December 2013 - Co
Transcription
December 2013 - Co
Silk Road Finance Number Two PLC Issue Date Issuer Stock Exchange Listing 07 July 2011 Silk Road Finance Number Two PLC London Reporting Date Collateral Report Period Start Date Colalteral Report Period End Date 31 December 2013 01 November 2013 30 November 2013 Current/ Most Recent Interest Payment Date Next Interest Payment Date Previous Interest Payment Date 23 December 2013 21 March 2014 23 September 2013 Original Issuance Portfolio Data reported Currency Mortgage Assets as at the Report Date Mortgage Balance at the report end date Over issuance amount Retained Principal Fund Balance at the Reporting Date Principal Collections held within the GIC £877,300,000 Sterling £582,534,410 £498,473 £4,001,405 £0 £587,034,288 Note Liabilities as at the Report Date Class A Note Balance Class B1 Over Collateralisation Class B2 used to fund the retained principal at Closing £433,484,287 £149,550,000 £4,000,000 £587,034,288 Note Summary as at the most recent IPD Class Aa Class Ab Class B1 VFN Class B2 VFN Class C VFN XS0615237400 AAA/Aaa AAA/Aaa XS0615236691 AAA/Aaa AAA/Aaa N/A NR NR N/A NR NR N/A NR NR 65.248 59.565 23.04% 50% Euro 65.248 59.565 23.04% 50% Sterling 100.000 100.000 N/A N/A Sterling 100.000 100.000 N/A N/A Sterling 100.000 89.431 N/A N/A Sterling € 500,000,000.00 N/A € 326,240,000.00 € 297,825,000.00 € 28,415,000.00 £275,000,000.00 N/A £179,432,000.00 £163,803,750.00 £15,628,250.00 £149,550,000.00 N/A £149,550,000.00 £149,550,000.00 £0.00 £19,000,000.00 N/A £19,000,000.00 £19,000,000.00 £0.00 £27,432,500.00 £3,000,000.00 £27,216,105.99 £26,006,048.52 £1,210,057.47 Reference Rate Day Count Convention Relevant Margin Coupon Reference Rate Current Coupon Rate 23-Sep-13 23-Dec-13 91 3 month € Libor Actual/360 1.55000% 0.22100% 1.77100% 23-Sep-13 23-Dec-13 91 3 month £ Libor Actual/365 1.55000% 0.51750% 2.06750% 23-Sep-13 23-Dec-13 91 3 month £ Libor Actual/365/366 0.21000% 0.51750% 0.72750% 23-Sep-13 23-Dec-13 91 3 month £ Libor Actual/365/366 0.21000% 0.51750% 0.72750% 23-Sep-13 23-Dec-13 91 3 month £ Libor Actual/365/366 0.21000% 0.51750% 0.72750% Accrued Interest due for the Interest Period Actual Coupon Payments for the Interest period Current Interest Shortfall Cumulative Interest Shortfall € 1,460,500.00 € 1,460,500.00 € 0.00 € 0.00 £924,907.50 £924,907.50 £0.00 £0.00 £269,190.00 £269,190.00 £0.00 £0.00 £34,200.00 £34,200.00 £0.00 £0.00 £48,692.00 £48,692.00 £0.00 £0.00 21/09/2014 21/03/2054 21/03/2054 21/09/2014 21/03/2054 21/03/2054 21/09/2014 21/03/2054 21/03/2054 21/09/2014 21/03/2054 21/03/2054 21/09/2014 21/03/2054 21/03/2054 International Securities Number (ISIN) Original Ratings (Fitch/ Moodys) Current Ratings (Fitch/ Moodys) Previous Factor Current Factor Credit Enhancement- Original Credit Enhancement- Current Currency Original Principal Balance Subsequent Draw downs Total Beginning Balance prior to payment Total Ending Balance subsequent to payment Total Principal Payments Accrual Start Date Accrual End Date Accrual Period (Number of days) Step-Up Date Legal Final Maturity Date Expected Maturity Date Available Revenue Receipts Revenue Receipts during the collection period Interest Income earned on Deposit accounts and any Authorised Investments Net Amounts received under the Interest rate / Currency Swap Agreement Amounts standing to the credit of General Reserve Fund Amounts transferred