DBRS Confirms Ratings on Series 2012-10 Notes Issued by LStreet II, LLC

DBRS, Inc. (DBRS) has today confirmed the rating of A (low) (sf) on the Series 2012-10 Class A-1 Notes, Series 2012-10 Class A-2 Notes and the Series 2012-10 Class A-3 Notes (together, the Series 2012-10 Class A Notes) issued by LStreet II, LLC, pursuant to the Second Amended and Restated Series 2012-10 Supplement to the Base Indenture dated as of November 20, 2014.

The Series 2012-10 Class A Notes are collateralized by the Class A-1A LT and the Class A-1B LT Notes of Davis Square Funding II, Ltd., which is itself collateralized by a pool of sub-prime and Alt-A residential mortgage-backed securities, commercial mortgage-backed securities, asset-backed securities and collateralized loan obligations.

The ratings address (1) the likelihood of the Series 2012-10 Class A noteholders receiving all principal distributions to which such noteholders are entitled and (2) the likelihood of the Series 2012-10 Class A noteholders receiving the amount of Series 2012-10 Class A Interest to which such noteholders are entitled in each case, to the extent payable to the Series 2012-10 Class A Notes in accordance with the priorities of payment outlined in the Amended and Restated Series 2012-10 Supplement to the Base Indenture on or before the Final Maturity Date in May 2039.

For the avoidance of doubt, the above DBRS ratings address the ultimate payment of the Series 2012-10 Class A-1 Principal, Series 2012-10 Class A-2 Principal and Series 2012-10 Class A-3 Principal (initial par of $150,500,000 as of November 27, 2012; $92,500,000 as of October 21, 2013; and $45,000,000 as of November 20, 2014, respectively), and the timely payment of the Series 2012-10 Class A-1 Interest, the Series 2012-10 Class A-2 Interest and the Series 2012-10 Class A-3 Interest (one-month LIBOR plus 0.45% per annum for all Series 2012-10 Class A Notes).

The DBRS ratings do not address any other amounts which may be paid to the Series 2012-10 Class A noteholders, including but not limited to the Series 2012-10 Class A-1 Additional Amount, Series 2012-10 Class A-2 Additional Amount or Series 2012-10 Class A-3 Additional Amount.

Notes:
All figures are in U.S. dollars unless otherwise noted.

This rating is endorsed by DBRS Ratings Limited for use in the European Union.

The applicable methodology is Rating Global Structured Finance CDO Restructurings, which can be found on our website under Methodologies.

For more information on this credit or on this industry, visit www.dbrs.com or contact us at info@dbrs.com.