Loan Invest N.V., SME Loan Invest 2017

Similar documents
Loan Invest N.V., SME Loan Invest 2017

Loan Invest N.V., Compartment Home Loan Invest 2016

Loan Invest N.V., Compartment Home Loan Invest 2016

PENATES FUNDING N.V. - S.A. Compartment Penates-3 - Quarterly Investor Report

PENATES FUNDING N.V. - S.A. Compartment Penates-1 - Quarterly Investor Report

PENATES FUNDING N.V. - S.A. Compartment Penates-1 - Quarterly Investor Report

PROSPECTUS FOR ADMISSION TO TRADING ON EURONEXT BRUSSELS

ACTING FOR ITS COMPARTMENT RS-2 (THE ISSUER

Penates Funding NV/SA Acting through its

Level: 3 From: 3 Wednesday, October 11, :57 pm g5mac Intro : 3540 Intro PROSPECTUS FOR ADMISSION TO TRADING ON EURONEXT BRUSSELS

PROSPECTUS FOR ADMISSION TO TRADING ON EURONEXT BRUSSELS B-ARENA NV/SA, COMPARTMENT N 3

Prospectus for admission to trading on Euronext Brussels

PROSPECTUS FOR ADMISSION TO TRADING ON EURONEXT BRUSSELS B-ARENA NV/SA, COMPARTMENT N 2

Penates Funding NV/SA Acting through its. Compartment PENATES-5 Institutionele VBS naar Belgisch recht/sic Institutionelle de droit belge

Penates Funding NV/SA Acting through its

Penates Funding NV/SA Acting through its

PROSPECTUS FOR ADMISSION TO TRADING ON EURONEXT BRUSSELS

PROSPECTUS FOR ADMISSION TO TRADING ON EURONEXT BRUSSELS

Dutch Mortgage Portfolio Loans IX B.V. Quarterly Information Report Report period: 30 December March 2015

Candide Financing 2008 B.V. Quarterly Information Report Report period: 22 December March 2016

ATOMIUM MORTGAGE FINANCE 2003-I B.V.

PROSPECTUS FOR ADMISSION TO TRADING ON EURONEXT BRUSSELS. EUR 88,000,000 floating rate Class B Mortgage-Backed Notes 2017 due 2051, issue price 100%

Candide Financing 2007 NHG B.V. Quarterly Information Report Report period: 22 June September 2015

Dutch Mortgage Portfolio Loans VI B.V. Quarterly Information Report Report period: 28 April July 2015

Securitized Guaranteed Mortgage Loans II B.V. Quarterly Information Report Report period: 25 October January 2018

Candide Financing B.V. Quarterly Information Report Report period: 22 April July 2015

Issuer Quarterly Report

Structured Finance. Penates Funding N.V. S.A. Compartment Penates 2. RMBS Belgium Presale Report. Summary

Permanent Master Trust Monthly Investor Report

Structured Finance. Bass Master Issuer N.V. S.A. Series I After Second Tranche. Prime RMBS Belgium New Issue. Summary. Ratings.

Permanent Master Trust Monthly Investor Report

Headingley RMBS Monthly Investor Report

Magellan Mortgages No. 2 plc

Quadrivio RMBS 2011 S.r.l.

Candide Financing 2007 NHG B.V.

Volkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH

Belgian Prime RMBS. Penates-5. Investor Presentation. October 2015

Volkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH

Permanent Master Trust Monthly Investor Report. Securitisation - Lloyds Banking Group plc

Final Terms dated 27 October (to the base prospectus dated 22 October 2010)

650,500, Globaldrive Auto Receivables 2017-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam)

Siena Lease S.r.l.

Arkle Master Issuer. Monthly Report January 2014

Volkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH

Volkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH

Dolphin Master Issuer B.V.

Dutch Mortgage Portfolio Loans XI B.V. Quarterly Notes and Cash Report. Reporting period: 27 November February 2018

Silver Arrow S.A., Compartment 8

Silver Arrow S.A., Compartment 8

Siena Lease S.r.l.

Securitisation of SME Loans originated by Banca Popolare dell'alto Adige S.C.p.A.

Siena Lease S.r.l.

