QUARTERLY REPORT AS AT June 2015
TABLE 1: COLLATERAL
ASSOCIATION  NO OF DWELLINGS LAST REPORT NUMBER OF DWELLINGS DIFFERENCE NUMBER OF DWELLINGS AVERAGE PER DWELLING GROSS ANNUAL RENT NET RENTAL INCOME ANNUAL DEBT SERVICE NET RENTAL  COVER
 WEEKLY GROSS RENT  VOIDS & CREDIT LOSSES ANNUAL PROVISION PER DWELLING FOR…
 MANAGEMENT  MAINTENANCE  SERVICE CHARGES
A2                         283                           283 0                 183.89       382.48                            445.15                   702.01            2,863.87 £2,276,410.32 £1,259,525.68 £686,751.00 1.83
Arena                         566                           566 0                   93.01       193.45                            391.84                   643.23               282.81 £2,745,614.56 £1,884,204.86 £1,016,225.00 1.85
Derwent²                         422                           423 (1)                   88.88       184.86                            392.00                   632.47               390.15 £1,950,316.68 £1,275,333.71 £913,523.00 1.40
Home                         559                           559 0                 109.88       228.56                            396.92                   714.21               476.59 £3,194,122.88 £2,178,815.58 £1,432,167.00 1.52
Jephson                       1,163                         1,163 0                 104.63       217.63                            392.00                   698.10               151.96 £6,327,653.80 £4,630,035.49 £3,076,087.00 1.51
Knightstone                         458                           458 0                 105.70       219.85                            391.88                   644.95               101.60 £2,517,266.96 £1,895,175.68 £1,322,967.00 1.43
Midland Heart                         628                           628 0                   97.98       203.80                            407.43                   691.38               459.52 £3,199,688.44 £2,093,067.69 £1,215,720.00 1.72
Paradigm                         181                           181 0                 127.40       264.99                            392.00                   688.80               126.45 £1,199,073.72 £932,598.94 £501,691.00 1.86
Riverside¹                         961                           962 (1)                   91.61       190.54                            391.59                   631.81               112.78          4,577,758.12         3,302,779.36 £1,525,337.00 2.17
Thames Valley                         515                           515 0                 140.21       291.65                            392.00                   712.20               350.83 £3,754,956.92 £2,855,422.00 £1,626,736.00 1.76
Viridian                       1,417                         1,417 0                 124.15       258.23                            430.32                   705.04               700.77 £9,147,715.72 £6,179,997.49 £4,092,419.00 1.51
TABLE 2: COLLECTION
OVER LAST 52 WEEKS … OVER LAST 28 WEEKS …
ASSOCIATION GROSS RENT COLLECTED RENT NET COLLECTED RENT (COLLECTED RENT) /(GROSS RENT) (NCR) /(ADS) GROSS RENT COLLECTED RENT NET COLLECTED RENT (COLLECTED RENT) /(GROSS RENT) (NCR) /(ADS)
A2 £2,412,048.01 £2,402,934.76 £1,414,442.22 1.00 2.06 £1,236,909.04 £1,231,658.60 £720,192.69 1.00 1.05
Arena £2,726,468.12 £2,629,472.72 £1,878,848.40 0.96 1.85 £1,472,617.19 £1,413,767.38 £1,010,484.70 0.96 0.99
Derwent £1,907,660.96 £1,931,619.13 £1,352,827.84 1.01 1.48 £1,033,190.45 £1,052,523.43 £738,328.53 1.02 0.81
Home £3,116,085.12 £3,038,082.27 £2,184,741.94 0.97 1.53 £1,691,738.10 £1,669,972.96 £1,204,203.25 0.99 0.84
Jephson £6,242,462.49 £6,240,351.58 £4,806,968.17 1.00 1.56 £3,372,712.78 £3,418,909.95 £2,645,765.98 1.01 0.86
Knightstone £2,474,009.70 £2,446,297.44 £1,930,573.00 0.99 1.46 £1,337,563.86 £1,315,054.27 £1,037,505.35 0.98 0.78
Midland Heart £3,168,538.26 £3,110,790.28 £2,151,327.93 0.98 1.77 £1,712,683.79 £1,645,701.79 £1,126,060.48 0.96 0.93
Paradigm £1,174,441.42 £1,158,420.53 £941,470.04 0.99 1.88 £635,322.58 £622,638.69 £505,706.75 0.98 1.01
Riverside £4,472,908.03 £4,440,755.03 £3,368,089.21 0.99 2.21 £2,428,291.30 £2,411,496.44 £1,831,248.81 0.99 1.20
Thames Valley £3,519,563.99 £3,418,781.77 £2,665,551.60 0.97 1.64 £1,908,646.18 £1,858,791.16 £1,454,067.70 0.97 0.89
Viridian £9,043,389.95 £9,077,952.13 £6,467,244.50 1.00 1.58 £4,883,357.56 £4,884,150.99 £3,477,699.24 1.00 0.85
TABLE 3: COMPLIANCE
ASSOCIATION NET RENTAL COVER OVER LAST 52 WEEKS … OVER LAST 28 WEEKS … OUTCOME OF STOCK CONDITION SURVEY TABLE 4: ADDITIONAL FACILITY
NRC>=105% COLLECTED RENT OVER GROSS RENT >= 95% NET COLLECTED RENT TEST
NCR >= 115% ADS		 COLLECTED RENT OVER GROSS RENT  >= 95% NET COLLECTED RENT TEST
NCR >= 61.92% ADS		 PROVIDER NAME DRAW-DOWNS OUTSTANDING BALANCE
A2 Pass Pass Pass Pass Pass CGTC ORIGINAL Barclays
Arena Pass Pass Pass Pass Pass CGTC AF PROVIDER Bank plc £9,435,000.00 £0.00
Derwent Pass Pass Pass Pass Pass CGTC
Home Pass Pass Pass Pass Pass CGTC TABLE 5: LIABILITIES
Jephson Pass Pass Pass Pass Pass CGTC OUTSTANDING NOTE AMOUNT PRINCIPAL (PER £100) TOTAL NOTE AMOUNT ISSUANCE TO DATE
Knightstone Pass Pass Pass Pass Pass CGTC
Midland Heart Pass Pass Pass Pass Pass CGTC
Paradigm Pass Pass Pass Pass Pass CGTC
Riverside Pass Pass Pass Pass Pass CGTC
Thames Valley Pass Pass Pass Pass Pass CGTC AS AT END
Viridian Pass Pass Pass Pass Pass CGTC OF THE QTR 69.76915058 £192,270,000.00
Notes
1 30 Russell Street, previously charged under the Riverside Loan Agreement was released on 13th February 2015
² A Derwent property has been found to be released from charge and the matter is being investigated

Copyright er 9 PR Newswire

Grafico Azioni Housing Fin.nts (LSE:32EK)
Storico
Da Dic 2024 a Gen 2025 Clicca qui per i Grafici di Housing Fin.nts
Grafico Azioni Housing Fin.nts (LSE:32EK)
Storico
Da Gen 2024 a Gen 2025 Clicca qui per i Grafici di Housing Fin.nts