EFTA01113423Set 9
2015-10-018p3,793w
part of dock.
F. Dock has to be 25' off each property line. Sub-Total:S 162,250.00
4. Install 12,000 lb. Neptune aluminum elevator boat lift as follows ... wood bunks included.
C. Electric is not included.
D. Adjust to lift boat. Sub-Total:S 13,460.00
5. Permits & engineering estimated approx cost. Sub-Total:5 8.000.00
Total
https://www.justice.gov/epstein/files/DataSet%209/EFTA01113423.pdf
EFTA01119824Set 9
2006-11-1536p15,610w
Marine Sewage Pumpout 1 LS $20,000 $20,000 N/A
Sub-Total $183,950
OSTS
Engineering Design, Project Manajement 10% % CAP $3,523,950 $352,395 0-5
Development Fees/Permits ... Pier Replacement 18,320 SF $80 $1,465,600 0-5
Sub-Total $1,515,600
UTILITIES
Electrical service, including pedestals' 106 slip $7,000 $742,000 0-5
Plumbing ... Fuel System** 1 EA $300,000 $300,000 0-5
Sub-Total $1,291,100
Engineering Design, Project Management 10% % CAP $2.806,700 $280.670 0
Development Fees/Permits
https://www.justice.gov/epstein/files/DataSet%209/EFTA01119824.pdf
EFTA01101193Set 9
46p8,594w
Office Operations 1,500
Taxes 700
Other 2,000
Sub-Total: Other Opex $8,700
15
EFTA01101209
APOLLO
Overview of Business Plan: Overview of Operating Model
). General
— Assumes stable underwriting ... Expenses (32) (54) (84) (115) (140)
Federal Excise Tax (3) (6) (10) (16) (19)
Sub-Total: Underwriting Income $5 $45 $82 $125 $176
Investment Income - Cash & Cash Equivalents ... Alternatives 22 28 38 51 67
Investment Income - Alternatives 54 70 94 128 168
Sub-Total: Investment Income $76 $98 $132 $180 $236
Total Operating Income
https://www.justice.gov/epstein/files/DataSet%209/EFTA01101193.pdf
LOSS AGREED LOSS
Scheduled Jewelry $471,125 $471,125
Less: Withdrawn claim $471,125
Sub-total for Scheduled Jewelry nil
Unscheduled Jewelry nil nil
Scheduled Fine ... Less: Loss Adjustment $63,714
Sub-Total for Scheduled Fine Art $457,341
Unscheduled Fine Art $946,951 $946,951
Less: Loss Adjustment $531,523
Sub-Total for Unscheduled Fine
https://www.justice.gov/epstein/files/DataSet%209/EFTA00283044.pdf
ACCEPTED BY INSURERS
Scheduled Jewelry $471,125 nil
Less: Withdrawn claim $471,125 nil
Sub-total for Scheduled Jewelry nil nil
Unscheduled Jewelry nil nil
Scheduled Fine ... Less: Loss Adjustment $63,714
Sub-Total for Scheduled Fine Art $457,341
Unscheduled Fine Art $946,951 $946,951
Less: Loss Adjustment $531,523
Sub-Total for Unscheduled Fine
https://www.justice.gov/epstein/files/DataSet%209/EFTA00787679.pdf