Investor Report CLARIS RMBS 2011 SRL. Cover Page. Pay Date: 29/02/2016. Primary Contacts:

Magellan Mortgages No. 2 plc

Globaldrive Auto Receivables 2016-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam)

Arkle Master Issuer Monthly Investor Report

Magellan Mortgages No. 4 plc

EUR 10 Billion Mortgage Pandbrieven Programme. Reporting Date : Contact Details : Website : Remark : Head of Treasury

Securitisation of leasing contracts originated by Banca IFIS S.p.A. (formerly IFIS Leasing S.p.A.)

Volkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH

ABRUZZO 2015 RMBS S.r.l.

Cumulative. Period CPR Annualised CPR 1 Month 4.18% 61.95% **( including 3 Month 12.78% 62.86% redemptions and 12 Month 48.81% 48.

EUR 10 Billion Mortgage Pandbrieven Programme. Reporting Date : Contact Details : Website : Remark : Head of Treasury

EUR 10 Billion Mortgage Pandbrieven Programme. Reporting Date : Contact Details : Website : Remark : Head of Treasury

EUR 10 Billion Mortgage Pandbrieven Programme. Reporting Date : Contact Details : Website : Remark : Head of Treasury

Silver Arrow S.A., Compartment 4 Period No: 32

Mercia No. 1 PLC Investor Report

BUMPER 10. Notes Class A Class B Class C. AAA (sf) / Aaa (sf) AA (sf) / Aa3 (sf) -

SNS Bank N.V. Monthly Investor Report. Reporting period: 1 February February Reporting Date: 26 March 2015

Securitisation of SME Loans originated by Banca Popolare dell'alto Adige S.p.A.

Arran Residential Mortgages Funding plc.

CORDUSIO RMBS 2 S.r.l.

GREEN APPLE 2017-I NHG B.V.

VOBA N.3 S.r.l. Securitisation of Residential Mortgages originated by:

Holmes Master Trust Investor Report - August 2015

Consumer One S.r.l. INVESTOR REPORT. Securitisation of a portfolio of performing personal loans

Nostrum Mortgages No. 2

Nostrum Mortgages No. 2

Bumper 6 (NL) Finance B.V.

Bumper 6 (NL) Finance B.V.

Leeds Building Society Covered Bonds - Investor Report

Dutch Mortgage Portfolio Loans XII B.V. Quarterly Notes and Cash Report. Reporting period: 26 February May Reporting Date: 29 May 2018

EUR 10 Billion Mortgage Pandbrieven Programme. Reporting Date : Contact Details : Website : Remark : Head of Treasury

VCL Master Netherlands

Bavarian Sky S.A., Compartment German Auto Loans 8. Monthly Investor Report - July 2018

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

Dutch Mortgage Portfolio Loans XI B.V. Monthly Portfolio and Performance Report. Reporting period: 1 October October 2013

Silver Arrow S.A., Compartment Silver Arrow UK

Issuer Ardmore Securities No. 1 Designated Activity Company

Marche Mutui 4 S.r.l.

AUTO ABS Italian Loans S.r.l Securitisation of Italian Auto Loans Banca PSA Italia S.p.A. INVESTOR REPORT

Impresa One S.r.l. INVESTOR REPORT

Interest Period 27/10/ /01/2018. Payment Date 29/01/2018

Bank of Scotland plc 60 billion Covered Bond Programme Monthly Report April 2013

2017 Popolare Bari SME S.r.l.

Coöperatieve Rabobank U.A. Monthly Investor Report. Dutch National Transparency Template Covered Bond. Reporting Period: 1 May May 2017

Locat SV S.r.l. serie 2016

Fox Street 2 (RF) Limited

POPSO Covered Bond S.r.l.

de Volksbank N.V. Monthly Investor Report Dutch National Transparency Template Covered Bond Reporting Period: 1 December December 2018

Transcription:

KBC Bank NV Administrator Havenlaan 12 1080 Brussels Belgium t: 00 32 2 429 0533 f: 00 32 2 429 9970 Loan Invest N.V., SME Loan Invest 2017 euro 3,920,000,000 floating rate SME Loan Backed Notes due 2052 Investor Report Reporting period: March 2018 Page 1 of 9

