From: Fenn, Patrick Sent: Monday, May 20, 2013 1:08 PM To: [email protected]* Subject: Re: FW: Early Termination Calculation Ok. Yes, thinking through possibilities. From: Jeffrey Epstein Imailto:[email protected] Sent: Monday, May 20, 2013 08:19 AM To: Fenn, Patrick Subject: Re: FW: Early Termination Calculation could they run the calcuations at a 30 and 35 dollar price for apo , thanks, also have you given tought to refreshing the basis in amh.? new loan,? partnership, guaranteed either payments or assignment of train whole? On Mon, May 20, 2013 at 7:46 AM, Fenn, Patric > wrote: Jeffrey, Calculation from Brian Knudson at E&Y. Note that this relates only to the unexchanged units, and does not include the existing TRA payments. Regards Hi Patrick, Attached is the calculation that we put together for Leon. As we discussed, this only calculates the estimated early termination payment with respect to the APP units held by Leon - it does not yet calculate the estimated early termination payment with respect to remaining TRA benefits related to the 2007 exchange. I have added an assumptions tab to the workbook outlining many of the items that we discussed. Thanks, EFTA_R1_00065901 EFTA01761212