From: Month Ending: Interest Payments Date: Investor Contacts Mark Whelan Senior Manager EBS d.a.c 00353 1 641 7164 Jonathan Lynch Collateral Management Specialist, EBS d.a.c A Notes B Notes Issue Date First Distribution Date Deal Amendment Date Minimum Denominations Payments Frequency Interest Calculation (pre amendment) Interest Calculation (post amendment) Interest Period Start Date Interest Period End Date No of days in Interest Period Next Payments Date % of % of % of Bonds Bonds Bonds 95.00% 82.61% 82.30% B Notes 5.00% 17.39% 17.70% Total 100% 100% 100% Class Z Loan 3 Liquidity Reserve 5 Liquidity Facility 6 EBS – Moody’s Rating Baa3/P-3 (at amendment date) MIG settlement #1 MIG settlement #2 MIG settlement #3 MIG settlement #4 MIG settlement #5 MIG settlement #6 MIG settlement #7 Less MIG funds on loans sold back to EBS Less applied funds Net Total Monies received from an agreed settlement of mortgage indemnity insurance. These monies reside in the reserve account and will only be applied upon sale of a property or the redemption of a mortgage that was covered under the settlement. * Settlement amount was updated by the Serviver when further funds were supplied by Genworth. NOTES 1. Class A originally issued at Euribor + 0.70% but converted to fixed rate at 1.75% on February amendment date 2011. 2. Amortisation of A Notes of €378,36m on February amendment date 2011. 3. Class Z loan of €358.03m issued on February amendment date 2011. 4. Reserve fund was reduced from €93.75m to €30.19m on February amendment date 2011. It was further reduced to €20.13m in February 2012 on transfer of the clearing account. 5. Liquidity reserve was cancelled on February amendment date 2011. 6. Liquidity facility was cancelled on February amendment date 2011. 7. SWAP terminated on February amendment date 2011. Class A bonds converted to fixed rate coupon. (1,403,239.67) (1,043,566.55) 5,081,073.14 550,740.10 1,818,835.00 805,804.75 710,836.25 688,485.79 2,501,900.00 n/a n/a n/a Mortgage Insurance Receipts 451,277.47 0.00 Swap Details Swap Provider Notional Balance Start of Period (Euro) Movement at IPD (Euro) Notional Balance a End (Euro) n/a 0.00 EBS 50,000,000.00 0.00 0.00 0.00 0.00 0.00 n/a 20,126,375.33 20,126,375.33 0.00 EBS n/a 0.00 n/a 0.00 0.00 n/a 358,033,007.94 n/a 0.00 Reserve Fund 4 * EBS 93,750,000.00 30,189,563.00 20,126,375.33 0.00 0.00 EBS n/a 358,033,007.94 358,033,007.94 0.00 0.00 Required Date (Euro) (Euro) Month (Euro) (Euro) (Euro) Replenished / Balance at Balance Deficit (Euro) Closing (Euro) Amendment Start of Month Month (Euro) (Released) in Close of Month Description Providor Balance at Balance at Balance at Drawings in 26,050.00 1,876,225.00 Credit Enhancement and Liquidity Facilities B Notes XS0352155146 Fixed 0.25% 30 26,050.00 0.00 Unpaid Interest Cumulative Unpaid A Notes XS0352154503 Fixed 1.75% 30 865,925.00 865,925.00 0 0 Interest Payments on Notes Class of Notes Reference Interest Rate Number of Days Interest Due (Euro) Interest Paid (Euro) 125,000,000.00 125,000,000.00 0.00 125,000,000.00 2,500,000,000 718,938,611.96 (12,673,673.99) 706,264,937.97 A Notes2 2,375,000,000.00 593,938,611.96 (12,673,673.99) 581,264,937.97 Class of Notes Original Balance Opening Balance Amortisation (Euro) Closing Balance (Euro) (Euro) (Euro) (Euro) 15 December 2016 30 16 January 2017 Principal Payments on Notes 100,000 Monthly Actual / 360 Actual / Actual This Report 15 November 2016 Fixed 0.25% 2050 Deal Information 20 March 2008 15 May 2008 23 February 2011 1,529,604,525.15 Fixed 1.75% 2050 XS0352155146 N/R / Baa3 125,000,000.00 1 mth Euribor + 1.25% N/R / N/R N/R / N/R 125,000,000.00 XS0352154503 N/R / Aa1 2,375,000,000.00 1 mth Euribor + 0.70% AA- / A1 AAA/Aaa Fitch / Moodys Tranche Balance Interest rate Maturity Moodys (Euro) Class of Notes Reference Fitch / Moodys Balance (Euro) Interest Rate Rating Fitch / Details of Notes Issued Original Rating Original Tranche Post Amendment Current Rating Post Amendment Post Amendment Final EMERALD MORTGAGES NO:5 D.A.C INVESTOR REPORT EBS d.a.c 30 November 2016 15 December 2016 [email protected]00353 1 641 7195 [email protected]