from Principal Collections to cover a revenue deficiency Other Net Income Less : Third Party Payments made in the collection Period Most Recent IPD Previous IPD 23/12/2013 23/09/2013 6,391,547.10 52,092.44 21,932,500.00 28,376,139.54 6,204,163.50 482,011.64 21,932,500.00 28,618,675.14 16,227.92 138,891.36 1,873,292.74 2,851,966.14 21,932,500.00 303,390.00 48,692.00 1,121.92 1,210,057.47 - 19,241.58 148,148.69 1,961,126.46 3,117,463.85 21,932,500.00 320,245.00 51,735.25 1,158.90 - 28,376,139.54 27,551,619.73 41,352,748.06 4,006,689.23 45,359,437.29 29,526,927.08 4,004,579.65 4,001,404.79 41,358,032.50 45,359,437.29 4,006,689.23 29,524,817.50 33,531,506.73 Pre-Acceleration Revenue Priority of Payments (a) Trustee/ Security Trustee (b) Paying Agent/ Registrar/ CSP/ Bank Accounts (c) Third Party Fees (d) Servicer Fees/ Cash Manager Fees/ Account Bank Fees (e) Interest Rate Swap Payments (f) i) Class A Note Interest & Interest Payments to FX swap providers ii) Class D VFN Note Interest (g) Class A Principal Deficiency Ledger (h) General Reserve Ledger (i) Class B Principal Deficiency Ledger (j) Yield Reserve Ledger (k) i) Class B VFN Note Interest (l) Class C VFN Note Interest (m) Issuer Profit (n) Class B VFN Note Principal (Non Capital Balance) (o) Class C VFN Note Principal (p) Fixed Interest Rate Swap excluded Termination Amount (q) Excess to be applied as Available Revenue Receipts at the next IPD during a determination period (r) Deferred Consideration Available Principal Receipts Principal Receipts during the Collection Period Amounts standing to the credit of Liquidity Reserve Fund Amounts standing to the credit of Rearrangement Ledger Amounts Credited to the Principal Deficiency Ledger Amounts from Retained Principal Fund of last quarter Other Items Less : Amounts Utilised to Pay a Revenue Deficiency Pre-Acceleration Principal Priority of Payments (a) Retained Principal Ledger (Until Further Sales Period End Date) (b) i) Liquidity Reserve Ledger ii) Retained Principal Receipts Ledger iii) Class A1 Note Principal Repayments iv) Class B1 VFN Note Principal Repayments iv) Class B2 VFN Note Principal Repayments v) Available Revenue Receipts 33,531,506.73 Interest Rate Swaps details as at the most recent IPD Swap Counterparty Notional Balance Fixed Barclays £379,629,402.27 Tracker Barclays £132,703,219.19 SVR Barclays £111,554,536.47 Swap Period Start Date Swap Period End Date 23 September 2013 23 December 2013 23 September 2013 23 December 2013 23 September 2013 23 December 2013 Pay Reference Rate Pay Margin Pay Reference Rate for the period All in Pay Rate Gross Payment to swap Counterparty Fixed 0.00% 4.35% 4.35% £4,120,632.43 Base 0.30% 0.50% 0.80% £264,679.30 SVR -2.20% 4.74% 2.54% £706,430.56 Receive Reference Rate Receive Margin Receive Reference Rate for the period All in Receive Rate Gross Receipt from Swap Counterparty 3 Months LIBOR 2.55% 0.51750% 3.06750% £2,903,306.86 3 Months LIBOR 0.00% 0.51750% 0.51750% £171,214.42 3 Months LIBOR 0.00% 0.51750% 0.51750% £143,928.27 Net Swap (payment)/ receipts -£1,217,325.57 -£93,464.88 -£562,502.29 Portfolio Characteristics Number of Residential Mortgage Loans at the end of the period Balance of Mortgage Loans at the end of the period Average Loan Size Current Indexed Loan to Value Ratio Non-Indexed Current Loan to Value Ratio Weighted Average Seasoning (Months) Weighted Average Yield Current SVR Current