EX-99.1 2 brhc10023017_ex99-1.htm EXHIBIT 99.1
Exhibit 99.1

Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:
3/31/2021  
Distribution Date:
4/15/2021  

This report contains information regarding Scotiabank's Global Registered Covered Bond Program Cover Pool as of the indicated Calculation Date.  The composition of the Cover Pool will change as Loans (and their Related Security) are added and removed from the Cover Pool from time to time and, accordingly, the characteristics and performance of the Loans (and their Related Security) in the Cover Pool will vary over time.

This material is for distribution only under such circumstances as may be permitted by applicable law.  This material is published solely for informational purposes and this report does not constitute an invitation or recommendation to invest or otherwise deal in, or an offer to sell or the solicitation of an offer to buy or subscribe for, any security.  Reliance should not be placed on the information herein when making any decision to buy, hold or sell any security or for any other purpose.

The information set forth below has been obtained and based upon sources believed by Scotiabank to be accurate, however, Scotiabank makes no representation or warranty, express or implied, in relation to the accuracy, completeness or reliability of the information contained herein. Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance.   We assume no liability for any errors or any reliance you place on the information provided herein.

THESE COVERED BONDS HAVE NOT BEEN APPROVED OR DISAPPROVED BY CANADA MORTGAGE AND HOUSING CORPORATION (CMHC) NOR HAS CMHC PASSED UPON THE ACCURACY OR ADEQUACY OF THIS REPORT. THE COVERED BONDS ARE NOT INSURED OR GUARANTEED BY CMHC OR THE GOVERNMENT OF CANADA OR ANY OTHER AGENCY THEREOF.

Program Information

Outstanding Covered Bonds Series
Initial Principal Amount
Exchange Rate
CAD Equivalent
 Maturity Date
Coupon Rate
Rate Type
SERIES CBL3 - 7 Year Fixed(1)
EUR 1,500,000,000
1.41400
$2,121,000,000
September 17, 2021
0.750%
Fixed
SERIES CBL10 - 20 Year Fixed(1)
EUR 188,000,000
1.49320
$280,721,600
September 28, 2035
1.637%
Fixed
SERIES CBL13 - 7 Year Fixed(1)
EUR 2,000,000,000
1.50516
$3,010,325,000
March 10, 2023
0.375%
Fixed
SERIES CBL14 - 5 Year Fixed(1)
USD 2,500,000,000
1.26560
$3,164,000,000
April 26, 2021
1.875%
Fixed
SERIES CBL15 - 5 Year Fixed(1)
GBP 500,000,000
1.71990
$859,950,000
September 14, 2021
0.750%
Fixed
SERIES CBL16 - 5 Year Fixed(1)
USD 1,250,000,000
1.31670
$1,645,875,000
September 20, 2021
1.875%
Fixed
SERIES CBL17 - 5 Year Floating(1)
GBP 550,000,000
1.70590
$938,245,000
September 30, 2021
3 Mth GBP LIBOR + 0.38%
Float
SERIES CBL18 - 5 Year Fixed(1)
EUR 1,250,000,000
1.39830
$1,747,875,000
January 13, 2022
0.125%
Fixed
SERIES CBL19 - 5 Year Floating(1)(3)
GBP 550,000,000
1.69510
$932,305,000
January 10, 2023
3 Mth GBP LIBOR + 0.23%
Float
SERIES CBL20 - 7 Year Fixed(1)
EUR 1,000,000,000
1.51900
$1,519,000,000
January 22, 2025
0.500%
Fixed
SERIES CBL21 - 4.5 Year Fixed(1)
EUR 1,250,000,000
1.59210
$1,990,125,000
September 28, 2022
0.250%
Fixed
SERIES CBL22 - 5 Year Fixed(1)
EUR 1,750,000,000
1.49880
$2,622,900,000
October 23, 2023
0.375%
Fixed
SERIES CBL23 - 7 Year Fixed(1)
CHF 830,000,000
1.38151
$1,146,656,000
November 19, 2025
0.200%
Fixed
SERIES CBL24 - 5 Year Fixed(1)
EUR 1,250,000,000
1.52780
$1,909,750,000
January 11, 2024
0.250%
Fixed
SERIES CBL25 - 7 Year Fixed(1)
EUR 1,500,000,000
1.45010
$2,175,150,000
January 14, 2027
0.010%
Fixed
SERIES CBL26 - 5 Year Fixed(1)
EUR 1,250,000,000
1.55310
$1,941,375,000
March 18, 2025
0.010%
Fixed
SERIES CBL27 - 8 Year Fixed(1)
CHF 180,000,000
1.46683
$264,030,000
April 3, 2028
0.298%
Fixed
SERIES CBL29 - 3 Year Floating(1)*
CAD 7,500,000,000
1.00000
$7,500,000,000
March 22, 2023
3 Mth CDOR + 1.65%
Float
SERIES CBL30 - 3 Year Fixed(1)
USD 900,000,000
1.43020
$1,287,180,000
March 31, 2023
1.500%
Fixed
SERIES CBL31 - 2.5 Year Floating(1)*
CAD 7,500,000,000
1.00000
$7,500,000,000
October 20, 2022
3 Mth CDOR + 0.67%
Float
SERIES CBL32 - 2.25 Year Floating(1)*
CAD 7,500,000,000
1.00000
$7,500,000,000
August 22, 2022
3 Mth CDOR + 0.67%
Float
             
Total Outstanding under the Global Registered Covered Bond Program
$52,056,462,600
     