Transcript
From:
Month Ending:
Interest Payments Date:
Investor Contacts
Mark Whelan Senior Manager EBS d.a.c 00353 1 641 7164
Jonathan Lynch Collateral Management Specialist, EBS d.a.c
A Notes
B Notes
Issue Date
First Distribution Date
Deal Amendment Date
Minimum Denominations
Payments Frequency
Interest Calculation (pre amendment)
Interest Calculation (post amendment)
Interest Period Start Date
Interest Period End Date
No of days in Interest Period
Next Payments Date
% of % of % of
Bonds Bonds Bonds
95.00% 82.61% 82.30%
B Notes 5.00% 17.39% 17.70%
Total 100% 100% 100%
Class Z Loan3
Liquidity Reserve5
Liquidity Facility6
EBS – Moody’s Rating Baa3/P-3 (at amendment date)
MIG settlement #1
MIG settlement #2
MIG settlement #3
MIG settlement #4
MIG settlement #5
MIG settlement #6
MIG settlement #7
Less MIG funds on loans sold back to EBS
Less applied funds
Net Total
Monies received from an agreed settlement of mortgage indemnity insurance.
These monies reside in the reserve account and will only be applied upon sale of a property or the redemption of a mortgage that was covered under the settlement.
* Settlement amount was updated by the Serviver when further funds were supplied by Genworth.
NOTES
1. Class A originally issued at Euribor + 0.70% but converted to fixed rate at 1.75% on February amendment date 2011.
2. Amortisation of A Notes of €378,36m on February amendment date 2011.
3. Class Z loan of €358.03m issued on February amendment date 2011.
4. Reserve fund was reduced from €93.75m to €30.19m on February amendment date 2011. It was further reduced to €20.13m in February 2012 on transfer of the clearing account.
5. Liquidity reserve was cancelled on February amendment date 2011.
6. Liquidity facility was cancelled on February amendment date 2011.
7. SWAP terminated on February amendment date 2011. Class A bonds converted to fixed rate coupon.
Principal receipts on True Loss & Deemed Loss Loans
Interest on Bank Accounts
Drawing from Reserve Fund
Other Net Income
Available Redemption Funds to Cover Revenue Deficiency
Excess Redemption Funds
Available Revenue Funds
Trustee Fees
Paying Agent, Corporate Servicer, Account Bank + Other 3rd Party Prior Payments
Servicer + Cash Manager Fees
Class A Notes Interest
Class A Principal Deficiency Ledgers
Reserve Fund up to Required Amount
Class B Principal Deficiency Ledgers (Class A notes outstanding)
Class Z Principal Deficiency Sub-Ledger (Class A notes outstanding)
Class B Note Interest
Class B Principal Deficiency Ledgers (Class A notes redeemed)
Class Z Loan Interest
Class Z Principal Deficiency Ledger (Class A notes redeemed)
Subordinated Loan Interest
Subordinated Loan Principal
Deferred Consideration
Total Allocation
Excess Retained
Principal Deficiency Ledger Cumulative
*Deemed Loss means in respect of a Mortgage Loan (without double counting): (i) the principal balance outstanding of such Mortgage Loan where the ratio between amounts due and unpaid by the
scheduled interest and principal instalments for such Mortgage Loan exceeds an amount equal to the aggregate of 12 months of scheduled interest and principal instalments for such loan; (ii) if
enforcement procedings are completed, the principal balance of such Mortgage Loan prior to the application of realisation proceeds; and (iii) any principal loss arising as a result of the exercise of set-off
by a mortgage Borrower against the Seller in respect of any Mortgage Loan which has not been repurchased by the Seller.