MONTHLY CALCULATION REPORT Floating Rate Interest Period : 28/02/2018-31/03/2018 Monthly Total The Loan Portfolio Loans Beginning of Period 47,484 47,484 Matured 964 964 Prepaid Loans 20 20 Repurchased Loans 0 Defaulted Loans during period 8 8 Defaulted Loans reopend to normal 0 0 End of month 46,492 46,492 Delinquent Receivables at the end of the Monthly Calculation Period 27 27 Principal Amount of SME Beginning of Period 4,669,776,313.20 4,669,776,313.20 Scheduled Principal collected 66,820,171.63 66,820,171.63 Full Prepayments 11,069,107.44 11,069,107.44 Partial Prepayments 15,265.00 15,265.00 Principal of repurchased 0.00 0.00 Principal of Defaulted Loans during the period 1,643,782.64 1,643,782.64 Full Prepayment difference (principal) 0.00 Reopening of defaulted (default becomes normal again) 0.00 0.00 Interest capitalisation (interest becomes principal) 222.34 222.34 End of Period 4,590,228,208.83 4,590,228,208.83 Principal of Delinquent Loans at the end of the Calculation Period 3,774,796.04 3,774,796.04 Net Principal Balance of Defaulted Loans at the end of the Calculation period (net after recovery) 11,060,062.23 11,060,062.23 Write-off defaulted -3,609.35-3,609.35 Net Principle Proceeds on 76,772.43 Balance of Non Defaulted Loans 4,590,228,208.83 4,590,228,208.83 Balance of Non Delinquent Loans 4,586,453,412.79 4,586,453,412.79 Balance of reopened Loans 0.00 Page 2 of 9

Cash Flows Floating Rate Interest Period : 28/02/2018-31/03/2018 Monthly Total Monthly Cash Flows Principal Available Amount: Previously Principal Available Amount 7,105.98 7,105.98 Principal Receipts Repayment of principal 66,820,171.63 66,820,171.63 Prepayment in full of principal 11,069,107.44 11,069,107.44 Partial prepayment of principal 15,265.00 15,265.00 Repurchase by the seller Receipts 0.00 0.00 Principal from sale of Issuer assets 0.00 0.00 Net principle proceeds on 76,772.43 76,772.43 Amounts to be used as indemnity for losses of scheduled principal as a result of Conmingling Risk and/or Set-Off Risk 0.00 0.00 Amounts to be credited to the Principal Deficiency Ledger 1,643,782.64 1,643,782.64 Principal Available Amount 79,632,205.12 79,632,205.12 Notes Interest Available Amount Revenue Receipts Interest, including penalty interest, on SME Receivables 11,288,159.37 11,288,159.37 Interest accrued on the Transaction Account 0.00 Prepayment Penalties under the SME Loans 0.00 Net Proceeds on any SME Loans 3,137.20 3,137.20 Amounts to be drawn from the Reserve Account on MPD 0.00 Amounts to be received from the Swap on MPD 1,100,886.13 1,100,886.13 Amounts received in connection to a repurchase pursuant MRPA 0.00 Amounts received in connection with a sale of SME receivables pursuant Plegde Agreement 0.00 Amounts received as post-foreclosure proceeds 0.00 Any interest amount standing to the credit of the Issuer Collection Account 0.00 Amounts used as indemnity for losses of scheduled interest on SME Receivables (as a result of Liquidity Shortfall Risk and/or Conmingling 0.00 0.00 Total Note Interest Available Amount 12,392,182.70 Page 3 of 9

Floating Rate Interest Period : 28/02/2018-31/03/2018 Monthly Total Swap Calculation with A Loan Invest Pays: (A-B)*C 6,605,138.37 the sum of the aggregate amount of interests received during the preceding Monthly Calculation Period 11,288,159.37 the interest accrued on the transaction accounts 0.00 the amounts received in respect of Prepayment penalties 0.00 the amounts received in connection with a repurchase of SME Receivables 0.00 the amounts received in connection to a sale of SME Receivables 0.00 Total A 11,288,159.37 B less 0,25% Excess Margin on a monthly basis applied to the aggregate outstanding amount of SME receivables (ex defaulted and delinquent) 972,870.07 the operating expenses set out in items (i) to (iv) in the Interest Priority of Payments 201,211.06 Total B 1,174,081.13 C multiplied by the ratio of: the princpal outstanding amount of the Notes 3,267,801,846.40 minus the of the Notes Principal Deficiency Ledger 0.00 divided by the result of the Principal Amount of the Notes minus the of the Notes Princpal Deficiency Ledger 3,267,801,846.40 plus the outstanding amount of the Subordinated Loan 1,736,000,000.00 minus the outstanding amount on the Subordinated Loan Principal Deficiency Ledger 0.00 Total C 0.653 Loan Invest Receives: (D*E) 1,100,886.13 with D 1 month Euribor (Actual/360) -0.371% plus spread 0.750% Total D 0.379% E multiplied by the Principal Amount of the Notes 3,267,801,846.40 minus the of the Notes Principal Deficiency Ledger 0.00 Total E 3,267,801,846.40 Swap Payment Date 16/04/2018 16/04/2018 Swap Collateral Amount Collateral Amount Collateral at the end of the month Collateral Type securities/cash Page 4 of 9

