ING GROEP N.V. SOL Lion II RMBS Fondo de Titulización
Monthly Investor Repor t
2 April 2024
SOL Lion II
Monthly Investor Repor t as of 02-Apr-24
Description
Issue Date | 4 | December 2020 |
Final Maturity Date | 31 | December 2063 |
Next Payment Date | 28 June 2024 |
Notes | ISIN | Ratings | Current Principal Balance | Initial Principal Balance | Rate of Interest | ||||||
Fitch | DBRS | ||||||||||
Class A1 Notes | ES0305515001 | AAA(sf) | AAA(sf) | 5,262,300,000 € | 4,696,500,000 € | Euribor 3M + 0.25% | |||||
Class A2 Notes | ES0305515019 | AAA(sf) | AAA(sf) | 1,052,500,000 € | 939,300,000 € | Euribor 3M + 0.35% | |||||
Class A3 Notes | ES0305515027 | AAA(sf) | AAA(sf) | 3,999,300,000 € | 3,569,300,000 € | Euribor 3M + 0.45% | |||||
Class A4 Notes | ES0305515035 | AAA(sf) | AAA(sf) | 1,052,300,000 € | 939,200,000 € | Euribor 3M + 0.55% | |||||
Class A5 Notes | ES0305515043 | AAA(sf) | AAA(sf) | 842,000,000 € | 751,400,000 € | Euribor 3M + 0.65% | |||||
Class A6 Notes | ES0305515050 | AAA(sf) | AAA(sf) | 1,278,600,000 € | 1,141,200,000 € | Euribor 3M + 0.75% | |||||
Class B Notes | ES0305515068 | AAA(sf) | AAA(sf) | 1,841,900,000 € | 1,643,800,000 € | Euribor 3M + 1.00% | |||||
Class C Notes | ES0305515076 | NR | NR | 421,100,000 € | 375,800,000 € | Euribor 3M + 1.50% | |||||
Subordinated Loan | NR | NR | 120,000,000 € | 120,200,000 € | Euribor 3M + 0.10% | ||||||
Retained by the Originator: 100% | 15,870,000,000 € | 14,176,700,000 € | |||||||||
1. Summary | |||||||||||
All amounts in EURO | Current | At Issue | |||||||||
Reporting Date | 02-Apr-24 | 04-Dec-20 | |||||||||
Portfolio Cut off date | 29-Feb-24 | 31-Oct-20 | |||||||||
Current Principal Balance (*) | 15,870,000,000.00 | 14,176,700,000.00 | |||||||||
Of wich Cash Reserve (1) | 120,000,000.00 | 120,200,000.00 | |||||||||
Of wich Cash Available for Replenishment of the Notes (2) | 1,681.70 | 44,820.55 | |||||||||
Of which Active Outstanding Notional Amount (3) | 15,749,998,318.30 | 14,056,455,179.45 | |||||||||
Of which Principal in Arrears | 1,591,018.09 | 0.00 | |||||||||
Realised Loss | 6,907.17 | 0.00 | |||||||||
Number of Loans | 166,745 | 137,493 | |||||||||
Number of Borrowers | 165,652 | 136,884 | |||||||||
Average Principal Balance (Loanparts) | 94,455.60 | 102,233.97 | |||||||||
Average Principal Balance (Borrowers) | 95,078.83 | 102,688.81 | |||||||||
Coupon: Weighted Average | 3.86% | 1.07% | |||||||||
Minimum | 0.00% | 0.00% | |||||||||
Maximum | 8.65% | 4.41% | |||||||||
Weighted Average Original Loan to Market Value | 71.34% | 70.95% | |||||||||
Weighted Average Loan to Indexed Market Value | 52.06% | 58.84% | |||||||||
Seasoning (months): Weighted Average | 71.28 | 61.59 | |||||||||
Remaining Tenor (months): Weighted Average | 305.28 | 313.60 | |||||||||
Weighted Average Interest Rate on Fixed Interest Rate Loans | 1.89% | 1.94% | |||||||||
Weighted Average Spread on Floating Rate Loans | 1.01% | 1.03% | |||||||||
(*) = (1) + (2) + (3) | |||||||||||
Stop Replenishment Criteria | Current | Initial | |||||||||
1. Aggregate Outstanding Balance of Delinquent Receivables > 2.5% | 0.28% | 0.00% | |||||||||
2. Aggregate realised losses related to Defaulted Receivables > 0.75% | 0.00% | 0.00% | |||||||||
3. Outstanding Balance of the Receivables < 13.5 bln | 15.7 | 14.1 | |||||||||
4. Reserve Fund not funded up to the Reserve Fund Required Amount | N | N | |||||||||
5. Seller replaced as Servicer of the Receivables | N | N | |||||||||
6. Seller not able to sell Additional Receivables | N | N | |||||||||
Repurchase Rights | Current | Initial | |||||||||
1. Sum of 12 months consecutive repurchases <= 1% Outstanding Balance Receivables | 0.00% | 0.00% | |||||||||