Available Principal Funds
Principal Receipts Received
Less Principal Receipts on Deemed Loss Loans
Credit Class A, B + Z Principal Deficiency Ledger
Other Net Income *
Less Amount to pay a Revenue Deficiency
Total Redemption Funds
Allocation of Available Funds
Principal Class A Notes
Principal Class B Notes (Class A notes redeemed)
Principal Class Z Loan (Class A notes redeemed)
Excess as Available Revenue Receipts
Total Allocation of Principal Receipts
Arrears Summary
Mortgage Portfolio Analysis: Properties Under Management
Property in Possession
Sold
Note: From July 2011 IPD onwards the 'properties under management' data is being reported on a property basis as opposed to an individual loan basis.
Note: From August 2014 IPD onwards the Voluntary Handback and Repossession data has been amalgamated under the Property in Possession heading.
73
6 235,380.57 157 16,982,650.70 224
1 188,386.90 48 9,716,046.17 159
Abandoned 0 0.00 27 5,807,480.97
This Period Cumulative (Active Loans only)Cumulative Active and
Redeemed Loans)
Description No of Properties Principal Balance
Amount No of Properties
Principal Balance
Amount Number of Properties
In Arrears One Month or More 1,091 9% 143,623,662 11%
Z Loan 31,884,727.84 400,552.67 31,587.36 0.00 432,140.03
0.00 0.00 0.00 0.00
Class B 0.00 0.00 0.00 0.00 0.00
Total Credited this
PeriodClosing Balance
Cumulative Losses
/ Revenue
Deficiency
Allocated
Cumulative Losses
/ Revenue
Deficiency Paid
Class A 0.00 0.00 0.00 0.00 0.00
Class of Notes Opening Balance
Deemed Losses
Allocated this
Period*
Actual Losses
Allocated this
Period*Compromise Settlements
Allocated this Period*
Total Losses
Allocated this
Period
0.00
0.00
0.00
(4,906,484.77)
0.00
0.00
(3,892,732.75)
0.00
0.00
0.00
0.00
0
(16,970.98)
(130,856.04)
(865,925.00)
0.00
0.00
0.00
4,906,484.77
Allocation of Available Funds
Euro
3,354,943.38
1,547,319.92
0.00
0.00
4,221.47
0.00
Revenue Analysis
Euro
Mortgage Portfolio Analysis
Opening Mortgage Principle Balance
Compromise Settlements*
Early Redemptions
Scheduled Principal Payments
Non-cash Adjustments, including Capitalisations**
Principle Repurchase
Closing Mortgage Principal Balance
*From September 2014 "Principal Losses" are replaced with "Compromise Settlements" and September opening balance and cumulative "Early Redemptions" have been adjusted accordingly.
**In March 2016 "Capitalisation Arrangements" was replaced with "Non-cash Adjustments, including Capitalisations" due to improvements in loan level reporting.
The Opening Mortgage Principal Balance for March 2016 was restated.
