Preliminary Ratings As Of July 25, Prelim. amount (mil. )

Similar documents
Ratings Assigned To Further Issuances From German ABS Transaction VCL Master Residual Value, Compartment 2

Ratings Raised In South African ABS Transaction Bayport Securitisation (RF) Following Review

April 10,

28 ИЮНЯ 2012 Г. 1

China Car Funding Investment 2015

Transaction Update: Kommunalkredit Austria AG (Public Sector Covered Bonds)

How We Rate And Monitor EMEA Structured Finance Transactions

CIM Small Business Loan Trust

River Funding No. 5. Preliminary Ratings As Of June 19, Minimum credit support (%) 1-FR AA+ (sf) VF AA+ (sf)

Transaction Update: BRFkredit A/S (Capital Center E Mortgage Covered Bonds)

U.K. Life Insurer Scottish Equitable 'A+' Rating Affirmed; Outlook Remains Negative

Irish Life Assurance Rating Raised To 'A-' Based On Criteria For Rating Above The Sovereign; Outlook Stable

ALME Loan Funding V B.V.

Macquarie Group Ltd.

Connecticut; State Revolving Funds/Pools

Interactive Brokers LLC

National Public Finance Guarantee Corp., MBIA Inc. Ratings Raised On Reentry Into Financial Markets; Outlooks Are Stable

NN Group 'A-' And Core Subsidiary 'A+' Ratings Remain On CreditWatch Negative After Offer On Delta Lloyd

Various Rating Actions On Three Deutsche Postbank Covered Bond Programs; Ratings Then Withdrawn At The Bank's Request

Navigators International Insurance Co. Ltd. Assigned 'A' Ratings; Outlook Stable

Spain-Based Banco Popular Espanol Ratings Raised To 'BBB+/A-2' On Acquisition By Santander; Outlook Positive

Standard & Poor's Maalot (Israel) National Scale: Methodology For Nonfinancial Corporate Issue Ratings

Mediobanca SpA. Primary Credit Analyst: Regina Argenio, Milan (39) ;

AXA China Region Insurance Co. (Bermuda) Ltd. And AXA China Region Insurance Co. Ltd. Rated 'AA-'; Outlook Stable

Mont Blanc Capital Corp. (As Of June 2014)

Dell Inc. Corporate Credit Rating Affirmed; Outlook Revised To Positive On Debt Reduction Expectations

South African Life Insurer Liberty Group Ltd. 'zaaa+' South Africa National Scale Rating Affirmed

Transaction Update: Eiendomskreditt AS (Commercial Mortgage Covered Bonds)

Banco de Credito del Peru And Subsidiary Upgraded To 'BBB+' From 'BBB' On Stronger Capitalization, Outlook Stable

Royal Bank of Scotland Ratings Lowered To 'A-/A-2' On Extended Restructuring; Outlook Negative

Discover Card Execution Note Trust Class A(2017-6)

Presale: GC FTPYME Sabadell 8 Fondo de Titulización de Activos. Table Of Contents

Health Care Service Corp. d/b/a Blue Cross Blue Shield of Illinois, New Mexico, Oklahoma, Texas and Montana Downgraded

Research Update: Italy-Based Banca Carige SpA Ratings Lowered To 'BBB-/A-3' On Italy BICRA Change; Outlook Negative.

Marine Insurer The Swedish Club Outlook Revised To Positive On Continuing Solid Operating Performance; Ratings Affirmed

Germany-Based Santander Consumer Bank Outlook Revised To Stable From Positive; 'BBB+/A-2' Ratings Affirmed

City of Windsor 'AA' Ratings Affirmed On Low Debt Burden And Exceptional Liquidity; Outlook Stable

Outlook On BrokerCreditService (Cyprus) Revised To Positive On Better Group Funding Profile; 'B/B' Ratings Affirmed

Three Euler Hermes Companies Upgraded To 'AA' From 'AA-' Due To Revised Status Within The Allianz Group; Outlook Stable

PUMA Series Preliminary Ratings As Of Aug. 1, 2017

Swiss Financial Services Provider PostFinance AG Assigned 'AA+/A-1+' Ratings; Outlook Stable

BCS Holding International And BCS (Cyprus) Ltd. Outlooks Revised To Stable On Resilient Earnings; Ratings Affirmed

White Plains Capital Company, LLC (As Of April 2014)