OSFI Covered Bond Ratio Limit(2)
5.50%
OSFI Covered Bond Ratio(2)
4.75%
       
Series Ratings
Moody's
Fitch
DBRS
CBL3
Aaa
AAA
AAA
CBL10
Aaa
AAA
AAA
CBL13
Aaa
AAA
AAA
CBL14
Aaa
AAA
AAA
CBL15
Aaa
AAA
AAA
CBL16
Aaa
AAA
AAA
CBL17
Aaa
AAA
AAA
CBL18
Aaa
AAA
AAA
CBL19
Aaa
AAA
AAA
CBL20
Aaa
AAA
AAA
CBL21
Aaa
AAA
AAA
CBL22
Aaa
AAA
AAA
CBL23
Aaa
AAA
AAA
CBL24
Aaa
AAA
AAA
CBL25
Aaa
AAA
AAA
CBL26
Aaa
AAA
AAA
CBL27
Aaa
AAA
AAA
CBL29
N/A
AAA
AAA
CBL30
Aaa
AAA
AAA
CBL31
N/A
AAA
AAA
CBL32
N/A
AAA
AAA

Supplementary Information

Parties to Scotiabank Global Registered Covered Bond Program
 
Issuer
The Bank of Nova Scotia
Guarantor Entity
Scotiabank Covered Bond Guarantor Limited Partnership
Seller, Servicer & Cash Manager
The Bank of Nova Scotia
Interest Rate & Covered Bond Swap Provider
The Bank of Nova Scotia
Bond Trustee and Custodian
Computershare Trust Company of Canada
Covered Pool Monitor
KPMG LLP
Account Bank and GDA Provider
The Bank of Nova Scotia
Standby Account Bank & Standby GDA Provider
Canadian Imperial Bank of Commerce
Paying Agent, Registrar, Exchange Agent, Transfer Agent
The Bank of Nova Scotia, London Branch; for USD, The Bank of Nova Scotia-New York Agency; for AUD, BTA Institutional Services Australia Limited; for CHF, Credit Suisse AG
 

(1) An Extended Due for Payment Date twelve-months after the Maturity Date has been specified in the Final Terms of this Series. The coupon rate specified for this Series applies until the Maturity Date following which the floating rate of interest specified in the Final Terms of this Series is payable monthly in arrears from Maturity Date to but excluding the Extended Due For Payment Date.
(2) Per OSFI’s Revised Covered Bond Limit Calculation letter dated May 23rd, 2019, the OSFI Covered Bond Ratio refers to total assets pledged for covered bonds relative to total on-balance sheet assets. Total on-balance sheet assets are as at Jaunary 31, 2021. On March 27, 2020 OSFI announced that the covered bond ratio would be temporarily increased to 10% to enable access to Bank of Canada facilities. Effective April 6th, 2021 this temporary increase to the covered bond limit has been unwound. The covered bond ratio noted above is in relation to the limit in effect as at April 6th, 2021.
(3) CBL 19 was transitioned to Compounded Daily SONIA +30.5 bps from GBP LIBOR+23bps on March 25, 2021, following Bondholders Consent Solicitation meeting. The note will start accruing interest based on Compounded Daily SONIA +30.5bps starting April 12, 2021 (the Effective Date).
* For purpose of accessing central bank facilities.


Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:
3/31/2021  
Distribution Date:
4/15/2021  

Supplementary Information (continued)

 
Moody's
Fitch
DBRS
S&P
The Bank of Nova Scotia's Credit Ratings(1)
       
Senior Debt(2)/Long-Term Issuer Default Rating(Fitch)
Aa2
AA/AA-
AA
A+
Subordinated Debt that does not contain NVCC(3) provisions
Baa1
A
A (high)
A-
Subordinated Debt that contains NVCC(3) provisions
Baa1
N/A
A (low)
BBB+
Short-Term Debt
P-1
F1+
R-1 (high)
A-1
Rating Outlook
Stable
Negative
Stable
Stable
Counterparty Risk Assessment
P-1(cr) / Aa2(cr)
AA (dcr)
N/A
N/A
         

Applicable Ratings of Standby Account Bank and Standby GDA Provider
 
 

 
Moody's
Fitch
DBRS
 
Short-Term Debt / Senior Debt (or Issuer Default Rating for Fitch)
P-1 / Aa2
F1+ / AA-
R-1 (high) / AA
 

Ratings Triggers(3)

If the rating(s) of the Party fall below the stipulated level, the Party is required to be replaced or in the case of the Swap Providers replace itself or obtain a guarantee for its obligations. The stipulated ratings thresholds are:

Role (Current Party)
Moody's
Fitch
DBRS
 
Account Bank / GDA Provider (The Bank of Nova Scotia)
P-1
F1 and A
R-1 (low) / A
 
Standby Account Bank / Standby GDA Provider (CIBC)
P-1
F1 and A
R-1 (low) / A
 
Cash Manager (The Bank of Nova Scotia)
P-2 (cr)
F2
BBB (low)
 
Servicer (The Bank of Nova Scotia)
Baa3 (cr)
F2 / BBB+
BBB (low)
 
Interest Rate Swap Provider (The Bank of Nova Scotia)
P-2 (cr) / A3 (cr)
F2 / BBB+
R-2 (middle) / BBB
 
Covered Bond Swap Provider (The Bank of Nova Scotia)
P-2 (cr) / A3 (cr)
F2 / BBB+
R-2 (middle) / BBB
 
Paying Agent (The Bank of Nova Scotia, Credit Suisse AG,
BTA Institutional Services Australia Limited)
P-1
F1 and A
N/A
 

Specific Rating Related Action

The following actions are required if the rating of the Cash Manager (Scotiabank) falls below the stipulated rating
   
 
Moody's
Fitch
DBRS
 
Cash Manager is required to direct the Servicer to deposit Revenue Receipts and all Principal Receipts received by the Servicer directly into the GDA Account (or Standby GDA Account) within two Toronto business days.
P-1
F1 and A
R-1 (low) and BBB (low)
 
         
The following actions are required if the rating of the Servicer (Scotiabank) falls below the stipulated rating
 
 
Moody's
Fitch
DBRS
 
Servicer is required to transfer monies held in trust for the Guarantor (i) at any time prior to downgrade of the ratings of the Cash Manager by one or more Rating Agencies below the Cash Management Deposit Ratings, to the Cash Manager and (ii) at any time following a downgrade of the ratings of the Cash Manager by one or more Rating Agencies below the Cash Management Deposit Ratings, directly into the GDA Account (or Standby GDA Account), in each case within two Toronto business days.
P-1 (cr)
F1 and A
BBB (low)
 
