Nationale-Nederlanden Bank N.V. Monthly Investor Report. Dutch National Transparency Template Covered Bond

Transcription

1 Monthly Investor Report Dutch National Transparency Template Covered Bond Reporting period: 1 October October 2017 Reporting Date: 23 November 2017 AMOUNTS ARE IN EURO Treasury Operations & Control NN.Bank.Finance.Operations@nn.nl Report Version February 2016

2 Table of Contents Page Covered Bonds 3 Asset Cover Test 4 Counterparty Credit Ratings & Triggers 5 Ledgers & Investments 6 Regulatory Information 7 Stratifications 8 Glossary 26 Contact Information 28

3 Covered Bonds Series ISIN Currency Initial Principal Balance* Outstanding Amount* Issuance Date Date IRS Counterparty Redemption Type LCR HQLA Category CB Series 1 NL EUR 500,000, ,000, % Pass-through 1 * Amounts to be reported in the relevant currency, and also the euro-equivalent amounts

4 Asset Cover Test Asset Cover Test A B C Z 563,954, A+B+C-Z 563,954, Outstanding bonds Pass/Fail ACT Cover Ratio 500,000, Pass % Parameters Asset percentage Cap LTV Cut-Off indexed valuation % non-nhg Cap LTV Cut-Off indexed valuation % NHG % of Index Increases % of Index Decreases Minimum Required Reserve Fund Supplemental Liquidity Reserve Amount Deduction Set-Off 93.00% 80.00% 90.00% % 538, ,279, Ratings S&P Moody's Fitch AAA - - Other UCITS compliant CRR compliant ECBC Label compliant True True True Overcollateralisation Legally required minimum OC Documented minimum OC Available Nominal OC 5.00% 10.00% 22.05%

5 Counterparty Credit Ratings & Triggers S&P (ST/LT) Moody's (ST/LT) Fitch (ST/LT) DBRS (ST/LT) Role Party Rating trigger Current Rating Current Rating Current Rating Current Consequence if breached* rating trigger rating trigger rating trigger rating CBC Account Bank N.V. Bank Nederlandse Gemeenten / A / AAA / - / - / - / - / / Another party (with sufficient ratings) has to fulfill the CBC Account Bank role or guarantee the relevant CBC Account Bank obligations Issuer Nationale-Nederlanden Bank N.V. A-2 / BBB A-1 / A- / - / - / - / - / / Set off retail savings at issuer account above deposit guarantee scheme Seller Collection Account Bank ING Bank N.V. / BBB / A+ / - / - / - / - / / Open escrow account in the name of CBC and credit expected cashflow amount on next Calculation Date * Event is triggered if credit rating is below the rating as mentioned in the table

6 Ledgers & Investments Ledgers Revenue Ledger 0.00 Principal Ledger 0.00 Reserve Fund Ledger 1,000, Total 1,000, Investments Substitution Assets Balance 0.00 Authorised Investments Balance 0.00 Total 0.00 Liquidity Buffer Outflows 0.00 Required Liquidity Buffer 0.00 Inflows 0.00 Cash Bonds Available Liquidity Buffer 0.00

7 Regulatory Information CRR Article 129 Article 129 CRR "Exposures in the form of covered bonds" (7) Exposures in the form of covered bonds are eligible for preferential treatment, provided that the institution investing in the covered bonds can demonstrate to the competent authorities that: (a) it receives portfolio information at least on: (i) the value of the covered pool and outstanding covered bonds; (ii) the geographical distribution and type of cover assets, loan size, interest rate and currency risks; (iii) the maturity structure of cover assets and covered bonds; and value of the cover pool table Portfolio characteristics value of the outstanding covered bonds table Covered Bonds geographical distribution of cover assets table 14 Geographical Distribution type of cover assets table Portfolio Characteristics loan size table 3 Outstanding Loan Amount interest rate risk and currency risk table Covered Bonds for coupon and currency information of the covered bonds table 10 for coupons of mortgages table Counterparty Ratings & Triggers for IRS/TRS information See base prospectus for information about hedging Only EUR denominated mortgages: see BP maturity structure of cover assets table 6 Legal maturity structure of covered bonds table Covered Bonds (iv) the percentage of loans more than ninety days past due; table 1 Delinquencies (b) the issuer makes the information referred to in point (a) available to the institution at least semi annually. table Portfolio Characteristics Overcollateralisation Legally required minimum OC Documented minimum OC Nominal OC table Asset Cover Test table Asset Cover Test table Asset Cover Test