Page 1 / 16
SOL Lion II
Monthly Investor Repor t as of 02-Apr-24
2. Product Type
Current Period | Issue Date | ||||||||||
Aggregate | % of | Nr of | % of | Weighted | Aggregate | % of | Nr of | Weighted | |||
Outstanding | Average | Outstanding | % of | Average | |||||||
Product Type | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |
Fixed | 171,305,186 | 1.09% | 1,652 | 0.99% | 2.15% | ||||||
Mixta | 5,118,602,365 | 32.50% | 47,804 | 28.67% | 1.89% | 2,481,546,946 | 17.65% | 22,943 | 16.69% | 1.94% | |
Variable | 10,460,090,767 | 66.41% | 117,289 | 70.34% | 4.86% | 11,574,908,234 | 82.35% | 114,550 | 83.31% | 0.88% | |
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% | 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | ||
3. Loan Coupon
Current Period | Issue Date | |||||||||||
average: 3.86% | ||||||||||||
Aggregate | % of | Nr of | % of | Weighted | Aggregate | % of | Nr of | Weighted | ||||
Outstanding | Average | Outstanding | % of | Average | ||||||||
Coupon Loan Part (%) | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | ||
0.00% | - 0.00% | 11,680,753 | 0.07% | 110 | 0.07% | 0.00% | 178,564,802 | 1.27% | 2,066 | 1.50% | 0.00% | |
0.01% - 0.50% | 2,353,648,402 | 16.74% | 29,921 | 21.76% | 0.25% | |||||||
0.51% - 1.00% | 58,146,615 | 0.37% | 219 | 0.13% | 0.99% | 5,977,041,876 | 42.52% | 50,632 | 36.83% | 0.79% | ||
1.01% - 1.50% | 2,017,565,560 | 12.81% | 15,726 | 9.43% | 1.34% | 1,344,172,283 | 9.56% | 13,601 | 9.89% | 1.21% | ||
1.51% - 2.00% | 2,421,649,772 | 15.38% | 23,845 | 14.30% | 1.84% | 3,527,095,943 | 25.09% | 33,151 | 24.11% | 1.84% | ||
2.01% - 2.50% | 601,023,959 | 3.82% | 6,815 | 4.09% | 2.25% | 525,134,950 | 3.74% | 6,119 | 4.45% | 2.24% | ||
2.51% | - 3.00% | 337,429,415 | 2.14% | 3,136 | 1.88% | 2.76% | 139,578,147 | 0.99% | 1,816 | 1.32% | 2.69% | |
3.01% | - 3.25% | 126,763,579 | 0.80% | 921 | 0.55% | 3.17% | 5,153,514 | 0.04% | 93 | 0.07% | 3.15% | |
3.26% | - 3.50% | 142,107,347 | 0.90% | 1,107 | 0.66% | 3.40% | 4,015,968 | 0.03% | 55 | 0.04% | 3.38% | |
3.51% | - 3.75% | 92,696,932 | 0.59% | 860 | 0.52% | 3.64% | 949,495 | 0.01% | 24 | 0.02% | 3.60% | |
3.76% | - 4.00% | 179,498,288 | 1.14% | 2,506 | 1.50% | 3.98% | 457,697 | 0.00% | 7 | 0.01% | 3.92% | |
4.01% | - 4.25% | 180,297,637 | 1.14% | 3,035 | 1.82% | 4.14% | 553,095 | 0.00% | 6 | 0.00% | 4.15% | |
4.26% | - 4.50% | 839,907,500 | 5.33% | 11,670 | 7.00% | 4.42% | 89,008 | 0.00% | 2 | 0.00% | 4.40% | |
4.51% | - 4.75% | 1,577,062,571 | 10.01% | 20,166 | 12.09% | 4.63% | ||||||
4.76% | - 5.00% | 1,033,327,965 | 6.56% | 9,416 | 5.65% | 4.88% | ||||||
5.01% | - 5.25% | 4,010,548,092 | 25.46% | 40,159 | 24.08% | 5.11% | ||||||
5.26% - 5.50% | 703,146,340 | 4.46% | 7,883 | 4.73% | 5.36% | |||||||
5.51% - 5.75% | 650,617,966 | 4.13% | 8,056 | 4.83% | 5.60% | |||||||
5.76% - 6.00% | 383,392,795 | 2.43% | 5,004 | 3.00% | 5.89% | |||||||
6.01% - 6.25% | 238,139,631 | 1.51% | 3,630 | 2.18% | 6.09% | |||||||
6.26% - 6.50% | 81,947,534 | 0.52% | 1,303 | 0.78% | 6.39% | |||||||
6.51% - 6.75% | 23,901,244 | 0.15% | 453 | 0.27% | 6.63% | |||||||
6.76% | - 7.00% | 27,223,693 | 0.17% | 479 | 0.29% | 6.85% | ||||||
7.01% | - 7.25% | 5,385,166 | 0.03% | 115 | 0.07% | 7.16% | ||||||
7.26% | - 7.50% | 926,021 | 0.01% | 33 | 0.02% | 7.37% | ||||||
7.51% | - > | 5,611,943 | 0.04% | 98 | 0.06% | 7.72% | ||||||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% | 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | |||
Page 2 / 16
SOL Lion II
Monthly Investor Repor t as of 02-Apr-24
4. Origination Year
Current Period | Issue Date | ||||||||||