         
The following actions are required if the rating of the Issuer (Scotiabank) falls below the stipulated rating
 
 
Moody's
Fitch
DBRS
 
(a) Repayment of the Demand Loan
N/A
F2 or BBB+
N/A
 
(b) Establishment of the Reserve Fund
P-1 (cr)
F1 and A
R-1 (low) and A (low)
 
(c) Transfer of title to Loans to Guarantor(4)
A3
BBB -
R-1 (middle) and BBB (low)
 
         
The following actions are required if the rating of the Issuer (Scotiabank) falls below the stipulated rating
 
 
Moody's
Fitch
DBRS
 
Cash flows will be exchanged under the Swap Agreements except as otherwise provided in the Swap Agreements
Baa1 (long)
BBB+ (long)
BBB (high) (long)
 
         
Each Swap Provider is required to replace itself, transfer credit support or obtain a guarantee of its obligations if ratings of such Swap Provider fall below the specified ratings below:
 
Moody's
Fitch
DBRS
 
(a) Interest Rate Swap Provider
P-1 (cr) and A2 (cr)
F1 and A
 R-1 (low) and A
 
(b) Covered Bond Swap Provider
P-1 and A2
F1 and A
R-1 (low) and A
 

Events of Default

Issuer Event of Default
   
Nil
 
Guarantor Event of Default
   
Nil
 

(1) Subordinated Debt ratings are not the subject of any ratings related actions or requirements under The Bank of Nova Scotia Global Registered Covered Bond Program.
(2) Includes Senior debt issued prior to September 23, 2018 and senior debt issued on or after September 23, 2018 which is excluded from the bank recapitalization "Bail-In" regime. Senior debt subject to conversion under the Bail-In regime is rated A2 by Moody's, AA- by Fitch and AA(low) by DBRS.
(3) Non-viability contingent capital (NVCC)
(4) The discretion of the Scotiabank Covered Bond Guarantor Limited Partnership to waive a required action upon a Rating Trigger may be limited by the terms of the Transaction Documents.
(5) The transfer of registered title to the Loans to the Guarantor may be deferred if (A) satisfactory assurances are provided to the Guarantor and the Bond Trustee by The Office of the Superintendent of Financial Institutions or such other supervisory authority having jurisdiction over the Seller permitting registered title to the Loans to remain with the Seller until such time as (i) the Loans are to be sold or otherwise disposed of by the Guarantor or the Bond Trustee in the performance of their respective obligations under the Transaction Documents, or (ii) the Guarantor or the Bond Trustee is required to take actions to enforce or otherwise deal with the Loans, and (B) each of the Rating Agencies has confirmed that it will not withdraw or downgrade its then current ratings of the Covered Bonds as a result of such deferral.


Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:
3/31/2021  
Distribution Date:
4/15/2021  

Asset Coverage Test (C$) (1)

Outstanding Covered Bonds
   
$52,056,462,600
     
             
A = Lesser of  (i) LTV Adjusted Loan Balance and
   
62,192,917,841
 
A (i)
65,571,885,071
(ii) Asset Percentage Adjusted Loan Balance
       
A (ii)
62,192,917,841
B = Principal Receipts up to Calculation Date not otherwise applied
   
-
 
Asset Percentage:
94.8%
C = Cash Capital Contributions and advances under Intercompany Loan
   
-
 
Maximum Asset Percentage:
95.0%
D = Substitute Assets
   
-
     
E =  (i) Reserve Fund balance and
   
-
     
(ii) Pre-Maturity Liquidity Ledger balance (2)
   
-
     
F = Negative Carry Factor Calculation
   
518,153,288
     
Total:  A + B + C + D + E - F
   
61,674,764,552
     
             
Asset Coverage Test
   
PASS
     
             
             
Level of Overcollateralization
           
Regulatory Minimum Overcollateralization:
   
103.0%
     
Level of Overcollateralization(3)
   
106.3%
     

Valuation Calculation (1)

Trading Value of Covered Bond(4)
   
52,837,215,416
     
     
-
     
A = lesser of (i) Present Value of outstanding loan balance of
   
66,500,554,638
     
Performing Eligible Loans(5) and (ii) 80% of Market Value of
   
-
     
properties securing Performing Eligible Loans
   
-
     
B = Principal Receipts up to Calculation Date not otherwise applied
   
-
     
C = Cash Capital Contributions and advances under Intercompany Loan
   
-
     
D = Trading Value of Substitute Assets
   
-
     
E =  (i) Reserve Fund balance and
   
-
     
(ii) Pre-Maturity Liquidity Ledger balance (2)
   
-
     
F = Trading Value of Swap Collateral
   
-
     
Total:  A + B + C + D + E + F
   
66,500,554,638
     

Intercompany Loan Balance

Guarantee Loan
   
54,882,482,804
     
Demand Loan
   
12,151,977,907
     
Total
   
67,034,460,711
     

Portfolio Losses(6)
 
 
 
 
 
 

Period End
Write off Amounts

Loss Percentage (annualized)
     
March 31, 2021
 N/A
 
 N/A
     

Portfolio Flow of Funds

 
3/31/2021
 
2/25/2021
     
Cash Inflows
           
Principal Receipts
1,424,561,315.17
(7)
1,111,646,183.57
(7)
   
Sale of Loans
57,970,758.82
 
74,976,911.38
     
Revenue Receipts
179,774,475.75
 
144,274,016.28
     
Swap Receipts
-
 
-
     
Intercompany Loan Receipts
-
 
-
     
Cash Outflows
-
 
-
     
Swap Payment
-
 
-
     
Intercompany Loan Interest
(179,540,016.24)
(8)
(143,929,236.95)
(9)
   
Purchase of Loans
(127,772,577.65)
 
(114,550,933.91)
     
Intercompany Loan Repayment
(1,354,759,496.34)
(7)(8)
(1,072,072,161.04)
(7)(9)
   