190% to 200% 9 0.07% 1,662,348 0.13%200% to 210% 1 0.01% 205,892 0.02%
170% to 180% 35 0.28% 5,384,279 0.42%180% to 190% 9 0.07% 1,869,084 0.15%
150% to 160% 63 0.50% 11,874,220 0.92%160% to 170% 35 0.28% 7,194,490 0.56%
130% to 140% 202 1.59% 36,403,662 2.83%140% to 150% 97 0.76% 15,697,413 1.22%
110% to 120% 757 5.95% 132,963,613 10.32%120% to 130% 489 3.85% 92,086,745 7.15%
100% to 105% 492 3.87% 81,002,445 6.29%105% to 110% 485 3.81% 87,347,124 6.78%
90% to 95% 533 4.19% 82,904,956 6.44%95% to 100% 559 4.40% 91,873,199 7.13%
80% to 85% 577 4.54% 77,787,882 6.04%85% to 90% 579 4.55% 84,302,895 6.54%
70% to 75% 490 3.85% 55,082,763 4.28%75% to 80% 525 4.13% 70,232,647 5.45%
60% to 65% 433 3.41% 40,880,654 3.17%65% to 70% 418 3.29% 47,472,625 3.69%
50% to 55% 397 3.12% 34,299,075 2.66%55% to 60% 391 3.08% 36,593,427 2.84%
0% to 25% 3,220 25.33% 75,688,312 5.88%25% to 50% 1,912 15.04% 116,725,600 9.06%
*OLTV for top-up loans is calculated by combining the original loan amount and the top-up loan amount. This does not take into account any reduction in the original loan amount that occurred prior to the top-up approval. The OLTV on top-up loans is
therefore shown here as higher than the true exposure at the time the top-up was approved. The true exposure on all loans, including top-ups, was 100% or less at loan approval.
Indexed LTV
Indexed LTV Number of Accounts% Number
of AccountsOutstanding Balance
% of Total Outstanding
Balance
Total 12,714 100.00% 1,288,228,258 100.00%
Weighted Average Original LTV 82.27%
120% to 125% 0 0.00% 0 0.00%
125%+ 19 0.15% 1,847,065 0.14%
110% to 115% 2 0.02% 134,385 0.01%
115% to 120% 0 0.00% 0 0.00%
100% to 105% 0 0.00% 0 0.00%
105% to 110% 1 0.01% 96,095 0.01%
90% to 95% 3,370 26.51% 528,974,642 41.06%
95% to 100% 8 0.06% 402,909 0.03%
80% to 85% 1,017 8.00% 122,240,271 9.49%
85% to 90% 2,256 17.74% 290,631,775 22.56%
70% to 75% 744 5.85% 58,337,517 4.53%
75% to 80% 718 5.65% 63,992,433 4.97%
60% to 65% 545 4.29% 33,092,914 2.57%
65% to 70% 652 5.13% 46,283,395 3.59%
50% to 55% 501 3.94% 25,299,243 1.96%
55% to 60% 544 4.28% 27,310,588 2.12%
0% to 25% 321 2.52% 8,497,783 0.66%
25% to 50% 2,016 15.86% 81,087,242 6.29%
Original LTV
Original LTV Number of Accounts% Number
of AccountsOutstanding Balance
% of Total Outstanding
Balance
0
1000
2000
3000
4000
5000
6000
< 50k 50k to 100k 100k to 200k 200k to 300k 300k to 400k 400k to 500k > 500k
Loan Size
Number of Accounts
0
500
1000
1500
2000
2500
3000
3500
4000
Original Loan to Value
Number of Accounts
0
500
1000
1500
2000
2500
3000
3500
Indexed Loan to Value
Number of Accounts
0
1000
2000
3000
4000
5000
6000
< 50k 50k to 100k 100k to 200k 200k to 300k 300k to 400k 400k to 500k > 500k
Loan Size
Number of Accounts
0
100
200
300
400
500
600
< 50k 50k to 100k 100k to 200k 200k to 300k 300k to 400k 400k to 500k > 500k
Mill
ion
s
Loan Size
Balance of Accounts
0
500
1000
1500
2000
2500
3000
3500
4000
Original Loan to Value
Number of Accounts
0
100
200
300
400
500
600
Mil
lio
ns
Original Loan to Value
Balance of Accounts