Aggregate | Weighted | Aggregate | Nr of | Weighted | |||||||
Outstanding | % of | Nr of | % of | Average | Outstanding | % of | % of | Average | |||
Origination Year | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |
2003 | 8,203,084 | 0.05% | 206 | 0.12% | 4.60% | 13,138,132 | 0.09% | 251 | 0.18% | 0.37% | |
2004 | 66,891,588 | 0.42% | 1,807 | 1.08% | 4.58% | 103,314,791 | 0.73% | 1,998 | 1.45% | 0.33% | |
2005 | 195,057,303 | 1.24% | 4,649 | 2.79% | 4.57% | 287,211,705 | 2.04% | 4,998 | 3.64% | 0.31% | |
2006 | 250,744,285 | 1.59% | 4,731 | 2.84% | 4.49% | 375,351,882 | 2.67% | 5,255 | 3.82% | 0.25% | |
2007 | 407,619,623 | 2.59% | 6,403 | 3.84% | 4.41% | 607,645,344 | 4.32% | 7,458 | 5.42% | 0.17% | |
2008 | 389,125,486 | 2.47% | 5,762 | 3.46% | 4.41% | 618,346,496 | 4.40% | 7,288 | 5.30% | 0.22% | |
2009 | 155,601,472 | 0.99% | 2,360 | 1.42% | 4.79% | 247,761,256 | 1.76% | 3,034 | 2.21% | 0.55% | |
2010 | 231,233,747 | 1.47% | 3,069 | 1.84% | 4.74% | 327,574,661 | 2.33% | 3,506 | 2.55% | 0.51% | |
2011 | 379,702,199 | 2.41% | 4,814 | 2.89% | 4.76% | 370,047,109 | 2.63% | 3,673 | 2.67% | 0.54% | |
2012 | 207,815,499 | 1.32% | 3,114 | 1.87% | 5.61% | 387,209,073 | 2.75% | 4,372 | 3.18% | 1.41% | |
2013 | 123,617,270 | 0.78% | 1,874 | 1.12% | 6.29% | 238,585,452 | 1.70% | 2,845 | 2.07% | 2.05% | |
2014 | 283,804,132 | 1.80% | 4,222 | 2.53% | 5.95% | 584,279,691 | 4.16% | 6,694 | 4.87% | 1.72% | |
2015 | 532,113,717 | 3.38% | 6,917 | 4.15% | 5.19% | 954,246,142 | 6.79% | 9,806 | 7.13% | 1.12% | |
2016 | 882,945,536 | 5.61% | 10,444 | 6.26% | 4.77% | 1,493,188,650 | 10.62% | 14,006 | 10.19% | 0.95% | |
2017 | 1,136,750,655 | 7.22% | 12,269 | 7.36% | 4.46% | 1,733,815,511 | 12.33% | 15,154 | 11.02% | 1.06% | |
2018 | 1,847,160,351 | 11.73% | 18,369 | 11.02% | 3.88% | 2,468,206,483 | 17.56% | 20,561 | 14.95% | 1.19% | |
2019 | 2,296,297,777 | 14.58% | 22,140 | 13.28% | 3.84% | 2,871,385,545 | 20.43% | 23,511 | 17.10% | 1.42% | |
2020 | 1,691,861,919 | 10.74% | 15,768 | 9.46% | 3.36% | 375,147,259 | 2.67% | 3,083 | 2.24% | 1.85% | |
2021 | 2,077,723,773 | 13.19% | 17,568 | 10.54% | 3.15% | ||||||
2022 | 1,531,300,705 | 9.72% | 12,674 | 7.60% | 3.10% | ||||||
2023 | 1,054,428,198 | 6.69% | 7,585 | 4.55% | 2.53% | ||||||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% | 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | ||
Page 3 / 16
SOL Lion II
Monthly Investor Repor t as of 02-Apr-24
5. Maturity Year
Current Period | Issue Date | ||||||||||
Aggregate | % of | Weighted | Aggregate | Nr of | % of | Weighted | |||||
Outstanding | % of | Nr of | Average | Outstanding | % of | Average | |||||
Maturity Year | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon |
2021 | |||
2022 | |||
2023 | 3,811 | 0.00% | 1 |
2024 | 3,140,131 | 0.02% | 1,163 |
2025 | 13,943,825 | 0.09% | 1,646 |
2026 | 27,484,878 | 0.17% | 1,922 |
2027 | 39,555,589 | 0.25% | 1,948 |
2028 | 52,100,374 | 0.33% | 2,031 |
2029 | 72,398,787 | 0.46% | 2,359 |
2030 | 104,036,773 | 0.66% | 2,879 |
2031 | 127,438,995 | 0.81% | 3,033 |
2032 | 154,207,376 | 0.98% | 3,259 |
2033 | 182,717,520 | 1.16% | 3,485 |
2034 | 207,063,726 | 1.31% | 3,736 |
2035 | 269,465,010 | 1.71% | 4,613 |
2036 | 335,253,062 | 2.13% | 5,064 |
2037 | 355,465,024 | 2.26% | 4,962 |
2038 | 323,837,412 | 2.06% | 4,267 |
2039 | 275,224,104 | 1.75% | 3,604 |
2040 | 312,850,292 | 1.99% | 3,861 |
2041 | 391,593,285 | 2.49% | 4,529 |
2042 | 403,715,937 | 2.56% | 4,507 |
2043 | 493,446,628 | 3.13% | 5,268 |
2044 | 477,991,503 | 3.03% | 5,105 |
2045 | 506,716,353 | 3.22% | 5,159 |
2046 | 652,548,458 | 4.14% | 6,311 |
2047 | 623,797,178 | 3.96% | 5,856 |