Ratings On U.K.-Based MS Amlin's Core Entities Affirmed At 'A'; Outlook Stable

Icelandic Bank Islandsbanki Affirmed At 'BBB-/A-3' After Change To Agreement With Glitnir; Outlook Still Stable

R.V.I. Guaranty Co. Ltd. Upgraded To 'BBB+'; Outlook Stable

Mapfre Insurance Group Core Entities Downgraded To 'BBB+' Following Downgrade Of Spain; On CreditWatch Negative

Russia-Based B&N Bank Affirmed At 'B/B'; Outlook Stable

Russia-Based VTB Bank JSC Upgraded To 'BBB-/A-3' Following Similar Rating Action On The Sovereign; Outlook Stable

Mediobanca SpA (Mortgage Covered Bond)

Germany-Based UniCredit Bank AG Upgraded To 'BBB+/A-2' On Improving Conditions At The Italian Parent; Outlook Developing

OCP EURO CLO DAC

Gabriel Petek, CFA Managing Director U.S. Public Finance Copyright 2016 by S&P Global. All rights reserved.

Sovereign Rating Trends In Central America

SunTrust Auto Receivables Trust

Belgium-Based Belfius Bank 'A-/A-2' Ratings Affirmed; Outlook Stable

Spanish Solar Project Vela Energy Bonds Assigned 'BBB' Rating; Outlook Stable

Italian Multi-Utility Hera Outlook Revised To Negative On Delayed Credit Metric Recovery; 'BBB+/A-2' Ratings Affirmed

Qatar-Based Doha Bank Assurance 'BBB+' Ratings Affirmed; Outlook Remains Negative

Chubb Insurance Singapore Ltd.

Empresa Generadora de Electricidad Itabo S. A. 'BB-' Ratings Affirmed, Outlook Remains Stable

Palmer Square Loan Funding Ltd./Palmer Square Loan Funding LLC

Dutch Bank LeasePlan 'BBB+/A-2' Ratings Placed On Watch Negative On Potential Ownership Change

European Investment Fund Ratings Affirmed At 'AAA/A-1+'; Outlook Stable

Dutch BNG Bank And NWB Bank Ratings Raised To 'AAA' Following Similar Action On The Netherlands; Outlooks Stable

Royal Bank of Scotland International Rated 'BBB/A-2'; Outlook Positive

Jyske Bank 'A-/A-2' Ratings Affirmed On Offer To Buy Nordjyske Bank

Transaction Update: The Mortgage Society of Finland (Mortgage Covered Bond Program)

Elenia Finance Oyj. Primary Credit Analyst: Alf Stenqvist, Stockholm (46) ;

U.K.-Based Housing Association Notting Hill Home Ownership Assigned 'AA' Rating; Outlook Stable

Insurer Helvetia Schweizerische Versicherungs-Gesellschaft in Liechtenstein Affirmed At 'A-'; Outlook Stable

Temasek Holdings 'AAA/A-1+' Ratings Affirmed On Close Government Ties; Outlook Stable

Territory of Yukon 'AA' Rating Affirmed On Exceptional Liquidity And Very Low Debt Burden

Government Development Bank for Puerto Rico Downgraded To 'CC' From 'CCC-' On Imminent Default; Outlook Negative

Adam & Co. Assigned Preliminary 'BBB+/A-2' Ratings; Outlook Stable; RBS Outlook Revised To Negative, Ratings Affirmed

VACo/VML Virginia Investment Pool (VIP) 1-3 Year High Quality Bond Fund 'AAf/S1' Ratings Affirmed Following UCO Review

Qualitas Controladora S.A.B. de C.V. And Subsidiaries Ratings Affirmed; Outlook Stable

Danske Bank's Proposed Senior Nonpreferred Notes Rated 'A-'

Dutch Energy Distribution Network Operator Enexis Holding N.V. Assigned 'A-1' Short-Term Rating

Highmark Inc. Outlook Revised To Positive From Stable; 'A-' Ratings Affirmed

Euler Hermes Group Core Subsidiaries Affirmed At 'AA-' On Improved Enterprise Risk Management; Outlook Stable

Banco de Bogota S.A. y Subsidiarias 'BBB-/A-3' Ratings Affirmed; Outlook Stable

Research Update: Grupo de Inversiones Suramericana S.A. 'BBB-' Ratings Affirmed, Off CreditWatch On Successful Capitalization Plan.