Page 5 of 9

Floating Rate Interest Period : 28/02/2018-31/03/2018 Monthly Total Monthly Cash Flow Allocation Principal Principal Available Amount 79,632,205.12 79,632,205.12 Following Amortisation or Optional redemption Notes 0.00 0.00 Subordinated Loan 0.00 0.00 Expenses on Subordinated Loan 0.00 0.00 Interest Total Funds Available 12,392,182.70 1 Issuers Directors 0.00 0.00 2 Administrator 0.00 0.00 3 Security Agent 0.00 0.00 4 Other Issuer fees 0.00 0.00 NBB 0.00 0.00 FSMA 0.00 0.00 Servicing 201,059.81 201,059.81 Legal advisor 0.00 0.00 Auditor PWC 0.00 0.00 administration fee 0.00 0.00 Paying Agent 0.00 0.00 corporate admin fee 0.00 0.00 Calculation Agent 0.00 0.00 CBF-annual fee 0.00 0.00 Other Issuer Costs and Expenses 0.00 0.00 Bank Charges 151.25 151.25 Rating Agency 0.00 0.00 Rent: Accesso 0.00 0.00 Social security / Taxes 0.00 0.00 5 Pari-passu Class A notes interest due and payable 1,100,886.13 1,100,886.13 Swap Counterparty payments 6,605,138.37 6,605,138.37 6 Principal Deficiency - Notes 0.00 0.00 7 Payment to Reserve Fund for replenishment 0.00 0.00 8 Interest on Subordinated Loan 813,967.87 813,967.87 9 Principal Defeciency - Subordinated loan 1,643,782.64 1,643,782.64 10 Payment to Risk Mitigation Deposit for replenishment 0.00 0.00 11 Swap Counterparty Default Payment 0.00 0.00 12 Interest and Principal on Expense Subordinated Loan 0.00 0.00 13 Dividends to Shareholders 166.66 166.66 14 DPP 2,027,029.98 2,027,029.98 Page 6 of 9

Floating Rate Interest Period : 28/02/2018-31/03/2018 Monthly Total Capital structure Notes Notes 15,680.00 at the beginning of the month 3,267,801,846.40 at the end of the month 3,212,057,878.40 Bond - Factor at the beginning of the month 0.83362292 Bond - Factor at the end of the month 0.81940252 Annual interest rate for the period 0.37900% Interest payable for the mon16/04/2018 1,100,886.13 Rating (Moody's) Aaa(sf) Rating (Fitch) AAAsf Subordinated Loan at the beginning of the month 1,455,824,878.57 at the end of the month 1,431,945,867.05 Lening - Factor at the beginning of the month 0.84 Lening - Factor at the end of the month 0.82 Annual interest rate for the period 0.62900% Interest payable for the mon16/04/2018 813,967.87 Reserve Fund Balance at the beginning of the month 56,000,000.00 Payment from the Reserve Fund at the end of the month 0.00 Payment to the Reserve Fund at the end of the month 0.00 Balance at the end of the month 56,000,000.00 Expense Subordinated Loan Balance at the beginning of the month 0.00 0.00 Amount Repaid 0.00 0.00 Balance at the end of the month 0.00 0.00 Risk Mitigation deposit Balance at the beginning of the month 0.00 Increase or decrease 0.00 Balance at the end of the month 0.00 Page 7 of 9

