FP Turbo Series Trust as at 30 April 2015

Transcription

1 Portfolio Summary Portfolio size ($) $198,492,343 Number of contracts 6,500 Number of obligors 953 Weighted average yield (% p.a.) 11.46% Average contract balance (current) ($) $30,537 Maximum contract balance (current) ($) $317,555 Average contract balance (original) ($) $49,754 Maximum contract balance (original) ($) $463,230 Weighted average total contract term (months) Weighted average seasoning (months) Weighted average remaining term (months) Maximum remaining term (months) Average Residual (current) (%) 43.85% Average Residual (original) (%) 26.91%

2 Top 10 Obligors Customer Code Book Value Number of Contracts Percentage AAN0481 $ 16,752, % AMU0167 $ 15,348, % AWE0162 $ 9,464, % ARA0071 $ 7,862, % AAG0025 $ 7,809, % ABO0142 $ 7,746, ARO0130 $ 7,736, ATH0085 $ 4,605, % AXS0125 $ 4,523, % ACA0196 $ 3,853, % Total $ 85,703,125 2, %

3 Contracts by Lease Type Lease Category Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) Operating 157,486, % 5, % Novated 33,476, % 1, % Finance 7,529, % % Unfunded Contracts by Lease Type Finance Unfunded Novated Operating

4 Contracts by Asset Type Asset Type Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) Passenger 89,895, % 3, % Light Commercial 55,281, % 2, % Heavy Commercial 53,265, % % Non Asset Category 50, % % Contracts by Asset Type Non Asset Category Heavy Commercial Passenger Light Commercial

5 Contracts by Obligor Balance Obligor Balance Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) $0 - $10,000 1,575, % % $10,000 - $20,000 34,851, % 2, $20,000 - $30,000 53,818, % 2, % $30,000 - $40,000 33,919, % % $40,000 - $50,000 15,379, % % $50,000 - $60,000 7,957, % % $60,000 - $70,000 3,338, % $70,000 - $80,000 3,457, % % $80,000 - $90,000 3,383, $90,000 - $100,000 4,098, % % $100,000 - $200,000 30,360, % $200,000 - $300,000 5,716, % % $300,000 - $400, , % % $400,000 - $500, $500, Contracts by Obligor Balance 3 25% 15% 5%

6 Manufacturing Wholesale Trade Financial and Insurance Services Professional, Scientific and Technical Services Construction Transport, Postal and Warehousing Public Administration and Safety Retail Trade Mining Undefined Other Services Rental Hiring and Real Estate Services Health Care and Social Assistance X-NOV Arts and Recreation Services Education and Training Electricity, Gas, Water & Waste Services Information Media and Telecommunications Administrative and Support Services Agriculture, Forestry and Fishing Accommodation and Food Services Contracts by Obligor Industry Industry Sector Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) Manufacturing 42,279, , % Wholesale Trade 20,306, % % Financial and Insurance Services 19,629, % % Professional, Scientific and Technical Services 18,670, % % Construction 16,584, % % Transport, Postal and Warehousing 12,877, % % Public Administration and Safety 11,160, % % Retail Trade 9,041, % % Mining 7,229, % % Undefined 6,747, % Other Services 5,095, % % Rental Hiring and Real Estate Services 5,077, % % Health Care and Social Assistance 4,868, % % X-NOV 4,816, % % Arts and Recreation Services 3,197, % % Education and Training 3,126, % % Electricity, Gas, Water & Waste Services 2,780, % Information Media and Telecommunications 1,837, % % Administrative and Support Services 1,591, Agriculture, Forestry and Fishing 1,524, % % Accommodation and Food Services 50, % % Contracts by Obligor Industry 25% 15% 5%

7 Contracts by Geographical Distribution State of Delivery Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) NSW 69,813, % 2, % VIC 62,324, , % QLD 34,032, % 1, % WA 20,255, % SA 7,607, % % TAS 1,950, % NT 1,521, % ACT 987, % Contracts by Geographical Distribution WA SA TAS NT ACT NSW QLD VIC

8 Contracts by Asset Manufacturer Manufacturer Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) TOYOTA 36,213, % 1, % FORD 35,534, , % BYFORD 11,624, % % ISUZU 11,424, % % HOLDEN 10,613, % % VOLKSWAGEN 8,565, % NISSAN 8,156, % % MAZDA 6,616, % % VOLVO 6,124, % % MFUSO 5,909, % % HYUNDAI 5,755, % MITSUBISHI 5,013, % % MERCEDES 4,926, % % SUBARU 4,683, % % BORALWESTN 4,602, % % HINO 3,698, % % JEEP 3,098, % % MAXICUBE 2,816, % % AUDI 2,304, % % Other 52 20,811, % % Contracts by Asset Manufacturer 18% 16% 14% 12% 8% 6% 4% 2%

9 Contracts by Seasoning Seasoning Band Mths Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) ,200, % % ,148, % % ,346, , % ,571, , % ,334, % 1, % ,614, % % ,259, % % ,587, % % ,079, % % ,483, % % ,715, % % , % % ,506, % ,120, % % , % % , % % , % % , % , % % Contracts by Seasoning 25% 15% 5%

10 Contracts by Remaining Term Remaining Term Band Yrs Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) ,050, % 2, % ,742, % 2, % ,153, % 1, % ,399, % % 4-5 5,627, % % 5-6 2,092, % % , % % ,569, % % , % Contracts by Remaining Term 35% 3 25% 15% 5%

11 Contracts by Residual/Balloon Payment (Original Lease Receivables) Residual Band (original) Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) Residual 6,156, % - 2,215, % ,910, % % ,107, % 1, % ,237, % 1, % ,691, % 1, % ,439, % 6-7 6,514, % % 7-8 1,054, % % , % % Contracts by Residual/Balloon Payment (Original Lease Receivables) 3 25% 15% 5% Residual

12 Contracts by Residual/Balloon Payment (Current Lease Receivables) Residual Band (current) Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) Residual 6,156, % - 886, % % - 7,535, % - 3 8,963, % % ,047, % ,874, % % ,088, % 1, ,697, % 1, % ,587, % 1, ,008, % % ,645, % % Contracts by Residual/Balloon Payment (Current Lease Receivables) 18% 16% 14% 12% 8% 6% 4% 2% Residual

13 Contracts by New/Used New/Used Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) New 176,010, % 5, % Used 22,481, % % Contracts by New/Used Used New

14 Contracts by Yield Yield Band Current Lease Receivable (CLR) ($) (%) Contracts No. Contracts No. / Total Portfolio (%) - 5% 2,976, % 5% - 6% 4,781, % % 6% - 7% 9,297, % % - 8% 23,215, % 8% - 9% 22,453, % % 9% - 27,132, % % - 11% 19,402, % % 11% - 12% 17,418, % % 12% - 13% 23,316, % %+ 48,497, % 2, % Contracts by Yield 3 25% 15% 5% - 5% 5% - 6% 6% - 7% 7% - 8% 8% - 9% 9% % 11% - 12% 12% - 13% 13%+