Distribution to Partners
(2,975,778.20)
(9)
-
     
Other Inflows / Outflows(10)
(68.87)
 
(61.69)
     
Net Inflows/(Outflows)
(2,741,387.56)
 
344,717.64
     

(1) The indexation methodology used to account for subsequent price developments since the date of the Original Market Value is based on the Teranet - National Bank Regional and Property Type Sub-Indices (TNB RPTSIs). Mortgaged properties are matched to the Teranet data which provides a granular analysis at the local level and, where available, segmented by property type. The data derived by the TNB RPTSIs is based on a repeat sales method, which measures the change in price of certain residential properties within the related area based on at least two sales of each such property over time. Such price change data is then used to formulate the TNB RPTSIs for the related area. The Original Market Value is as of the date it is most recently determined or assessed in accordance with the underwriting policies (whether upon origination or renewal of the Loan or subsequently thereto).
(2) Amounts are required to be credited to the Pre-Maturity Liquidity Ledger in respect of Series of Hard Bullet Covered Bonds in certain circumstances more fully described in the Transaction Documents.
(3) Per Section 4.3.8 of the CMHC Guide, (A) the lesser of (i) the total amount of cover pool collateral and (ii) the amount of cover pool collateral required to collateralize the covered bonds outstanding and ensure the Asset Coverage Test is met, divided by (B) the Canadian dollar equivalent of the principal amount of covered bonds outstanding under the registered covered bond program.
(4) Trading value method is the last selling price as of the Calculation Date of the covered bond.
(5) Present value of expected future cash flows of Loans, calculated using the weighted average current market interest rates offered to Scotiabank clients as at the last day of the month, being 2.0994%.
(6) Scotiabank currently reviews the Loans in its Covered Bond Portfolio, on a periodic basis, to ensure such Loans continue to be Eligible Loans. As a result of a review, a selection of Loans may be sold by the Guarantor to Scotiabank, including Loans that have ceased to be Eligible Loans or Loans that are at least 90 days past due or subject to foreclosure. Sales of Eligible Loans by the Guarantor that are at least 90 days past due or subject to foreclosure is done on a voluntary basis and the Guarantor is under no obligation to continue such sales or notify investors of any discontinuance of such sales. The sale of Loans by the Guarantor that were at least 90 days past due or subject to foreclosure reflected in this Investor Report were immaterial to the Covered Bond Portfolio’s overall performance. Refer to Note 13 of Scotiabank’s Form 40-F for the fiscal year ended October 31, 2020 for details on impaired loans and Scotiabank’s residential mortgage portfolio.
(7) Includes Capitalized interest on loans acquired by Guarantor LP via draw on the Intercompany Loan. Amounts drawn by the Guarantor LP on the Intercompany Loan in respect of Capitalized Interest on acquired loans are included in the Intercompany Loan Principal Repayment.
(8) This amount is to be paid out on April 19, 2021.
(9) This amount was paid out on March 17th, 2021.
(10) Amounts included are inflows net of expenses incurred, such as legal fees, filing fees, and service charges.


Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:
3/31/2021  
Distribution Date:
4/15/2021  

Portfolio Summary Statistics
 
Previous Month Ending Balance
$66,893,027,600
 
Current Month Ending Balance (1)
$65,541,092,534
 
Number of Mortgage Loans in Pool
255,527
 
Average Loan Size
$256,494
 
Number of Primary Borrowers
223,158
 
Number of Properties
227,016
 
     
Weighted Average Current Indexed LTV of Loans in the Portfolio(2)(4)
51.27%
 
Weighted Average of Original LTV of Loans in the Portfolio(2)(5)
64.61%
 
Weighted Average of Authorized LTV of Loans in the Portfolio(3)(5)
73.21%
 
Weighted Average Seasoning of Loans in the Portfolio
23.97
(Months)
Weighted Average Mortgage Rate of Loans in the Portfolio
2.62%
 
Weighted Average Original Term of Loans in the Portfolio
55.72
(Months)
Weighted Average Remaining Term of Loans in the Portfolio
31.74
(Months)
Weighted Average Remaining Maturity of Outstanding Covered Bonds
23.89
(Months)

Disclaimer: Due to rounding, numbers presented in the following tables may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures.

Portfolio Delinquency Distribution (6) 

Aging Summary
Number of Loans
Percentage
Principal Balance
Percentage
Current and Less Than 30 Days Past Due
255,450
99.97%
65,518,372,252
99.97%
30 to 59 Days Past Due
58
0.02%
16,789,364
0.03%
60 to 89 Days Past Due
19
0.01%
5,930,918
0.01%
90 to 119 Days Past Due
-
0.00%
-
0.00%
120 or More Days Past Due
-
0.00%
-
0.00%
Total
255,527
100.00%
65,541,092,534
100.00%
 
Portfolio Provincial Distribution

Province
Number of Loans
Percentage
Principal Balance
Percentage
Alberta
26,695
10.45%
6,216,823,835
9.49%
British Columbia
43,058
16.85%
14,538,201,199
22.18%
Manitoba
4,998
1.96%
764,089,700
1.17%
New Brunswick
5,869
2.30%
567,991,246
0.87%
Newfoundland
6,350
2.49%
835,333,580
1.27%
Northwest Territories
75
0.03%
16,144,828
0.02%
Nova Scotia
8,911
3.49%
1,135,389,904
1.73%
Nunavut
-
0.00%
-
0.00%
Ontario
148,072
57.95%
39,285,634,977
59.94%
Prince Edward Island
1,290
0.50%
154,019,364
0.23%
Quebec
2,697
1.06%
614,151,055
0.94%
Saskatchewan
7,091
2.78%
1,325,417,572
2.02%
Yukon
421
0.16%
87,895,274
0.13%
Total
255,527
100.00%
65,541,092,534
100.00%

