Notice to Noteholders

Canary Wharf Finance II PLC

18 January 2024

 

CANARY WHARF FINANCE II PLC

(incorporated in England and Wales with limited liability
under Registered Number 3929593)

(the "Issuer") 

NOTICE 

to the holders of the

£1,215,000,000 Class A1 6.455 per cent. First Mortgage Debentures due October 2033

(ISIN: XS0112279616)

and

£400,000,000 Class A3 5.952 per cent. First Mortgage Debentures due October 2037 (ISIN: XS0130681512)

of the Issuer presently outstanding (together the "Notes")

18 January 2024

In a notice dated 20 December 2023, holders of the Notes were notified of the intended redemption of:  

(a)        £71,500,000 in aggregate principal amount of the Class A1 Notes; and

(b)        £192,000,000 in aggregate principal amount of the Class A3 Notes,

on the Interest Payment Date falling on 22 January 2024 (the "Redemption Date").

The redemption will be in addition to the Amortisation Amount required to be paid in respect of the Class A1 Notes and the Class A3 Notes on the Redemption Date.

The Issuer hereby confirms the following information relating to the payment of principal on the Redemption Date.

Capitalised terms not otherwise defined in this notice shall have the meanings given to them in the terms and conditions applicable to the Notes.

Class A1 Notes:

·    The Note Principal Payment expected on the Redemption Date in respect of the Class A1 Notes will be: £71,500,000

·    The Amortisation Amount expected on the Redemption Date in respect of the Class A1 Notes will be: £5,603,580

·    The expected Principal Amount Outstanding of the Class A1 Notes following the making of the Note Principal Payment and Amortisation Amount on the Redemption Date will be: £77,398,420

·    The Pool Factor (based on the expected Principal Amount Outstanding of the Class A1 Notes following the making of the Note Principal Payment and Amortisation Amount on the Redemption Date) will therefore be: 0.0637

Class A3 Notes:

·    The Note Principal Payment expected on the Redemption Date in respect of the Class A3 Notes will be: £192,000,000

·    The expected Principal Amount Outstanding of the Class A3 Notes following the making of the Note Principal Payment and Amortisation Amount on the Redemption Date will be: £208,000,000

·    The Pool Factor (based on the expected Principal Amount Outstanding of the Class A3 Notes following the making of the Note Principal Payment and Amortisation Amount on the Redemption Date) will therefore be: 0.5200

Should you have any queries concerning the information contained in this notice please contact: Canary Wharf Finance II plc, One Canada Square, London E14 5AB. Email: [e-mail]

Schedule
Part I

Amortisation Schedule in respect of Class A1 Notes as attached to the Conditions

Interest Payment Date	Period	Class A1 Note Amortisation Amount
22 Jan 24	75	5,603,580.00
22 Apr 24	76	2,908,258.02
22 Jul 24	77	2,908,258.02
22 Oct 24	78	2,908,258.02
22 Jan 25	79	2,908,258.02
22 Apr 25	80	2,908,258.02
22 Jul 25	81	2,908,258.02
22 Oct 25	82	2,908,258.02
22 Jan 26	83	2,908,258.02
22 Apr 26	84	2,908,258.02
22 Jul 26	85	1,519,709.85
22 Oct 26	86	1,519,709.85
22 Jan 27	87	1,519,709.85
22 Apr 27	88	1,519,709.85
22 Jul 27	89	1,771,943.85
22 Oct 27	90	1,771,943.85
22 Jan 28	91	1,771,943.85
22 Apr 28	92	1,771,943.85
22 Jul 28	93	2,024,177.85
22 Oct 28	94	2,024,177.85
22 Jan 29	95	2,024,177.85
22 Apr 29	96	2,024,177.85
22 Jul 29	97	2,024,177.85
22 Oct 29	98	2,024,177.85
22 Jan 30	99	2,024,177.85
22 Apr 30	100	23,888,238.07
22 Jul 30	101	[ ]
22 Oct 30	102	[ ]
22 Jan 31	103	[ ]
22 Apr 31	104	[ ]
22 Jul 31	105	[ ]
22 Oct 31	106	[ ]
22 Jan 32	107	[ ]
22 Apr 32	108	[ ]
22 Jul 32	109	[ ]
22 Oct 32	110	[ ]
22 Jan 33	111	[ ]
22 Apr 33	112	[ ]
22 Jul 33	113	[ ]
22 Oct 33	114	[ ]

