(a)

Calculation of receivable 1
Loan note amounts attributable to the A, B and C tranches 1
Impact of swap 2
Calculation of interest payable on interest for tranches A, B and C-rated tranches 3
Estimation of return to subordinated certificates 1
Comments and calculation relating to sensitivity 3
––––
11
––––