0
500
1000
1500
2000
2500
3000
3500
Indexed Loan to Value
Number of Accounts
0
20
40
60
80
100
120
140
Mill
ion
s
Indexed Loan to Value
Balance of Accounts
In December 2011 the PTSB Index was replaced with the CSO Index
Cavan 161 1.28% 13,408,013 1.05% 1 0.94% 129,311 1.20%
Outstanding Balance
% of Total
Outstanding Balance
Carlow 231 1.83% 21,265,944 1.66% 2 1.89% 139,693
PDH BTL
CountyNumber of Accounts
% Number
of Accounts Outstanding Balance
% of Total Outstanding
Balance Number of Accounts
% Number
of Accounts
Property Area (County)
0
1000
2000
3000
4000
5000
6000
7000
8000
Dublin Cork Galway Limerick Waterford Other
Region
Number of Accounts
0
500
1000
1500
2000
2500
3000
3500
4000
4500
5000
Dublin Rest of Leinster Munster Connaught / Ulster
Region
Number of Accounts
0
1000
2000
3000
4000
5000
6000
7000
8000
Dublin Cork Galway Limerick Waterford Other
Region
Number of Accounts
0
100
200
300
400
500
600
700
Dublin Cork Galway Limerick Waterford Other
Mill
ion
s
Region
Balance of Accounts
0
500
1000
1500
2000
2500
3000
3500
4000
4500
5000
Dublin Rest of Leinster Munster Connaught / Ulster
Region
Number of Accounts
0
50
100
150
200
250
300
350
400
450
500
Dublin Rest of Leinster Munster Connaught / Ulster
Mil
lio
ns
Region
Balance of Accounts
Total 12,714 100.00% 1,288,228,258 100.00%
Y 185 1.46% 18,525,731 1.44%
N 12,529 98.54% 1,269,702,527 98.56%
Principal Repayments Holiday StatusPrincipal Repayments Holiday
StatusNumber of Accounts
% Number
of AccountsOutstanding Balance
% of Total Outstanding
Balance
Total 732 100.00% 97,557,028 100.00%
Weighted Fixed Term Remaining Months 25.10
48 to 54 Months 62 8.47% 7,876,752 8.07%
54+ Months 84 11.48% 13,110,141 13.44%
36 to 42 Months 48 6.56% 6,751,466 6.92%
42 to 48 Months 34 4.64% 5,439,634 5.58%
24 to 30 Months 14 1.91% 987,626 1.01%
30 to 36 Months 27 3.69% 3,546,239 3.64%
12 to 18 Months 124 16.94% 17,321,832 17.76%
18 to 24 Months 49 6.69% 4,858,441 4.98%
0 to 6 Months 140 19.13% 17,541,496 17.98%
6 to 12 Months 150 20.49% 20,123,400 20.63%
Weighted Average Remaining Years 19.78
Fixed Term Remaining Months
Fixed Term Remaining Months Number of Accounts% Number
of AccountsOutstanding Balance
% of Total Outstanding
Balance
30+ Years 147 1.16% 21,040,442 1.63%
Total 12,714 100.00% 1,288,228,258 100.00%
21 to 25 Years 2,405 18.92% 417,705,349 32.42%
26 to 30 Years 1,102 8.67% 194,972,554 15.13%
6 to 15 Years 3,700 29.10% 246,994,268 19.17%
16 to 20 Years 3,040 23.91% 370,369,784 28.75%
< 0 Years 25 0.20% 118,182 0.01%
1 to 5 Years 2,295 18.05% 37,027,678 2.87%
Remaining Years
Remaining Years Number of Accounts% Number
of AccountsOutstanding Balance
% of Total Outstanding
Balance
0
2000
4000
6000
8000
10000
12000
Fixed Rate ECB Tracker Rate EBS Base Rate Other***
Interest Rate
Number of Accounts
0
500
1000
1500
2000
2500
3000
3500
4000
< 0 Years 1 to 5 Years 6 to 15 Years 16 to 20 Years 21 to 25 Years 26 to 30 Years 30+ Years
Remaining Years
Number of Accounts
0
20
40
60
80
100
120
140
160
0 to 6Months
6 to 12Months
12 to 18Months