8 Stratifications Portfolio Characteristics Principal amount 638,752, Value of saving deposits 28,509, Net principal balance 610,242, Construction Deposits 3,274, Net principal balance excl. Construction and Saving Deposits 606,967, Number of loans 2,107 Number of loanparts 5,189 Average principal balance (borrower) 289, Average principal balance (loanpart) 117, Weighted average current interest rate 3.24% Weighted average maturity (in years) Weighted average remaining time to interest reset (in years) Weighted average seasoning (in years) 4.51 Weighted average CLTOMV 86.14% Weighted average CLTIMV Maximum current interest rate 7.20% Minimum current interest rate 1.65% Type of cover assets: Currency Portfolio: Frequency of publication National Transparancy Template: Dutch Residential Mortgages EUR Monthly

9 1. Delinquencies Arrears amount Aggregate Outstanding Amount % of Total Nr of Loans % of Total Weighted Weighted Average Average Weighted average Performing ,515, % 2, % 3.24% % < 30 days 1, , % % 4.70% % 30 days - 60 days 1, , % % 3.05% % 60 days - 90 days 90 days days 120 days days 150 days days 180 days > Total 2, ,242, % 2, % 3.24% 29.29

10 2. Redemption Type Description Aggregate Outstanding Amount % of Total Nr of Loanparts % of Total Weighted Average Weighted Average Weighted average Annuity 217,161, % 1, % 3.10% % Bank Savings 93,238, % % 3.44% % Investment 72,987, % % 3.14% % Interest Only 184,538, % 1, % 3.27% % Linear 18,785, % % 3.11% % Life 18,039, % % 3.50% % Savings 5,490, % % 5.27% % Total 610,242, % 5, % 3.24% 29.29

11 3. Outstanding Loan Amount From (>) - Until (<=) Aggregate Outstanding Amount % of Total Nr of Loans % of Total Weighted Average Weighted Average Weighted average <= ,000-50,000 50,000-75,000 4,148, % % 3.44% % 75, ,000 5,910, % % 3.38% % 100, ,000 22,757, % % 3.32% % 150, ,000 44,270, % % 3.25% % 200, ,000 75,117, % % 3.27% % 250, , ,653, % % 3.28% % 300, ,000 96,396, % % 3.22% % 350, ,000 61,618, % % 3.24% % 400, ,000 45,515, % % 3.24% % 450, ,000 35,040, % % 3.26% % 500, ,000 23,507, % % 3.09% % 550, ,000 15,649, % % 3.08% % 600, ,000 10,560, % % 3.10% % 650, ,000 8,765, % % 3.25% % 700, ,000 10,086, % % 2.96% % 750, ,000 13,202, % % 3.36% % 800, ,000 4,145, % % 3.44% % 850, ,000 9,608, % % 3.24% % 900, ,000 6,479, % % 3.36% % 950,000-1,000,000 5,806, % % 3.21% % > Unknown Total 610,242, % 2, % 3.24% 29.29

12 4. Origination Year From (>) - Until (<=) Aggregate Outstanding Amount % of Total Nr of Loanparts % of Total Weighted Average Weighted Average Weighted average <= ,601, % % 3.97% % ,404, % % 3.45% % ,588, % % 3.43% % ,482, % % 4.02% % ,414, % % 4.21% % ,414, % % 3.10% % ,693, % % 3.58% % ,327, % % 3.68% % ,381, % % 3.57% % ,630, % % 3.29% % ,140, % % 3.17% % ,262, % % 3.10% % ,336, % % 3.33% % ,971, % % 3.57% % ,593, % % 4.12% % ,271, % % 3.80% % ,028, % % 3.36% % ,743, % % 3.31% % ,948, % % 4.24% % ,121, % % 3.72% % ,986, % % 3.30% % ,510, % 2, % 3.04% % ,388, % % 2.86% % 2017 > Unknown Total 610,242, % 5, % 3.24% 29.29