AXA Insurance Group 'AA-' Ratings Affirmed After Announcement Of IPO Of U.S. Subsidiaries; Outlook Stable

Spain-Based Insurance Group Mapfre's Core Entities Affirmed At 'A'; Outlook Stable

RMBS ARREARS STATISTICS

Ameritas Life Insurance Corp.

Rankings Raised To ABOVE AVERAGE On Mount Street Loan Solutions As U.K. Primary And Special Servicer; Outlook Stable

Banco Agromercantil de Guatemala 'BB/B' Ratings Affirmed; Outlook Remains Stable

Germany-Based DVB Bank Ratings Lowered To 'BBB/A-2' On Weakened Strategic Importance To Owner; Outlook Negative

Germany-Based Chemical Producer LANXESS AG Outlook Revised To Stable On Stronger Credit Metrics; Affirmed At 'BBB-/A-3'

Volkswagen Financial Services Outlook To Stable, 'BBB+' Ratings Affirmed; VW Bank Ratings Affirmed, Outlook Negative

Austria-Based KA Finanz Downgraded To 'A-/A-2' On Revised Expectation Of State Support; Outlook Stable

U.K.-Based High Speed Rail Finance 1 'A' Issue Rating Affirmed; Outlook Stable

PEMEX Stand-Alone Credit Profile Revised To 'bb' From 'bb+' On Revised Oil Price Assumptions; Ratings Affirmed

DLR Kredit A/S Affirmed At 'A-/A-2'; Outlook Stable

Five Colombian Corporate And Infrastructure Companies Downgraded To 'BBB-' From 'BBB' On Same Action On The Sovereign

Delta Lloyd Operating Entities Upgraded To 'A' On Integration Into And Core Status To NN Group; Outlook Stable

Spain-Based Bankia Ratings Affirmed At 'BBB-/A-3' Following Merger Announcement; Outlook Still Positive

Emgesa S.A. E.S.P. Outlook Revised To Stable From Negative On Expected Parent Support; 'BBB' Rating Affirmed

Transcription:

Presale: Sinepia DAC 647.77 Million Floating-Rate Notes (Including 323.97 Million Unrated Notes This presale report is based on information as of July 25, 2016. The ratings shown are preliminary. This report does not constitute a recommendation to buy, hold, or sell securities. Subsequent information may result in the assignment of final ratings that differ from the preliminary ratings. Preliminary Ratings As Of July 25, 2016 Class Prelim. rating* Prelim. amount (mil. ) Available credit enhancement (%) Interest (per annum) A1 BB (sf) 150.00 50.01 Three-month EURIBOR plus [ ] % A2 BB (sf) 35.00 50.01 Three-month EURIBOR plus [ ] % A3 BB (sf) 50.00 50.01 Three-month EURIBOR plus [ ] % A4 BB (sf) 88.80 50.01 Three-month EURIBOR plus [ ] % M NR 259.10 -- Three-month EURIBOR plus [ ] % Z NR 64.87 -- Three-month EURIBOR plus [ ] % Legal final maturity July 18, 2035 July. 18, 2035 July 18, 2035 July 18, 2035 July 18, 2035 *The rating on each class of securities is preliminary as of July 25, 2016, and subject to change at any time. We expect to assign final credit ratings on the closing date, subject to a satisfactory review of the transaction documents and legal opinions, and completion of a corporate overview. Our ratings address the timely payment of interest and ultimate principal on the class A notes. NR--Not rated. EURIBOR--Euro Interbank Offered Rate. Transaction Participants Issuer Sinepia DAC Primary Credit Analyst: Abhijit A Pawar, London (44) 20-7176-3774; abhijit.pawar@spglobal.com Secondary Contact: Yann Marty, London (44) 20-7176-1214; yann.marty@spglobal.com See complete contact list on last page(s) WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 1

