Titan Europe 2007-1 (NHP) Limited - Irish Stock Exchange

Titan Europe 2007-1 (NHP) Limited Collateral and Structural Term Sheet 1 st May 2007
Country/Region by Cut-Off Date Securitised Principal Balance
Northern Ireland 3.2%
Wales 6.8%
Northwest England
16.2%
Scotland 17.9%
Greater London 11.1%
East Anglia 2.6%
Southwest England 3.4%
Southeast England 3.4%
Yorkshire & Humberside
7.5%
Northeast England 8.1%
East Midlands 10.1%
West Midlands 9.8%
Country/Region
Number of
Properties
Cut-Off Date
Securitised
Principal Balance
Percent of
Initial Loan
Balance (1)
Number of
Registered
Beds
Percent of
Total
Number of
Beds (1)
Cut-Off Date
Securitised
Principal
Balance per
Registered
Bed
Value
Value per
Registered
Bed (2)
England 224 £459,701,076 72.1% 10,580 71.5% £43,450 £964,321,000 £91,146
Northwest England 44 £103,109,902 16.2% 2,707 18.3% £38,090 £216,295,000 £79,902
Greater London 24 £70,849,534 11.1% 1,078 7.3% £65,723 £148,622,000 £137,868
East Midlands 36 £64,345,308 10.1% 1,520 10.3% £42,332 £134,978,000 £88,801
West Midlands 30 £62,632,491 9.8% 1,494 10.1% £41,923 £131,385,000 £87,942
Northeast England 28 £51,531,354 8.1% 1,403 9.5% £36,729 £108,098,000 £77,048
Yorkshire &
Humberside
27 £47,663,332 7.5% 1,272 8.6% £37,471 £99,984,000 £78,604
Southeast England 16 £21,591,608 3.4% 353 2.4% £61,166 £45,293,000 £128,309
Southwest England 8 £21,510,567 3.4% 434 2.9% £49,564 £45,123,000 £103,970
East Anglia 11 £16,466,980 2.6% 319 2.2% £51,621 £34,543,000 £108,285
Scotland 42 £114,143,823 17.9% 2,558 17.3% £44,622 £239,441,000 £93,605
Wales 22 £43,632,276 6.8% 1,183 8.0% £36,883 £91,528,000 £77,369
Northern Ireland 9 £20,522,825 3.2% 475 3.2% £43,206 £43,051,000 £90,634
Total / Average 297 £638,000,000 100.0% 14,796 100.0% £43,120 £1,338,341,000 £90,453
(1) Percentages may not total 100% due to rounding.
(2) Based on the relevant Value at the Valuation Date, divided by the total number of Registered Beds.
NEITHER THIS DOCUMENT NOR ANY COPY HEREOF MAY BE SENT OR TAKEN OR TRANSMITTED INTO THE UNITED STATES OR CANADA OR DISTRIBUTED, DIRECTLY OR INDIRECTLY, IN THE UNITED STATES OR CANADA OR TO ANY U.S.
PERSON (WITHIN THE MEANING OF REGULATION S UNDER THE US SECURITIES ACT OF 1933, AS AMENDED) OR CANADIAN PERSON EXCEPT TO A LIMITED NUMBER OF QUALIFIED INSTITUTIONAL BUYERS AS DEFINED IN RULE 144A UNDER THE
U.S. SECURITIES ACT OF 1933, AS AMENDED. THIS DOCUMENT IS BEING FURNISHED TO YOU SOLELY FOR YOUR INFORMATION, IS CONFIDENTIAL TO CLIENTS OF CREDIT SUISSE, AND MAY NOT BE REPRODUCED OR REDISTRIBUTED TO ANY
OTHER PERSON. ANY FAILURE TO COMPLY WITH THIS RESTRICTION MAY CONSTITUTE A VIOLATION OF U.S. SECURITIES LAWS. THIS DOCUMENT DOES NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO PURCHASE,
ANY SECURITIES. ANY SUCH OFFER OF SECURITIES WOULD BE MADE PURSUANT TO A DEFINITIVE PROSPECTUS OR OFFERING CIRCULAR PREPARED BY THE ISSUER WHICH COULD CONTAIN MATERIAL INFORMATION NOT CONTAINED
HEREIN, AND TO WHICH THE PROSPECTIVE PURCHASERS ARE REFERRED. IN THE EVENT OF ANY SUCH OFFERING, THIS INFORMATION SHALL BE DEEMED SUPERSEDED, AMENDED AND SUPPLEMENTED IN ITS ENTIRETY BY SUCH
PROSPECTUS OR OFFERING CIRCULAR.
Page 14