EFTA01372984.pdf

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 Note Tranche Summaryl October 25th 2017 Moody's Size Par Wtd. Coupon First Infrastructure CLO rated by Moody's under its Project Finance Class Price ating ($mm) Sub. Aug' A (L+bps) & Infrastructure CDO Rating Methodology2 Life 100% ramped (91% ramped at closing) Class A Aaa 5273.330 39.26% 5.2 150bps 100.0 Current Weighted Average Rating Factor of 19023 Class B Aa3 $51.795 27.75% 6.9 185bps 100.0 Vehicle leverage of 6.67x: 15% par subordination through Baa3 rated Notes Class C Baa3 $57,375 15.00% 7.8 390bps 100.0 Notes priced at WACD of 191 bps; 21bps wider than BSL CLO4 Equity NR $67.500 N/A N/A N/A 100.0 • Note and Equity tranches purchased by 23 unique investors 60bps of Par Creation vs 36bps for 2015 vintage BSL CLO4 Structure Terms1 Current Equity NAV of 104.2%5 Reinvestment Period: 4 years Non Call Period: 2 years • Weighted Average Spread of 370bps vs 357 bps for 2015 vintage BSL CLO4 Stated Maturity: 11 years First Payment: April 20, 2018 Equity achieved cash on cash yield of 15.81% during warehouse period6 Risk Retention: 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) DB-SDNY-0066924 CONFIDENTIAL SDNY_GM_00213108 EFTA01372984