Epstein Secrets

• Total Equity & Debt: $332 mm Total Equity: $190 mm Total Debt: $142 mm • LPs co-invested $89 mm (47% of equity) • Al Zollar, Andy Monshawm, Merle Gilmore, Michael Seedman •Kallecuicumbinsl earn al uristun. of Pub, and 11w XL, p.n. addso *L*11.41O1, Entry Valuation & Liquidity/Leverage Transaction

ition closed concurrently • Total Equity & Debt: $332 mm Total Equity: $190 mm Total Debt: $142 mm • LPs co-invested $89 mm (47% of equity) • Al Zollar, Andy Monshawm, Merle Gilmore, Michael Seedman •Kallecuicumbinsl earn al uristun. of Pub, and 11w XL, p.n. addso *L*11.41O1, Entry Valuation & Li

28, 2014 • Total Equity tr Debt: • Total Equity: Total Debt: $401 mm $176 mm $225 mm • LPs co-invested $75 mm (43% of equity) • Dan Moloney, Merle Gilmore, Rod Randall, Al Zollar Entry Valuation & Liquidity/I e% era v,e Transaction Structure Acquisition Debt Holding Company 100.0% Platform Busin

Debt: • Total Equity: Total Debt: $401 mm $176 mm $225 mm • LPs co-invested $75 mm (43% of equity) • Dan Moloney, Merle Gilmore, Rod Randall, Al Zollar Entry Valuation & Liquidity/I e% era v,e Transaction Structure Acquisition Debt Holding Company 100.0% Platform Business ("Bond") 100.0°A.

l 28, 2014 • Total Equity & Debt: • Total Equity: Total Debt: $401 mm $176 mm $225 mm • LPs co-invested $75 mm (43% of equity) ■ Dan Moloney, Merle Gilmore, Rod Randall, Al Zollar Entry Valuation & Liquidity/I e% crav,e Transaction Structure Acquisition Debt Holding Company 100.0% Platform Busine

Debt: • Total Equity: Total Debt: $401 mm $176 mm $225 mm • LPs co-invested $75 mm (43% of equity) ■ Dan Moloney, Merle Gilmore, Rod Randall, Al Zollar Entry Valuation & Liquidity/I e% crav,e Transaction Structure Acquisition Debt Holding Company 100.0% Platform Business ("Bond") 100.0°A. S