13 5. Seasoning From (>) - Until (<=) Aggregate Outstanding Amount % of Total Nr of Loanparts % of Total Weighted Average Weighted Average Weighted average 1 Year 51,274, % % 2.82% % 1 Year - 2 Years 270,585, % 2, % 3.08% % 2 Years - 3 Years 76,869, % % 3.43% % 3 Years - 4 Years 19,965, % % 3.98% % 4 Years - 5 Years 5,293, % % 4.03% % 5 Years - 6 Years 12,352, % % 3.17% % 6 Years - 7 Years 17,779, % % 3.39% % 7 Years - 8 Years 12,253, % % 3.94% % 8 Years - 9 Years 14,613, % % 4.06% % 9 Years - 10 Years 13,729, % % 3.52% % 10 Years - 11 Years 12,133, % % 3.20% % 11 Years - 12 Years 43,959, % % 3.14% % 12 Years - 13 Years 26,511, % % 3.19% % 13 Years - 14 Years 5,266, % % 3.24% % 14 Years - 15 Years 6,142, % % 3.59% % 15 Years - 16 Years 3,021, % % 3.67% % 16 Years - 17 Years 3,229, % % 3.56% % 17 Years - 18 Years 2,300, % % 3.34% % 18 Years - 19 Years 4,334, % % 4.18% % 19 Years - 20 Years 2,499, % % 3.99% % 20 Years - 21 Years 2,337, % % 3.30% % 21 Years - 22 Years 1,321, % % 3.52% % 22 Years - 23 Years 883, % % 4.06% % 23 Years - 24 Years 541, % % 3.86% % 24 Years - 25 Years 810, % % 4.28% % 25 Years - 26 Years 233, % % 3.05% % 26 Years - 27 Years 27 Years - 28 Years 28 Years - 29 Years 29 Years - 30 Years 30 Years > Unknown Total 610,242, % 5, % 3.24% 29.29

14 6. Legal From (>) - Until (<=) Aggregate Outstanding Amount % of Total Nr of Loanparts % of Total Weighted Average Weighted Average Weighted average ,274, % % 3.55% % ,106, % % 3.57% % ,654, % % 3.44% % ,844, % % 3.29% % ,386, % % 3.37% % ,087, % % 3.42% % ,237, % 1, % 3.01% % ,651, % % 3.46% % 2100 > Unknown Total 610,242, % 5, % 3.24% 29.29

15 7. Remaining Tenor From (>=) - Until (<) Aggregate Outstanding Amount % of Total Nr of Loanparts % of Total Weighted Average Weighted Average Weighted average < 0 Year 0 Year - 1 Year 833, % % 3.00% % 1 Year - 2 Years 590, % % 4.40% % 2 Years - 3 Years 735, % % 3.43% % 3 Years - 4 Years 295, % % 3.50% % 4 Years - 5 Years 1,224, % % 3.08% % 5 Years - 6 Years 1,388, % % 4.56% % 6 Years - 7 Years 2,123, % % 3.23% % 7 Years - 8 Years 2,064, % % 3.55% % 8 Years - 9 Years 1,659, % % 3.47% % 9 Years - 10 Years 2,177, % % 3.56% % 10 Years - 11 Years 3,030, % % 3.74% % 11 Years - 12 Years 4,745, % % 3.60% % 12 Years - 13 Years 4,997, % % 3.36% % 13 Years - 14 Years 11,099, % % 3.20% % 14 Years - 15 Years 9,114, % % 3.29% % 15 Years - 16 Years 9,503, % % 3.49% % 16 Years - 17 Years 7,537, % % 3.33% % 17 Years - 18 Years 24,429, % % 3.26% % 18 Years - 19 Years 44,021, % % 3.15% % 19 Years - 20 Years 17,834, % % 3.42% % 20 Years - 21 Years 17,158, % % 3.40% % 21 Years - 22 Years 13,437, % % 3.67% % 22 Years - 23 Years 13,040, % % 3.53% % 23 Years - 24 Years 13,225, % % 3.25% % 24 Years - 25 Years 6,095, % % 3.34% % 25 Years - 26 Years 6,171, % % 3.47% % 26 Years - 27 Years 16,903, % % 3.92% % 27 Years - 28 Years 64,386, % % 3.39% % 28 Years - 29 Years 219,557, % 1, % 3.06% % 29 Years - 30 Years 37,206, % % 2.77% % 30 Years >= 53,651, % % 3.46% % Unknown Total 610,242, % 5, % 3.24% 29.29