Transaction Participants (cont.) Originator, seller, and servicer Joint arrangers Cash manager, issuer collection account bank, and issuer account bank Principal paying agent Back-up servicer Subordinated loan provider National Bank of Greece S.A. HSBC Bank PLC and National Bank of Greece S.A. HSBC Bank PLC HSBC Bank PLC Eurobank Ergasias S.A. National Bank of Greece S.A. Supporting Ratings Institution/role HSBC Bank PLC as issuer account bank Ratings* AA-/Negative/A-1+ *Ratings as of July 19, 2016. Transaction Key Features Collateral (mil. ) 647.77 Description Country of origination Synthetic/cash Revolving/static Secured and unsecured loans, originated by National bank of Greece and granted to small and midsize companies Average loan size by balance ( ) 228,088 Weighted-average asset seasoning (months) 45.01 Weighted-average asset remaining term (months) 44.10 Weighted-average interest rate on the fixed loan (%) 9.74 Weighted-average margin on the floating loan (%) 4.20 Mortgage priority Secured by a first lien property (62.2%), rest (37.8%) No. of loans 2,840 Redemption profile Bullet (18.52%), rest (86.3%) *As of July 7, 2016, for a total balance of 647.77 million. Greece Cash Static Transaction Summary S&P Global Ratings has assigned its preliminary credit ratings to Sinepia DAC's class A1, A2, A3, and A4 notes. At closing, the issuer also issued unrated class M and Z notes. Sinepia is the first cash flow small and midsize enterprise (SME) collateralized loan obligation (CLO) transaction originated by National Bank of Greece S.A. (NBG) since the 2007-2008 financial crisis. The portfolio will comprise secured and unsecured Greek law-governed loans, originally advanced by NBG to borrowers comprising SMEs and individual professionals in Greece. Our preliminary ratings on the class A notes address the timely payment of interest and ultimate payment of principal. The issuer will use the net proceeds from the issuance of the notes to purchase the portfolio at closing. The issuer will WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 2

also establish a commingling reserve account and setoff reserve account to hold the commingling reserve fund and setoff reserve fund, respectively. At closing, the portfolio will comprise assets purchased by the issuer from the originator in its capacity as the seller. As of July 7, 2016, the initial portfolio size is 647.77 million. During the transaction's life, the issuer can either substitute further SME loans up to a maximum limit of 20% of the aggregate collateral balance or repurchase assets from the issuer at the principal amount outstanding of such loans, plus any accrued and unpaid interest due on the assets. In respect of substitution of new assets (in exchange for the assets from the portfolio); the substitution criteria must be satisfied for substitute receivables to be included in the portfolio. At closing, the issuer will also establish a cash reserve account with the accounts bank. The cash reserve fund will not be funded at closing, but will instead be funded out of available funds on each interest payment date (IPD) until the balance standing to the credit of the cash reserve fund reaches the cash reserve fund's required amount. The cash reserve fund will be used to pay any shortfall in amounts available to it on any IPD to pay interest due on the class A notes and payments of certain senior expenses. The transaction also benefits from a combined interest and principal waterfall. All interest payments due on the class A notes will rank in priority to all interest payments due on the class M and Z notes. All interest payments due on the class M notes will rank in priority to all interest payments due on the class Z notes. Our preliminary ratings on the class A notes reflect our assessment of the transaction's credit and cash flow characteristics. We assessed the originator's quality, which we based on the historical performance of loans, a more-qualitative review of the originator's process and guidelines for loan origination and underwriting process, and the information provided. We also took into account the Banking Industry Country Risk Assessment (BICRA) score of Greece and compared the securitized pool against the overall loan book of the originator to determine the scenario default rates (SDR) at each rating level from 'AAA' to 'B'. We then analyzed recovery parameters by adopting the relevant aspects of our corporate CDO criteria as the starting point in determining the recovery rate at each rating level (see "Related Criteria"). The calculation of the SDRs and recovery rates indicated the minimum level of credit enhancement required at each rating level for the portfolio. At a 'B' rating level, the minimum credit enhancement required was 31.3%, increasing to 59% at the most senior rating levels. At the 'BBB' level, this minimum required credit enhancement was determined at about 43%. We then applied our standard stresses outlined in our European SME CLO criteria to determine the minimum required credit enhancement at each rating level. We also determined stresses related to default timing and patterns, interest rate and basis risk, recovery timing, the reinvestment rate, servicing fees and other expenses, yield compression, and a commingling liquidity stress. Our analysis indicates that the available credit enhancement of 50.01% for the class A notes is sufficient to withstand the credit and cash flow stresses that we apply at the assigned preliminary rating levels. They also reflect our assessment of the transaction's exposure to counterparty, legal, and operational risks. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 3

