Discount for Lack of Marketability 15% (510.419,731) Pro Rata. Fair Market Value 559,045,140 Pro Rata, Fair Market Value, rounded $59,000,000 'AIF V -Apollo Investment Fund V, LP —See Page 2 —See Page 3 —See Page 4 EFTA00625019 I 1 1 EXHIBIT D Page 1 APOLLO ADVISORS V (EH CAYMAN SUMMARY OF DISCOUNTED FUTURE EAR