Classes of debt in MAB securitisation
Here are details of the fixed and floating rate notes within the securitisation.
Class A1N
Class A1N
| Amount at 24 September 2016: | £149.2 million |
|---|
| Legal Maturity Date: | December 2030 |
|---|
| Coupon: | £ Libor + 0.45% |
|---|
| Ratings: | A- / A+ / A1 |
|---|
Class A2
Class A2
| Amount at 24 September 2016: | £271.4 million |
|---|
| Legal Maturity Date: | December 2030 |
|---|
| Coupon: | 5.574% |
|---|
| Ratings: | A- / A+ / A1 |
|---|
Class A3N
Class A3N
| Amount at 24 September 2016: | $312.4 million* |
|---|
| Legal Maturity Date: | December 2030 |
|---|
| Coupon: | $ Libor + 0.45% |
|---|
| Ratings: | A- / A+ / A1 |
|---|
*Equivalent to £189.5 million at a contracted rate of $1.675:£1
Class A4
Class A4
| Amount at 24 September 2016: | £165.8 million |
|---|
| Legal Maturity Date: | December 2030 |
|---|
| Coupon: | £ Libor + 0.58% |
|---|
| Ratings: | A- / A+ / A1 |
|---|
Class AB
Class AB
| Amount at 24 September 2016: | £325 million |
|---|
| Legal Maturity Date: | December 2033 |
|---|
| Coupon: | £ Libor + 0.60% |
|---|
| Ratings: | A- / A+ / A3 |
|---|
Class B1
Class B1
| Amount at 24 September 2016: | £131 million |
|---|
| Legal Maturity Date: | December 2025 |
|---|
| Coupon: | 5.965% |
|---|
| Ratings: | A- / BBB+ |
|---|
Class B2
Class B2
| Amount at 24 September 2016: | £335.9 million |
|---|
| Legal Maturity Date: | December 2030 |
|---|
| Coupon: | 6.013% |
|---|
| Ratings: | A- / BBB+ |
|---|
Class C1
Class C1
| Amount at 24 September 2016: | £200 million |
|---|
| Legal Maturity Date: | September 2032 |
|---|
| Coupon: | 6.469% |
|---|
| Ratings: | BBB+ / BBB |
|---|
Class C2
Class C2
| Amount at 24 September 2016: | £50 million |
|---|
| Legal Maturity Date: | September 2034 |
|---|
| Coupon: | £ Libor + 1.88% |
|---|
| Ratings: | BBB+ / BBB |
|---|
Class D1
Class D1
| Amount at 24 September 2016: | £110 million |
|---|
| Legal Maturity Date: | June 2036 |
|---|
| Coupon: | £ Libor + 2.13% |
|---|
| Ratings: | BBB+ / BBB- |
|---|
- Cash interest cost of securitised debt is 6.1%
- Floating rate notes are fully hedged over their full life
- Debt fully amortises by June 2036
- Interest is payable quarterly in arrears on 15 March, 15 June, 15 September, 15 December
- Class A and Class AB note ratings are the higher of Ambac ratings or underlying ratings
- Ratings are as given by Standard & Poors, Fitch and Moodys (on the Class A and AB notes)