18 to 24Months
24 to 30Months
30 to 36Months
36 to 42Months
42 to 48Months
48 to 54Months
54+Months
Fixed Term Remaining Months
Number of Accounts
0
2000
4000
6000
8000
10000
12000
Fixed Rate ECB Tracker Rate EBS Base Rate Other***
Interest Rate
Number of Accounts
0
100
200
300
400
500
600
700
800
900
1000
Fixed Rate ECB Tracker Rate EBS Base Rate Other***
Mill
ion
s
Interest Rate
Balance of Accounts
0
500
1000
1500
2000
2500
3000
3500
4000
< 0 Years 1 to 5 Years 6 to 15 Years 16 to 20 Years 21 to 25 Years 26 to 30 Years 30+ Years
Remaining Years
Number of Accounts
0
50
100
150
200
250
300
350
400
450
< 0 Years 1 to 5 Years 6 to 15 Years 16 to 20 Years 21 to 25 Years 26 to 30 Years 30+ Years
Mill
ion
s
Remaining Years
Balance of Accounts
0
20
40
60
80
100
120
140
160
0 to 6Months
6 to 12Months
12 to 18Months
18 to 24Months
24 to 30Months
30 to 36Months
36 to 42Months
42 to 48Months
48 to 54Months
54+Months
Fixed Term Remaining Months
Number of Accounts
0
5
10
15
20
25
0 to 6Months
6 to 12Months
12 to 18Months
18 to 24Months
24 to 30Months
30 to 36Months
36 to 42Months
42 to 48Months
48 to 54Months
54+Months
Mill
ion
s
Fixed Term Remaining Months
Balance of Accounts
Total 12,714 100.00% 1,288,228,258 100.00%
Commercial BTL 0 0.00% 0 0.00%
Commercial 0 0.00% 0 0.00%
Homeloan 12,608 99.17% 1,277,438,079 99.16%
Retail BTL 106 0.83% 10,790,179 0.84%
Occupancy Status
Occupancy Status Number of Accounts% Number
of AccountsOutstanding Balance
% of Total Outstanding
Balance
Total 185 100.00% 18,525,731 100.00%
Weighted Principal Repayments Holiday Remaining Term 39.23
66 to 72 Months 1 0.54% 42,362 0.23%
72+ Months 42 22.70% 3,791,556 20.47%
54 to 60 Months 3 1.62% 150,765 0.81%
60 to 66 Months 1 0.54% 39,574 0.21%
42 to 48 Months 2 1.08% 83,222 0.45%
48 to 54 Months 1 0.54% 159,837 0.86%
30 to 36 Months 3 1.62% 172,548 0.93%
36 to 42 Months 8 4.32% 271,389 1.46%
18 to 24 Months 0 0.00% 0 0.00%
24 to 30 Months 0 0.00% 0 0.00%
9 to 12 Months 3 1.62% 225,385 1.22%
12 to 18 Months 0 0.00% 0 0.00%
3 to 6 Months 38 20.54% 4,683,788 25.28%
6 to 9 Months 9 4.86% 910,566 4.92%
Principal Repayments Holiday
Remaining TermNumber of Accounts
% Number
of AccountsOutstanding Balance
% of Total Outstanding
Balance
0 to 3 Months 74 40.00% 7,994,740 43.15%
Principal Repayments Holiday Remaining Term
0
10
20
30
40
50
60
70
80
Interest Only Remaining Months
Number of Accounts
0
10
20
30
40
50
60
70
80
Interest Only Remaining Months
Number of Accounts
0
1
2
3
4
5
6
7
8
9
0 to 3Months
3 to 6Months
6 to 9Months
9 to 12Months
12 to 18Months
18 to 24Months
24 to 30Months
30 to 36Months
36 to 42Months
42 to 48Months
48 to 54Months
54 to 60Months
60 to 66Months
66 to 72Months
72+Months
Mill
ion
s
Interest Only Remaining Months
Balance of Accounts
NOTES:
1. LIQUIDITY AND CREDIT SUPPORT
(a) Reserve Fund
(b) Available Revenue Receipts
(c) Subordination of the Class B Note + Class Z Loan
2. PRIORITY OF Payments
Revenue and principal Payments on Emerald Mortgages No5 Ltd follow through separate Payments waterfalls.