Floating Rate Interest Period : 28/02/2018-31/03/2018 Monthly Total Balance Sheet Assets principal amount of SME Loans (end of period) 4,590,228,208.83 4,590,228,208.83 Reserve Fund (end of period) 56,000,000.00 56,000,000.00 Cash on account after roll over 9,225.61 9,225.61 Total 4,646,237,434.44 4,646,237,434.44 Liabilities Notes outstanding at the end of period 3,212,057,878.40 3,212,057,878.40 Subordinated Loan outstanding at the end of the period 1,431,945,867.05 1,431,945,867.05 Expenses Subordinated Loan oustanding at the end of period 0.00 0.00 Total 4,644,003,745.45 4,644,003,745.45 Performance data Defaults and delinquencies Cumulative Gross Defaults at the beginning of the period 11,748,657.26 Principal of Defaulted Loans during the period 1,643,782.64 Cumulative Gross Defaults at the end of the period 13,392,439.90 13,392,439.90 Cumulative Gross Defaults as % of original loan (%) 0.32811% 0.32664% Cumulative Gross Defaults as % of current loan (%) 0.28679% 0.28679% Aggregate amount of Delinquent Loans 3,774,796.04 3,774,796.04 Current Delinquencies as % of initial loan (%) 0.09248% 0.09248% Current Delinquencies as % of current loan (%) 0.08224% 0.08224% Principal Deficiency Ledger (PDL) PDL at the beginning of the period 0.00 Amounts to be credited to the Principal Deficiency Ledger -1,643,782.64 Interest waterfall payment to the PDL 1,643,782.64 Balance of the PDL at the end of the period 0.00 Subordinated Loan PDL 0.00 Notes PDL 0.00 Page 8 of 9

Floating Rate Interest Period : 28/02/2018-31/03/2018 Monthly Total Default Statistics Loans Defaulted during the Monthly Calculation Period Current Balance of Loans Defaulted during period Percentage of Balance of the Loans (% of total amount) 8 1,643,782.64 0.0352% Recovery Statistics Recoveries on Defaulted since closing Recoveries as a percentage of Principal on Defaulted Loans (%) 54,922.40 0.41% Prepayments as a % of current for reference period Annualised 0.23736% 0.00000% 2.8484% Counterparty Rating KBC Bank as the Seller, Servicer, Subordinated Loan Provider, Administrator, Paying Agent, Domiciliary Agent, Listing Agent, Reference Agent and Swap Counterparty DBRS Fitch Long term rating A A Short term rating R-1L F1 DBRS Fitch Long term rating Aaa(sf) AAA(sf) The Notes issued by Loan Invest NV/SA, institutionele VBS naar Belgisch recht/sic institutionnelle de droit belge, acting through its Compartment SME Loan Invest 2017 (the "Notes") are only offered, directly or indirectly, to and may only be acquired, by direct subscription or otherwise, and may only be held by holders ( Eligible Holders ) who qualify both as (i) an institutional or professional investor within the meaning of Article 5, 3 of the Belgian Act of 20 July 2004 on certain forms of collective management of investment portfolios (wet betreffende bepaalde vormen van collectief beheer van beleggingsportefeuilles / loi relative à certaines formes de gestion collective de portefeuilles d investissement), acting for their own account, and (ii) a holder of an exempt securities account (X-account) with the Clearing System operated by the National Bank of Belgium or with a participant in such system. Any acquisition of a Note by or transfer of a Note to a person who is not an Eligible Holder shall be void and not binding on the Issuer and the Security Agent. If a Noteholder ceases to be an Eligible Holder, it is obliged to report this to the Issuer and it will promptly transfer the Notes it holds to a person that qualifies as an Eligible Holder. Each payment of interest on Notes of which the Issuer becomes aware that they are held by a holder that does not qualify as an Eligible Holder will be suspended. Upon issuance of the Notes, the denomination of the Notes is EUR 250,000. The Notes are not being offered in the United States or to, or for the account of, U.S. persons (as defined in Regulation S under the United States Securities Act of 1933). Notes having a maturity of more than one year will be issued in compliance with U.S. Treasury Regulation Section 1.163-5(c)(2)(i)(C) (the C Rules ) Page 9 of 9

Intertrust Capital Markets Amstel Building Prins Bernhardplein 200 1097JB Amsterdam The Netherlands Tel. +31(0)20-5214777 Fax +31(0)20-5214888 Website:www.Intertrustgroup.com Loan Invest N.V., Compartment SME Loan Invest 2017 euro 3,920,000,000 floating rate SME Loan Backed Notes due 2052 Portfolio Composition Reporting period: March 2018