As our preliminary ratings on the notes exceed our long-term rating on the sovereign, we have also applied our rating above the sovereign (RAS) criteria (see "Methodology And Assumptions For Ratings Above The Sovereign--Single-Jurisdiction Structured Finance," published on May 29, 2015). We determined that the maximum rating for a Greek SME CLO transaction under these criteria is 'BB (sf)'. The ratings on the notes may be affected if the ratings on the sovereign were to change. Rating Rationale Credit risk We have determined our default and recovery rate expectations for the portfolio by applying our criteria for European SME collateralized loan obligations (CLOs; see "European SME CLO Methodology And Assumptions," published on Jan. 10, 2013). In line with our European SME CLO criteria, we calculate the scenario default rate (SDR) for a specific European SME portfolio by adjusting the 'b+' average credit quality assessment to determine loan-level rating inputs of CDO Evaluator and by applying the targeted portfolio default rates from our corporate CDO criteria (see "Update To Global Methodologies And Assumptions For Corporate Cash Flow And Synthetic CDOs," published on Aug. 1, 2014). There are three types of adjustments: A country and originator adjustment; A portfolio selection bias adjustment; and A loan distribution adjustment. We have also factored the substitution risk in our credit analysis when determining the scenario default rate (SDR). The SDR is the minimum level of portfolio defaults that we expect each tranche to be able to support its specific rating level, using our CDO Evaluator. Payment structure and cash flow mechanics In our cash flow analysis, we applied our European SME CLO criteria and applied standard stresses outlined in our criteria. These stresses relate to default timing and patterns, interest rate and basis risk, recovery timing, the reinvestment rate, servicing fees and other expenses, yield compression, and commingling liquidity stress. The class A notes pass our credit and cash flow analysis at the assigned rating levels. Country risk Our long-term unsolicited rating on Greece (Hellenic Republic) is 'B-'. Our RAS criteria require the tranches to have sufficient credit enhancement to pass at a severe stress level to qualify to be rated above the sovereign (see "Understanding Standard & Poor's Rating Definitions," published on June 3, 2009). We determined that the maximum rating for a Greek SME CLO transaction under these criteria is 'BB (sf)'. The ratings on the notes may be affected if the ratings on the sovereign were to change. Counterparty risk The transaction will be exposed to the counterparty risk of HSBC Bank PLC, as the bank account provider. Under our current counterparty criteria, it provides bank account (limited) support to the transaction (see "Counterparty Risk WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 4

Framework Methodology And Assumptions," published on June 25, 2013). We consider that the transaction's documented downgrade provisions upon the loss of the minimum required rating, adequately mitigates its exposure to counterparty risk. Under the transaction documents, if the minimum required rating on the bank account provider falls below 'BBB-', the issuer has 60 days to find a financial entity with a minimum long-term rating of 'BBB-' to replace the bank account provider. Legal risk The issuer is expected to be a bankruptcy-remote entity, in line with Greek securitization law and our European legal criteria (see "Europe Asset Isolation And Special-Purpose Entity Criteria--Structured Finance," published on Sept. 13, 2013). In addition, we consider that the sale of the assets would survive the seller's insolvency. We therefore consider the transaction's legal risk to be mitigated. Operational risk In our view, the originator, NBG, has satisfactory underwriting and servicing procedures. From our analysis, we concluded that NBG, in its role as a servicer, has adequate experience in servicing the SME receivables. Following our assessment, we concluded that the servicer and other transaction participants can support the assigned ratings on the class A notes, in line with our operational risk criteria (see "Global Framework For Assessing Operational Risk In Structured Finance Transactions," published on Oct. 9, 2014). Transaction Structure At closing, the originator will sell to the issuer, a 647.77 million pool of secured and unsecured receivables that the originator granted to Greek SMEs. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 5

Flow of funds At closing, the issuer will apply the net proceeds of the issuance of the notes toward the purchase of the SME receivables portfolio. The issuer will apply part of the proceeds of the unrated notes toward funding the commingling and setoff reserve amounts. Ongoing collections that the servicer receives from borrowers are credited to the issuer accounts held with HSBC Bank. Strengths, Concerns, And Mitigating Factors Strengths Credit enhancement for the class A notes will be available through the junior tranches' subordination, excess spread, and reserves (like the cash reserve, commingling reserve, and setoff reserve), which will provide protection for the rated notes. The notes will amortize sequentially. The transaction will feature strict eligibility and substitution criteria for any substitutions to be made in the portfolio. The transaction will also benefit from the buy-back of certain assets in the portfolio by the originator and principal amounts outstanding, plus any accrued interest due on such assets. Concerns and mitigating factors The portfolio contains secured and unsecured assets. In our analysis, we only gave credit to assets secured on properties with an associated first-ranking claim, which comprise approximately 20% of the total portfolio. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 6