16 8. Current Loan to Original Market Value From (>) - Until (<=) Aggregate Outstanding Amount % of Total Nr of Loans % of Total Weighted Average Weighted Average Weighted average NHG <= 10% 172, % % 3.80% % 10 % - 20 % 1,216, % % 3.34% % 20 % - 30 % 3,731, % % 3.14% % 30 % - 40 % 6,248, % % 3.25% % 40 % - 50 % 8,873, % % 3.51% % 50 % - 60 % 19,491, % % 3.38% % 60 % - 70 % 35,188, % % 3.19% % 70 % - 80 % 86,398, % % 3.23% % 80 % - 90 % 167,785, % % 3.12% % 90 % % 198,416, % % 3.27% % 100 % % 82,717, % % 3.42% % 110 % % 120 % % 130 % % 140 % % 150 % > Unknown Total 610,242, % 2, % 3.24% 29.29

17 9. Current Loan To Indexed Market Value From (>) - Until (<=) Aggregate Outstanding Amount % of Total Nr of Loans % of Total Weighted Average Weighted Average Weighted average NHG <= 10 % 454, % % 3.32% % 10 % - 20 % 2,804, % % 3.48% % 20 % - 30 % 6,607, % % 3.48% % 30 % - 40 % 8,535, % % 3.25% % 40 % - 50 % 15,391, % % 3.44% % 50 % - 60 % 37,102, % % 3.28% % 60 % - 70 % 76,836, % % 3.26% % 70 % - 80 % 164,378, % % 3.19% % 80 % - 90 % 169,281, % % 3.20% % 90 % % 87,905, % % 3.20% % 100 % % 27,079, % % 3.46% % 110 % % 12,502, % % 3.76% % 120 % % 1,362, % % 3.01% % 130 % % 140 % % 150 % > Unknown Total 610,242, % 2, % 3.24% 29.29

18 10. Loanpart (interest rate bucket) From (>) - Until (<=) Aggregate Outstanding Amount % of Total Nr of Loanparts % of Total Weighted Average Weighted Average Weighted average <= 0.5 % 0.5 % % 1.0 % % 1.5 % % 11,913, % % 1.91% % 2.0 % % 43,039, % % 2.30% % 2.5 % % 160,778, % 1, % 2.83% % 3.0 % % 266,072, % 2, % 3.23% % 3.5 % % 71,789, % % 3.70% % 4.0 % % 23,719, % % 4.23% % 4.5 % % 9,432, % % 4.77% % 5.0 % % 12,278, % % 5.28% % 5.5 % % 6,521, % % 5.77% % 6.0 % % 3,789, % % 6.21% % 6.5 % % 875, % % 6.69% % 7.0 % > 29, % % 7.17% % Unknown Total 610,242, % 5, % 3.24% 29.29

19 11. Remaining Interest Rate Fixed Period From (>=) - Until (<) Aggregate Outstanding Amount % of Total Nr of Loanparts % of Total Weighted Average Weighted Average Weighted average < 12 Months 31,877, % % 2.805% % 77.90% 12 Months - 24 Months 13,048, % % 4.26% % 76.90% 24 Months - 36 Months 18,051, % % 3.558% % 81.28% 36 Months - 48 Months 15,543, % % 3.133% % 76.08% 48 Months - 60 Months 15,034, % % 3.155% % 76.68% 60 Months - 72 Months 5,989, % % 4.164% % 64.52% 72 Months - 84 Months 18,648, % % 3.906% % 72.56% 84 Months - 96 Months 50,101, % % 3.451% % 74.92% 96 Months Months 53,990, % % 3.009% % 80.14% 108 Months Months 38,610, % % 2.867% % 83.83% 120 Months Months 3,881, % % 3.648% % 73.21% 132 Months Months 3,572, % % 4.702% % 87.58% 144 Months Months 17,903, % % 3.526% % 75.00% 156 Months Months 37,439, % % 3.17% % 76.54% 168 Months Months 17,307, % % 2.90% % 78.98% 180 Months Months 2,090, % % 3.652% % 76.77% 192 Months Months 3,770, % % 4.196% % 68.54% 204 Months Months 23,854, % % 3.676% % 75.55% 216 Months Months 199,109, % 1, % 3.176% % 79.05% 228 Months Months 36,379, % % 3.018% % 81.61% 240 Months Months 252 Months Months 264 Months Months 276 Months Months 288 Months Months 300 Months Months 312 Months Months 324 Months Months 1,304, % % 3.741% % 69.19% 336 Months Months 1,569, % % 3.396% % 77.58% 348 Months Months 1,162, % % 3.119% % 85.62% 360 Months >= Unknown Total 610,242, % 5, % 3.244% %