Portfolio Credit Bureau Score Distribution 
 
 FICO® 8 score
Number of Loans
Percentage
Principal Balance
Percentage
Score Unavailable
2,367
0.93%
802,487,023
1.22%
599 or less
1,668
0.65%
397,904,549
0.61%
600 - 650
3,679
1.44%
995,041,276
1.52%
651 - 700
12,138
4.75%
3,299,287,769
5.03%
701 - 750
26,345
10.31%
7,158,596,000
10.92%
751 - 800
42,657
16.69%
11,542,387,116
17.61%
801 and Above
166,673
65.23%
41,345,388,801
63.08%
Total
255,527
100.00%
65,541,092,534
100.00%

(1) Each Loan is payable in Canada only and is denominated in Canadian Dollars.
(2) With respect to STEP Loans, the Current indexed LTV and Original LTV do not include amounts drawn in respect of (i) Other STEP Products, or (ii) Additional STEP Loans which are not yet included in the cover pool, which in each case are secured by the same property.
(3) With respect to STEP Loans, the Authorized LTV includes amounts drawn or available to be drawn in respect of Other STEP Products and subsequent STEP Loans, which in each case are or will be secured by the same property.
(4) The indexation methodology as described in footnote (1) on page 3 of this Investor Report.
(5) Appraisal Value, Original Loan Balance, and Authorized Amount are determined or assessed as of the most recent advance in accordance with the underwriting policies (whether upon origination or renewal of the Eligible Loan,  or subsequently thereto).
(6) Refer to footnote (6) on page 3 of this Investor Report.


Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:
3/31/2021  
Distribution Date:
4/15/2021  

Portfolio Rate Type Distribution

Rate Type
Number of Loans
Percentage
Principal Balance
Percentage
Fixed
222,699
87.15%
54,781,263,621
83.58%
Variable
32,828
12.85%
10,759,828,912
16.42%
Total
255,527
100.00%
65,541,092,534
100.00%

Portfolio Mortgage Asset Type Distribution(1)

Mortgage Asset Type
Number of Loans
Percentage
Principal Balance
Percentage
STEP
191,653
75.00%
42,794,697,613
65.29%
Non-STEP
63,874
25.00%
22,746,394,921
34.71%
Total
255,527
100.00%
65,541,092,534
100.00%

Portfolio Occupancy Type Distribution
 
Occupancy Type
Number of Loans
Percentage
Principal Balance
Percentage
Not Owner Occupied
13,889
5.44%
2,891,285,085
4.41%
Owner Occupied
241,638
94.56%
62,649,807,449
95.59%
Total
255,527
100.00%
65,541,092,534
100.00%
 
Portfolio Mortgage Rate Distribution

Mortgage Rate (%)
Number of Loans
Percentage
Principal Balance
Percentage
2.4999 and Below
92,206
36.08%
24,429,126,165
37.27%
2.5000 - 2.9999
103,545
40.52%
27,141,767,475
41.41%
3.0000 - 3.4999
36,244
14.18%
9,078,873,730
13.85%
3.5000 - 3.9999
21,927
8.58%
4,634,487,394
7.07%
4.0000 - 4.4999
1,208
0.47%
176,020,956
0.27%
4.5000 - 4.9999
99
0.04%
15,391,287
0.02%
5.0000 - 5.4999
28
0.01%
2,693,420
0.00%
5.5000 and Above
270
0.11%
62,732,108
0.10%
Total
255,527
100.00%
65,541,092,534
100.00%

Portfolio Current Indexed LTV Distribution(2)(3)(4)

Current LTV (%)
Number of Loans
Percentage
Principal Balance
Percentage
20.00 and Below
28,306
11.08%
2,447,953,450
3.73%
20.01-25.00
12,186
4.77%
1,883,504,620
2.87%
25.01-30.00
14,870
5.82%
2,762,562,677
4.22%
30.01-35.00
17,957
7.03%
3,819,132,736
5.83%
35.01-40.00
21,548
8.43%
5,093,160,984
7.77%
40.01-45.00
23,770
9.30%
6,126,325,083
9.35%
45.01-50.00
24,227
9.48%
6,750,770,182
10.30%
50.01-55.00
23,789
9.31%
7,123,473,861
10.87%
55.01-60.00
23,251
9.10%
7,456,412,911
11.38%
60.01-65.00
22,976
8.99%
7,987,762,425
12.19%
65.01-70.00
18,481
7.23%
6,592,899,992
10.06%
70.01-75.00
13,325
5.21%
4,336,926,930
6.62%
75.01-80.00
8,873
3.47%
2,630,237,364
4.01%
80.01-90.00
1,657
0.65%
442,351,367
0.67%
90.01-100.00
192
0.08%
55,811,261
0.09%
Over 100.00
119
0.05%
31,806,692
0.05%
Total
255,527
100.00%
65,541,092,534
100.00%

(1) All loans included in the STEP and Non-STEP programs are amortizing.
(2) With respect to STEP Loans, the Current indexed LTV does not include amounts drawn in respect of (i) Other STEP Products, or (ii) Additional STEP Loans which are not yet included in the cover pool, which in each case are secured by the same property.
(3) The indexation methodology as described in footnote (1) on page 3 of this Investor Report.
(4) The methodology used in this table aggregates STEP Loans secured by the same property.


Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:
3/31/2021  
Distribution Date:
4/15/2021  

Portfolio Remaining Term Distribution

Remaining Term (Months)
Number of Loans
Percentage
Principal Balance
Percentage
Less than 12.00
38,028
14.88%
8,340,401,411
12.73%
12.00 - 23.99
63,024
24.66%
16,014,942,130
24.43%
24.00 - 35.99
51,291
20.07%
13,417,148,493
20.47%
36.00 - 41.99
18,763
7.34%
5,847,404,171
8.92%
42.00 - 47.99
27,553
10.78%
7,926,253,188
12.09%
48.00 - 53.99
23,470
9.18%
5,466,675,910
8.34%
54.00 - 59.99
25,160
9.85%
6,226,422,124
9.50%
60.00 - 65.99
7,502
2.94%
2,145,763,457
3.27%
66.00 - 71.99
44
0.02%
8,298,125
0.01%
72.00 and Above
692
0.27%
147,783,525
0.23%
Total
255,527
100.00%
65,541,092,534
100.00%

