Monthly Covered Bond Report Date: 31/07/2016 Determination Date: 3/08/2016 Distribution Date: 12/08/2016. Stable. Stable

Size: px

Start display at page:

Download "Monthly Covered Bond Report Date: 31/07/2016 Determination Date: 3/08/2016 Distribution Date: 12/08/2016. Stable. Stable"

Loraine Hall
5 years ago
Views:

Monthly Covered Bond Report Date: 31/07/2016 Determination Date: 3/08/2016 Distribution Date: 12/08/2016 Parties Issuer Macquarie Bank Limited Servicer Macquarie Securitisation Limited Covered Bond

1 Monthly Covered Bond Report Date: 31/07/2016 Determination Date: 3/08/2016 Distribution Date: 12/08/2016 Parties Issuer Macquarie Bank Limited Servicer Macquarie Securitisation Limited Covered Bond Guarantor Perpetual Limited Interest Rate Swap Provider Macquarie Bank Limited Security Trustee P.T. Limited Trust Manager Macquarie Securitisation Limited Bond Trustee DB Trustees (Hong Kong) Limited Ratings Overview Moody's Fitch MBL Short Term Senior P-1 Stable F1 MBL Long Term Senior A2 Stable A Covered Bond Rating Aaa AAA Stable Stable Compliance Tests Asset Coverage Test Legislated Asset Test Issuer Event of Default Covered Bond Guarantor Event of Default Interest Rate Shortfall Test Pre-Maturity Test Pass Pass No No Pass N/A Asset Coverage Test as at 3/08/2016 Calculation of Adjusted Aggregate Mortgage Loan Amount A The lower of: (i) LVR Adjusted Mortgage Loan Balance Amount, and (ii) Asset Percentage Adjusted Mortgage Loan Balance Amount. $1,689,511,667 $1,486,016,809 $1,486,016,809 B C D E Aggregate amount of any proceeds of any Term Advances and/or any Demand Loan Advances which have not been applied as at the Determination Date. Aggregate principal balance of any Substitution Assets and Authorised Investments as at the relevant Determination Date. Aggregate amount of Principal Collections collected by the Servicer during the preceding Collection Period excluding any amounts applied in accordance with the Priority of Payments. The sum Sale Proceeds credited to the GIC Account, remaining Available Principal held in the GIC Account, as at the Determination Date. Z Negative Carry Factor Y Amount equal to the financial loss incurred by the Covered Bond Guarantor due to the Seller materially breaching any warranty under the Mortgage Sale Agreement and/or the Servicer materially breaching any term of the Servicing Deed. Adjusted Aggregate Mortgage Loan Amount (A+B+C+D+E)-Z-Y $1,486,016,809 Results of Asset Coverage Test Adjusted Aggregate Mortgage Loan Amount $1,486,016,809 AUD Equivalent of the Aggregate Principal Amount Outstanding of the Covered Bonds $775,572,750 Asset Coverage Test is Satisfied Asset Percentage 87.00% Current Overcollateralisation Percentage % Yes 1 of 8

2 Bond Issuance Summary as at 03 August 2016 Bonds Issue Date Principal Balance AUD Equiv of Principal Balance Exchange Rate Coupon Rate MBLCOV03MAR21 3-Mar-2016 EUR 500,000,000 $775,572, % Total $775,572,750 Bonds ISIN Note Type Final Maturity Date MBLCOV03MAR21 XS Soft Bullet 3-Mar-2021 Covered Bond Swap Providers Bonds Swap Provider National Australia Bank Limited ING Bank N.V. Notional Principal EUR250,000,000 EUR250,000,000 2 of 8

