Table 2.D: Table

Senior Debt Feature

Input Value

Swap Rate

Swap Credit Spread

Bank Margin

{5.15}%

{100}bps

{0.12}%

2.13 The repayment profile is level debt service (i.e. annuity style with the same total Debt Service per period. (Debt Service = interest plus principal payments)).