RNS Number:8178Z
Perpetual Trustee Co Ld
15 March 2006
PERPETUAL TRUSTEE COMPANY LTD
as Trustee for the KINGFISHER TRUST 2001-1G CLASS A NOTES
ISIN: US49572QAA58
Kingfisher Trust 2001-1G
Investor Report
Date of Report: 14 March 2006
Issue Date: 4 June 2001
Determination Date: 14 March 2006
Payment Date: 20 March 2006
Record Date: Two Business Days* before the Payment Date
ISIN: US49572QAA58 (Class A Notes); AU000KNG3019 (Class B Notes)
Dealers: Salomon Smith Barney
Australia and New Zealand Banking Group Limited
Deutsche Banc Alex. Brown
Merrill Lynch & Co.
Morgan Stanley Dean Witter
Trustee: Perpetual Trustee Company Limited
Interest Period Collection Period
From 20 December 2005 1 December 2005
To 20 March 2006 28 February 2006
No. of days 90 days 89 days
Principal & Coupon details
Class A Notes Class B Notes
Face Value USD 1,000,000,000.00 41,500,000.00
Opening Principal Balance USD 202,987,362.22 21,395,991.02
Opening Note Factor 0.2030 0.5156
Base Rate (USD LIBOR 3M) 4.5000% (BBSW 3M) 5.6467%
Margin 0.1800% 0.5000%
Base Rate + Margin 4.6800% 6.1467%
Interest Payment USD 2,374,952.14 324,282.92
Principal Payment USD 14,140,344.69 1,490,470.56
Closing Principal Balance USD 188,847,017.53 19,905,520.46
Closing Note Factor 0.1888 0.4797
Moody's Current Rating Aaa
S&P Current Rating AAA AA-
Fitch Current Rating AAA AA-
All monetary amounts in this report are expressed in Australian Dollars unless
stated otherwise.
*Business Days for banks in Melbourne and Sydney, Australia; New York, United
States Of America; London, United Kingdom.
Collateral Information:
General Information:
Balance % of pool
Variable 376,865,989.91 98.02%
Fixed 1 Year 3,043,084.83 0.79%
Fixed 2 Year 1,796,610.66 0.47%
Fixed 3 Year 1,772,591.74 0.46%
Fixed 4 Year 853,352.90 0.22%
Fixed 5 Year 143,533.58 0.04%
----------------------------------
Pool 384,475,163.62 100.00%
At Issue Last Period Current
Weighted Average Seasoning (months) 18.00 73.40 76.35
Weighted Avg. LVR 61.09% 46.01% 45.15%
Avg loan size 127,829.00 94,611.63 92,935.74
No. of Loans 15,426 4,368 4,137
Pool Balance 1,971,886,084.00 413,263,596.91 384,475,163.62
Weighted Average Coupon of Loans 6.43% 6.91% 6.90%
Weighted Average Maturity (months) 272 204 200
Geographic Distribution:
At Issue Current
NSW/ACT 35.26% 36.65%
VIC 24.49% 25.43%
TAS 0.42% 0.44%
QLD 14.74% 13.08%
SA 9.51% 9.96%
WA 14.81% 13.81%
NT 0.77% 0.64%
----------------------------------
100.00% 100.00%
Mortgage Insurance
ANZ Lenders Mortgage Insurance At Issue Current
Pty Ltd: Primary 27.27% 21.92%
PMI: Pool 72.73% 78.08%
----------------------------------
100.00% 100.00%
Seasoning Analysis
At Issue Current
up to and including 3 months 1.97% 0.00%
> 3 months up to and including 6 months 8.72% 0.00%
> 6 months up to and including 9 months 12.89% 0.00%
> 9 months up to and including 12 months 15.02% 0.00%
> 12 months up to and including 15 months 14.03% 0.00%
> 15 months up to and including 24 months 23.39% 0.00%
> 24 months up to and including 36 months 15.08% 0.00%
> 36 months up to and including 48 months 8.33% 0.00%
> 48 months up to and including 60 months 0.54% 0.86%
> 60 months 0.03% 99.14%
----------------------------------
100.00% 100.00%
Loan Term
At Issue Current
up to and including 5 years 0.06% 0.34%
> 5 years up to and including 10 years 1.09% 2.07%
>10 years up to and including 15 years 2.92% 6.38%
>15 years up to and including 20 years 6.58% 87.95%
>20 years up to and including 25 years 89.28% 1.29%
>25 years up to and including 30 years 0.07% 1.98%
----------------------------------
100.00% 100.00%
Balance Outstanding:
$000's At Issue Current
up to and including 100 25.06% 40.76%
> 100 up to and including 150 29.21% 25.57%
