s Assumed Debt Summary _Aafl Amount Assumed Rate Coupon Maturity Lewraget2) C&W 1st Lien TLB $795.0 5.25% (1) L+400-425 bps 7 yrs. 2.58x CALI TLB 400.0 6.20% 3.88x C&W 2nd Lien TLB 220.0 9.50% (1) L+800-825 bps 8 yrs. 4.60x C-III Northstar Loan 50.0 14.00% 4.76x Total Debt/Merage