Portfolio Remaining Principal Balance Distribution
 
Remaining Principal Balance ($)
Number of Loans
Percentage
Principal Balance
Percentage
99,999 and Below
60,445
23.66%
3,472,583,730.18
5.30%
100,000 - 149,999
34,094
13.34%
4,264,142,159.88
6.51%
150,000 - 199,999
31,420
12.30%
5,490,461,664.08
8.38%
200,000 - 249,999
27,639
10.82%
6,206,936,109.14
9.47%
250,000 - 299,999
22,947
8.98%
6,290,329,819.10
9.60%
300,000 - 349,999
18,043
7.06%
5,845,246,527.39
8.92%
350,000 - 399,999
13,838
5.42%
5,173,686,459.20
7.89%
400,000 - 449,999
10,212
4.00%
4,329,505,501.07
6.61%
450,000 - 499,999
8,087
3.16%
3,833,005,707.90
5.85%
500,000 - 549,999
6,318
2.47%
3,309,886,649.34
5.05%
550,000 - 599,999
5,074
1.99%
2,910,817,206.23
4.44%
600,000 - 649,999
3,621
1.42%
2,257,544,579.10
3.44%
650,000 - 699,999
2,779
1.09%
1,872,100,236.69
2.86%
700,000 - 749,999
2,150
0.84%
1,557,487,684.25
2.38%
750,000 - 799,999
1,772
0.69%
1,371,197,545.38
2.09%
800,000 - 849,999
1,449
0.57%
1,194,398,145.34
1.82%
850,000 - 899,999
1,154
0.45%
1,008,472,024.15
1.54%
900,000 - 949,999
866
0.34%
801,206,702.91
1.22%
950,000 - 999,999
689
0.27%
671,004,848.47
1.02%
1,000,000 or Greater
2,930
1.15%
3,681,079,233.76
5.62%
Total
255,527
100.00%
65,541,092,534
100.00%
 
Portfolio Property Type Distribution

Property Type
Number of Loans
Percentage
Principal Balance
Percentage
Condo
41,855
16.38%
10,085,253,678
15.39%
Single Family
208,732
81.69%
54,148,256,896
82.62%
Multi Family
4,307
1.69%
1,178,568,099
1.80%
Other
633
0.25%
129,013,859
0.20%
Total
255,527
100.00%
65,541,092,534
100.00%


Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:
3/31/2021  
Distribution Date:
4/15/2021  

Portfolio Current Indexed LTV and Delinquency Distribution by Province (1)

Current LTV (%)(2)(3)(5)
Province
Delinquency
20.00 and Below
20.01-25.00
25.01-30.00
30.01-35.00
35.01-40.00
40.01-45.00
45.01-50.00
50.01-55.00
55.01-60.00
60.01-65.00
65.01-70.00
70.01-75.00
75.01-80.00
80.01-90.00
90.01-100.00
100.01 and Above
Total
Percentage Total(4)
Alberta
All
97,523,418
75,854,750
96,007,980
128,028,233
150,712,187
192,849,927
244,475,977
345,581,610
418,081,973
568,545,969
795,619,903
1,403,609,835
1,392,812,384
279,138,886
24,075,076
3,905,726
6,216,823,835
9.49%
Alberta
Current and Less Than 30 Days Past Due
97,475,684
75,854,750
95,946,517
128,028,233
150,554,783
192,688,725
244,475,977
345,581,610
416,982,202
567,948,054
795,381,140
1,402,920,177
1,391,745,920
278,955,963
24,075,076
3,905,726
6,212,520,537
99.93%
Alberta
30 to 59 Days Past Due
47,734
-
61,463
-
-
-
-
-
1,099,771
597,915
238,763
689,658
1,066,464
182,923
-
-
3,984,691
0.06%
Alberta
60 to 89 Days Past Due
-
-
-
-
157,405
161,202
-
-
-
-
-
-
-
-
-
-
318,607
0.01%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
British Columbia
All
528,256,392
390,173,552
572,665,481
787,332,521
1,036,702,101
1,226,168,462
1,407,743,513
1,549,992,254
1,664,604,623
1,590,285,316
1,792,350,954
1,339,800,666
576,959,657
63,028,700
5,228,717
6,908,290
14,538,201,199
22.18%
 