Period 5,195 £582,534,410 £112,134 57.60% 60.55% 48.0 4.08% 4.74% At Issuance 8,734 £1,092,823,775 £125,123 66.90% 68.40% 19.4 Balance 593,587,400 582,534,410 No 5,266 5,195 Total Balance £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 No 0 0 0 0 0 0 Losses Net Loss for the period Number of Mortgages on which losses were realised Average Loss Severity Current Period £0.00 £0.00 0.00% Cumulative 0.00% 0.00% 0.00% Scheduled repayments received in the period Unscheduled repayments received in the period Current Period 2,251,834.31 8,801,155.40 Principal Payment Rate ("PPR") Constant Prepayment Rate ("CPR") Current Month 1.86% 1.48% Pool Reconciliation Residential Mortgage Loans at the start of the period Residential Mortgage Loans at the end of the period Repossessions and Sales Balance of outstanding possessions at the start of the period Possessed properties in the current period Principal Balance of Properties Sold in Period Balance of outstanding possessions at the end of the period Possessed properties to date Cumulative Principal Balance of all Properties Sold Annualised 20.44% 16.62% 3-month average 3.09% 2.72% Current Period Delinquency Analysis Performance Balances <=1 Months in Arrears 1 Month -2 Months in Arrears 2 Month -3 Months in Arrears > 3 Months Total Total Balance 580,376,941 1,452,987 307,916 70,037 326,529 582,534,410 No 5,170 15 4 1 5 5,195 % of Total Balance Original Balance 99.63% 1,092,823,774 0.25% 0.05% 0.01% 0.06% 100.00% 1,092,823,774 At Issuance No 8,734 8,734 % of Original Balance 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% Region East Anglia East Midlands London North North West South East South West Wales West Midlands Yorks and Humber Total Total Balance 29,884,618 32,798,552 67,071,015 14,608,649 65,270,992 181,627,438 63,896,042 21,491,019 73,447,299 32,438,786 582,534,410 No 291 360 383 181 680 1,296 593 230 833 348 5,195 % of Balance Original Balance 5.13% 51,380,526 5.63% 62,012,411 11.51% 144,136,406 2.51% 27,955,086 11.20% 115,814,305 31.18% 350,461,600 10.97% 115,925,592 3.69% 37,044,231 12.61% 129,348,103 5.57% 58,745,514 100.00% 1,092,823,774 No 467 605 738 295 1,131 2,244 982 366 1,346 560 8,734 % of Original Balance 4.70% 5.67% 13.19% 2.56% 10.60% 32.07% 10.61% 3.39% 11.84% 5.38% 100.00% Mortgage Size Less than or equal to 30K More than 30k up to and including 50K More than 50k up to and including 75K More than 75k up to and including 100K More than 100k up to and including 125K More than 125k up to and including 150K More than 150k up to and including 200K More than 200k up to and including 400K More than 400K up to and including 500K More than 500k Total Total Balance 8,419,519 20,904,163 49,268,468 78,326,502 82,452,508 80,676,247 106,973,574 134,316,345 16,165,426 5,031,658 582,534,410 No 484 516 784 891 735 590 620 529 37 9 5,195 % of Balance Original Balance 1.45% 10,410,325 3.59% 31,120,534 8.46% 78,703,093 13.45% 120,034,257 14.15% 139,073,239 13.85% 144,156,216 18.36% 217,390,411 23.06% 307,161,533 2.78% 36,629,686 0.86% 8,144,481 100.00% 1,092,823,775 No 499 763 1,249 1,375 1,243 1,054 1,261 1,194 82 14 8,734 % of Original Balance 0.95% 2.85% 7.20% 10.98% 12.73% 13.19% 19.89% 28.11% 3.35% 0.75% 100.00% Loan Purpose Owner Occupied Purchase Owner Occupied Remortgage Total Total Balance 330,107,631 252,426,779 582,534,410 No 2,631 2,564 5,195 % of Balance Original Balance 56.67% 644,984,223 