3 Pool Summary Portfolio Cut off Date Current Principal Balance (AUD) Total Number of Total Number of 31/07/2016 $1,710,353,224 Average Loan Size $510,706 Maximum Housing Loan Balance $1,957,112 Weighted Average Loan Interest Rate 4.49% Weighted Average Current Loan to Value Ratio (LVR) 70.12% Weighted Average Indexed Loan to Value Ratio (LVR) 64.38% Weighted Average Seasoning (Months) 26 Weighted Average Remaining Term (Months) 334 Reserve Balance $8,422,246 Prepayment Information 1 Month 3 Month Prepayment History (CPR) 25.04% 21.80% 20.03% 3,349 5, Month Cumulative 20.03% Mortgage Pool By Current Loan To Value Ratio (LVR) Number of (%) up to and including 50% % $206,071, % >50% up to and including 55% % $78,139, % >55% up to and including 60% % $110,438, % >60% up to and including 65% % $146,418, % >65% up to and including 70% % $144,036, % >70% up to and including 75% % $214,475, % >75% up to and including 80% % $414,558, % >80% up to and including 85% % $51,197, % >85% up to and including 90% % $234,044, % >90% up to and including 95% % $110,972, % >95% up to and including 100% % 0.00% >100% % 0.00% 3 of 8

4 Mortgage Pool By Current Indexed Loan To Value Ratio (LVR) Number of (%) up to and including 50% % $305,845, % >50% up to and including 55% % $139,189, % >55% up to and including 60% % $151,547, % >60% up to and including 65% % $168,331, % >65% up to and including 70% % $208,988, % >70% up to and including 75% % $226,368, % >75% up to and including 80% % $223,361, % >80% up to and including 85% % $159,503, % >85% up to and including 90% % $81,782, % >90% up to and including 95% % $38,794, % >95% up to and including 100% % $6,638, % >100% % 0.00% Mortgage Pool By Interest Rate Number of (%) up to and including 4.0% % $58,705, % >4.0% up to and including 4.5% 2, % $905,447, % >4.5% up to and including 5.0% 2, % $672,507, % >5.0% up to and including 5.5% % $57,244, % >5.5% up to and including 6.0% % $16,125, % >6.0% up to and including 6.5% % 0.00% >6.5% up to and including 7.0% % 0.00% >7.0% up to and including 7.5% % $323, % >7.5% up to and including 8.0% % 0.00% >8.0% up to and including 8.5% % 0.00% >8.5% up to and including 9.0% % 0.00% >9.0% up to and including 9.5% % 0.00% >9.5% up to and including 10.0% % 0.00% >10% % 0.00% Total 5, % $1,710,353, % Mortgage Pool By Interest Option Number of (%) 1 Year Fixed % $8,816, % 2 Year Fixed % $80,121, % 3 Year Fixed % $133,655, % 4 Year Fixed % $3,815, % 5 Year Fixed % $44,935, % 6+ Years Fixed % 0.00% Total Fixed Rate % $271,343, % Total Variable Rate 4, % $1,439,009, % Total 5, % $1,710,353, % 4 of 8

5 Mortgage Pool By Loan Type Number of (%) P&I 2, % $923,425, % Interest Only 2, % $786,927, % Total 5, % $1,710,353, % Mortgage Pool By Remaining Interest Only Period Number of (%) up to and including 1 year % $31,096, % >1 up to and including 2 years % $64,583, % >2 up to and including 3 years % $242,753, % >3 up to and including 4 years 1, % $370,198, % >4 up to and including 5 years % $70,818, % >5 up to and including 6 years % 0.00% >6 up to and including 7 years % 0.00% >7 up to and including 8 years % 0.00% >8 up to and including 9 years % $1,018, % >9 years % $6,459, % Total 2, % $786,927, % Mortgage Pool by Remaining Term on Fixed Rate Period Number of (%) >0 up to and including 3 months % $39,689, % >3 up to and including 6 months % $31,852, % >6 up to and including 9 months % $15,547, % >9 up to and including 12 months % $15,525, % >12 up to and including 15 months % $ 19,840, % >15 up to and including 18 months % $17,688, % >18 up to and including 21 months % $29,008, % >21 up to and including 24 months % $35,399, % >24 up to and including 27 months % $17,651, % >27 up to and including 30 months % $4,895, % >30 up to and including 33 months % $4,284, % >33 up to and including 36 months % $4,100, % >36 up to and including 48 months % $30,739, % >48 up to and including 60 months % $8,118, % >60 months % 0.00% Total % $271,343, % 5 of 8

