EFTA Document EFTA01370440

Illustrative RIN II Capital Structure — Post Refinancing Portfolio Advisor (RREEF America LLC) reanti (Portfolio Administrator and Trustee) F:knitfre + portfOk: adminv6tratIcri RIN I Ltd. (Issuer) RIN II LLC (Co-Issuer) Illustrative RIN II Post Refinancing Summary of Terms' 2 Issuer III i'irilll[ III[ IIIIt IIII Co.Issuer . • RIN II Ltd. Class Rating % of Capital Structure Size (S millions) Pricing' (L+bps) RIN II LLD Portfolio Advisor • RREEF America LLC Class A (Aaal (61)% S[305] (110-125) Final Redemption Date • 12 years Reinvestment Period Up to 5 years Class B IAal [12)% $[60) (135-155) Target Equity IRR Net target equity IRR of 12%45%2 Base Advisory Fee [15) bps per annum of the Fee Basis Amount Class C [Baal (12)% [240•275] Subordinated Advisory Fee PO) bps per amen of the Fee Basis Amount Incentive Fee Hurdle 11% Equity IRR Equity [RR] [151% 5175) Incentive Advisory Fee 20% after exceeding the Incentive Fee Hurdle Illustrative Refinancing Capital Structure' (1) Preliminary and subject to material change. Actual capital structure. transaction size, class sizes, rating levels and coupons of a Refinancing will be established at the time of a Refinancing and may differ materially from those presented herein. (2) Indicative based upon current market conditions that may change. There is no guarantee that the objective will be achieved. Deutsche Asset Management Infrastructure Debt Presentation: RIN II Equity March 2018 25 CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) CONFIDENTIAL DB-SDNY-0063243 SDNY_GM_00209427 EFTA01370440