2048 | 619,149,065 | 3.93% | 5,742 |
2049 | 641,517,010 | 4.07% | 5,859 |
2050 | 623,776,836 | 3.96% | 5,449 |
2051 | 696,701,115 | 4.42% | 5,737 |
2052 | 590,072,329 | 3.75% | 4,812 |
2053 | 574,116,070 | 3.65% | 4,571 |
2054 | 549,663,455 | 3.49% | 4,494 |
2055 | 514,379,434 | 3.27% | 4,136 |
2056 | 599,387,048 | 3.81% | 4,817 |
2057 | 635,747,409 | 4.04% | 5,078 |
2058 | 743,832,785 | 4.72% | 6,059 |
2059 | 831,658,621 | 5.28% | 6,751 |
2060 | 592,262,846 | 3.76% | 4,631 |
2061 | 561,317,857 | 3.56% | 4,035 |
2062 | 370,086,123 | 2.35% | 2,635 |
2063 | 200,334,281 | 1.27% | 1,371 |
1,274,836 | 0.01% | 111 | 0.08% | 0.58% | ||
8,855,293 | 0.06% | 660 | 0.48% | 0.61% | ||
0.00% | 4.01% | 19,524,532 | 0.14% | 1,081 | 0.79% | 0.63% |
0.70% | 4.80% | 32,658,946 | 0.23% | 1,397 | 1.02% | 0.67% |
0.99% | 4.75% | 49,125,210 | 0.35% | 1,741 | 1.27% | 0.62% |
1.15% | 4.65% | 63,676,850 | 0.45% | 1,828 | 1.33% | 0.65% |
1.17% | 4.66% | 74,337,243 | 0.53% | 1,828 | 1.33% | 0.65% |
1.22% | 4.59% | 91,885,973 | 0.65% | 2,023 | 1.47% | 0.76% |
1.41% | 4.59% | 116,828,123 | 0.83% | 2,384 | 1.73% | 0.86% |
1.73% | 4.51% | 153,173,220 | 1.09% | 2,746 | 2.00% | 0.80% |
1.82% | 4.43% | 176,728,911 | 1.26% | 2,884 | 2.10% | 0.78% |
1.95% | 4.25% | 194,930,795 | 1.39% | 2,917 | 2.12% | 0.78% |
2.09% | 4.21% | 221,224,315 | 1.57% | 3,139 | 2.28% | 0.80% |
2.24% | 4.31% | 268,342,582 | 1.91% | 3,720 | 2.71% | 0.90% |
2.77% | 4.35% | 335,904,703 | 2.39% | 4,421 | 3.22% | 0.70% |
3.04% | 4.28% | 392,523,341 | 2.79% | 4,593 | 3.34% | 0.64% |
2.98% | 4.22% | 427,858,114 | 3.04% | 4,722 | 3.43% | 0.67% |
2.56% | 4.15% | 393,011,450 | 2.80% | 4,276 | 3.11% | 0.86% |
2.16% | 4.24% | 325,858,353 | 2.32% | 3,586 | 2.61% | 1.21% |
2.32% | 4.24% | 324,970,084 | 2.31% | 3,300 | 2.40% | 1.07% |
2.72% | 4.20% | 374,976,384 | 2.67% | 3,611 | 2.63% | 0.93% |
2.70% | 4.15% | 443,752,321 | 3.16% | 4,156 | 3.02% | 0.92% |
3.16% | 4.14% | 560,173,840 | 3.99% | 5,127 | 3.73% | 0.92% |
3.06% | 4.26% | 562,840,272 | 4.00% | 5,267 | 3.83% | 1.22% |
3.09% | 4.15% | 511,236,944 | 3.64% | 4,527 | 3.29% | 1.11% |
3.78% | 3.82% | 531,827,367 | 3.78% | 4,571 | 3.32% | 1.00% |
3.51% | 3.79% | 552,902,631 | 3.93% | 4,594 | 3.34% | 1.11% |
3.44% | 3.82% | 600,422,208 | 4.27% | 4,970 | 3.61% | 1.21% |
3.51% | 3.92% | 708,031,330 | 5.04% | 5,776 | 4.20% | 1.30% |
3.27% | 3.75% | 440,317,156 | 3.13% | 3,418 | 2.49% | 1.26% |
3.44% | 3.83% | 469,832,207 | 3.34% | 3,434 | 2.50% | 1.04% |
2.89% | 3.76% | 449,186,821 | 3.20% | 3,272 | 2.38% | 1.15% |
2.74% | 3.72% | 475,306,779 | 3.38% | 3,502 | 2.55% | 1.23% |
2.70% | 3.82% | 531,807,168 | 3.78% | 3,968 | 2.89% | 1.28% |
2.48% | 3.81% | 436,764,042 | 3.11% | 3,236 | 2.35% | 1.21% |
2.89% | 3.85% | 498,078,881 | 3.54% | 3,762 | 2.74% | 1.06% |
3.05% | 3.84% | 553,324,804 | 3.94% | 4,151 | 3.02% | 1.11% |
3.63% | 3.77% | 722,488,002 | 5.14% | 5,464 | 3.97% | 1.15% |
4.05% | 3.67% | 795,760,632 | 5.66% | 6,041 | 4.39% | 1.34% |
2.78% | 3.21% | 164,732,515 | 1.17% | 1,289 | 0.94% | 1.77% |
2.42% | 3.13% | |||||
1.58% | 2.91% | |||||
0.82% | 2.81% |
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% |
Page 4 / 16
SOL Lion II
Monthly Investor Repor t as of 02-Apr-24
6. Seasoning
Current Period | Issue Date | ||||||||||
average: 5.94 | |||||||||||
Aggregate | Weighted | Aggregate | Nr of | Weighted | |||||||
Outstanding | % of | Nr of | % of | Average | Outstanding | % of | % of | Average | |||
Seasoning (years) | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |
< 0.5 | 232,074,245 | 1.47% | 1,695 | 1.02% | 3.20% | ||||||
0.5 - 1 | 611,752,382 | 3.88% | 4,287 | 2.57% | 2.06% | 761,219,408 | 5.42% | 6,313 | 4.59% | 1.86% | |
