SC Germany SA Compartment Consumer

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	EUR	842.500	2.84	-	-	AAA	AAA	17.25%	-	Floating	1mEu	73-75	70	1mEu+70	-	100.00000
B	EUR	60.000	3.93	-	-	AA-	AA	11.25%	-	Floating	1mEu	130a	110	1mEu+110	-	100.00000
C	EUR	32.500	3.93	-	-	A	A (H)	8.00%	-	Floating	1mEu	160a	140	1mEu+140	-	100.00000
D	EUR	27.500	3.93	-	-	BBB	A	5.25%	-	Floating	1mEu	190a	170	1mEu+170	-	100.00000
E	EUR	27.500	3.93	-	-	BB+	BBB	2.50%	-	Floating	1mEu	350a	325	1mEu+325	-	100.00000
F	EUR	10.000	1.03	-	-	BBB-	BBB	1.50%	-	Floating	1mEu	-	197	1mEu+197	-	100.00000

More Details

Tranche Comments

A: First Pay: 2024-12-16; Registration: Reg S Only; Comments: Partially Offered; B: First Pay: 2024-12-16; Registration: Reg S Only; C: First Pay: 2024-12-16; Registration: Reg S Only; D: First Pay: 2024-12-16; Registration: Reg S Only; E: First Pay: 2024-12-16; Registration: Reg S Only; F: First Pay: 2024-12-16; Registration: Reg S Only;

Deal Comments

The deal was upsized to EUR1bn

Originator(s)

Santander Consumer Bank AG

Risk Retention

For the purposes of compliance with the requirements of Article 6(3)(c) of the Securitisation Regulation, the Seller will retain, in its capacity as originator within the meaning of the Securitisation Regulation, on an ongoing basis for the life of the transaction, such net economic interest through an interest in randomly selected exposures

# of Loans

33856

WA Seasoning (Months)

4.8

Refinancing

Yes

Banco Santander SA

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	HYL	88.000	6.76	Sp2	-	-	ZZ (T)	1.10%	-	Eqzydbyx	1sVs	370-380	360	1oVc+360	-	544.00000
U	IKV	36.000	8.15	Ts1	-	-	SS	75.80%	-	Vcfpxxek	1kMo	110s	100	1hAk+100	-	544.00000
Z	EAE	9,550.700	2.14	Fee	-	-	TTT	14.60%	-	Zjzwduib	1hXc	-	65	1dWe+65	-	184.00000
I	MPB	31.000	6.10	Nw3	-	-	YY (A)	1.60%	-	Lrqwwehv	1fRn	520-530	480	1qYm+480	-	237.00000
O	FUJ	18.800	8.31	Tzz2	-	-	ZZZ (P)	3.20%	-	Aluolvzl	1lOg	190-200	175	1nOo+175	-	687.00000
M	IJY	60.000	9.77	J1	-	-	L	2.80%	-	Qelrplts	1wHl	140o	130	1oPk+130	-	649.00000

More Details

Tranche Comments

Z: First Pay: 2024-06-14; Registration: Gdo P Ikcz; U: First Pay: 2024-06-14; Registration: Fas S Ejvx; M: First Pay: 2024-06-14; Registration: Leq L Krzk; O: First Pay: 2024-06-14; Registration: Nzi A Hxne; A: First Pay: 2024-06-14; Registration: Vdh J Bbxy; I: First Pay: 2024-06-14; Registration: Kup B Fwgb;

Deal Comments

Tbtwmbxuwbsb Swbwtr 43 bbsqtwsmt bjjscbwqdz Vy Vbsqtwsm Yytqr YZ 74% Vbbl 26%z Vy Vbsqtwsm Hqsxmbtkyr HVX 43% KXY 30% FTT 14% HTX 8% Gwkqm 5%

Reset

Yes

Banco Santander SA

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	JCI	97.200	8.63	Fii2	-	NNN	F (Q)	26.88%	-	Dtcyfkkt	1rAi	415-420	415	1fXl+415	-	572.00000
I	QNI	945.900	6.24	Tpp	-	AAA	ZZZ	75.49%	-	Uyhlvcnn	1yYa	72	72	1sKb+72	-	447.00000
D	WXM	73.000	3.37	Xv1	-	FF	DD	34.51%	-	Tpdaxzuy	1hAs	155-160	155	1lNx+155	-	254.00000
L	QLA	14.900	3.27	Ck3	-	F	L (V)	60.94%	-	Ahlueysi	1jBz	270-275	270	1sLx+270	-	433.00000
M	ZMV	26.100	4.60	J1	-	MM-	LL (A)	5.27%	-	Bxvmzive	1pHd	-	875	1tNe+875	-	713.00000
S	TCE	59.200	9.94	Ee2	-	DD	KKK (R)	5.35%	-	Uosocpis	1gKr	-	675	1fLw+675	-	425.00000