20 12. Interest Payment Type Aggregate Outstanding Amount % of Total Nr of Loanparts % of Total Weighted Average Weighted Average Weighted average Fixed 600,408, % 5, % 3.26% Floating 9,833, % % 2.07% % % Unknown Total 610,242, % 5, % 3.24% 29.29

21 13. Property Description Description Aggregate Outstanding Amount % of Total Nr of Borrowers % of Total Weighted Average Weighted Average Weighted average Flat / Apartment 48,896, % % 3.18% % House 553,662, % 1, % 3.25% % Bungalow 188, % % 3.95% % Shop/ House 7,494, % % 3.07% % Total 610,242, % 2, % 3.24% 29.29

22 14. Geographical Distribution (by province) Province Aggregate Outstanding Amount % of Total Nr of Borrowers % of Total Weighted Average Weighted Average Weighted average Drenthe 12,477, % % 3.08% % Utrecht 72,258, % % 3.23% % Zeeland 10,268, % % 3.13% % Zuid-Holland 148,903, % % 3.28% % Flevoland 9,648, % % 3.34% % Friesland 9,331, % % 3.21% % Gelderland 64,757, % % 3.16% % Groningen 10,053, % % 3.13% % Limburg 21,248, % % 3.34% % Noord-Brabant 89,349, % % 3.28% % Noord-Holland 130,312, % % 3.25% % Overijssel 31,256, % % 3.20% % Unspecified 375, % % 2.74% % Total 610,242, % 2, % 3.24% 29.29

23 15. Occupancy Description Aggregate Outstanding Amount % of Total Nr of Borrowers % of Total Weighted Average Weighted Average Weighted average Owner Occupied 610,242, % 2, % 3.24% Buy-to-let Unknown Total 610,242, % 2, % 3.24% 29.29

24 16. Loanpart Payment Frequency Description Aggregate Outstanding Amount % of Total Nr of Loanparts % of Total Weighted Average Weighted Average Weighted average Half-yearly Yearly Quarterly Monthly 610,242, % 5, % 3.24% Unknown Total 610,242, % 5, % 3.24% 29.29

25 17. Guarantee Type Aggregate Outstanding Amount % of Total Nr of Loans % of Total Weighted Average Weighted Average Weighted average NHG Guarantee Non-NHG Guarantee 610,242, % 2, % 3.24% Unknown Total 610,242, % 2, % 3.24% 29.29