1 - 2 | 1,450,495,492 | 9.21% | 11,859 | 7.11% | 3.21% | 2,961,969,309 | 21.07% | 24,155 | 17.57% | 1.33% | |
2 - 3 | 2,061,275,337 | 13.09% | 17,354 | 10.41% | 3.03% | 2,315,214,835 | 16.47% | 19,426 | 14.13% | 1.17% | |
3 - 4 | 1,714,571,475 | 10.89% | 15,581 | 9.34% | 3.35% | 1,696,089,645 | 12.07% | 15,056 | 10.95% | 1.03% | |
4 - 5 | 2,218,327,537 | 14.08% | 21,457 | 12.87% | 3.85% | 1,473,547,946 | 10.48% | 13,982 | 10.17% | 0.95% | |
5 - 6 | 1,983,430,876 | 12.59% | 19,573 | 11.74% | 3.78% | 809,692,012 | 5.76% | 8,492 | 6.18% | 1.23% | |
6 - 7 | 1,207,034,386 | 7.66% | 12,823 | 7.69% | 4.40% | 534,692,213 | 3.80% | 6,277 | 4.57% | 1.79% | |
7 - 8 | 910,458,371 | 5.78% | 10,607 | 6.36% | 4.73% | 278,628,071 | 1.98% | 3,251 | 2.36% | 1.92% | |
8 - 9 | 613,511,722 | 3.90% | 7,846 | 4.71% | 5.07% | 320,556,193 | 2.28% | 3,625 | 2.64% | 1.19% | |
9 - 10 | 302,314,557 | 1.92% | 4,401 | 2.64% | 5.89% | 432,180,356 | 3.07% | 4,123 | 3.00% | 0.50% | |
10 - more | 2,444,751,939 | 15.52% | 39,262 | 23.55% | 4.76% | 2,472,665,192 | 17.59% | 32,793 | 23.85% | 0.29% | |
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% | 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | ||
7. Original Tenor
Current Period | Issue Date | |||||||||||
Tenor (years) | Aggregate | Weighted | Aggregate | Nr of | Weighted | |||||||
Outstanding | % of | Nr of | % of | Average | Outstanding | % of | % of | Average | ||||
Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |||
0 - 5 | 546,688 | 0.00% | 30 | 0.02% | 4.74% | 22,090 | 0.00% | 1 | 0.00% | 1.49% | ||
6 - 10 | 38,294,408 | 0.24% | 1,047 | 0.63% | 4.82% | 36,558,870 | 0.26% | 934 | 0.68% | 1.31% | ||
11 - 15 | 405,399,026 | 2.57% | 8,079 | 4.85% | 3.45% | 323,201,039 | 2.30% | 6,199 | 4.51% | 1.50% | ||
16 - 20 | 971,225,225 | 6.17% | 16,460 | 9.87% | 3.78% | 892,834,553 | 6.35% | 14,241 | 10.36% | 1.20% | ||
21 - 25 | 2,162,987,790 | 13.73% | 27,445 | 16.46% | 3.77% | 1,755,871,629 | 12.49% | 21,275 | 15.47% | 1.08% | ||
26 - 30 | 4,116,913,356 | 26.14% | 45,604 | 27.35% | 4.01% | 4,166,819,471 | 29.64% | 41,333 | 30.06% | 0.95% | ||
31 - 35 | 3,067,247,247 | 19.47% | 26,983 | 16.18% | 3.98% | 2,913,245,007 | 20.73% | 23,054 | 16.77% | 0.97% | ||
36 - 40 | 4,987,384,578 | 31.67% | 41,097 | 24.65% | 3.75% | 3,967,902,520 | 28.23% | 30,456 | 22.15% | 1.19% | ||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | ||||
Page 5 / 16
SOL Lion II
Monthly Investor Repor t as of 02-Apr-24
8. Remaining Tenor
average: 25.44 | Current Period | Issue Date | |||||||||||
Aggregate | Weighted | Aggregate | Weighted | ||||||||||
Remaining Tenor | Nr of | ||||||||||||
Outstanding | % of | Nr of | % of | Average | Outstanding | % of | % of | Average | |||||
(years) | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |||
< 1 | 3,851,041 | 0.02% | 1,284 | 0.77% | 4.76% | 427,186 | 0.00% | 40 | 0.03% | 0.52% | |||
1 - 2 | 15,258,988 | 0.10% | 1,697 | 1.02% | 4.72% | 6,565,346 | 0.05% | 522 | 0.38% | 0.61% | |||
2 - 3 | 28,025,998 | 0.18% | 1,891 | 1.13% | 4.66% | 16,903,036 | 0.12% | 1,013 | 0.74% | 0.63% | |||
3 - 4 | 40,609,525 | 0.26% | 1,965 | 1.18% | 4.67% | 29,113,819 | 0.21% | 1,299 | 0.94% | 0.68% | |||
4 - 5 | 53,486,705 | 0.34% | 2,049 | 1.23% | 4.58% | 43,199,003 | 0.31% | 1,609 | 1.17% | 0.64% | |||
5 - 6 | 75,586,276 | 0.48% | 2,427 | 1.46% | 4.59% | 62,477,988 | 0.44% | 1,894 | 1.38% | 0.62% | |||
6 - 7 | 106,542,951 | 0.68% | 2,916 | 1.75% | 4.49% | 72,558,676 | 0.52% | 1,833 | 1.33% | 0.66% | |||
7 - 8 | 128,785,506 | 0.82% | 3,015 | 1.81% | 4.43% | 87,537,464 | 0.62% | 1,981 | 1.44% | 0.69% | |||