Current and Less Than 30 Days Past Due
528,042,895
389,923,627
572,516,810
787,093,845
1,035,696,094
1,226,018,261
1,406,840,641
1,549,992,254
1,664,233,482
1,589,929,981
1,792,350,954
1,339,656,483
576,720,075
63,028,700
5,228,717
6,908,290
14,534,181,109
99.97%
British Columbia
30 to 59 Days Past Due
213,497
249,925
148,671
238,676
1,006,007
150,201
902,872
-
-
355,335
-
144,182
-
-
-
-
3,409,367
0.02%
British Columbia
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
371,140
-
-
-
239,582
-
-
-
610,723
0.00%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Manitoba
All
17,956,401
11,585,423
17,493,103
24,003,328
31,418,786
42,143,905
57,518,976
75,039,126
102,920,921
136,005,142
135,663,782
99,130,594
12,965,243
244,971
-
-
764,089,700
1.17%
Manitoba
Current and Less Than 30 Days Past Due
17,956,401
11,585,423
17,493,103
24,003,328
31,418,786
41,969,786
57,518,976
75,039,126
102,920,921
136,005,142
135,462,150
99,130,594
12,965,243
244,971
-
-
763,713,948
99.95%
Manitoba
30 to 59 Days Past Due
-
-
-
-
-
174,119
-
-
-
-
201,632
-
-
-
-
-
375,752
0.05%
Manitoba
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
New Brunswick
All
16,616,610
12,037,178
19,544,915
30,312,256
40,949,262
61,149,898
69,122,413
57,765,873
66,147,912
80,528,485
82,730,391
23,453,774
7,632,279
-
-
-
567,991,246
0.87%
New Brunswick
Current and Less Than 30 Days Past Due
16,616,610
12,037,178
19,544,915
30,312,256
40,949,262
61,149,898
69,037,304
57,765,873
66,147,912
80,492,810
82,730,391
23,453,774
7,632,279
-
-
-
567,870,463
99.98%
New Brunswick
30 to 59 Days Past Due
-
-
-
-
-
-
-
-
-
35,675
-
-
-
-
-
-
35,675
0.01%
New Brunswick
60 to 89 Days Past Due
-
-
-
-
-
-
85,108
-
-
-
-
-
-
-
-
-
85,108
0.01%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Newfoundland
All
11,806,358
7,790,964
14,492,298
20,345,011
27,974,928
33,763,600
47,583,165
89,234,099
60,809,286
81,360,347
124,841,452
189,740,080
113,232,034
9,658,955
1,470,193
1,230,810
835,333,580
1.27%
Newfoundland
Current and Less Than 30 Days Past Due
11,806,358
7,790,964
14,492,298
20,345,011
27,974,928
33,763,600
47,583,165
89,234,099
60,809,286
81,360,347
124,841,452
189,634,136
113,232,034
9,464,105
1,470,193
1,230,810
835,032,786
99.96%
Newfoundland
30 to 59 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
105,944
-
-
-
-
105,944
0.01%
Newfoundland
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
194,850
-
-
194,850
0.02%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Northwest Territories
All
331,987
672,622
594,360
1,095,333
369,599
1,439,188
1,439,330
1,382,926
1,846,005
2,914,709
2,929,672
1,129,098
-
-
-
-
16,144,828
0.02%
North West Territories
Current and Less Than 30 Days Past Due
331,987
672,622
594,360
1,095,333
369,599
1,439,188
1,439,330
1,382,926
1,846,005
2,914,709
2,929,672
1,129,098
-
-
-
-
16,144,828
100.00%
North West Territories
30 to 59 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
North West Territories
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Nova Scotia
All
30,217,829
22,013,718
36,374,269
50,565,587
68,208,588
99,847,698
145,237,157
195,554,321
180,275,009
145,218,084
114,876,357
32,856,691
12,785,698
713,843
343,091
301,963
1,135,389,904
1.73%
Nova Scotia
Current and Less Than 30 Days Past Due
30,217,829
22,013,718
36,374,269
50,565,587
68,208,588
99,847,698
145,237,157
195,419,794
180,275,009
145,218,084
114,613,476
32,856,691
12,785,698
713,843
343,091
301,963
1,134,992,496
99.96%
Nova Scotia
30 to 59 Days Past Due
-
-
-
-
-
-
-
134,527
-
-
262,881
-
-
-
-
-
397,408
0.04%
Nova Scotia
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Nunavut
All
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Nunavut
Current and Less Than 30 Days Past Due
-
-
-
-
-
-
-
 
-
-
-
-
-
-
-
-
-
0.00%
Nunavut
30 to 59 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Nunavut
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Ontario
All
1,699,870,331
1,324,732,456
1,948,710,587
2,701,393,343
3,609,705,103
4,294,632,954
4,534,036,024
4,561,720,100
4,680,501,021
4,979,704,028
3,193,639,738
1,135,395,350
488,566,815
89,079,223
24,488,003
19,459,903
39,285,634,977
59.94%
Ontario
Current and Less Than 30 Days Past Due
1,699,593,548
1,324,664,910
1,948,534,045
2,699,427,249
3,609,413,265
4,294,046,660
4,533,091,302
4,559,536,307
4,679,323,715
4,977,696,293
3,191,228,375
1,135,395,350
488,566,815
89,079,223
24,488,003
19,459,903
39,273,544,962
99.97%
Ontario
30 to 59 Days Past Due
276,784
67,546
176,541
1,966,094
-
586,294
114,806
1,735,134
-
944,140
1,657,674
-
-
-
-
-
7,525,014
0.02%
Ontario
60 to 89 Days Past Due
-
-
-
-
291,838
-
829,916
448,659
1,177,306
1,063,595
753,689
-
-
-
-
-
4,565,001
0.01%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Prince Edward Island
All
5,025,693
2,660,504
4,928,017
6,445,509
8,855,976
15,196,831
11,988,649
16,823,544
17,440,030
25,957,602
28,265,444
9,001,248
1,430,318
-
-
-
154,019,364
0.23%
Prince Edward Island
Current and Less Than 30 Days Past Due
5,025,693
2,660,504
4,928,017
6,445,509
8,855,976
15,196,831
11,988,649
16,823,544
17,440,030
25,957,602
28,265,444
9,001,248
1,430,318
-
-
-
154,019,364
100.00%
Prince Edward Island
30 to 59 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Prince Edward Island
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Quebec
All
10,594,901
9,221,597
14,799,794
17,745,573
32,865,783
31,380,122
47,419,797
55,733,269
70,023,578
182,400,127
98,897,493
36,738,456
6,148,039
182,525
-
-
614,151,055
0.94%
Quebec
Current and Less Than 30 Days Past Due
10,594,901
9,221,597
14,799,794
17,745,573
32,865,783
31,380,122
47,419,797
55,733,269
70,023,578
182,243,498
98,732,943
36,738,456
6,148,039
182,525
-
-
613,829,876
99.95%
Quebec
30 to 59 Days Past Due
-
-
-
-
-
-
-
-
-
-
164,550
-
-
-
-
-
164,550
0.03%
Quebec
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
-
156,629
-
-
-
-
-
-
156,629
0.03%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Saskatchewan
All
27,102,729
23,763,777
34,751,320
46,874,855
78,312,968
120,967,115
179,311,358
165,718,368
180,686,774
181,343,264
207,623,989
60,951,891
17,704,898
304,263
-
-
1,325,417,572
2.02%
Saskatchewan
Current and Less Than 30 Days Past Due
27,102,729
23,763,777
34,751,320
46,874,855
78,312,968
120,967,115
179,256,978
165,718,368
180,686,774
180,774,333
207,456,338
60,951,891
17,704,898
304,263
-
-
1,324,626,608
99.94%
Saskatchewan
30 to 59 Days Past Due
-
-
-
-
-
-
54,381
-
-
568,932
167,651
-
-
-
-
-
790,964
0.06%
Saskatchewan
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Yukon
All
2,650,801
2,998,080
2,200,552
4,991,186
7,085,702
6,785,382
4,893,823
8,928,371
13,075,779
13,499,353
15,460,816
5,119,247
-
-
206,181
-
87,895,274
0.13%
Yukon
Current and Less Than 30 Days Past Due
2,650,801
2,998,080
2,200,552
4,991,186
7,085,702
6,785,382
4,893,823
8,928,371
13,075,779
13,499,353
15,460,816
5,119,247
-
-
206,181
-
87,895,274
100.00%
Yukon
30 to 59 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Yukon
60 to 89 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
Total
All
2,447,953,450
1,883,504,620
2,762,562,677
3,819,132,736
5,093,160,984
6,126,325,083
6,750,770,182
7,123,473,861
7,456,412,911
7,987,762,425
6,592,899,992
4,336,926,930
2,630,237,364
442,351,367
55,811,261
31,806,692
65,541,092,534
100.00%
 