> 150 up to and including 200 18.65% 14.39%
> 200 up to and including 250 11.00% 10.59%
> 250 up to and including 300 7.49% 4.25%
> 300 up to and including 350 3.81% 3.02%
> 350 up to and including 400 2.65% 0.87%
> 400 up to and including 500 2.12% 0.54%
> 500 up to and including 750 0.00% 0.00%
----------------------------------
100.00% 100.00%
LVR Distribution:
At Issue Current
up to and including 50% 31.82% 58.21%
> 50% up to and including 55% 5.61% 8.55%
> 55% up to and including 60% 6.58% 7.91%
> 60% up to and including 65% 6.00% 7.42%
> 65% up to and including 70% 6.75% 7.47%
> 70% up to and including 75% 8.78% 4.98%
> 75% up to and including 80% 14.68% 3.72%
> 80% up to and including 85% 4.57% 1.59%
> 85% up to and including 90% 9.69% 0.12%
> 90% up to and including 95% 5.51% 0.03%
> 95% up to and including 100% 0.00% 0.00%
----------------------------------
100.00% 100.00%
Prepayment information
Current Quarter Cumulative
Scheduled Principal 2,894,503.54 109,839,471.80
Unscheduled Principal 25,893,929.75 1,476,707,899.95
----------------------------------
Total 28,788,433.29 1,586,547,371.75
1 Month 3 Month 12 Month Cumulative
Prepayment History (CPR) 23.29% 22.80% 24.89% 25.24%
Delinquency Information:
No of Loans $ Amount of Loans
Total % of Pool Total % of pool
30 days to 59 days: 13 0.31% 1,280,260.85 0.33%
60 days to 89 days: 4 0.10% 341,055.92 0.09%
90+ days: 2 0.05% 241,744.84 0.06%
Aggregate Pool Losses and Insurance Claims
Claims on Insurers 1
Claims refused Nil
Losses Nil
Support Facilities
Amount Available
Drawn Amount
Liquidity Facility Nil 33,000,000.00
Redraw Facility Nil 40,000,000.00
"Kingfisher Trust 2001-1G" Cashflow Statement for settlement date
20 March 2006
Finance Charge Collections
Taxes & Other Government Charges 0
Interest & Other Income 7,032,171.38
Finance Charge Collection on Further Advance 0
Fees on final discharge 0
Recoveries from prior Charge Offs 0
Reimbursement of Enforcement Expenses 0
Input Tax Credits 0
Total 7,032,171.38
Available Income
Finance Charge Collections 7,032,171.38
Other Income 317.84
Mortgage Insurance Income 0
Net Receipts on Swap (* see workings below) 0
Any other Income 0
Total 7,032,489.22
Total Available Funds
Available Income 7,032,489.22
Principal Draw 0
Liquidity Draw 0
Total 7,032,489.22
Required Payments
To Residual Income Unitholder 1.00
Accrued Interest Expenses 0
Expenses
Trust Taxes 0
Trustee Fees 11,209.07
Servicer Fees 356,652.15
Trust Manager Fees 15,285.09
Custodian Fees 15,285.09
Note Trustee Fees (AUD Equivalent) 0
Enforcement Expenses 0
Other Expenses 20,636.44
Fees & Net Swap Payments
Redraw Facility 14,794.52
Liquidity Facility 12,205.48
Interest on Liquidity Facility (if drawn) 0
Net Basis & Fixed Rate Swap Payments Paid 51,778.49
Reimbursement of Liquidity Draw
Interest
Class A (To Be Paid to Currency Swap Counterparties) 5,789,954.96
Redraw Facility 0
Interest on Class B 324,282.92
Total 6,612,085.21
Excess Available Income
Excess Available Income 420,404.01
Reimbursement of charge-offs in the collection period
Class A 0
Redraw Facility 0
Reimbursement of carryover charge-offs
Class A 0
Redraw Facility 0
Reimbursement of charge-offs to Class B in the collection Period 0
Reimbursement of carryover charge-offs to Class B 0
Repayment of any Principal Draws 0
Residual Income Unitholder 420,404.01
Total 0
Principal Collection
Total Collections for the period 38,136,638.64
Amount drawn under the Redraw facility 0
Any Principal draws which are to be repaid 0
Any excess Note issue over Purchased Receivables
Less: Finance Charge Collections 7,032,171.38
Mortgage Insurance Interest Proceeds 0
Total Principal Collections 31,104,467.26
Principal Distribution