26 Glossary Term A ACT Adjusted Current Balance Asset Percentage Assumed Mortgage Interest Rate B Base Prospectus C Calculation Date CBC Account Bank Definition / Calculation Min (a, b), where (a) is the sum of the Adjusted Current Balances and (b) is the sum of the Asset Percentage of Current Balance -/- a (alfa) of all Mortgage Receivables; Asset Cover Test; The "Adjusted Current Balance" of a Mortgage Receivable is the lower of: (i) the Current Balance of such Mortgage Receivable minus a (alfa); and (ii) the LTV Cut-Off Percentage of the Indexed Valuation relating to such Mortgage Receivable, minus ß (bèta); 93% or such other percentage figure as is determined from time to time in accordance with the Asset Monitoring Agreement; The expected mortgage interest rate to be offered by the Servicer (acting on behalf of the CBC) in relation to Mortgage Loans which have an interest rate reset, which interest rate will be notified by the Servicer to the CBC and the Rating Agency from time to time; The cash standing to the credit of the CBC Transaction Account(s); The base prospectus dated 20 September 2017 relating to the issue of the conditional pass-through covered bonds, including any supplement; Substitution Assets plus accrued interest thereon; The date falling two (2) Business Days before each CBC Payment Date. The "relevant" Calculation Date in respect of any Calculation Period will be the first Calculation Date falling after the end of that period and the "relevant" Calculation Date in respect of any CBC Payment Date N.V. Bank Nederlandse Gemeenten in its capacity as CBC Account Bank under the CBC Account Agreement or its successor; Closing Date 20 September 2017 Construction Deposit Credit Rating Current Balance Current Loan to Indexed Market Value (CLTIMV) Current Loan to Original Market Value (CLTOMV) Cut-off date D Documented Minimum OC E Eligible Collateral Index Indexed Valuation (with respect to ACT calculation) Interest Rate Fixed Period Interest Rate Swap Interest Reserve Required Amount IRS Issuer L Legally Required Minimum OC Loan Part(s) LTV Cut-Off indexed valuation % Date Net Outstanding Principal Amount NHG NHG Loan Nominal OC Non NHG Loan Occupancy Original Market Value Originator Outstanding Principal Amount Performing Loans In relation to a Mortgage Loan, that part of the Mortgage Loan which the relevant Borrower requested to be disbursed into a blocked account held in his name with the relevant Originator, the proceeds of which can only be applied towards construction of, or improvements to, the An assessment of the credit worthiness of the notes or counterparties, assigned by the Rating Agency; In relation to an Eligible Receivable at any date, the Net Outstanding Principal Amount, excluding Accrued Interest and Arrears of Interest; Current Balance divided by the Indexed Valuation; Current Balance divided by the Original Market Value; The last day of the month immediately preceding the date on which the Investor Report is published; Not applicable; The Net Outstanding Principal Amount of all Mortgage Receivables, excluding any Defaulted Receivables, plus (b) the Collateral Market Value of all Transferred Collateral in the form of Substitution Assets plus (c) all amounts standing to the balance of the CBC Transaction Not applicable; Euro denominated cash and/or Substitution Assets; The index of increases or decreases, as the case may be, of house prices issued by the Dutch land registry (kadaster) in relation to residential properties in the Netherlands; In relation to any Mortgaged Asset at any date: (a) where the Original Market Value of that Mortgaged Asset is equal to or greater than the Price Indexed Valuation as at that date, the Price Indexed Valuation; or (b) where the Original Market Value of that Mortgaged Asset is less Period for which the current interest rate on the Mortgage Receivable remains unchanged; An interest rate swap transaction that forms part of an Interest Swap Agreement. means on the date with respect to which the Asset Cover Test is calculated (i.e. the end of each calendar month), the higher of zero and (i) U plus V minus W on such date; or (ii) such lower amount as long as this will not adversely affect the rating of any Series; Interest Rate Swap; Nationale-Nederlanden Bank N.V., a public company with limited liability (naamloze vennootschap) organised under the laws of the Netherlands and established in The Hague, the Netherlands; For each Mortgage Receivable its Current Balance minus the LTV Cut-Off Percentage of its Indexed Valuation provided that if the result is negative, L shall be zero and if the result exceeds α (alpha), L shall equal α (alpha); Means the minimum level of overcollateralization of 5% or such other percentage as may be required from time to time by the CB Regulations. This means that the total outstanding balance of the cover assets in the pool must be 105% of the total amount of outstanding One or more of the loan parts (leningdelen) of which a Mortgage Loan consists; 80 % for all Mortgage Receivables or such other percentage as may be notified to the Rating Agency from time to time in respect of the relevant Mortgage Receivables, or such lower percentage as is (a) required from time to time for Covered Bonds to qualify as covered bonds In respect of a Series of Covered Bonds, the date on which the Covered Bonds of such Series are expected to be redeemed at their Principal Amount Outstanding in accordance with the Conditions, as specified in the relevant Final Terms, which date falls no more than 15 In relation to a Mortgage Receivable, at any date, the Outstanding Principal Amount of the relevant Mortgage Loan less (A) if it is a Savings Mortgage Loan or a Savings Investment Mortgage Loan subject to an Insurance Savings Participation, an amount equal to the Insurance Nationale Hypotheek Garantie: guarantees (""borgtochten"") issued by Stichting Waarborgfonds Eigen Woningen under the terms and conditions of the Nationale Hypotheek Garantie, as amended from time to time; A Mortgage Loan that has the benefit of an NHG guarantee; The Net Outstanding Principal Amount of all Mortgage Receivables, excluding any Defaulted Receivables, plus (b) the Collateral Market Value of all Transferred Collateral in the form of Substitution Assets plus (c) the cash standing to the credit of the CBC Transaction A Mortgage Loan that does not have the benefit of an NHG Guarantee; The way the Mortgaged Asset is used (e.g. owner occupied); In relation to any Mortgaged Asset the market value (marktwaarde) given to that Mortgaged Asset by the most recent valuation addressed to the Transferor that transferred the relevant Mortgage Receivable to the CBC or, as applicable, the foreclosure value (executiewaarde) given Nationale-Nederlanden Levensverzekering Maatschappij N.V. or Nationale-Nederlanden Bank N.V. In respect of a Relevant Mortgage Receivable, on any date the (then remaining) aggregate principal sum ("hoofdsom") due by the relevant Borrower under the relevant Mortgage Loan, including any Further Advance Receivable transferred to the CBC and, after foreclosure of the Mortgage Loans which are current and therefore do not show any arrears;