The transaction features substitution where the characteristics of the portfolio could change. We have factored in the substitution criteria in the transaction documents to derive a worst-case portfolio to determine rating specific SDRs. We have considered the obligor concentration risk in our credit analysis by applying supplemental tests outlined in our criteria. If the servicer becomes insolvent, setoff risk could arise for a maximum amount that crystallizes at closing. The transaction will benefit from a setoff reserve at closing, which the issuer will use to mitigate any setoff losses. The mismatch between the interest rate paid under the loans and the interest paid under the notes is unhedged, exposing the transaction to interest-rate risk. To address this mismatch, we have stressed interest rate variations during the transaction's life in our cash flow analysis. Payment Structure And Cash Flow Analysis Issuer available funds The issuer is required to apply the available funds in accordance with the pre-enforcement payment priorities, or with the post-enforcement payment priorities. The available funds will include: The amount of the issuer receipts received by the issuer during the collection period. Amounts standing to the credit of the cash reserve account. If a commingling event occurs, all amounts standing to the credit of the commingling reserve account (up to an amount equal to the funds that the servicer failed to transfer as a result). If a setoff risk event occurs, all amounts standing to the credit of the setoff reserve account (up to an amount equal to the amount of any setoff risk actually exercised by the borrowers). Any other amount standing to the credit of the issuer transaction account. Priority of payments Provided that neither an enforcement notice nor an acceleration event has occurred, the issuer will distribute the available funds in the following order: Toward payment of any amounts due and payable in respect of all Irish corporation tax and other tax under the laws of any jurisdiction (this shall be met by the issuer out of the issuer profit amount). Payment of the trustee's fees and the trustee's liabilities, up to a cap. The pari passu payment pro rata of the following issuer expenses up to a cap: All due fees and liabilities payable by the issuer to the agent bank and the paying agents, all fees and ant liabilities incurred by the cash manager relating to the performance of its functions, and all fees due to the issuer account bank in accordance with the issuer accounts agreement. To pay the issuer profit amount. Toward any interest amount due and payable in respect of the class A notes. Toward payment of the cash reserve account of an amount necessary to increase the reserve account's balance up to the cash reserve's required amount. To redeem the class A notes in an amount equal to the class A notes' redemption amount. Toward payment of any interest amount due and payable in respect of the class M notes. Following the full redemption of the class A notes, in or toward the redemption of the class M notes until the class M notes have fully redeemed. Toward payment of any interest amount due and payable in respect of the class Z notes. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 7

Post-acceleration waterfall If an enforcement event or an acceleration event occurs, the payment priorities change to the post-acceleration waterfall, as follows: Senior fees and expenses; The class A notes' interest; The class A notes' principal, until fully paid; The class M notes' interest; The class M notes' principal, until fully paid; The class Z notes' interest; and The class Z notes' principal, until fully paid. Cash reserve At closing, the issuer will open and will maintain the cash reserve account with the issuer account bank. The cash reserve account will hold the cash reserve fund. The cash reserve fund will not be funded at closing, but will instead be funded out of the available funds on each IPD until the balance standing to the credit of the cash reserve fund reaches the cash reserve fund's required amount, which will be set at 1.5% of the class A notes' closing balance. During the transaction's life, if cash is available, amounts will be credited to the cash reserve account in accordance with the pre-enforcement payment priorities until the amount standing to the credit thereof equals the cash reserve fund's required amount. Any shortfall in amounts available to the issuer on any IPD to pay interest due on the class A notes and payments of senior expenses under the pre-enforcement payment priorities will be funded by the cash reserve. If the amount standing to the credit of the cash reserve account is greater than or equal to the amount required to redeem the class A notes and pay all senior expenses under the pre-enforcement priority of payments; then such amounts shall be applied as available funds to fully redeem the class A notes. Setoff risk Under Greek law, setoff risk crystallizes at closing. In this transaction, we anticipate that the amount at risk of being set-off (the "exposure amount") will diminish over time. We further anticipate that these rights reduce as borrowers draw cash from the related accounts and are not reinstated when new cash is credited to the accounts. The issuer will fund the setoff reserve at closing with the issuance of subordinated loan (we expect the reserve to total 10.23 million at closing). Final redemption Unless previously redeemed, the transaction documents stipulate that the issuer will redeem the notes on the final legal maturity date. Mandatory redemption of the notes Mandatory redemption in part:the issuer could redeem the notes at par plus accrued interest while any notes remain outstanding, prior to the delivery of an enforcement notice where there are funds available to redeem the notes in the order of the pre-enforcement priority of payments. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 8