8 - 9 | 155,613,599 | 0.99% | 3,277 | 1.97% | 4.24% | 107,640,396 | 0.77% | 2,242 | 1.63% | 0.88% | |||
9 - 10 | 183,123,579 | 1.16% | 3,465 | 2.08% | 4.21% | 143,895,239 | 1.02% | 2,667 | 1.94% | 0.82% | |||
10 | - 11 | 215,128,772 | 1.37% | 3,857 | 2.31% | 4.33% | 171,690,566 | 1.22% | 2,879 | 2.09% | 0.77% | ||
11 | - 12 | 275,272,957 | 1.75% | 4,695 | 2.82% | 4.34% | 191,531,844 | 1.36% | 2,893 | 2.10% | 0.78% | ||
12 | - 13 | 338,580,541 | 2.15% | 5,031 | 3.02% | 4.27% | 214,077,188 | 1.52% | 3,072 | 2.23% | 0.77% | ||
13 | - 14 | 350,782,812 | 2.23% | 4,896 | 2.94% | 4.24% | 254,247,906 | 1.81% | 3,546 | 2.58% | 0.89% | ||
14 | - 15 | 322,066,560 | 2.04% | 4,222 | 2.53% | 4.14% | 315,742,737 | 2.25% | 4,218 | 3.07% | 0.77% | ||
15 | - 16 | 275,591,090 | 1.75% | 3,598 | 2.16% | 4.25% | 381,744,373 | 2.72% | 4,674 | 3.40% | 0.64% | ||
16 - 17 | 323,149,730 | 2.05% | 3,970 | 2.38% | 4.24% | 442,525,225 | 3.15% | 4,827 | 3.51% | 0.64% | |||
17 - 18 | 386,314,223 | 2.45% | 4,456 | 2.67% | 4.17% | 401,103,468 | 2.85% | 4,383 | 3.19% | 0.79% | |||
18 - 19 | 416,465,180 | 2.64% | 4,623 | 2.77% | 4.18% | 325,729,941 | 2.32% | 3,624 | 2.64% | 1.17% | |||
19 - 20 | 490,454,580 | 3.11% | 5,242 | 3.14% | 4.13% | 316,174,911 | 2.25% | 3,243 | 2.36% | 1.15% | |||
20 - 21 | 481,932,426 | 3.06% | 5,115 | 3.07% | 4.26% | 371,773,976 | 2.64% | 3,664 | 2.66% | 0.93% | |||
21 - 22 | 519,317,735 | 3.30% | 5,271 | 3.16% | 4.14% | 410,979,635 | 2.92% | 3,853 | 2.80% | 0.93% | |||
22 | - 23 | 650,442,307 | 4.13% | 6,279 | 3.77% | 3.77% | 555,924,050 | 3.95% | 5,069 | 3.69% | 0.86% | ||
23 | - 24 | 614,726,675 | 3.90% | 5,744 | 3.44% | 3.84% | 561,269,873 | 3.99% | 5,297 | 3.85% | 1.18% | ||
24 | - 25 | 631,048,408 | 4.01% | 5,848 | 3.51% | 3.77% | 511,002,771 | 3.64% | 4,590 | 3.34% | 1.21% | ||
25 | - 26 | 640,291,414 | 4.07% | 5,827 | 3.49% | 3.94% | 540,825,999 | 3.85% | 4,631 | 3.37% | 0.97% | ||
26 | - 27 | 636,147,223 | 4.04% | 5,529 | 3.32% | 3.78% | 542,484,422 | 3.86% | 4,561 | 3.32% | 1.09% | ||
27 | - 28 | 684,709,303 | 4.35% | 5,626 | 3.37% | 3.78% | 571,827,558 | 4.07% | 4,754 | 3.46% | 1.20% | ||
28 | - 29 | 584,534,035 | 3.71% | 4,776 | 2.86% | 3.80% | 697,744,472 | 4.96% | 5,732 | 4.17% | 1.25% | ||
29 | - 30 | 571,438,894 | 3.63% | 4,534 | 2.72% | 3.69% | 509,097,067 | 3.62% | 4,013 | 2.92% | 1.36% | ||
30 | - more | 5,550,715,477 | 35.24% | 43,619 | 26.16% | 3.56% | 5,198,639,048 | 36.98% | 38,870 | 28.27% | 1.20% | ||
Matured * | 3,811 | 0.00% | 1 | 0.00% | 4.01% | ||||||||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | |||||
Page 6 / 16
SOL Lion II
Monthly Investor Repor t as of 02-Apr-24
9. Interest Type
Current Period | Issue Date | ||||||||||
Aggregate | Weighted | Aggregate | Weighted | ||||||||
Outstanding | % of | Nr of | % of | Average | Outstanding | % of | Nr of | % of | Average | ||
Interest Type | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |
Fixed 10Y | 5,118,602,365 | 32.50% | 47,804 | 28.67% | 1.89% | 2,481,546,946 | 17.65% | 22,943 | 16.69% | 1.94% | |
Floating EURIBOR BOE | 10,460,090,767 | 66.41% | 117,289 | 70.34% | 4.86% 11,574,908,234 | 82.35% | 114,550 | 83.31% | 0.88% | ||
Fixed | 171,305,186 | 1.09% | 1,652 | 0.99% | 2.15% | ||||||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | |||
10. Interest Reset Dates
Current Period | Issue Date | ||||||||||||
Interest Reset Dates | Aggregate | Weighted | Aggregate | Nr of | Weighted | ||||||||
Outstanding | % of | Nr of | % of | Average | Outstanding | % of | % of | Average | |||||
Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | ||||
Floating | 10,460,090,767 | 66.41% | 117,289 | 70.34% | 4.86% | 11,574,908,234 | 82.35% | 114,550 | 83.31% | 0.88% | |||