27 Price Indexed Valuation Rating Agency Remaining Tenor Reserve Fund Seasoning Series Set-Off Substitution Assets Transferred Collateral U V W X Y Z α (alfa) β (beta) In relation to any property at any date means the Original Market Value of that property increased or decreased as appropriate by the increase or decrease in the Index since the date of the Original Market Value; Standard & Poors Credit Market Services Europe Limited; The time in years from the end of the reporting period to the maturity date of a Mortgage Loan; Means the balance of the Reserve Account which is the bank account of the CBC designated as such in the CBC Account Agreement; Number of years since the origination of the Mortgage Loan Parts to the end of the Reporting Period; A Tranche of Covered Bonds together with any further Tranche or Tranches of Covered Bonds expressed to be consolidated and form a single series with the Covered Bonds of the original Tranche and the terms of which are identical (save for the Issue Date and/or the Interest Claim that corresponds to a debt to the same borrower, which is not covered by the DGS; means the classes of assets denominated in euro from time to time eligible under the CRR and/or the Wft to collateralise covered bonds including (on the date of this Base Prospectus) and subject to certain limitations:(a) exposures to or guaranteed by central governments, means any Eligible Collateral transferred or purported to be transferred to the CBC pursuant to the Guarantee Support Agreement, to the extent not redeemed, retransferred, sold or otherwise disposed of by the CBC; The sum of the aggregate amount of interest payable in respect of all Series of Covered Bonds from the relevant date up to and including the relevant Date minus any amount of interest to be received under a Portfolio Swap Agreement in connection with a Series of The product of: (i) the higher of (a) zero; and (b) the difference between (i) the Portfolio Weighted Average Life and (ii) the Series Weighted Average Life, (ii) the aggregate Principal Amount Outstanding of all Series on the last day of the previous calendar month multiplied by (1 Estimated Portfolio Interest Income; Not applicable; Not applicable; An amount equal to the Interest Reserve Required Amount Gross set-off as determined according to Asset Monitoring Agreement; For each Mortgage Receivable the lower of (i) the LTV Cut-Off percentage of its indexed valuation and (ii) α minus L

28 Contact Information Account Bank N.V. Bank Nederlandse Gemeenten Administrator Nationale-Nederlanden Bank N.V. Koninginnegracht 2 Prinses Beatrixlaan AA, 's-gravenhage 2595 AK, 's Gravenhage Auditor KPMG Accountants N.V. Cash Manager Nationale-Nederlanden Bank N.V. Laan van Langerhuize 1 Prinses Beatrixlaan DS Amstelveen 2595 AK, 's Gravenhage CBC Account Bank N.V. Bank Nederlandse Gemeenten Common Safe Keeper Euroclear Netherlands Koninginnegracht 2 Herengracht AA, 's-gravenhage 1017 BS, Amsterdam Cover Pool Monitor KPMG Accountants N.V. Laan van Langerhuize 1 Covered Bond Company NN Conditional Pass-Through Covered Bond Company B.V. Prins Bernhard plein DS Amstelveen 1097 JB Amsterdam Issuer Nationale-Nederlanden Bank N.V. Lead Manager ABN AMRO Bank N.V. Prinses Beatrixlaan Gustav Mahlerlaan AK, 's Gravenhage 1082 AP Amsterdam Legal Adviser NautaDutilh N.V. Listing Agent ABN AMRO Bank N.V. Strawinskylaan 1999 Gustav Mahlerlaan XV, Amsterdam 1082 AP Amsterdam Paying Agent ABN AMRO Bank N.V. Gustav Mahlerlaan 10 Security Trustee Stichting Security Trustee NN Conditional Pass-Through Covered Bond Company Hoogoorddreef AP Amsterdam 1101 BA Amsterdam Seller Nationale-Nederlanden Bank N.V. Seller Collection Account Bank ING Bank N.V. Prinses Beatrixlaan Foppingadreef AK, 's Gravenhage 1102 BD Amsterdam Servicer Nationale-Nederlanden Bank N.V. Tax Adviser NautaDutilh N.V. Prinses Beatrixlaan Strawinskylaan AK, 's Gravenhage 1077 XV, Amsterdam