Mandatory redemption in whole: Following notice from the seller to the issuer outlining its intention to exercise the seller call option to purchase any remaining assets in the portfolio, and the issuer agreeing to do so, the assets will be bought back at their principal amount outstanding, plus any accrued and unpaid interest. The mandatory redemption in whole will be subject to: No enforcement notice has been delivered by the trustee. The issuer has provided no more than 60 or less than 30 days' notice to the trustee and the noteholders of its intention to redeem all of the notes. Prior to giving any such notice, the issuer will provide the trustee with a certificate signed by two of the issuer's directors. The certificate will confirm that the issuer has received such consideration to redeem the notes. The notes are subject to mandatory redemption in whole following the occurrence of the fourth IPD. Optional redemption in whole for taxation reasons: The issuer may redeem all of the notes at their principal amount outstanding, together with accrued interest on any IPD if after closing there is a change in tax law. This will be subject to certain conditions being met by the issuer as documented in the transaction documents. Collateral Description As of July 07, 2016, the collateral pool backing the notes amounted to 647.77 million. Collateral Characteristics Total Number of SME assets 2,840 Outstanding balance of SMEs 647,770,760.83 Average SME size 228,088.30 Weighted-average interest rate 4.20 Floating-/fixed-rate obligation (%) 99.97/0.03 Weighted-average fixed-interest rate 9.74 Weighted-average floating-interest rate 4.20 Weighted-average seasoning (months) 44.64 Weighted-average remaining terms (months) 45.01 Top borrower group 1.1 Top 10 borrower group 10.31 Top 20 borrower group 19.06 Credit Analysis Collateral risk assessment We derived the portfolio's SDR by adjusting our average credit quality assessment and by applying the targeted portfolio default rates outlined in our European SME CLO criteria. To determine the SDR, we adjusted the archetypical European SME average 'b+' credit quality to reflect country and originator and portfolio selection adjustments. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 9

We ranked the originator into the moderate category in accordance with tables 1, 2, and 3 of our European SME CLO criteria). Taking into account Greece's Banking Industry Country Risk Assessment BICRA score of 10 and the originator's average annual observed default frequency, we applied a downward adjustment of two notches to the 'b+' archetypical average credit quality (see "Banking Industry Country Risk Assessment: Greece," published on April 13, 2016). We then compared the securitized portfolio's credit quality with the originator's overall loan book, to make a portfolio selection bias adjustment. We also considered other factors like the current economic conditions in Greece, loan performances in Greece to determine the scenario default rate as the assigned rating levels. We derived a recovery parameter at each rating level based on our European SME CLO criteria, by considering: The liability rating; The asset type; Its priority/seniority; and The country recovery grouping. We have also considered the originator's historical experience of recoveries to arrive at these recovery parameters. Cash Flow Analysis We expect the rated notes to be able to withstand all of the relevant stress combinations applicable to the structure, without having any shortfalls on interest and ultimate principal. Our analysis showed that the available credit enhancement for the class A notes is commensurate with our 'BB (sf)' preliminary ratings. Some of the stresses that we applied to the structure are as follows; Default patterns and timing of defaults In line with our European SME CLO criteria, we modeled the portfolio's default patterns by taking into account the securitized portfolio's weighted-average life. We also considered that defaults were more likely to be spread throughout a given year, than occur at one specific time. We modeled defaults quarterly based on the transaction's notes' payment frequency. Interest rate and basis risk We modeled each of the scenarios above in different rating-specific interest-rate environments, where the transaction could be exposed to some interest rate or basis risk mismatch. We ran the following five interest rate scenarios: Index forward curve; Index up; Index down; Index down-up; and Index up-down. Recovery timing We based our recovery timing on the country recovery grouping, in line with table 8 of our criteria, which classifies SME loans in Greece, will generally take a minimum of 24 months to recover any proceeds on defaulted loans. We also considered the country's legal framework and originator's historical record on recoveries when determining recovery WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 10

