APOLLO Tax Receivable Agreement (TRA) Payment Workbook Tax Year 2011 Partner Version 4 12'2012 EFTA00610885 APOLLO Page TRA Related Payment 3 Net Tax Benefit Allocated 4 Tax Benefit Schedule - Payment to TRA Holders 5 Tax Benefit Schedule - Realized Tax Benefit - APO Corp 6 Interest Amount Calculation 2 of 6 Index EFTA00610886 EFTA00610887 EFTA00610888 EFTA00610889 EFTA00610890