/epstein/files/DataSet%209/EFTA00595394.pdf
EFTA00983587Set 9
2014-02-133p1,203w
Trust decanting is now complete and all assets have been transferred to the APO1 Trust.
1997 Trust Decanting. Jeffrey has now given us the green light to move forward with ... constituting the GRAT
remainder to the 1997 Trust, was sent to you for signature.
APO1 GRAT First Quarter Annuity Payment. As you know, you received your first quarterly annuity payment ... from the
APO1 GRAT (this is the GRAT you created on October 25, 2013 to which you transferred a 37.75% LP interest in BFP) was
paid to you on January
https://www.justice.gov/epstein/files/DataSet%209/EFTA00983587.pdf
EFTA01116408Set 9
2014-03-3117p4,864w
Debra Black 2/18/2014
US Trust Bank of Americas Private Wealth Management APO1 Agreement 4830 5315 1439 Tiered Intent Checking 3/31/2014 S 14,870,176.00
US Trust Bank of Americas Private ... Wealth Management APO1 GRAT 4830 5317 3938 Premium Checking 3/31/2014 5 28,070,270.00
US Trust Bank of Americas Private Wealth Management APO1 GRAT No. 2 4830 5398 7380 Tiered ... Collateral Securing_
Number of Debtor Incurred Amount Balance Rate Date Purpose Account or Note
APO1 GRAT 10/25/2013 $ 976,594,718.00 $ 865,618,045.00 10/24/2015 Annuity Payments
APO1 GRAT
https://www.justice.gov/epstein/files/DataSet%209/EFTA01116408.pdf
EFTA01101557Set 9
2015-02-12100p33,810w
valuation section of this
report.
EFTA01101559
Alan Halperin, Esq.
February 12, 2015
APO1 GRAT No. 2 - Valuation Date: September 3, 2014
Page 4
limited partner must exchange one partnership unit ... GSTrUE after its public listing in 2011.
EFTA01101563
Alan Halperin, Esq.
February 12, 2015
APO1 GRAT No. 2 - Valuation Date: September 3, 2014
Page 8
stage/private companies and multiple promissory ... percentage."
17 Brazil, Russia, India and China.
EFTA01101564
Alan Halperin, Esq.
February 12, 2015
APO1 GRAT No. 2 - Valuation Date: September 3, 2014
Page 9
Hedge Funds: The evergreen funds
https://www.justice.gov/epstein/files/DataSet%209/EFTA01101557.pdf
EFTA00590400Set 9
2015-02-12100p33,760w
valuation section of this
report.
EFTA00590402
Alan Halperin, Esq.
February 12, 2015
APO1 GRAT No. 2 - Valuation Date: September 3, 2014
Page 4
limited partner must exchange one partnership unit ... GSTrUE after its public listing in 2011.
EFTA00590406
Alan Halperin, Esq.
February 12, 2015
APO1 GRAT No. 2 - Valuation Date: September 3, 2014
Page 8
stage/private companies and multiple promissory ... percentage."
17 Brazil, Russia, India and China.
EFTA00590407
Alan Halperin, Esq.
February 12, 2015
APO1 GRAT No. 2 - Valuation Date: September 3, 2014
Page 9
Hedge Funds: The evergreen funds
https://www.justice.gov/epstein/files/DataSet%209/EFTA00590400.pdf
EFTA01085858Set 9
2015-02-26100p34,196w
valuation section of this
report.
EFTA01085860
Alan Halperin, Esq.
February 26, 2015
APO1 GRAT No. 2 - Valuation Date: December 3, 2014
Page 4
conversion rate adjustments for splits, unit distributions ... percentage."
18 Brazil, Russia, India and China.
EFTA01085865
Alan Halperin, Esq.
February 26, 2015
APO1 GRAT No. 2 - Valuation Date: December 3, 2014
Page 9
Hedge Funds: The evergreen funds ... dividend
yield was assumed to be 0%.
EFTA01085883
Alan Halperin, Esq.
February 26, 2015
APO1 GRAT No. 2 - Valuation Date: December 3, 2014
Page 27
The Black-Scholes put option
https://www.justice.gov/epstein/files/DataSet%209/EFTA01085858.pdf
EFTA00590195Set 9
2015-10-231p218w
Black 19.942.712 LDB,DRB.BJW
Black Family Partners LP (1) 15,555,290 LDB,BJW
APO1 Agreement 17,128,790 BC.JH.RR
APO2 Declaration 9.942.829 BC.JH.RR
APO1 GRAT ... BJW.RJ
APO1 GRAT No. 2 15,553 LDB,BJW.RJ
APO1 GRAT No. 3 15,682 LDB,BJW.RJ
APO1 GRAT No. 4 15,241 LDB,BJW.RJ
APO1 GRAT ... BJW.RJ
APO1 GRAT No. 6 15,993 LDB,BJW.RJ
APO1 GRAT No. 7 15,483 LDB,BJW.RJ
APO1 GRAT No. 8 15,792 LDB,BJW,RJ
Black Family 1997 Trust
https://www.justice.gov/epstein/files/DataSet%209/EFTA00590195.pdf
EFTA01101757Set 9
2015-01-21100p34,068w
percentage."
18 Brazil, Russia, India and China.
EFTA01101764
Alan Halperin, Esq.
January 21, 2015
APO1 GRAT No. 1 - Valuation Date: October 24, 2014
Page 9
[SPACE LEFT BLANK INTENTIONALLY]
Hedge ... Mountain, Journal of Accountancy, January 19%.
EFTA01101781
Alan Halperin, Esq.