Part II

Amortisation Schedule in respect of Class A3 Notes as attached to the Conditions

Interest Payment Date	Period	Class A3 Note Amortisation Amount
22 Jan 24	75	-
22 Apr 24	76	-
22 Jul 24	77	-
22 Oct 24	78	-
22 Jan 25	79	-
22 Apr 25	80	-
22 Jul 25	81	-
22 Oct 25	82	-
22 Jan 26	83	-
22 Apr 26	84	-
22 Jul 26	85	-
22 Oct 26	86	-
22 Jan 27	87	-
22 Apr 27	88	-
22 Jul 27	89	-
22 Oct 27	90	-
22 Jan 28	91	-
22 Apr 28	92	-
22 Jul 28	93	-
22 Oct 28	94	-
22 Jan 29	95	-
22 Apr 29	96	-
22 Jul 29	97	-
22 Oct 29	98	-
22 Jan 30	99	-
22 Apr 30	100	-
22 Jul 30	101	-
22 Oct 30	102	-
22 Jan 31	103	-
22 Apr 31	104	-
22 Jul 31	105	-
22 Oct 31	106	-
22 Jan 32	107	16,000,192.00
22 Apr 32	108	16,000,192.00
22 Jul 32	109	16,000,192.00
22 Oct 32	110	16,000,192.00
22 Jan 33	111	16,000,192.00
22 Apr 33	112	16,000,192.00
22 Jul 33	113	16,000,192.00
22 Oct 33	114	16,000,192.00
22 Jan 34	115	16,000,192.00
22 Apr 34	116	16,000,192.00
22 Jul 34	117	16,000,192.00
22 Oct 34	118	16,000,192.00
22 Jan 35	119	15,997,696.00
22 Apr 35	120	[ ]
22 Jul 35	121	[ ]
22 Oct 35	122	[ ]
22 Jan 36	123	[ ]
22 Apr 36	124	[ ]
22 Jul 36	125	[ ]
22 Oct 36	126	[ ]
22 Jan 37	127	[ ]
22 Apr 37	128	[ ]
22 Jul 37	129	[ ]
22 Oct 37	130	[ ]

