07.03.2014 Views

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

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

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

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

the Related Security has become enforceable, the Security Agent may immediately terminate the Management<br />

Agreements, without prejudice to any amounts due and payable to the Managing Agent under the Management<br />

Agreements prior to the date of termination.<br />

Property Information by Country/Region<br />

Allocated<br />

Loan<br />

Amount (1)<br />

Cut-Off Date<br />

Securitised<br />

Loan<br />

Principal<br />

Balance<br />

Percent of<br />

Initial Loan<br />

Balance (2)<br />

Number of<br />

Registered<br />

Beds (3)<br />

Average<br />

Annualised<br />

Base Rent<br />

per<br />

Registered<br />

Bed<br />

Country/Region<br />

Number of<br />

Properties<br />

Value<br />

Annualised<br />

Base Rent (4)<br />

England 224 £844,466,554 £459,701,076 72.1% 10,580 £964,321,000 £48,724,814 £4,605<br />

Northwest England 44 £189,411,921 £103,109,902 16.2% 2,707 £216,295,000 £10,923,417 £4,035<br />

Greater London 24 £130,149,927 £70,849,534 11.1% 1,078 £148,622,000 £7,552,792 £7,006<br />

East Midlands 36 £118,201,726 £64,345,308 10.1% 1,520 £134,978,000 £6,780,504 £4,461<br />

West Midlands 30 £115,055,296 £62,632,491 9.8% 1,494 £131,385,000 £6,669,089 £4,464<br />

Northeast England 28 £94,662,613 £51,531,354 8.1% 1,403 £108,098,000 £5,413,311 £3,858<br />

Yorkshire &<br />

27 £87,557,093 £47,663,332 7.5% 1,272 £99,984,000 £5,076,336 £3,991<br />

Humberside<br />

Southeast England 16 £39,663,580 £21,591,608 3.4% 353 £45,293,000 £2,241,630 £6,350<br />

Southwest England 8 £39,514,710 £21,510,567 3.4% 434 £45,123,000 £2,302,301 £5,305<br />

East Anglia 11 £30,249,687 £16,466,980 2.6% 319 £34,543,000 £1,765,435 £5,534<br />

Scotland 42 £209,681,129 £114,143,823 17.9% 2,558 £239,441,000 £12,090,616 £4,727<br />

Wales 22 £80,152,081 £43,632,276 6.8% 1,183 £91,528,000 £4,556,146 £3,851<br />

Northern Ireland 9 £37,700,236 £20,522,825 3.2% 475 £43,051,000 £2,159,469 £4,546<br />

Total / Average 297 £1,172,000,000 £638,000,000 100.0% 14,796 £1,338,341,000 £67,531,045 £4,564<br />

(1) Allocated Loan Amount is based on that for the Libra Whole Loan.<br />

(2) Percentages may not total 100% due to rounding.<br />

(3) Based on the total number of rooms.<br />

(4) Annualised Base Rent includes aggregate turnover-based rent of £814,476 in respect of seven occupational leases.<br />

Description of the Occupational Leases for the Principal Tenant<br />

86.7 per cent. of the Properties, based upon the Cut-Off Date Securitised Loan Principal Balance based<br />

upon the aggregate Cut-Off Date Allocated Loan Amount, are leased to the Principal Tenant. Each such<br />

Property is subject to a separate lease (each, a “Principal Tenant Lease”). However, all of the Principal Tenant<br />

Leases are on the same terms. The following is a summary of the principal terms and conditions of the Principal<br />

Tenant Leases.<br />

Tenant: The Principal Tenant of any Principal Tenant Lease, is Southern Cross Healthcare Group PLC or<br />

an Affiliate thereof. Each Principal Tenant Lease is granted by a Property Owner to the Principal Tenant.<br />

Financial Statement Principal Tenant: The information below relating to the Principal Tenant has been<br />

extracted from their most recently available audited consolidated financial statements:<br />

Southern Cross Healthcare Group PLC<br />

Extracts from Consolidated Financial Statements for period (1)<br />

As at 1 October 2006<br />

£’000 (under UK GAAP)<br />

As at 2 October 2005<br />

£’000 (under UK GAAP)<br />

Total Assets £374.7 £218.3<br />

Total Liabilities (£226.7) (£221.7)<br />

52 Week Period ended 2 April 2006<br />

£’000 (under IFRS)<br />

52 Week Period Ended 27 March 2005<br />

£’000 (under IFRS)<br />

Group Turnover £474,842 £183,444<br />

Profit/(Loss) on Ordinary Activities<br />

Before Taxation<br />

(£6,346) £3,355<br />

(1) Southern Cross Healthcare Group PLC transitioned its reporting procedures to IFRS from UK GAAP on 10 January 2005; therefore, comparisons<br />

between 2006 and 2005 between assets and liabilities were only available based upon UK GAAP, while comparisons of turnover and profit/(loss) were<br />

only availably under IFRS.<br />

Guarantor: Each Principal Tenant Lease is guaranteed by Southern Cross Bidco <strong>Limited</strong>.<br />

Term: The Occupational Lease terms vary between 24 years and 34 years from the dates on which they<br />

were granted in 1995, 1996, 1997, 1998, 1999, 2000 or 2006. On the expiry of the original term, a further term<br />

expiring on 29 May 2041 (with a rent free period of two months at the commencement of the term of the new<br />

lease) has been agreed (subject, in the case of the Properties in Scotland, to either the relevant landlord or<br />

Tenant exercising an option to that effect).<br />

97

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!