eu sc e =an roup a ua ion a emen Auk 2075
SOUTHERN FINANCIAL, LLC of 3
Request 182298
As of 10 Aug 15
Deutsche Bank AG
For Sales Inquiries Contact:
Daniel Sabba (Tel) +1(2 Email) daniel.sabba@db.com
For questions relating to this statema
1 Email)
SOUTHERN FINANCIAL, LLC
To: Jabwcpa Gmail (Email) ichard Kahn12 (Email) n,Hnw Clientservices (Email) Gedeon Pinedo (Email) Vahe Stepanian (Email)
lark Whyman (Email) ,Amanda Kirby (Email) amanda.kirby@db.com.Paul Monis (Email aniel Sabba (Ema lane Dwyer (Email)
Fx Rates: USD/EUR = .9107882873
Note:•All Values are shown from the DB Group's point of view. A negative Value therefore expresses an amount which is in your favour, while a positive amount is one which Is In DB Group favour. The terms and conditions of each transaction are specified in the
relevant trade Confirmation.
Deutsche Bank Group (-OB") is providing the valuations set forth above as an accommodation to you solely for your own internal use. Unless expressly stated otherwise, valuations represent DB's current economic assessment of the transaction or instrument as
of the date specified. DB's economic assessment is typically derived all or in pan from model prices, external sources, market prices and/or DB's Internal books and records prices. Valuations may be adjusted to take into account market, liquidity, credit,
operational or other risks, and/or to reflect adjustments based upon our willingness to unwind all or pan of your position or revenue that has been generated but not yet recognized by DB ("Premium Adjustments"). Such Premium Adjustments will generally
always decline over time, as DB's appetite to unwind at a premium will generally decline over time. which will lead to lower valuations in the absence of changes in market conditions. Valuations, including those containing Premium Adjustments, may not
represent the terms at which new transactions or instruments could be entered into with DB or the terms at which existing transactions or instruments could be liquidated or unwound with DB. DB may change its valuation methodology and the related
adjustments and assumptions at any time. so that future valuations may be less favourable than the current ones, even in the absence of an adverse development in market conditions. Valuations based on different assumptions or calculated using other
methodologies may also yield different results and any adjustments may not apply for the duration of the transaction or instrument Any subsequent valuations provided to you will almost certainly differ from this valuation. This difference can be less favourable to
you, and due to the volatility of market conditions, the size or notional amount of the decrease or increase and other factors, the differential could be substantial. DB shall not be liable for any errors or omissions made in calculating or disseminating valuations, or
for any inaccuracies or flaws in the methodologies, adjustments or assumptions. DB specifically disclaims liability for any losses or damages (incidental, consequential or otherwise) that may arise from valuations that are either used or relied upon by you or any
other party for any reason including, without limitation, your use of valuations in preparation of your own financial books and records.
Statement ID: 182298_20150810_20150811_1
EFTA01197464
Feu sc e an roup a ua ion a emen
ig
II Aug 2015
SOUTHERN FINANCIAL, LLC Page 2 of
Request 182298
As of 10 Aug 15
Al
Deutsche Bank AG
SOUTHERN FINANCIAL, LLC
Credit • Default Swap
Trade ID Counterpart Trade Type Ref. Entity Trade Date Eft Date Maturity Date BuySell NotAmt 1 Not.Ccyt Not.Amt 2 Not.Ccy2 Rate Spread MTM(USD)
C7970754M SOUTHERN CREDIT BRASOV 13,Jan-2015 I4-Jan2015 20Nar2020 SELL 10.000.000.00 USD 10.000.000.00 USD 1.0000 303 (837.672.70)
FINANCIAL LLC DERIVATIVE.
DEFSWAP
Subtotal: (837,672.70)
Equity. Option
db Ticket Counterpaity Ref. Entity Put/ Call Expiry Date Not.Amt Not.Ccy Quantity Strike Price Spot Price Implied Volatility Fair Price MTM(USD)
LN•6I8753 SOUTHERN LN_618753BU CALL 113•Dec.2015 (4.166.000.00) USD (4.166.000) 1.0000 (69.212.14)
FINANCIAL LLC
NYSI8176 SOUTHERN CALL 274an.2016 3.896.620.00 USD 100.000 38.9662 29.5000 49.7398 1.331 131082.49
FINANCIAL.I1C
Subtotal: 63,870.35
FX• Opdons
Settlement Not.Ccy NoLC,cy
DealGrouplD Counterpart Trade Type Trade Date Maturity Date Date NotAmt 1 1 NotAmt 2 2 Long/ Short Option Style Put/ Cal Strike Price MTM(USD)
418822243' SOUTHERN FxEuto0pt 12.A*2014 12A4-2015 14Aug2015 75.000.000.00 USD (462.000.000.00) CNN SHORT EUROPEAN PUT 6.1600 0.00
834462396 FINANCIAL, LW
4971174981 SOUTHERN FxElro0pt 02,M2015 04.lan2016 06.lan2016 50.000.000.00 EUR (52.000.000.00) USD SHORT EUROPEAN PUT 1.0400 (433.089.38)
1037233558 FINANCIAL, LLC
497117498/ SOUTHERN FxElro0pl 02,1u1.2015 04-Jan-2016 06.lan2016 50.000.000.00 EUR (58.200.000.00) USD LONG EUROPEAN CALL 1.1640 334.33326
1037233559 FINANCIAL, LLC
497126993/ SOUTHERN FxEuro0pl 02,42015 04-„lan2016 06.lan2016 25.000.000.00 EUR (26.250.000.00) USD SHORT EUROPEAN PUT 1.0500 (265.159.06)
1037255502 FINANCIAL, LLC
497126993/ SOUTHERN FxEuro0pt 02.,k42015 04-„lan2016 06.lan2016 25.000.000.00 EUR (28.912,500.00) USD LONG EUROPEAN CALL 1.1565 202,30134
1037255503 FINANCIAL, LLC
Subtotal: (161.611.84)
Statement ID: 182298_20150810_20150811_1
The valuation information set forth in this statement is provided subject to the terms and conditions set forth in the notes on the cover sheet
EFTA01197465
eu sc e =an roup 'a ua ion a amen 11 Aug 2015
SOUTHERN FINANCIAL, LLC Page 3 Of 3
Request 182298
As of 10 Aug 15
Deutsche Bank AG
SOUTHERN FINANCIAL, LLC
Equity- Swap DOM
db Ticket Counterparry Ref. Entity Put/ Call Expiry Date NotAmt NoLecy NotAmt 2 Not.Ccy2 Strike Price MTM(USD)
612676 SOUTHERN 01•Feb20I6 (3.470.000.00) USD 34.7000 521,088.19
FINANCIAL. LLC
Subtotal: 521.088.19
Total: (414.326.00)
Statement ID: 182298_20150810_20150811_1
The valuation information set forth in this statement is provided subject to the terms and conditions set forth in the notes on the cover sheet
EFTA01197466