Summary Average outstanding Date debtors / borrower 31/03/2018 27,544 46,492 4,590,228,208.83 166,650.75

Origination date Origination date % % 2003 21,285,681.79 0.46% 317 0.68% 2004 46,557,238.04 1.01% 483 1.04% 2005 115,372,797.64 2.51% 1,287 2.77% 2006 155,740,915.38 3.39% 1,385 2.98% 2007 199,106,368.56 4.34% 1,508 3.24% 2008 249,582,652.37 5.44% 2,542 5.47% 2009 246,281,024.09 5.37% 2,483 5.34% 2010 304,272,504.32 6.63% 2,545 5.47% 2011 400,558,292.88 8.73% 3,172 6.82% 2012 401,715,438.56 8.75% 3,189 6.86% 2013 276,662,352.53 6.03% 2,779 5.98% 2014 376,415,570.81 8.20% 5,243 11.28% 2015 587,823,771.38 12.81% 8,040 17.29% 2016 1,054,033,881.30 22.96% 10,128 21.78% 2017 154,819,719.18 3.37% 1,391 2.99% Initial maturity (months) Initial maturity % % 0 < initial maturity <= 60 643,297,843.40 14.01% 21,697 46.67% 60 < initial maturity <= 120 1,102,294,009.73 24.01% 11,262 24.22% 120 < initial maturity <= 180 1,633,802,165.40 35.59% 8,877 19.09% 180 < initial maturity <= 240 1,099,047,488.50 23.94% 4,392 9.45% 240 < initial maturity <= 300 105,594,068.29 2.30% 242 0.52% 300 < initial maturity <= 360 6,125,622.83 0.13% 21 0.05% 360 < initial maturity <= 420 67,010.68 0.00% 1 0.00% Seasoning (months) Seasoning % % 0 < seasoning <= 60 3,375,761,905.95 73.54% 35,159 75.62% 60 < seasoning <= 120 945,915,975.50 20.61% 8,742 18.80% 120 < seasoning <= 180 268,084,109.78 5.84% 2,586 5.56% 180 < seasoning <= 240 466,217.60 0.01% 5 0.01% Final maturity date Maturity date % % 2015 < maturity date <= 2020 479,433,039.28 10.44% 20,865 44.88% 2020 < maturity date <= 2025 1,391,475,997.50 30.31% 14,534 31.26% 2025 < maturity date <= 2030 1,559,311,108.64 33.97% 7,412 15.94% 2030 < maturity date <= 2035 946,338,731.34 20.62% 3,143 6.76% 2035 < maturity date <= 2040 198,176,860.88 4.32% 514 1.11% 2040 < maturity date <= 2045 14,572,471.19 0.32% 21 0.05% 2045 < maturity date <= 2050 920,000.00 0.02% 3 0.01%

Principal payment frequency Principal payment frequency % % Monthly 3,879,324,894.14 84.51% 42,175 90.71% Quaterly 318,479,980.71 6.94% 975 2.10% Semi annualy 67,931,891.34 1.48% 384 0.83% Annual 256,920,177.89 5.60% 2,895 6.23% Bullet 67,571,264.75 1.47% 63 0.14% Principal payment type Principal payment type % % Linear 1,543,183,847.20 33.62% 14,927 32.11% French 2,920,760,836.44 63.63% 31,445 67.64% Bullet 126,283,525.19 2.75% 120 0.26%

