EFTA00624997Set 9
2007-04-1636p9,490w
Gordon Growth MOdel (Horizon Net Income x (l+growth rate) / (capitalization rale + exIM SA]
EFTA00625002
L AMU. I
APOLLO VIF MANAGEMENT, LP
DISCOUNTED FUTURE EARNINGS
AS OF APRIL ... Income
$0 50 so 50 so se
512.663.750 120.482,000 525.015.485 529.614.452 $34.735992
Tax Rale 534.735.092
42% 42% 42% 42% 42%
Tax 42%
($5.318.775) (56.602.440) (510.500.504) (512.430070) (514.558339)
NCI Income ... Fair Market Value of Partners Capital, rounded
Ons pewee/a Empty
-eased on maAlgelnent PtO0C,
rale)1/ tchscourl rale • $0,0-from 3:4/ ,-04)
"G-441ta &NW, 440444 HallOa VINO
https://www.justice.gov/epstein/files/DataSet%209/EFTA00624997.pdf
EFTA01311684Set 10
43p21,780w
Nrcolts.
',K.:Learnt TV:glionswile, Sit -Sebnws
Bak Code: RiL11-RCMP Mk UMM 5KNW
Rale Period (Pd ) P-Peak 0-00 . NW.14,-Nishit
Rate: R-Dinett Row CAM Complete:. C.Call ... Tallahante. TA-Tampa. 111-Veto Beach. NA-Naples.
LE -Lt child. TV9Thomorolle. SK -Salmis
Rale Code: RSDI-ROSP 600 UMM SKNW
Ram Para2d (Pd 1 tehalL0-00'Peak. *-33jahlt ... Tallahaatte. TA-Tampa. VII-Veto Beath. NA-Nmks.
I.K"Lat thed.TV-Thomarolle. SR-Sabres
Rale Code: RSDI-RaLIP 6114)UMAI5KNVI
Rale PISA (Pd ) P-Peak
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01311684.pdf
EFTA01311412Set 10
2006-01-2936p18,596w
Veto Bee& Mk-Wyk..
LK.Lakehod.TV.-Thomaolle, MI-Sebnos
Rue Cede NPA2-NATP900RUMIIC NW
Rale Period (Pd ) P-Peak. 0 -Off Peak. N-Xishi .
CA To •• - Istmusenal Cell Tcroliased ... Tlaree Way Colima. v-Voice Activated Dishes: W-Nisbts adWeek/a&
Number Rat Rale Pea- Airtime LD Total
Nem Day Dale Time CL caned Call To Min Code Pd lure Charge ... Nepkg.
LK oLat thee. TV-Thomorolle, SK-S4bnos
Ante Cody, NPA2-NA111900PX:tal1:. NW
Rale Period (Pd )' 1-P488.0-01T Peak. N-Nishis
Call To- •• o latenuienal Call Tennison& To /lob
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01311412.pdf
EFTA01128007Set 9
2007-04-1636p9,536w
Gordon Growth MOdel (Horizon Net Income x (l+growth rate) / (capitalization rale + exIM SA]
EFTA01128012
L AMU. I
APOLLO VIF MANAGEMENT, LP
DISCOUNTED FUTURE EARNINGS
AS OF APRIL ... Income
$0 50 so 50 so se
512.663.750 120.482,000 525.015.485 529.614.452 $34.735992
Tax Rale 534.735.092
42% 42% 42% 42% 42%
Tax 42%
($5.318.775) (56.602.440) (510.500.504) (512.430070) (514.558339)
NCI Income ... Income
47,397,472
Horizon Value (Gordon Growth Model)'
10%
Discount Rale.
Long-teen growth rate. 3.5%
259 824 989 1,354 1,719 1,719
Days
https://www.justice.gov/epstein/files/DataSet%209/EFTA01128007.pdf
EFTA01690514Set 10
2005-05-15100p50,946w
VEleVeto Beath, Mete/plc%
LICeLettland, TV-Tbaansville, S8-Sebring
Ralo Code Male/RCMP 600 UMM SKNW
Rale Penni(n): P^Peak 0.0ff Peak, Me/40's
Fintare: BeDiten Me Call Complete ... SDisSanDestin. SA—Sorasota.TH-Tallabassee.TAisTampa, VB•Va0 80011,NA-ritlaples,
LKtakelond, TV- Thomasville, SB-Sebring
Rale Cot: RSDIWRONP 600 UMM 5KNW
Rate Period (Pd.): PaPealt. O-Off Peak. N•Nigbt
Feats ... 5k4artsola. TH-Tallbasscth TA-Tamp., liBeNero Beak NA-Naples,
LK4Akeland, TV-Tbornasvillth SB-Sobting
Rale Cot RSDIwitONP 600 UMM SKNW
Rate Period (thl): P.Peak OsOff Pcsk, NeNights
&awe: Renireet
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01690514.pdf
EFTA01127817Set 9
2007-06-0736p10,162w
Horizon Value (Gordon Growth Model)' 31,032.387,409
Discount Rate: 10.0%
Long-Term Growth Rale 3.0%
Days 259 624 989 1,354 1,719 1,719
PreSOnt Value Factors ... Income
6136.885.718
Houton Value (Gordon GowAte Mods)'
Discount Rale' 17%
Long-term growth tale. 30% L668 1,668
208 573 915 1,303
Days ... Adjusted Pre.Tax Income 53,848.470 54,618,164
42% 42% 42% 42% 42%
Tax Rale
https://www.justice.gov/epstein/files/DataSet%209/EFTA01127817.pdf
EFTA01127853Set 9
2007-04-1636p9,759w
Horizon Value (Gordon Growth Model)' 31,032.387,409
Discount Rate: 10.0%
Long-Term Growth Rale 3.0%
Days 259 624 989 1,354 1,719 1,719
PreSOnt Value Factors ... Income
6136.885.718
Houton Value (Gordon GowAte Mods)'
Discount Rale' 17%
Long-term growth tale. 30% L668 1,668
208 573 915 1,303
Days ... Adjusted Pre.Tax Income 53,848.470 54,618,164
42% 42% 42% 42% 42%
Tax Rale
https://www.justice.gov/epstein/files/DataSet%209/EFTA01127853.pdf