6 Mortgage Pool By Size (Consolidated) Number of (%) up to and including $100, % $4,951, % >$100,000 up to and including $200, % $32,632, % >$200,000 up to and including $300, % $144,107, % >$300,000 up to and including $400, % $235,977, % >$400,000 up to and including $500, % $214,294, % >$500,000 up to and including $600, % $163,102, % >$600,000 up to and including $700, % $115,663, % >$700,000 up to and including $800, % $101,755, % >$800,000 up to and including $900, % $95,950, % >$900,000 up to and including $1m % $109,836, % >$1m up to and including $1.25m % $267,135, % >$1.25m up to and including $1.50m % $119,948, % >$1.50m up to and including $1.75m % $81,242, % >$1.75m up to and including $2m % $23,756, % >$2m % 0.00% Mortgage Pool By Loan Seasoning Number of (%) >0 up to and including 3 months % 0.00% >3 up to and including 6 months % 0.00% >6 up to and including 9 months % 0.00% >9 up to and including 12 months % $196,266, % >12 up to and including 15 months % $249,902, % >15 up to and including 18 months % $218,672, % >18 up to and including 21 months % $166,065, % >21 up to and including 24 months % $171,211, % >24 up to and including 27 months % $166,761, % >27 up to and including 30 months % $111,018, % >30 up to and including 33 months % $108,824, % >33 up to and including 36 months % $92,122, % >36 up to and including 48 months % $130,123, % >48 up to and including 60 months % $31,475, % >60 up to and including 72 months % $8,001, % >72 up to and including 84 months % $473, % >84 up to and including 96 months % $365, % >96 up to and including 108 months % $10,412, % >108 up to and including 120 months % $18,436, % >120 months % $30,220, % 6 of 8

7 Mortgage Pool by Remaining Tenor Number of (%) up to and including 1 year % 0.00% >1 up to and including 2 years % 0.00% >2 up to and including 3 years % 0.00% >3 up to and including 4 years % 0.00% >4 up to and including 5 years % 0.00% >5 up to and including 6 years % 0.00% >6 up to and including 7 years % 0.00% >7 up to and including 8 years % 0.00% >8 up to and including 9 years % 0.00% >9 up to and including 10 years % 0.00% >10 up to and including 15 years % 0.00% >15 up to and including 20 years % $26,969, % >20 up to and including 25 years % $38,085, % >25 up to and including 30 years 3, % $1,645,298, % Mortgage Pool By Geographic Distribution Number of (%) NSW 1, % $807,250, % ACT % $35,846, % VIC % $339,373, % TAS % $5,759, % QLD % $267,177, % SA % $53,873, % WA % $190,286, % NT % $10,786, % Mortgage Pool By Loan Purpose Number of (%) Purchase 1, % $656,774, % Refinance 1, % $1,005,172, % Other % $48,405, % Mortgage Pool by Documentation Type Number of (%) Full Doc 3, % $1,710,353, % Low Doc % 0.00% No Doc % 0.00% 7 of 8

8 Mortgage Pool by Occupancy Status Number of (%) Owner Occupied 2, % $1,185,806, % Investment 1, % $524,547, % Other % 0.00% Mortgage Pool by Mortgage Insurer Number of (%) Genworth (Primary) 2, % $1,525,571, % QBE LMI (Primary) % $21,227, % Genworth Indemnity % 0.00% Commonwealth of Australia % 0.00% No primary Mortgage Insurer % $163,554, % Other % 0.00% Mortgage Pool by Delinquencies Number of (%) 0 month 3, % $1,682,531, % >0 up to and including 1 month % $15,664, % >1 up to and including 2 months % $6,966, % >2 up to and including 3 months % $2,901, % >3 up to and including 6 months % $2,287, % >6 months % 0.00% Contacts Trust Manager MACQUARIE SECURITISATION LIMITED ABN Shelley Street Sydney NSW 2000, Australia Issuer MACQUARIE BANK LIMITED ABN Martin Place Sydney NSW 2000, Australia Contacts Angus Cameron Head of Funding Group Treasury, Macquarie Group Limited angus.cameron@macquarie.com 8 of 8

Bond Issuance Summary as at 01 July Covered Bond Swap Providers

Bond Issuance Summary as at 01 July Covered Bond Swap Providers Monthly Covered Bond Report Date: 30/06/2016 Determination Date: 1/07/2016 Distribution Date: 12/07/2016 Parties Issuer Macquarie Bank Limited Servicer Macquarie Securitisation Limited Covered Bond Guarantor