<2024 | 3,797,304 | 0.03% | 60 | 0.04% | 1.16% | ||||||||
2024 | 3,942,181 | 0.03% | 86 | 0.05% | 4.61% | 577,280 | 0.00% | 27 | 0.02% | 2.08% | |||
2025 | 14,633,407 | 0.09% | 263 | 0.16% | 2.28% | 22,646,882 | 0.16% | 290 | 0.21% | 2.30% | |||
2026 | 162,527,666 | 1.03% | 1,794 | 1.08% | 2.49% | 134,751,016 | 0.96% | 1,510 | 1.10% | 2.10% | |||
2027 | 242,804,806 | 1.54% | 2,777 | 1.67% | 2.16% | 288,052,533 | 2.05% | 2,863 | 2.08% | 2.05% | |||
2028 | 725,714,482 | 4.61% | 7,344 | 4.40% | 2.06% | 771,572,850 | 5.49% | 6,992 | 5.09% | 1.91% | |||
2029 | 971,533,714 | 6.17% | 9,713 | 5.83% | 1.99% | 1,041,626,250 | 7.41% | 9,248 | 6.73% | 1.95% | |||
2030 | 844,196,179 | 5.36% | 8,050 | 4.83% | 1.64% | 218,522,830 | 1.55% | 1,953 | 1.42% | 1.69% | |||
2031 | 1,003,576,689 | 6.37% | 8,430 | 5.06% | 1.47% | ||||||||
2032 | 893,169,406 | 5.67% | 7,318 | 4.39% | 1.68% | ||||||||
2033 | 222,699,448 | 1.41% | 1,745 | 1.05% | 3.43% | ||||||||
2034 | 9,211,934 | 0.06% | 66 | 0.04% | 3.48% | ||||||||
>2034 | 24,592,452 | 0.16% | 218 | 0.13% | 3.76% | ||||||||
Fixed | 171,305,186 | 1.09% | 1,652 | 0.99% | 2.15% | ||||||||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | |||||
11. Interest and Principal Payment Frequency
Current Period | Issue Date | ||||||||||
Payment Frequency | Aggregate | Nr of | Weighted | Aggregate | Weighted | ||||||
Outstanding | % of | % of | Average | Outstanding | % of | Nr of | % of | Average | |||
Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | ||
P1M | 15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% | 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | |
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% | 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | ||
12. Payment Holidays
Current Period | Issue Date | ||||||||||||
Aggregate | Nr of | Weighted | Aggregate | Nr of | Weighted | ||||||||
Outstanding | % of | % of | Average | Outstanding | % of | % of | Average | ||||||
Payment Holidays | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |||
None | 15,732,340,068 | 99.89% | 166,610 | 99.92% | 3.86% | 13,862,607,211 | 98.62% | 135,929 | 98.86% | 1.05% | |||
Royal Decree | 13,751,245 | 0.10% | 123 | 0.09% | 0.00% | ||||||||
SBA | 180,096,724 | 1.28% | 1,441 | 1.05% | 0.01% | ||||||||
Royal Decree Euribor | 17,658,251 | 0.11% | 135 | 0.08% | 0.00% | ||||||||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | |||||
Page 7 / 16
SOL Lion II
Monthly Investor Repor t as of 02-Apr-24
13a. Original Loan to Market Value
average: 71.34% | Current Period | Issue Date | |||||||||||
Aggregate | Weighted | Aggregate | Weighted | ||||||||||
Original Loan to | |||||||||||||
Outstanding | % of | Nr of | % of | Average | Outstanding | % of | Nr of | % of | Average | ||||
Market Value (%) | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |||
<= 30.00% | 222,710,590 | 1.41% | 5,062 | 3.04% | 3.95% | 215,847,648 | 1.54% | 4,550 | 3.31% | 0.95% | |||
30.01% - 40.00% | 407,198,621 | 2.59% | 7,600 | 4.56% | 3.90% | 416,772,642 | 2.96% | 7,053 | 5.13% | 0.90% | |||
40.01% - 50.00% | 732,866,133 | 4.65% | 11,422 | 6.85% | 3.96% | 704,843,218 | 5.01% | 10,110 | 7.35% | 0.90% | |||
50.01% | - 60.00% | 1,190,307,233 | 7.56% | 15,703 | 9.42% | 3.96% | 1,114,961,822 | 7.93% | 13,672 | 9.94% | 0.95% | ||
60.01% | - 70.00% | 2,116,738,137 | 13.44% | 24,273 | 14.56% | 3.90% | 1,897,853,577 | 13.50% | 20,027 | 14.57% | 1.03% | ||
70.01% | - 80.00% | 9,778,044,204 | 62.08% | 91,445 | 54.84% | 3.85% | 8,689,520,241 | 61.82% | 74,140 | 53.92% | 1.12% | ||
80.01% | - 90.00% | 1,301,894,800 | 8.27% | 11,238 | 6.74% | 3.73% | 1,016,656,032 | 7.23% | 7,941 | 5.78% | 1.06% | ||
