SLIDE 14 Fair Value of Swap Including Counterparty Risk Value
14
Cash Flow Analysis Date Tenor Risk-Free Net Cash Flows [a] Discount Factor Risk-Free PV Cash Flows Aggregate Future Cash Flows [b] Asset
Risk- Adjusted Rate [d] Risk- Adjusted Discount Factor Fair Value Adjusted for Counterparty Risk 7 3/31/2017 0.2500
$ 0.9892
$ 2,963,210 $ Asset 2.0840% 0.9949
8 6/30/2017 0.5028 2,100 0.9877 2,074 $ 2,965,551 $ Asset 2.2236% 0.9890 2,077 9 9/30/2017 0.7583 15,989 0.9857 15,761 2,963,477 Asset 2.1008% 0.9844 15,739 10 12/31/2017 1.0139 46,058 0.9844 45,339 2,947,716 Asset 1.9781% 0.9803 45,152 11 3/31/2018 1.2639 71,019 0.9847 69,935 2,902,377 Asset 1.8581% 0.9770 69,386 12 6/30/2018 1.5167 102,592 0.9852 101,072 2,832,443 Asset 1.7522% 0.9740 99,924 13 9/30/2018 1.7722 126,382 0.9842 124,389 2,731,371 Asset 1.7727% 0.9693 122,507 14 12/31/2018 2.0278 151,004 0.9818 148,262 2,606,981 Asset 1.7931% 0.9646 145,659 15 3/31/2019 2.2778 173,152 0.9785 169,428 2,458,719 Asset 1.8131% 0.9599 166,208 16 6/30/2019 2.5306 200,571 0.9749 195,542 2,289,291 Asset 1.8333% 0.9551 191,559 17 9/30/2019 2.7861 227,229 0.9718 220,810 2,093,750 Asset 1.8538% 0.9501 215,893 18 12/31/2019 3.0417 251,596 0.9689 243,784 1,872,940 Asset 1.8742% 0.9451 237,780 19 3/31/2020 3.2944 261,172 0.9664 252,383 1,629,156 Asset 1.8944% 0.9400 245,513 20 6/30/2020 3.5472 269,824 0.9637 260,030 1,376,773 Asset 1.9153% 0.9349 252,264 21 9/30/2020 3.8028 281,537 0.9608 270,491 1,116,743 Asset 1.9383% 0.9296 261,716 22 12/31/2020 4.0583 290,285 0.9574 277,932 846,252 Asset 1.9613% 0.9242 268,282 23 3/31/2021 4.3083 292,532 0.9539 279,035 568,319 Asset 1.9838% 0.9189 268,793 24 6/30/2021 4.5611 304,435 0.9502 289,284 289,284 Asset 2.0058% 0.9134 278,071 26 Risk-Free Swap Value 2,963,210 $ 2,884,169 $ 29 Counterparty Risk Adjustment [e] (79,042) $
[a] The expected net payment for both the interest rate and cross currency swap with Counterparty. [b] The net present value of all future payments as of that payment date. [c] The position of Tower International vs. the counterparty as of that payment date for both instruments. [d] The risk adjusted rate is based on the credit spread of the party who is in the liability position. [e] The counterparty risk adjustment is the difference of the Fair Value of the position minus the risk free value of the position vs. a counterparty.