Epstein Secrets

| Apollo (APO) Overweight a) »D D D ~dD Oaktree (OAK) Overweight »D &B e »D Q KKR (KKR) Equal-weight ¢ © a) a Q Carlyle (CG) Overweight O a 2) 6 im ) Blackstone (BX) Overweight »D & D D mY Source: Company Data, Morgan Stanley Research estimates HOUSE_OVERSIGHT_025555 --- PAGE BREAK --- Morgan Stanley | RE

On acash basis, the volatility of performance fee earnings (net cash carry) for the alts on a TTM basis has been fairly similar to the volatility of Goldman Sachs@© operating earnings. For Goldman, we look at operating earnings both with and without investment management revenues to isolate the more volatile busi

case implied value of future carry. On average, our downside case implied future value of carry mul- tiple is 5.6x, nearly 3 standard deviations away Goldman Sachs FY2 P/E. Exhibit 29: Downside Scenario SOTP Valuation = B+C+D H I A B c D E F G =1/G = J-F-E - 9 Vola ne: After-Tax SOTP Nee Net Carry Per Impl

Washington Free Beacon <https://freebeacon.corn/2020-election/hunter-biden-holds-stake-in-chinese- company-sanctioned-for-human-rights-abuses/> (9/2, Goodman, 78K) reports Hunter Biden holds a stake in the Chinese surveillance company Megvii, which is "under U.S. sanctions for human-rights violations, com

st Since World War II <https://www.wsj.com/articles/u-s-debt-is-set-to-exceed-size-of-the-economy-for-year-a-first-since-world-war-ii- 11599051137> Blackstone, GIP Make Takeover Bid For Kansas City Southern <https://www.wsj.com/articles/blackstone-gip- make-takeover-bid-for-kansas-city-southern-11599073239>

g center markets and II key office centers throughout Europe. Source: Includes UK, France. and Germany, weighted by 2015 investment volumes. Source: Goldman Sachs. (Word Economics. FR305378-MAXVVELL Blackstone Real Estate Partners Europe V II CONFIDENTIAL UBSTERRAMAR00001858 EFTA00237489 Overview of Bla

cement Memorandum of the Underlying Fund attached hereto as Appendix A (as amended, restated or supplemented from time to time, each as provided by Blackstone, collectively, the "Underlying Fund Memorandum"). Notwithstanding the foregoing or anything to the contrary herein, investors in the AlphaKeys Fund

15,372,648 Doubleline Total Return - Intermediate Term $4,142,892 Lord Abbott Short Duration - Short Term $11,229,756 U.S. Equities $5,438,298 Goldman Sachs MLP $5,438,298 Global Bonds $3,496,917 Templeton Global Bond Fund $3,496,917 Hedge Funds -Direct $13,476,911 AP Investments Europe Limited $7,64

returns through a combination of General Partnership participation and hedge fund exposure: in addition to a meaningful long-term seed investment, Blackstone provides advice to underlying managers, in return for a share of the underlying manager's revenue's. MorganStanley SmithBarney 135 EFTA00283587