Epstein Secrets

ecember 05, 2014 6:50 PM To: Richard Joslin Cc: Diana Ilina Subject: Updated Model Rich, Final versi

Friday, December 5, 2014, Richard Joslin mailto Sending to Brad by han=. John indicated by phone that Judith had looked over.=/span> </=pan> From: John Murphy [mailto Sent: Friday, December 05, 2014 6:50 PM To: Richard Joslin Cc: Diana Ilina Subject: Updated Model Rich, Final version attached. Also i

Cc: Richard Joslin Subject: Re: Regan Arts Model Eileen/Rich, Please note this version of the model incorporates the changes Judith =equested when Diana and I ran through the model previously with Judith. (P=obably the week before last) I have also sent a version of this PDF and excel file to Judith

Richard Joslin < . Sent: Saturday, December 6, 2014 5:57 PM To: jeffrey E. Subject: Fwd: Regan Arts Model Fyi Begin forwarded message: From: John Murphy > Date: December 6, 2014 at 9:24:53 AM EST To: Eileen Alexanderson Cc: Richard Joslin Subject: Re: Regan Arts Model Eileen/Rich, Please note t

ecember 05, 2014 6:50 PM To: Richard Joslin Cc: Diana Ilina Subject: Updated Model EFTA_R1_01356358

day, December 5, 2014, Richard Joslin > wrote: Sending to Brad by han=. John indicated by phone that Judith had looked over.=/span> </=pan> From: John Murphy Sent: Friday, December 05, 2014 6:50 PM To: Richard Joslin Cc: Diana Ilina Subject: Updated Model EFTA_R1_01356358 EFTA02363201 Rich, Final

5, 2014 at 7:53:10 PM EST To: "Richard Joslin , Diana Mina Subject: Best Case Scenario <fliailtJIIIII

contracts earlier in year and that Keith had rolled eyes and indicated she would not=make money on that title. Fwiw Begin forwarded message: From: John Murphy Date: December 5, 2014 at 7:53:10 PM EST To: "Richard Joslin , Diana Mina Subject: Best Case Scenario <fliailtJIIIIIIIIIIIIIIIIII> Rich/Eileen/

n 3 scenarios (Best Case, Current and Worse Case Scenario)=/u> Give me a call when you have a moment and I will run=through these with you. I have Diana double checking the formula etc. I also attach the current excel files that we are us=ng as well. EFTA_R1_02121228 EFTA02710345 Regards, John.

14 at 9:42 AM Subject: FW: Curr=nt Regan Art Models To: "jeffrey E." <[email protected] <mailto:[email protected]» </=pan> </=pan> From: John Murphy [mailto Sent: Monday, November 24, 2014 4:34 PM To: Richard Joslin Subject: Current Regan Art Models Hi Rich, >] Following on our meeting I hav

ct: Regan Arts 2015 Worse Case Model Rich/Eileen/Diana, Final email now includes the Worse Case model.

e Scenario.pdf; ATT00001.htm; Regan Arts 2015 Worksheets dated 12-05-14 v1 - Worse Case Scenario.xlsx; ATT00002.htm Begin forwarded message: From: John Murphy > Date: December 5, Subject: Regan Arts 2015 Worse Case Model Rich/Eileen/Diana, Final email now includes the Worse Case model. PDF a=d excel fi

ecember 05, 2014 6:50 PM To: Richard Joslin Cc: Diana Ilina Subject: Updated Model Rich, Final versi

n Arts Model Attachments: Regan Arts 2015 - Base Scenario.pdf Sending to Brad by han=. John indicated by phone that Judith had looked over. From: John Murphy Sent: Friday, December 05, 2014 6:50 PM To: Richard Joslin Cc: Diana Ilina Subject: Updated Model Rich, Final version attached. Also included

From: Richard Joslin Sent: Thursday, December 11, 2014 10:11 PM To: jeffrey E. Subject: FW: Updated Model John and Diana are dig=ing into the contracts to see what is signed or in negotiation (and what i= not) and they are trying to determine backup for the 65 count no

ve another call tmo afternoon and I hope to have better clarity on 2015 and 2016 royalty cash flow. = The 2016 model is not built (see below) From: John Murphy (mailto Sent: Thursday, December 11, 2014 3:02 PM To: Diana Ilina Cc: Richard Joslin Subject: FW: Updated Model Hi Diana,</=pan> Let's build a