timings. Commingling stress The servicer holds the collection accounts, making daily transfers to the transaction account. We apply a commingling stress of one month's principal and interest collections to address any payment delays. Minimum servicing fee We modeled a minimum servicing fee of 80 basis points and 80,000 per annum as senior fees in our cash flow analysis. Basis risk The transaction closed without any interest rate hedge. We note that there is a mismatch between the interest received under the securitized assets and the interest paid under the notes. In our analysis, we have considered the effect of fluctuating interest rates on the rated notes. Our ratings on the class A notes reflect these stresses. Supplemental Tests We introduced this test in January 2013 under our European SME CLO criteria to calculate the subordination floor expected at each rating level. This test requires rated notes to "pass" or be at the level that covers the loss arising from the obligor, industry, and region test. As the largest industry and the largest region default tests only apply to 'AAA (sf)' and 'AA (sf)' rated tranches, we have only modeled the largest obligor test for the class A notes. We therefore applied the "largest obligor default" test to the class A notes in accordance with table 11 under our criteria. We noted that the class A and B notes satisfy the largest obligor default test. Monitoring And Surveillance We will review the transaction periodically until the rated notes mature or are otherwise retired. To do this, we will review servicer reports detailing the performance of the underlying collateral pool and evolution of the structural features of the transaction, monitor supporting ratings, and make regular contact with the servicer to ensure that minimum servicing standards are being sustained and that any material changes are communicated and assessed. Related Criteria And Research Related criteria Criteria - Structured Finance - CDOs: Global Methodologies And Assumptions For Corporate Cash Flow And Synthetic CDOs - September 17, 2015 Criteria - Structured Finance - General: Methodology And Assumptions For Ratings Above The Sovereign--Single-Jurisdiction Structured Finance - May 29, 2015 Criteria - Structured Finance - General: Global Framework For Assessing Operational Risk In Structured Finance Transactions - October 09, 2014 General Criteria: Methodology: Timeliness Of Payments: Grace Periods, Guarantees, And Use Of 'D' And 'SD' Ratings - October 24, 2013 WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 11

Legal Criteria: Europe Asset Isolation And Special-Purpose Entity Criteria--Structured Finance - September 13, 2013 Criteria - Structured Finance - General: Counterparty Risk Framework Methodology And Assumptions - June 25, 2013 Criteria - Structured Finance - CDOs: European SME CLO Methodology And Assumptions - January 10, 2013 Criteria - Structured Finance - General: Criteria Methodology Applied To Fees, Expenses, And Indemnifications - July 12, 2012 General Criteria: Global Investment Criteria For Temporary Investments In Transaction Accounts - May 31, 2012 General Criteria: Methodology: Credit Stability Criteria - May 03, 2010 Related research Preliminary Ratings Assigned To Sinepia's Class A Greek SME CLO Notes, July 25, 2016 2015 EMEA Structured Credit Scenario And Sensitivity Analysis, Aug. 6, 2015 European Structured Finance Scenario And Sensitivity Analysis 2014: The Effects Of The Top Five Macroeconomic Factors, July 8, 2014 Global Structured Finance Scenario And Sensitivity Analysis: Understanding The Effects Of Macroeconomic Factors On Credit Quality, July 2, 2014 Greece Upgraded To 'B-' From 'CCC+' On Reform Progress; Outlook Stable, Jan. 22, 2016 Questions And Answers About Rating Single-Jurisdiction Securitizations Above The Sovereign, May 29, 2015 What Are The Potential Rating Effects If A Country Exits A Monetary Union?, Oct. 4, 2012 Analytical Team Primary Credit Analyst: Abhijit A Pawar, London (44) 20-7176-3774; abhijit.pawar@spglobal.com Secondary Contact: Yann Marty, London (44) 20-7176-1214; yann.marty@spglobal.com Additional Contact: Structured Finance Europe; StructuredFinanceEurope@standardandpoors.com WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 12

Copyright 2016 by S&P Global Market Intelligence, a division of S&P Global Inc. All rights reserved. No content (including ratings, credit-related analyses and data, valuations, model, software or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor's Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an "as is" basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT'S FUNCTIONING WILL BE UNINTERRUPTED, OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages. Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P's opinions, analyses, and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw, or suspend such acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal, or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof. S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain nonpublic information received in connection with each analytical process. S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, www.standardandpoors.com (free of charge), and www.ratingsdirect.com and www.globalcreditportal.com (subscription) and www.spcapitaliq.com (subscription) and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at www.standardandpoors.com/usratingsfees. STANDARD & POOR'S, S&P and RATINGSDIRECT are registered trademarks of Standard & Poor's Financial Services LLC. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT JULY 25, 2016 13