Interest rate Interest rate % % 0 < interest rate <= 0.5 4,157,923.00 0.09% 6 0.01% 0.5 < interest rate <= 1 140,539,689.17 3.06% 566 1.22% 1 < interest rate <= 1.5 520,066,738.79 11.33% 3,459 7.44% 1.5 < interest rate <= 2 1,285,617,710.37 28.01% 13,396 28.81% 2 < interest rate <= 2.5 688,292,121.56 14.99% 8,001 17.21% 2.5 < interest rate <= 3 404,508,018.16 8.81% 5,318 11.44% 3 < interest rate <= 3.5 284,114,431.07 6.19% 3,310 7.12% 3.5 < interest rate <= 4 303,372,853.38 6.61% 3,028 6.51% 4 < interest rate <= 4.5 260,775,852.01 5.68% 2,569 5.53% 4.5 < interest rate <= 5 334,805,614.21 7.29% 3,169 6.82% 5 < interest rate <= 5.5 223,833,342.06 4.88% 2,106 4.53% 5.5 < interest rate <= 6 119,091,097.78 2.59% 1,243 2.67% 6 < interest rate <= 6.5 15,450,698.67 0.34% 231 0.50% 6.5 < interest rate <= 7 4,231,976.78 0.09% 57 0.12% 7 < interest rate <= 7.5 116,556.05 0.00% 14 0.03% 7.5 < interest rate <= 8 1,087,154.69 0.02% 11 0.02% 8 < interest rate <= 8.5 142,553.51 0.00% 6 0.01% 8.5 < interest rate <= 9 23,877.57 0.00% 2 0.00% Interest rate review code Interest reset period % % Annual 377,261,809.15 8.22% 2,877 6.19% Not apply 2,589,697,687.89 56.42% 32,705 70.35% Other 1,623,268,711.79 35.36% 10,910 23.47% Interest payment frequency Interest payment frequency % % Monthly 3,862,263,281.39 84.14% 42,260 90.90% Quaterly 395,608,718.64 8.62% 1,006 2.16% Semi annualy 76,537,062.88 1.67% 381 0.82% Annual 255,819,145.92 5.57% 2,845 6.12% Bullet - 0.00% - 0.00%

Current Current % % 0 < current <= 250000 2,049,547,494.08 44.65% 42,308 91.00% 250000 < current <= 500000 946,168,558.13 20.61% 2,762 5.94% 500000 < current <= 750000 423,291,591.50 9.22% 700 1.51% 750000 < current <= 1000000 272,557,844.31 5.94% 315 0.68% 1000000 < current <= 1250000 137,053,173.62 2.99% 121 0.26% 1250000 < current <= 1500000 99,387,446.71 2.17% 72 0.15% 1500000 < current <= 1750000 70,300,573.20 1.53% 43 0.09% 1750000 < current <= 2000000 75,213,830.60 1.64% 40 0.09% 2000000 < current <= 2250000 46,280,075.17 1.01% 22 0.05% 2250000 < current <= 2500000 47,430,653.05 1.03% 20 0.04% 2500000 < current <= 2750000 49,972,259.44 1.09% 19 0.04% 2750000 < current <= 3000000 31,318,970.05 0.68% 11 0.02% 3000000 < current <= 3250000 12,334,382.24 0.27% 4 0.01% 3250000 < current <= 3500000 20,152,200.93 0.44% 6 0.01% 3500000 < current <= 3750000 21,986,151.05 0.48% 6 0.01% 3750000 < current <= 4000000 19,648,232.69 0.43% 5 0.01% 4000000 < current <= 4250000 28,756,824.24 0.63% 7 0.02% 4250000 < current <= 4500000 17,538,323.38 0.38% 4 0.01% 4500000 < current <= 4750000 23,004,298.45 0.50% 5 0.01% 4750000 < current <= 5000000 29,553,633.30 0.64% 6 0.01% 5250000 < current <= 5500000 5,339,121.73 0.12% 1 0.00% 5500000 < current <= 5750000 5,620,707.55 0.12% 1 0.00% 5750000 < current <= 6000000 6,000,000.00 0.13% 1 0.00% 6250000 < current <= 6500000 6,375,000.00 0.14% 1 0.00% 6500000 < current <= 6750000 6,571,428.55 0.14% 1 0.00% 9250000 < current <= 9500000 18,634,395.22 0.41% 2 0.00% 10000000 < current <= 1025000 10,220,833.39 0.22% 1 0.00% 10250000 < current <= 1050000 10,257,033.55 0.22% 1 0.00% 10500000 < current <= 1075000 10,600,000.00 0.23% 1 0.00% 10750000 < current <= 1100000 22,000,000.00 0.48% 2 0.00% 11250000 < current <= 1150000 11,368,420.96 0.25% 1 0.00% 16000000 < current <= 1625000 16,250,000.00 0.35% 1 0.00% 17750000 < current <= 1800000 18,000,000.00 0.39% 1 0.00% 21250000 < current <= 2150000 21,494,751.74 0.47% 1 0.00%

