Case File
efta-01372984DOJ Data Set 10OtherEFTA01372984
Date
Unknown
Source
DOJ Data Set 10
Reference
efta-01372984
Pages
1
Persons
0
Integrity
Extracted Text (OCR)
Text extracted via OCR from the original document. May contain errors from the scanning process.
RIN I ("RIN LTD") CLO
First CLO Primarily Secured by Loans to Economic Infrastructure Assets
Deutsche AM's inaugural infrastructure CLO, RIN I closed on
October 25th 2017
First Infrastructure CLO rated by Moody's under its Project Finance
& Infrastructure CDO Rating Methodology2
100% ramped (91% ramped at closing)
Current Weighted Average Rating Factor of 19023
Vehicle leverage of 6.67x: 15% par subordination through Baa3
rated Notes
Notes priced at WACD of 191 bps; 21bps wider than BSL CLO4
•
Note and Equity tranches purchased by 23 unique investors
60bps of Par Creation vs 36bps for 2015 vintage BSL CLO4
Current Equity NAV of 104.2%5
•
Weighted Average Spread of 370bps vs 357 bps for 2015 vintage
BSL CLO4
Equity achieved cash on cash yield of 15.81% during warehouse
period6
Note Tranche Summaryl
Class
Class A
Moody's
ating
Aaa
Size
($mm)
5273.330
Par
Sub.
39.26%
Wtd.
Aug'
ALife
5.2
Coupon
(L+bps)
150bps
Price
100.0
Class B
Aa3
$51.795
27.75%
6.9
185bps
100.0
Class C
Baa3
$57,375
15.00%
7.8
390bps
100.0
Equity
NR
$67.500
N/A
N/A
N/A
100.0
Structure Terms1
Reinvestment Period:
Non Call Period:
Stated Maturity:
First Payment:
Risk Retention:
4 years
2 years
11 years
April 20, 2018
Dual Compliant (Deutsche Bank retained
5% vertical slice)
(1) As of closing on October 29' 2017.
(2) 'Moody's Approach to Rating Collateralized Debt Obligations Backed by Project Finance and Infrastructure Assets; August 12. 2015.
(3) As of January 17Th 2018.
(4) Source. Morgan Stanley Research. As of December 311, 2017.
(5) Calculated as (i)Equity contributed plus the sum of (a) the market value of the Principal Collateral plus (b) Principal Collection Account plus (c)Ramp Up Account minus (d) total deal
capitalization divided by (ii) Equity contributed. Calculation as of October 251" 2017.
(6) Calculated as the average of each quarters cash on cash yield since the warehouse period's first payment in April 2015. Please note that returns shown are net of fees, including the
performance fee.. Please see notes included at end of presentation for the effect of fees on performance. Past performance is not indicative of future results.
Deutsche Asset Management Infrastructure Debt Presentation: RIN II Equity
March 2018
13
CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e)
CONFIDENTIAL
SDNY_GM_00213108
DB-SDNY-0066924
EFTA01372984
Forum Discussions
This document was digitized, indexed, and cross-referenced with 1,400+ persons in the Epstein files. 100% free, ad-free, and independent.
Annotations powered by Hypothesis. Select any text on this page to annotate or highlight it.