43.33% 447,839,552 100.00% 1,092,823,775 No 4,701 4,033 8,734 % of Original Balance 59.02% 40.98% 100.00% Interest Payment Type Capital & Interest Interest Only Mixed (Part & Part) Total Total Balance 449,319,176 78,819,488 54,395,745 582,534,410 No 4,258 503 434 5,195 % of Balance Original Balance 77.13% 840,128,477 13.53% 148,918,690 9.34% 103,776,608 100.00% 1,092,823,775 No 7,045 916 773 8,734 % of Original Balance 76.88% 13.63% 9.50% 100.00% Non-indexed Current LTV (Using Original Valuation) Less than or equal to 25% More than 25% up to and including 50% More than 50% up to and including 55% More than 55% up to and including 60% More than 60% up to and including 65% More than 65% up to and including 70% More than 70% up to and including 75% More than 75% up to and including 80% More than 80% up to and including 85% More than 85% up to and including 90% More than 90% up to and including 95% More than 95% up to and including 100% Over 100% Total Total Balance 30,321,314 133,207,975 39,948,362 42,825,825 48,610,067 73,385,402 53,960,749 67,070,074 60,640,681 28,120,207 2,182,876 1,520,514 740,365 582,534,410 No 848 1,416 328 315 346 502 343 441 418 209 15 9 5 5,195 % of Balance Original Balance 5.21% 23,862,765 22.87% 171,439,217 6.86% 63,208,887 7.35% 69,238,671 8.34% 65,164,258 12.60% 73,261,662 9.26% 138,024,666 11.51% 124,860,260 10.41% 108,253,093 4.83% 139,258,713 0.37% 104,618,784 0.26% 7,183,774 0.13% 4,449,026 100.00% 1,092,823,775 No 593 1,979 556 558 509 515 866 768 670 920 724 48 28 8,734 % of Original Balance 2.18% 15.69% 5.78% 6.34% 5.96% 6.70% 12.63% 11.43% 9.91% 12.74% 9.57% 0.66% 0.41% 100.00% Indexed Current LTV (Using Original Valuation) Less than or equal to 25% More than 25% up to and including 50% More than 50% up to and including 55% More than 55% up to and including 60% More than 60% up to and including 65% More than 65% up to and including 70% More than 70% up to and including 75% More than 75% up to and including 80% More than 80% up to and including 85% More than 85% up to and including 90% More than 90% up to and including 95% More than 95% up to and including 100% Over 100% Total Total Balance 37,833,166 152,193,178 41,779,400 44,141,259 61,566,785 68,954,766 63,606,271 58,271,366 36,038,276 14,277,802 1,957,711 485,119 1,429,311 582,534,410 No 961 1,502 314 309 400 464 415 412 277 110 19 4 8 5,195 Interest Rate 0 – 1.99% 2 – 2.99% 3 – 3.99% 4 – 4.99% 5 – 5.99% 6 – 6.99% 7 – 7.99% Total Total Balance 14,851,000 84,225,628 195,229,528 206,890,325 70,246,075 11,091,854 582,534,410 No of Sub Accounts 253 1,170 2,180 2,847 1,097 131 7,678 Years to Maturity 0 and less than or equal to 5 years Greater than 5 years and less than or equal to 10 years Greater than 10 years and less than or equal to 15 years Greater than 15 years and less than or equal to 20 years Greater than 20 years and less than or equal to 25 years Greater than 25 years and less than or equal to 30 years Greater than 30 years Total Total Balance 14,240,235 46,138,198 103,170,484 143,071,969 172,136,854 72,855,098 30,921,572 582,534,410 Property Type Detached House Flat/ Maisonnette Semi- Detached House Terraced House Other Total Interest Rate Type Base Fixed- reverting to SVR SVR Total % of Balance Original Balance 6.49% 41,739,578 26.13% 207,593,030 7.17% 59,581,223 7.58% 60,588,717 10.57% 62,709,630 11.84% 68,363,946 10.92% 96,754,113 10.00% 152,256,406 