Current and Less Than 30 Days Past Due
2,447,415,435
1,883,187,148
2,762,176,002
3,816,927,966
5,091,705,734
6,125,253,266
6,748,783,099
7,121,155,541
7,453,764,694
7,984,040,204
6,589,453,152
4,335,987,146
2,628,931,317
441,973,594
55,811,261
31,806,692
65,518,372,252
99.97%
 
30 to 59 Days Past Due
538,015
317,471
386,675
2,204,770
1,006,007
910,615
1,072,059
1,869,661
1,099,771
2,501,996
2,693,152
939,784
1,066,464
182,923
-
-
16,789,364
0.03%
 
60 to 89 Days Past Due
-
-
-
-
449,242
161,202
915,024
448,659
1,548,446
1,220,224
753,689
-
239,582
194,850
-
-
5,930,918
0.01%
Alberta
90 to 119 Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%
 
120 or More Days Past Due
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00%

(1) Refer to footnote (6) on page 3 of this Investor Report.
(2) With respect to STEP Loans, the Current Indexed LTV does not include amounts drawn in respect of (i) Other STEP Products, or (ii) Additional STEP Loans which are not yet included in the cover pool, which in each case are secured by the same property.
(3) The indexation methodology as described in footnote (1) on page 3 of this Investor Report.
(4) Percentage Total for "All" Loans is calculated as a percentage of total Loans in the Portfolio while the Percentage Total for each other delinquency measure is calculated as a percentage of Loans within the associated province.
(5)The methodology used in this table aggregates STEP Loans secured by the same property.


Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:
3/31/2021  
Distribution Date:
4/15/2021  

 Portfolio Current Indexed LTV Distribution by  FICO® 8 score

Current LTV (%)(1)(2)(3)
Credit Bureau Score
20.00 and Below
20.01-25.00
25.01-30.00
30.01-35.00
35.01-40.00
40.01-45.00
45.01-50.00
50.01-55.00
55.01-60.00
60.01-65.00
65.01-70.00
70.01-75.00
75.01-80.00
80.01-90.00
90.01-100.00
100.01 and Above
Total
Percentage Total
Score Unavailable
29,287,631
18,114,597
30,354,070
35,530,924
49,883,969
48,282,522
65,873,603
83,820,004
103,738,916
117,761,106
93,204,125
78,722,609
40,946,840
6,966,107
-
-
       802,487,023
1.22%
<=599
5,623,387
4,268,942
6,839,212
18,014,463
27,963,622
32,124,714
37,991,178
42,726,360
53,413,022
52,349,246
50,327,615
34,166,331
24,500,160
6,268,104
1,110,149
218,042
       397,904,549
0.61%
600-650
9,745,502
10,906,766
16,515,842
37,015,563
63,092,304
78,738,189
97,093,782
106,891,828
122,995,276
182,907,451
123,158,620
80,541,447
54,042,590
7,371,558
4,024,555
-
       995,041,276
1.52%
651-700
48,351,494
41,103,857
77,885,971
122,274,168
193,378,417
256,217,756
326,763,509
386,270,294
426,068,875
520,546,896
423,888,412
264,846,122
179,334,484
28,065,027
2,831,387
1,461,102
    3,299,287,769
5.03%
701-750
131,551,751
121,662,685
199,124,086
329,118,286
449,689,781
635,807,787
712,131,093
844,059,011
909,899,229
992,513,866
845,920,984
581,596,149
342,076,244
53,655,092
6,182,343
3,607,613
    7,158,596,000
10.92%
751-800
272,192,245
239,161,713
374,417,998
563,831,840
799,261,201
1,034,162,860
1,154,557,164
1,291,592,573
1,364,732,015
1,579,393,224
1,350,204,262
885,837,278
518,194,408
90,734,281
16,151,351
7,962,703
  11,542,387,116
17.61%
>800
1,951,201,440
1,448,286,059
2,057,425,498
2,713,347,491
3,509,891,690
4,040,991,255
4,356,359,854
4,368,113,791
4,475,565,576
4,542,290,636
3,706,195,974
2,411,216,994
1,471,142,637
249,291,198
25,511,476
18,557,232
  41,345,388,801
63.08%
Total
2,447,953,450
1,883,504,620
2,762,562,677
3,819,132,736
5,093,160,984
6,126,325,083
6,750,770,182
7,123,473,861
7,456,412,911
7,987,762,425
6,592,899,992
4,336,926,930
2,630,237,364
442,351,367
55,811,261
31,806,692
  65,541,092,534
100.00%

(1) With respect to STEP Loans, the Current Indexed LTV does not include amounts drawn in respect of (i) Other STEP Products, or (ii) Additional STEP Loans which are not yet included in the cover pool, which in each case are secured by the same property.
(2) The indexation methodology as described in footnote (1) on page 3 of this Investor Report.
(3) The methodology used in this table aggregates STEP Loans secured by the same property.