EFTA02371750.pdf

BLACK FAMILY PARTNERS CASH PROJECTIONS PREPARED BY R 10SLIN DEC 23 2014 USE 70 PAY CAPITAL CALLS ITALICS = NOT PAID/ RECO FY 2014 FY 2015 DEC APO DISTRIB /AN FY 2015 FEB APO DISTRIB FY 2015 MAR FY 2015 FY 2015 APR MAY APO APO DISTRIB DISTRIB FY 2015 FY 2015 JUN JULY FY 2015 AUG APO DISTRIB FY 2015 SEP 12/15/2014 2/28/2015 4/14/2015 5/7/2015 8/7/2015 CASH -BOFA 0135 28,209,782 12/22 CASH -1PM 2008 187,136 12/22 INFLOWS APO DISTRIBUTION PER SH $ $ 0.70 $ 0.30 $ 0.42 0.42 APO DISTRIBUTION - 10,528,641 64,909,015 27,818,150 38,945,410 38,945,410 TRA 24,470,699 DISTRIBUTION TO OWNERS (10,528,641) (64,909,0151 (52.288,8219) (38,945,410) 138,945,410) NET WITHHELD BY BFP APOLLO CO-INVESTORS V LLC 52,299 APOLLO CO-INVESTORS VI (A) LLC 5,444,854 HERITAGE 504,887 TIMBER SALE 15,704,910 KNOWLEDGE UNIVERSE LIQUIDATION 4,000,000 KNOWLEDGE UNIVERSE LIQUIDATION - PROPCO DIVIDEND AINV 120,726 120,726 120,726 WCP DISTRIB REDEMPTION LOAN CASCADE 10,000,000 REPAYMENT OF PHAIDON LINE 13,350,000 REPAYMENT OF PLB LOAN 3,200,000 DISTRIBUTION TO OWNERS (5,444,854) DISBURSEMENTS FCI II CAPITAL CALL (5,om000 COF III CONINVEST III CAPITAL CALL (896,734) (2,500,000) (2,500,000) ATHENE CAPITAL CALL (41,600,000) TENFORE CAPITAL CALL (44,433) (250,000) (250,000) ADVISORY FEE REPAY LOAN TO LDB (10,538,000) LOAN TO PHAIDON GLOBAL FAMILY OFFICE (250,000) (366,667) (366,667) (366,667) (366,667) (366,667) (366,667) (366,667) (366,667) (366,667) NET CASH BY MONTH 4,028,042 21,8013,947 883,333 (41.966,667) (2,745,940) (366,667) (366,667) (245,940) (616,6671 (366,667) CASH BALANCE 17,387,543 39,196,490 40,079,823 (1,886,844) (4,632,784) (4,999,451) (5,366,117) (5,612,057) (6,228,724) (6,595,391) RESIDUAL FUNDING OF ATHENE • MAY BORROW FROM LDB 2014 LLC Page 1 of 2 EFTA_R1_01374610 EFTA02371750 BLACK FAMILY PARTNERS CASH PROJECTIONS PREPARED BY R 10SLIN DEC 23 2014 CASH -BOFA 0135 CASH -1PM 2008 INFLOWS APO DISTRIBUTION PER SH APO DISTRIBUTION - S TRA DISTRIBUTION TO OWNERS NET WITHHELD BY BFP APOLLO CO-INVESTORS V LLC APOLLO CO-INVESTORS VI (A) LLC HERITAGE TIMBER SALE FY 2015 OCT FY 2015 NOV APO DISTRIB 11/7/2015 0.42 38,945,410 (38,945,410) FY 2015 DEC TOTAL 20%563.394 24,470,699 (234.034,093) SO4,887 KNOWLEDGE UNIVERSE LIQUIDATION 4,000,000 KNOWLEDGE UNIVERSE LIQUIDATION - PROPCO 5,000,000.00 5,000,000 DIVIDEND AINV 220,726 482,906 WCP DISTRIB REDEMPTION LOAN CASCADE 10,000,000 REPAYMENT OF PHAIDON LINE 13,350,000 REPAYMENT OF PLB LOAN 3,200,000 DISTRIBUTION TO OWNERS DISBURSEMENTS FCI II CAPITAL CALL (5,000,000) COF III CONINVEST III CAPITAL CALL (5,000,000) ATHENE CAPITAL CALL (41,600,000) TENFORE CAPITAL CALL (500.0001 ADVISORY FEE REPAY LOAN TO LDB LOAN TO PHAIDON GLOBAL FAMILY OFFICE (366,667) (366,667) (366,667) (4,400,000) NET CASH BY MONTH 4,754,060 (366,667) (366,667) CASH BALANCE (1,841,331) (2,207,998) (2,574,664) (19,962,207) RESIDUAL FUNDING OF ATHENE • MAY BORROV Page 2 of 2 EFTA_R1_01374611 EFTA02371751