6.19% 61,947,560 2.45% 185,263,161 0.34% 83,473,494 0.08% 4,818,053 0.25% 7,734,863 100.00% 1,092,823,775 No 999 2,224 489 459 428 455 620 885 387 1,161 551 31 45 8,734 % of Original Balance 3.82% 19.00% 5.45% 5.54% 5.74% 6.26% 8.85% 13.93% 5.67% 16.95% 7.64% 0.44% 0.71% 100.00% % of Balance Original Balance No of Sub Accounts 2.55% 27,856,382 424 14.46% 172,442,096 1,937 33.51% 353,676,712 3,174 35.52% 337,566,927 4,273 12.06% 165,006,014 2,283 1.90% 35,683,424 406 0.00% 592,219 4 100.00% 1,092,823,775 12,501 % of Original Balance 2.55% 15.78% 32.36% 30.89% 15.10% 3.27% 0.05% 100.00% No 337 710 1,083 1,125 1,173 516 251 5,195 % of Balance Original Balance 2.44% 14,099,826 7.92% 65,144,235 17.71% 139,498,382 24.56% 265,730,984 29.55% 394,851,367 12.51% 139,596,905 5.31% 73,902,075 100.00% 1,092,823,775 No 295 928 1,432 2,137 2,472 937 533 8,734 % of Original Balance 1.29% 5.96% 12.76% 24.32% 36.13% 12.77% 6.76% 100.00% Total Balance 193,879,550 52,741,178 176,835,455 135,879,602 23,198,625 582,534,410 No 1,479 426 1,703 1,306 281 5,195 % of Balance Original Balance 33.28% 353,440,201 9.05% 133,280,544 30.36% 315,022,179 23.33% 262,177,647 3.98% 28,903,204 100.00% 1,092,823,775 No 2,427 1,010 2,760 2,265 272 8,734 % of Original Balance 32.34% 12.20% 28.83% 23.99% 2.64% 100.00% Total Balance 110,676,310 350,145,214 121,712,886 582,534,410 No of Sub Accounts 1,560 4,570 1,548 7,678 % of Balance Original Balance No of Sub Accounts 19.00% 234,536,344 2,485 60.11% 758,111,122 8,516 20.89% 100,176,309 1,500 100.00% 1,092,823,775 12,501 % of Original Balance 21.46% 69.37% 9.17% 100.00% Re-arrangements repurchased during the Period Cumulative Re-arrangements Repurchased Other Repurchases during the period Other Cumulative Repurchase Bonds Outstanding as % of Original Bonds Issued Losses in Quarter as % Bonds Issued Cumulative Losses as % Bonds Issued Further Advances in period Cumulative Further Adavnces Since Transaction Close Annualised Excess Spread (Junior to Reserve) £1,258,068.71 £36,410,338.66 £105,527.97 £8,045,655.40 59.57% 0.00% 0.00% £78,000.00 £12,166,237.18 0.57% Ledgers details as at the most recent IPD Current Period 21,932,500.00 21,932,500.00 21,932,500.00 21,932,500.00 21,932,500.00 Previous Period 21,932,500.00 21,932,500.00 21,932,500.00 21,932,500.00 21,932,500.00 Period Start Balance Realised losses for the period Credits from Available Revenue Period End Balance £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 Class B Principal Deficiency Ledger Period Start Balance Realised losses for the period Credits from Available Revenue Period End Balance £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 Class C Principal Deficiency Ledger Period Start Balance Realised losses for the period Credits from Available Revenue Period End Balance £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 Reserve Fund Ledger Balance at Transaction Close Period Start Balance Reserve Fund Required Amount Credit from the Revenue Waterfall Period End Balance Class A Principal Deficiency Ledger Period Start Balance Retained Principal Receipts Ledger Principal Deficiency Ledger Liquidity Reserve Ledger Yield Reserve Ledger Rearrangement Purchase Ledger Co-op Collateral Account Ledger Issuer Fee Amount Ledger Swap Provider Amount Ledger Pre-Funded Purchase Ledger Swap Collateral Ledger 4,006,689.23 £0.00 £0.00 £0.00 £0.00 £5,000,000.00 £9,961.64 £0.00 £15,000,000.00 £0.00 Movements during the Period Period End Balance 5,284.44 £0.00 £0.00 £0.00 £0.00 £0.00 £1,121.92 £0.00 £0.00 £0.00 4,001,404.79 £0.00 £0.00 £0.00 £0.00 £5,000,000.00 £11,083.56 £0.00 £15,000,000.00 £0.00 Transaction Close Balance £4,000,000.00 £0.00 £0.00 £0.00 £0.00 £2,000,000.00 £0.00 £0.00 £15,000,000.00 £0.00 Asset Conditions* (a) No Event of Default and either (i) conditions (b) to (m) below are satisfied, or (ii) a drawing is made under the Class B2 VFN equal to the current balance of the affected loan (b) Current Balance of 3 month plus arrears < 5% (c) General Reserve Fund is funded to the General Reserve Fund Required Amount (d) Current Ratings unaffected by PS/ FA (e) Loan Reps and Warranties (FA/ PS) (f) No Rating Agency Test breach Current Level Trigger Event Satisfied 0.06% No No Satisfied Satisfied Satisfied Satisfied No No No No Satisfied Satisfied Satisfied Satisfied Satisfied Satisfied No No No No No No (g) Each loan is originated by the Seller, and consistent with prevailing lending criteria (in line with a reasonably prudent mortgage lender) (h) Yield Reserve is funded to the Yield Reserve Required Amount (i) New Loan Type incorporated and current note ratings unaffected (j) Appropriate Rating Agency compliant hedging in place for FA/ PS (k) No debit balance on the Class A Principal Deficiency Ledger (l) Aggregate FA < 10% of current balance of loan portfolio at closing (m) Solvency certificate delivered by the Seller to the Security Trustee in accordance with the MSA Satisfied No *Must be satisfied as a pre-requisite for any Sale of New Portfolio (NP) NP and for any loan subject to a FA, PS or Flexible Drawing to remain in the Portfolio at the Monthly Test Date Rating Agency Tests (a) FAs Original Weighted Average LTV (b) FAs % of Loans with Original LTV > 80% (c) FAs Current Weighted Average LTV (Non-Indexed) (d) FAs Weighted Average Income Multiple (e) FAs Interest Only % (f) FA Individual LTV (Original Advance plus Further Advances/ Original Valuation) hly Test Date/ New Portfolio Sale Date Threshold > 75.0% > 40.0% > 71.0% > 3.4X > 43.0% Current Level 68.5% 27.5% 60.5% 2.65 22.9% Trigger Event No No No No No > 95.0% No accounts were breaching this condition. No Deal Triggers Basis Rate Swap Provider Currency Swap Provider Provider Barclays Bank PLC Barclays Bank PLC Rating Triggers (M- Moody's/ F- Fitch) A2, P-1/ A, F1 A2, P-1/ A, F1 Current Rating (M- Moody's/ F- Fitch) A2(Neg), P-1/ A, F1 A2(Neg), P-1/ A, F1 Issuer Account Bank (i) Issuer Account Bank (ii) Collection Account Bank The Co-operative Bank PLC Barclays Bank PLC The Co-operative Bank PLC Caa1,NP/ B,B P-1/ F1 Caa1,NP/ B,B Cash Manager The Co-operative Bank PLC Caa1,NP/ B,B Please see below ** Servicer The Co-operative Bank PLC Loss of P-1 (M S-term)/ A, F1 (F) Loss of P-1 (M S-term)/ A, F1 (F) Loss of P-2 (M S-term)/ F2 (F S-term) Loss of Baa3 (M L-term)/ Loss of BBB- (F Lterm) Loss of Baa3 (M L-term)/ Loss of BBB- (F Lterm) Action N/A N/A Deposits limited to Collateralised Amount- £2m N/A Please see below ** Caa1,NP/ B,B Please see below ** ** Co-operative Bank has entered into non-binding heads of terms with Homeloan Management Limited in relation to the provision of back-up mortgage services and Citibank N.A., London Branch in connection with the provisions of back-up cash management in relation to the the Silk Road Programme. Deal Participant Information