Repay any redraws provided by ANZ 2,316,033.97
Repay redraw facility 0
Principal Draw
Class A 27,297,962.73
Class B 1,490,470.56
Any Further Advance 0
Workings:
Swap Calculation
Basis & Interest Rate Swap
Total Finance Charge Collection (Party B to Party A) 7,032,171.38
Basis Swap Payment (Party A to Party B) 6,980,392.89
----------------
Net Inflow (Outflow) -51,778.49
----------------
Cross Currency Swap
AUD Interest On Class A Notes (Party B Pays) 5,789,954.96
USD Interest on Class A Notes (Party A(s) Pays) USD 2,374,952.14
Currency Swap Principal Exchange Rate (USD/AUD) 0.5180
AUD equivalent Principal payment on Class A Notes 27,297,962.73
USD equivalent Principal payment on Class A Notes USD 14,140,344.69
Payment Distributions:
Total Collections by ANZ Mortgages (Seller & Servicer) 38,136,638.64
less income due to and expenses of the Seller & Servicer
To Residual Income Unitholder (SD cl.18.9(a)) 1.00
To Residual Income Unitholder (SD cl.18.10(f)) 420,404.01
Accrued Interest Expenses 0
Servicer Fees 356,652.15
Net Amount on the Swap 51,778.49
Repay any redraws provided by ANZ 2,316,033.97
----------------
Net amount payable by ANZ Mortgages 34,991,769.02
----------------
less amounts payable for other Trust expenses
Trust Manager Fees 15,285.09
Custodian Fees 15,285.09
Note Trustee Fees (AUD Equivalent) 0
Redraw Facility Fees 14,794.52
Liquidity Facility Fees 12,205.48
Trustee Fees 11,209.07
Debit Tax (BAD) 0
ANZ Bank Account Service Fee 51.95
ANZ Online Fees 0
Austraclear Fees 22.05
Other various fees and expenses 20,562.44
----------------
Total Other Trust Expenses 89,415.69
----------------
Net amount payable by ANZ Mortgages less other Trust expenses 34,902,353.33
Plus other Trust Income 317.84
----------------
Amounts to be distributed by Perpetual 34,902,671.17
----------------
To bondholders:
Class A Interest to Currency Swap Counterparties 5,789,954.96
Class A Principal to Currency Swap Counterparties 27,297,962.73
Class B Interest to Noteholders 324,282.92
Class B Principal to Noteholders 1,490,470.56
----------------
Total Interest and Principal Distribution 34,902,671.17
----------------
Contact Details
Trust Manager: ANZ Capel Court Limited ABN 30 004 768 807
Level 12, 530 Collins Street
Melbourne, Victoria, Australia 3000
Contacts: Margarita Koklanis John Barry
Associate Director, Securitisation Executive Director, Securitisation
ANZ Investment Bank ANZ Investment Bank
Phone: (61 3) 9273 2223 Phone: (61 3) 9273 1545
Facsimile: (61 3) 9273 3539 Facsimile: (61 3) 9273 3539
Email: koklanim@anz.com Email: barryj@anz.com
Information on the Notes issued by the Kingfisher Trust 2001-1G may also be
found on the Bloomberg page KINGF 3.
The information in this report and the Bloomberg pages have been derived from
the same source.
Discrepancies between this report and the Bloomberg pages may result from
differences in calculation and rounding methodology utilised.
The terms, conditions and other relevant information relating to the
Kingfisher Trust 2001-1G may be found in the prospectus dated May 23, 2001.
The prospectus is attached to the Form 424B1 filed with the United States
Securities Exchange Commission ("SEC") on May 25, 2001.
The Form 424B1 filing may be accessed from the SEC website (www.sec.gov) under
the ANZ Capel Court Limited CIK 1133529.
The prospectus may also be accessed from the following web page:
www.anz.com/business/specialised_services/Group_funding/mortgage_backed_sec.asp
This information is provided by RNS
The company news service from the London Stock Exchange
END
RC UVOSRNNROARR
Perp.trustee'a' (LSE:BM98)
과거 데이터 주식 차트
부터 12월(12) 2024 으로 1월(1) 2025
Perp.trustee'a' (LSE:BM98)
과거 데이터 주식 차트
부터 1월(1) 2024 으로 1월(1) 2025