(a) Revenue funds flow to noteholders according to the following pre-acceleration priority of Payments:
1. Satisfaction of Note & Security Trustee fees and expenses
2. Satisfaction of certain senior fees and expenses (Agent Bank, Corp. Services Provider + Account Bank etc.)
3. Satisfaction of Servicer + Cash Manager fees
4. Pay Interest due on Class A Notes
5. Credit Class A Principal Deficiency Ledger to eliminate any debit thereon
6. Credit General Reserve Ledger to required amount
7. Credit Class B Principal Deficiency Ledger (if Class A notes outstanding) to eliminate any debit thereon
8. Credit Class Z Principal Deficiency Ledger (if Class A notes outstanding) to clear the debt thereon
9. Pay Interest due on Class B Notes
10. Credit Class B Principal Deficiency Ledger (if Class A notes redeemed) to eliminate any debit thereon
11. Pay Interest due on Class Z Loan
12. Credit Class Z Principal Deficiency Ledger (if Class A notes redeemed) to clear the debt thereon
13. Pay Interest due on Subordinated Loans
14. Pay Subordinated Loan Principal
15. Pay Deferred Consideration due to Sellers
16. Excess (if any) back to Issuer
(b) Pre-Acceleration Payments of Principal
1. Payments of Principal on Class A Notes
2. Payments of Principal on Class B Notes
3. Payments of Principal on Class Z Loan
4. Excess (if any) applied as Available Revenue Receipts
3. CONVERSION OF MORTGAGES
The Seller (for itself and on behalf of the Issuer and Issuer Security Trustee) may (but shall not be obliged to) agree to any request by any relevant Mortgage
Borrower(s) to convert a Mortgage forming part of the Mortgage Portfolio (or, in the case of a default by a Mortgage Borrower, may (for itself and on behalf of the
Issuer and the Issuer Security Trustee) elect to convert such Mortgage) to any other type (or combination of types) of Mortgage (the relevant Mortgage after such
Conversion being herein referred to as a Converted Mortgage Loan) provided that the following conditions are satisfied:
(a) the Conversion of such Mortgage is effected by such means as would be adopted at the relevant time by EBS were such Conversion in respect of a mortgage
advanced by it which is not a Mortgage for the purpose of ensuring the validity and priority of the Converted Mortgage Loan;
(b) prior to each type or combination of types of Conversion being made available to Mortgage Borrower(s), the Rating Agencies having been notified of the inclusion of
such Converted Mortgage Loans in the Mortgage Portfolio and such notification not having resulted in a downgrade of the then current rating of the Class A Bonds,
provided that such notification is not required where the Converted Mortgage Loan is of a type or combination of types included in the Mortgage Portfolio at the
Amendment Date or which has been notified to the Rating Agencies after the Amendment Date;
(c) no Relevant Event has occurred which has not been cured within the permitted grace periods and which is continuing and no Issuer Enforcement Notice has been
served;
(d) no Issuer Event of Default is continuing;
(e) the Cash Manager is not aware that the current ratings of the Bonds then outstanding would be downgraded, withdrawn or qualified as a result of the relevant
Conversion remaining in or forming part of the Mortgage Portfolio;
(f) each Mortgage Loan and its Related Security which is the subject of a Conversion complies at the date of such Conversion with the Mortgage Warranties (as if
references in the Mortgage Warranties to the “Mortgage Loan” are to the “Converted Mortgage Loan”);
(g) the yield on the Conversion is greater than 2.50 per cent. per annum and subject to all applicable laws, rules and guidelines relating to the Mortgages and to EBS;
(h) the current principal balance of Buy-to-Let Loans divided by the current principal balance of the Mortgage Loans in the Mortgage Portfolio (considering such
Conversion) is not more than 1% above the current principal balance of Buy-to-Let Loans divided by the current principal balance of the Mortgage Loans in the
Mortgage Portfolio as of the Amendment Date; and
(i) the current principal balance of Mortgage Loans with an interest-only part divided by the current principal balance of the Mortgage Loans in the Mortgage Portfolio
(considering such Conversion) is not more than 3% above the current principal balance of loans with an interest-only part divided by the current principal balance of
the Mortgage Loans in the Mortgage Portfolio as of the Amendment Date].