90.01% | - 100.00% | 112,080 | 0.00% | 1 | 0.00% | 5.06% | |||||||
130.00% >= | 126,519 | 0.00% | 1 | 0.00% | 3.72% | ||||||||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | |||||
13b. Current Loan to Market Value
average: | 58.85% | Current Period | Issue Date | ||||||||||
Aggregate | Weighted | Aggregate | Weighted | ||||||||||
Current Loan to Market | |||||||||||||
Outstanding | % of | Nr of | % of | Average | Outstanding | % of | Nr of | % of | Average | ||||
Value (%) | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |||
<= 30.00% | 1,452,155,584 | 9.22% | 35,644 | 21.38% | 4.41% | 1,226,052,350 | 8.72% | 25,386 | 18.46% | 0.63% | |||
30.01% - 40.00% | 1,151,869,223 | 7.31% | 15,062 | 9.03% | 4.28% | 1,067,286,904 | 7.59% | 12,970 | 9.43% | 0.74% | |||
40.01% - 50.00% | 1,482,049,435 | 9.41% | 16,241 | 9.74% | 4.22% | 1,364,949,648 | 9.71% | 14,139 | 10.28% | 0.83% | |||
50.01% - 60.00% | 2,023,366,084 | 12.85% | 20,334 | 12.19% | 4.10% | 1,748,904,292 | 12.44% | 16,102 | 11.71% | 1.00% | |||
60.01% - 70.00% | 4,352,305,075 | 27.63% | 39,316 | 23.58% | 3.95% | 2,818,558,885 | 20.05% | 24,490 | 17.81% | 1.20% | |||
70.01% - 80.00% | 5,262,061,126 | 33.41% | 40,025 | 24.00% | 3.36% | 5,810,748,913 | 41.34% | 44,297 | 32.22% | 1.24% | |||
80.01% - 90.00% | 24,092,583 | 0.15% | 110 | 0.07% | 3.56% | 19,510,830 | 0.14% | 106 | 0.08% | 1.37% | |||
90.01% - 100.00% | 668,756 | 0.00% | 5 | 0.00% | 4.34% | 443,358 | 0.00% | 3 | 0.00% | 0.68% | |||
100.01% - 110.00% | 941,075 | 0.01% | 3 | 0.00% | 4.24% | ||||||||
120.01% - 130.00% | 145,699 | 0.00% | 1 | 0.00% | 2.95% | ||||||||
130.00% >= | 343,679 | 0.00% | 4 | 0.00% | 4.89% | ||||||||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | |||||
Page 8 / 16
SOL Lion II
Monthly Investor Repor t as of 02-Apr-24
13c. Current Loan to Indexed Market Value
average: | 52.06% | Current Period | Issue Date | ||||||||||
Aggregate | Weighted | Aggregate | Weighted | ||||||||||
Current Loan to Indexed | |||||||||||||
Outstanding | % of | Nr of | % of | Average | Outstanding | % of | Nr of | % of | Average | ||||
Market Value (%) | Not. Amount | Total | Loans | Total | Coupon | Not. Amount | Total | Loans | Total | Coupon | |||
<= 30.00% | 1,822,987,896 | 11.57% | 40,490 | 24.28% | 4.45% | 1,152,363,587 | 8.20% | 24,052 | 17.49% | 0.77% | |||
30.01% - 40.00% | 1,574,354,942 | 10.00% | 18,696 | 11.21% | 4.38% | 1,060,151,680 | 7.54% | 12,915 | 9.39% | 0.86% | |||
40.01% - 50.00% | 2,444,009,497 | 15.52% | 24,610 | 14.76% | 4.24% | 1,521,645,307 | 10.83% | 15,498 | 11.27% | 0.97% | |||
50.01% - 60.00% | 3,911,019,065 | 24.83% | 35,451 | 21.26% | 3.87% | 2,508,754,086 | 17.85% | 21,656 | 15.75% | 1.02% | |||
60.01% | - 70.00% | 4,614,528,771 | 29.30% | 37,028 | 22.21% | 3.43% | 3,216,021,266 | 22.88% | 26,877 | 19.55% | 1.07% | ||
70.01% | - 80.00% | 1,372,425,745 | 8.71% | 10,395 | 6.23% | 3.24% | 4,169,121,210 | 29.66% | 33,030 | 24.02% | 1.25% | ||
80.01% | - 90.00% | 9,992,093 | 0.06% | 69 | 0.04% | 3.58% | 409,291,492 | 2.91% | 3,305 | 2.40% | 1.37% | ||
90.01% | - 100.00% | 190,930 | 0.00% | 1 | 0.00% | 2.85% | 19,106,551 | 0.14% | 160 | 0.12% | 0.38% | ||
100.01% - 110.00% | 145,699 | 0.00% | 1 | 0.00% | 2.95% | ||||||||
130.00% >= | 343,679 | 0.00% | 4 | 0.00% | 4.89% | ||||||||
15,749,998,318 | 100.00% | 166,745 | 100.00% | 3.86% 14,056,455,179 | 100.00% | 137,493 | 100.00% | 1.07% | |||||
Page 9 / 16
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
ING Groep NV published this content on 19 March 2024 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 02 April 2024 16:15:19 UTC.