January 21, 2015
APO1 GRAT No. 1 - Valuation Date: October 24, 2014
Page 26
the term of the option ... attributes of that particular investment.
EFTA01101785
Alan Halperin, Esq.
January 21, 2015
APO1 GRAT No. 1 - Valuation Date: October 24, 2014
Page 30
Application of the Capital Market Analysis: Application
https://www.justice.gov/epstein/files/DataSet%209/EFTA01101757.pdf
EFTA00602612Set 9
2014-04-1626p5,904w
Liquid assets in GST Ex Marital Trust 1.840.000
Loan payable - to APO1 Trust (1.694.738.000)
Total Marital Trust Assets: 1,495,151,952
Debra's Probate Assets:
U.S. Trust Cash Account ... Marital Trust on Debra's Death for Bequest, Debts, Expenses and Taxes
Loan Payable- APO1 Trust 1,694.738.000
Annuity For Jon 8,484.000
Bequeste of Debra's GST Amount ... Sold To pay Taxes -17,050.548
Balance of BFP 0
Loan Payable APO1 Trust
BFP Interests Distributed 1.694,738.000 1.694,738.000
Art and Collectibles Sold and Distributed
Art and Collectibles
https://www.justice.gov/epstein/files/DataSet%209/EFTA00602612.pdf
EFTA01204270Set 9
2014-05-2026p5,996w
Trust Residue 1 035 111
Total Marital Trust Assets 5 3.188.370.111
Note payable to APO1 Trust 1.894.738000
Net Marital Trust Assets $ 1.493.832.111
Page 5 of 26
EFTA01204274
Leon ... Liquid assets in GST Ex Marital Trust 1.840.000
Note payable - to APO1 Trust (1.694.738.000)
Total Marital Trust Assets: S 1,493,632,111
Debra's Probate Assets:
U.S. Trust Cash ... bequest (1.166.404)
Sold To pay taxes (16.317.707)
Balance of BFP S
Note Payable APO1 Trust
BFP Interests Distributed S 1.694.738.000 1,694.738.000
Art and Collectibles Sold and Distributed
https://www.justice.gov/epstein/files/DataSet%209/EFTA01204270.pdf
EFTA00617015Set 9
2014-04-1626p6,024w
Liquid assets in GST Ex Marital Trust 1.840.000
Note payable - to APO1 Trust (1.694.738.000)
Total Marital Trust Assets: $ 1,341,321,111
Debra's Probate Assets:
U.S. Trust Cash Account ... Distributed BFP (balance of 8% from LDB) (101.936.111)
Balance of BFP 5
Note Payable APO1 Trust
BFP Interests Distributed $ 1,567.608.111
Art Sale Proceeds $ 127.129.889 1,694.738.000
Art Sold ... Flow Chan - Following Debra's Death
Trustees: Barry Cohen. Thchard Ressler and John Haman
APO1 Agreement
Trust Assets 28 i 803.000
Repayment of Note Payable 1.694.738.000
Less 34% Capital Gains
https://www.justice.gov/epstein/files/DataSet%209/EFTA00617015.pdf
EFTA01935835Set 10
2013-10-251p136w
GRAT Annuity Payment Schedule
2014 Payments
APO1 GRAT January 24 April 24 July 24 October 24
(October 25, 2013)
APO1 GRAT No.2 March 3 June 3 September 3 Je: ember ... AP01GRAT No. 3 1i.np 2 / September 3 December 3
(March 4, 2014)
Be
APO1 GRAT No. 4
( , 2014)
2015 Payments
APO1 GRAT January 24 April 24 July 24 October ... October 25, 2013) (Final Annuity)
APO1 GRAT No.2 March 3 June 3 September 3 December 3
(December 4, 2013) (Final Annuity)
APO1GRAT No. 3 March 3 June 3 September
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01935835.pdf
EFTA00608765Set 9
2015-10-12108p35,523w
transaction costs associated with establishing such
EFTA00608791
Alan Halperin, Esq.
October 12, 2015
APO1 GRATs - Valuation Date: June 3, 2015
Page 28
custom put options, or a series of custom ... derivation of the Partnership's
ABV.
EFTA00608794
Alan Halperin, Esq.
October 12, 2015
APO1 GRATs - Valuation Date: June 3, 2015
Page 31
Side-pocket investments were considered to be more ... marketability was applied to
" Restriction Period Discount
EFTA00608795
Alan Halperin, Esq.
October 12, 2015
APO1 GRATs - Valuation Date: June 3, 2015
Page 32
BFP's capital account balance. Therefore
https://www.justice.gov/epstein/files/DataSet%209/EFTA00608765.pdf
EFTA00594135Set 9
2015-12-041p220w
DRB.BJW
Black Family Partners LP (1) 14,288,028 LDB,BJW
APO1 Agreement 16,988,658 BC.JH.RR
APO2 Declaration 9.366.943 BC.JH.RR
APO1 GRAT No. 2 - LDB,BJW,RJ
APO1 GRAT ... BJW.RJ
APO1 GRAT No. 4 23,265 LDB,BJW.RJ
APO1 GRAT No. 5 22,842 LDB,BJW.RJ
APO1 GRAT No. 6 22,824 LDB,BJW.RJ
APO1 GRAT ... BJW.RJ
APO1 GRAT No. 8 22,687 LDB,BJW.RJ
Black Family 1997 Trust GST Exempt 6,672 BC.JH.RR
LDB 2014 LLC 10,713,358 BC.BJW
https://www.justice.gov/epstein/files/DataSet%209/EFTA00594135.pdf