Loan purpose Loan purpose % % ND 2,209,317.64 0.05% 16 0.03% Purchase 3,277,497,705.33 71.40% 35,064 75.42% Re-mortgage 459,342,932.65 10.01% 2,028 4.36% Renovation 271,623,634.06 5.92% 4,598 9.89% Construction Real Estate 42,488,507.82 0.93% 307 0.66% Construction Other 333,370.40 0.01% 1 0.00% Debt consolidation 51,398,381.34 1.12% 192 0.41% Re-mortgage on Different Terms 8,502,813.99 0.19% 75 0.16% Investment Mortgage 222,732,948.72 4.85% 1,300 2.80% Working Capital 228,982,051.40 4.99% 2,370 5.10% Other 25,116,545.48 0.55% 541 1.16% Region Region % % Flanders 4,006,365,664.77 87.28% 42,084 90.52% Wallonië 224,206,441.42 4.88% 2,254 4.85% Brussels 359,656,102.64 7.84% 2,154 4.63% Borrower PD class PD % % 01 172,444,674.13 3.76% 3,763 8.09% 02 579,850,192.27 12.63% 9,510 20.46% 03 638,707,596.19 13.91% 6,556 14.10% 04 1,061,169,994.92 23.12% 9,720 20.91% 05 880,270,794.29 19.18% 6,841 14.71% 06 579,685,393.22 12.63% 4,447 9.57% 07 388,708,299.13 8.47% 3,118 6.71% 08 147,214,671.57 3.21% 1,127 2.42% 09 103,814,195.65 2.26% 1,146 2.46% 10 26,160,723.18 0.57% 207 0.45% 11 11,931,045.37 0.26% 53 0.11% 12 270,628.91 0.01% 4 0.01% Borrower segment Segment % % BDR 653,649,408.72 14.24% 1,451 3.12% PLN 3,936,578,800.11 85.76% 45,041 96.88% Industry Industry % % Services 1,220,788,526.96 26.60% 11,846 25.48% Real estate 701,727,184.87 15.29% 3,202 6.89% Distibution 689,606,677.14 15.02% 7,026 15.11% Agriculture, farming, fishing 644,774,002.11 14.05% 9,169 19.72% Building & construction 302,930,484.35 6.60% 5,651 12.15% Horeca 216,539,848.38 4.72% 2,283 4.91% Finance and insurance 203,419,410.68 4.43% 1,352 2.91% Automotive 113,363,068.26 2.47% 1,555 3.34% Food producers 94,362,292.04 2.06% 653 1.40% Metals 66,081,674.64 1.44% 731 1.57% Shipping 59,124,970.09 1.29% 207 0.45%

Authorities 37,098,906.57 0.81% 32 0.07% Electricity 35,962,530.57 0.78% 77 0.17% Traders 35,333,155.78 0.77% 477 1.03% Timber & wooden furniture 31,745,654.49 0.69% 392 0.84% Chemicals 23,235,748.63 0.51% 165 0.35% Textile & apparel 16,547,182.99 0.36% 191 0.41% Sector unknown 16,543,858.52 0.36% 416 0.89% Electrotechnics 15,594,164.23 0.34% 226 0.49% Machinery & heavy equipment 15,504,918.74 0.34% 227 0.49% Media 14,612,103.45 0.32% 226 0.49% IT 13,130,481.48 0.29% 212 0.46% Beverages 7,996,709.51 0.17% 33 0.07% Consumer products 5,358,810.97 0.12% 73 0.16% Water 3,884,471.94 0.08% 10 0.02% Paper & pulp 3,052,498.91 0.07% 27 0.06% Telecom 1,112,714.78 0.02% 22 0.05% Aviation 781,304.60 0.02% 9 0.02% Oil, gas & other fuels 14,853.15 0.00% 2 0.00%

Exposure to 20 biggest borrowers Borrower % % JU;U[2L<T&EBUNV+)M](` 21,494,751.74 0.47% 1 0.00% AL>#.+&:^=_9=-V^Q*< 18,634,395.22 0.41% 2 0.00% PCW[[7M&9^'97]O$_0)#R 18,566,666.67 0.40% 6 0.01% N1^"+L2$,.HQC9DS?C;/& 18,000,000.00 0.39% 1 0.00% I'!?)91$01%^FHN)Y;W'O, 16,250,000.00 0.35% 1 0.00% JLYKK7T.&3\64I0!6K[IQ( 13,000,000.00 0.28% 3 0.01% I(ZD1#NF8H`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thers 4,360,974,167.19 95.01% 46,430 99.87%