Cash Manager Web address The Co-operative Bank PLC http://www.britannia.co.uk/_site/microsite/bts/index.html Servicer Web address The Co-operative Bank PLC http://www.britannia.co.uk/_site/microsite/bts/index.html Note Trustee Web address Capita Trust Company Limited www.capitafiduciary.co.uk Lead Arrangers Barclays Bank PLC J.P.Morgan Information Sources Point Contact Email Telephone Fax Address Reports Distribution Channels Loan Level Data and Liability Modelling Bloomberg Ticker Report Frequency Paying Agent HSBC Bank PLC Account Banks The Co-operative Bank PLC Barclays Banks PLC Corporate Services Provider Capita Trust Corporate Limited Back-Up Cash Manager Facilitator Structured Finance Management Limited Back-Up Servicer Facilitator Structured Finance Management Limited The Co-operative Bank PLC Randika Vithanage [email protected] +44 (0)1538 397 883 +44 (0)1538 399 519 Britannia House, Cheadle Road, Leek, Staffordshire, ST13 5RG Bloomberg or http://www.britannia.co.uk/_site/microsite/bts/index.html https://boeportal.co.uk/theco-operativebank/ SLKRD Monthly CRD II Retention In Europe, investors should be aware of Article 122a of the Capital Requirements Directive which applies to newly issued asset-backed securities after 31 December 2010, and to asset backed securities issued on or before that date from the beginning of 2015 to the extent that new underlying exposures are added or substituted after 31 December 2014. Article 122a requires, amongst other things, an EU regulated credit institution to only invest in asset-backed securities in respect of which the originator, sponsor or original lender of the securitisation has explicitly disclosed to the EU regulated credit institution that it will retain, on an ongoing basis, a net economic interest of not less than 5% respect of certain specified credit risk tranches or asset exposures. The Co-operative Bank PLC's current policy is to retain, on an ongoing basis, a net economic interest in the Silk Road Finance Number Two PLC ("Silk 2") of not les than 5% and to use reasonable endeavours to provide investors with the data and information which they may reasonably require for the purposes of compliance by investors with Article 122a. As at the date of this report, the Cooperative Bank PLC retains an economic interest in Silk 2 in the form of the general reserve fund and the unrated class B and C VFN notes (all of which are retained by the Co-operative Bank PLC) in amounts as stated in the releva sections of this report Active No N/A Yes No No No No t services e % in ss ant Glossary Mortgage Yield (pre swap) Unscheduled Principal Payments Unscheduled Revenue Receipts Principal Payment Rate (3 ma) Annualised PPR Speed (Based on monthly principal payment rate) Constant Prepayment Rate (3ma) Constant Prepayment Rate (Annualised) FA PS FL MSA WA average mortgage interest rate Non scheduled principal and redemption receipts Interest on arrears Total Payments received unscheduled and scheduled divided by opening mortgage balance (3month average) Total Payments received unscheduled and scheduled divided by opening mortgage balance (Annualised on current month) Total Payments received unscheduled divided by opening mortgage balance (3month average) Total Payments received unscheduled divided by opening mortgage balance (3month average) Further Advances Product Switches Flexible Drawings Mortgage Sale Agreement