Part III

Scheduled Payments and Reductions as set out in the Intercompany Loan Agreement

I	II	III	IV	V	VI	VII	VIII
	Class A1 Tranche	Class A3 Tranche	Class A7 Tranche	Class B3 Tranche	Class B Tranche	Class C2 Tranche	Class D2 Tranche
Interest Payment Date	Scheduled Term Principal Amount	Scheduled Term Principal Amount	Scheduled Term Principal Amount	Scheduled Term Principal Amount	Scheduled Term Principal Amount	Scheduled Term Principal Amount	Scheduled Term Principal Amount
22-Jul-00	-	-	-	-	-	-	-
22-Oct-00	-	-	-	-	-	-	-
22-Jan-01	-	-	-	-	-	-	-
22-Apr-01	-	-	-	-	-	-	-
22-Jul-01	(475,000,000.00)	-	-	-	-	-	-
22-Oct-01	-	-	-	-	-	-	-
22-Jan-02	-	(200,000,000.00)	-	-	(150,000,000.00)	-	-
22-Apr-02	(500,000,000.00)	-	-	-	-	-	-
22-Jul-02	-	-	-	-	-	-	-
22-Oct-02	-	-	-	-	-	-	-
22-Jan-03	-	-	-	-	-	-	-
22-Apr-03	-	-	-	-	-	-	-
22-Jul-03	-	-	-	-	-	-	-
22-Oct-03	-	-	-	-	-	-	-
22-Jan-04	-	-	-	-	-	-	-
22-Apr-04	-	-	-	-	-	-	-
22-Jul-04	-	-	-	-	-	-	-
22-Oct-04	-	-	-	-	-	-	-
22-Jan-05	-	-	-	-	-	-	-
22-Apr-05	-	-	-	-	-	-	-
22-Jul-05	-	-	-	-	1,727,720.00	-	-
22-Oct-05	-	-	-	-	1,727,720.00	-	-
22-Jan-06	-	-	-	-	1,727,720.00	-	-
22-Apr-06	-	-	-	-	1,727,720.00	-	-
22-Jul-06	-	-	-	-	1,727,720.00	-	-
22-Oct-06	-	-	-	-	1,727,720.00	-	-
22-Jan-07	-	-	-	-	1,727,720.00	-	-
22-Apr-07	-	-	-	-	1,727,720.00	-	-
22-Jul-07	-	-	-	-	1,727,720.00	-	-
22-Oct-07	-	-	-	-	1,727,720.00	-	-
22-Jan-08	-	-	-	-	1,727,720.00	-	-
22-Apr-08	-	-	-	-	1,727,720.00	-	-
22-Jul-08	-	-	-	-	1,727,720.00	-	-
22-Oct-08	-	-	-	-	1,727,720.00	-	-
22-Jan-09	-	-	-	-	1,727,720.00	-	-
22-Apr-09	-	-	-	-	1,727,720.00	-	-
22-Jul-09	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Oct-09	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Jan-10	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Apr-10	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Jul-10	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Oct-10	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Jan-11	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Apr-11	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Jul-11	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Oct-11	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Jan-12	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Apr-12	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Jul-12	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Oct-12	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Jan-13	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Apr-13	12,655,440.00	-	-	-	1,727,720.00	-	-
22-Jul-13	14,555,700.00	-	-	-	1,727,720.00	-	-
22-Oct-13	14,555,700.00	-	-	-	1,727,720.00	-	-
22-Jan-14	14,555,700.00	-	-	-	1,727,720.00	-	-
22-Apr-14	14,555,700.00	-	-	-	1,727,720.00	-	-
22-Jul-14	592,455,700.00	-	-	-	1,727,720.00	-	-
22-Oct-14	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-15	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-15	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-15	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-15	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-16	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-16	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-16	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-16	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-17	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-17	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-17	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-17	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-18	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-18	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-18	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-18	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-19	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-19	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-19	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-19	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-20	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-20	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-20	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-20	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-21	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-21	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-21	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-21	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-22	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-22	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-22	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-22	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-23	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-23	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-23	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-23	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-24	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-24	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-24	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-24	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-25	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-25	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-25	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Oct-25	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jan-26	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Apr-26	5,603,580.00	-	-	-	1,727,720.00	-	-
22-Jul-26	2,928,150.00	-	-	-	1,727,720.00	-	-
22-Oct-26	2,928,150.00	-	-	-	1,727,720.00	-	-
22-Jan-27	2,928,150.00	-	-	-	1,727,720.00	-	-
22-Apr-27	2,928,150.00	-	-	-	1,727,720.00	-	-
22-Jul-27	3,414,150.00	-	-	-	1,727,720.00	-	-
22-Oct-27	3,414,150.00	-	-	-	1,727,720.00	-	-
22-Jan-28	3,414,150.00	-	-	-	1,727,720.00	-	-
22-Apr-28	3,414,150.00	-	-	-	1,727,720.00	-	-
22-Jul-28	3,900,150.00	-	-	-	1,727,720.00	-	-
22-Oct-28	3,900,150.00	-	-	-	1,727,720.00	-	-
22-Jan-29	3,900,150.00	-	-	-	1,727,720.00	-	-
22-Apr-29	3,900,150.00	-	-	-	1,727,720.00	-	-
22-Jul-29	3,900,150.00	-	-	-	1,727,720.00	-	-
22-Oct-29	3,900,150.00	-	-	-	1,727,720.00	-	-
22-Jan-30	3,900,150.00	-	-	-	1,727,720.00	-	-
22-Apr-30	45,795,950.00	-	-	-	63,955,720.00	-	-
22-Jul-30	-	-	-	-		-	-
22-Oct-30	-	-	-	-		-	-
22-Jan-31	-	-	-	-		-	-
22-Apr-31	-	-	-	-		-	-
22-Jul-31	-	-	-	-		-	-
22-Oct-31	-	-	-	-		-	-
22-Jan-32	-	30,769,600.00	-	-		-	-
22-Apr-32	-	30,769,600.00	-	-		-	-
22-Jul-32	-	30,769,600.00	-	-		-	-
22-Oct-32	-	30,769,600.00	-	-		-	-
22-Jan-33	-	30,769,600.00	-	-		-	-
22-Apr-33	-	30,769,600.00	-	-		-	-
22-Jul-33	-	30,769,600.00	-	-		-	-
22-Oct-33	-	30,769,600.00	-	-		-	-
22-Jan-34	-	30,769,600.00	-	-		-	-
22-Apr-34	-	30,769,600.00	-	-		-	-
22-Jul-34	-	30,769,600.00	-	-		-	-
22-Oct-34	-	30,769,600.00	-	-		-	-
22-Jan-35	-	30,764,800.00	222,000,000.00	77,899,000.00		239,662,000.00	125,000,000.00
Totals	637,100,000.00	-	222,000,000	77,899,000	234,000,000.00	239,662,000	125,000,000

 

END