Duchess II CDO S.A.

As of 31 December 2009

Assets Under Management
€550 million



Closing Date
24 April 2003

Overview
Duchess II closed in April 2003 at €550 million, making it what we believe to be the largest CDO fund to close in Europe in 2003. The fund invested primarily in European senior secured loans with small investments made in European mezzanine loans. Duchess II was fully invested in December 2003 and called in April 2007. The portfolio generated a gross equity IRR of 22.07% (18.82% net post incentive fees).

Duchess II was similar in structure to Duchess I.



Portfolio Characteristics

Duchess II CDO S.A.
Capital Structure Original Rating Spread Original Balance
Class A-1 Aaa/AAA 4.796% € 6,600,000
Class A-2 Aaa/AAA Euribor + 65bps € 362,150,000
Class B Aa3/AA- Euribor + 100bps €49,500,000
Class C A2/A Euribor + 200bps € 44,000,000
Class D-1 Baa2/BBB 7.319% € 7,300,000
Class D-2 Baa2/BBB Euribor + 300bps € 11,950,000
Class E-1 Ba3/BB- 11.516% € 6,750,000
Class E-2 Ba3/BB- Euribor + 750bps € 9,750,000
Class F - Secured Income Notes NR/NR - € 52,000,000
Total - - € 550,000,000

Table represents the fund's original capital structure, balance, and tranche ratings.
Ratings: Moody's/Standard & Poor's