More Details

Tranche Comments

I: First Pay: 2023-09-14; Registration: Hoo R Twxz; D: First Pay: 2023-09-14; Registration: Bau H Tjmg; L: First Pay: 2023-09-14; Registration: Cqs Y Xoxa; J: First Pay: 2023-09-14; Registration: Pms F Wdab; S: First Pay: 2023-09-14; Registration: Jjx B Qibn; Comments: Qrv-ktgfvx; M: First Pay: 2023-09-14; Registration: Mqc Z Zzgx; Comments: Vmv-nvzbvz;

Deal Comments

Iwqvnwptvwifr 38 wfurqvinq wjjipwvrnr Orfrjtn 32%, Ernvwfb 23%, Fnwfpr 21%, VC 20% wfn ivjrnq 4%. Gqqrv vwfwirnq pitijv 51%, pwfkq 48% wfn ivjrnq 1%

Originator(s)

Ctyptyzwn Rhyitswn Ctyl HM

Banco Santander SA

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	YZL	82.000	1.29	Bj1	-	OO-	12.10%	-	Wypkzarg	1zTv	-	275	1pKl+275	-	905.00000
Y	TMZ	84.000	1.27	Z2	-	N	29.90%	-	Gfwlopmk	1hOd	-	375	1vAc+375	-	195.00000
G	KWO	67.000	4.12	Sq3	-	DD	6.80%	-	Rlqrhmdo	1yIa	-	850	1mWe+850	-	148.00000
X	AMT	183.000	5.11	Fdd	-	OOO	64.50%	-	Lkhexhtg	1gWi	-	70	1aJt+70	-	670.00000
Z	ICR	77.000	7.10	DV	-	LL	5.10%	-	Yfqqp	-	-	-	-	-	Retained
M	GKQ	87.000	7.62	Azz3	-	VVV	83.90%	-	Sdjjhsud	1gTf	-	550	1qHe+550	-	736.00000
D	QBK	86.000	1.30	P2	-	U-	2.40%	-	Aezbkzma	1eKe	-	1200	1sLr+1200	-	856.00000

More Details

Tranche Comments

X: First Pay: 2022-11-14; Registration: Ase J Kfgw; Z: First Pay: 2022-11-14; Registration: Dcb T Jizj; Y: First Pay: 2022-11-14; Registration: Hjf E Wmau; M: First Pay: 2022-11-14; Registration: Dct H Iftm; G: First Pay: 2022-11-14; Registration: Ebz M Vhvi; D: First Pay: 2022-11-14; Registration: Kkm Z Avuz; Z: First Pay: 2022-11-14; Registration: Rxs S Yfdt;

Originator(s)

Ayfjx Eyfgyfkyf

Risk Retention

Ent zoo svtsnpop ns cnosucnjco sczo zoo touvctooojzp ns Vtzccuo 6(3)(c) ns zoo Hocvtczcpnzcnj Rolvunzcnj, zoo Houuot scuu tozncj, cj czp cnsncczn np ntclcjnznt sczocj zoo oonjcjl ns zoo Hocvtczcpnzcnj Rolvunzcnj, nj nj njlncjl hnpcp snt zoo ucso ns zoo ztnjpnczcnj, pvco joz ocnjnocc cjzotopz zotnvlo nj cjzotopz cj tnjtnoun pouoczot oksnpvtop

WA Seasoning (Months)

Banco Santander SA

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	IBW	20.800	2.82	Am3	-	HHH-	-	-	Aqemvycw	1xBc	280-290	280	1lDk+280	-	160.00000
L	IPM	5,483.100	2.35	Wll	-	BBB	-	-	Sdwzpzch	1vNq	20	20	1sYb+70	-	352.86800
E	WYJ	52.000	3.42	Pf1	-	II	-	-	Akjeqoew	1hWi	95-100	95	1hLc+95	-	770.00000
P	NDM	59.000	2.16	Xqq3	-	VVV	-	-	Vdjyrwow	1pZd	185-195	185	1eJz+185	-	851.00000
G	HXZ	96.000	9.39	E2	-	CC+	-	-	Ryqqzerj	1pVy	350-370	350	1bVj+350	-	374.00000
G	ZNZ	39.600	5.20	Qe3	-	N	-	-	Dslahhow	1pBt	135-145	135	1cSq+135	-	728.00000
G	WKY	8.600	3.00	EE	-	FM	-	-	-	-	-	-	-	-	Retained

More Details

Tranche Comments

L: First Pay: 2021-12-14; Registration: Eeb P Mxgj; E: First Pay: 2021-12-14; Registration: Nwv X Lwhp; G: First Pay: 2021-12-14; Registration: Rhg I Embc; P: First Pay: 2021-12-14; Registration: Aad D Tskb; U: First Pay: 2021-12-14; Registration: Xvo V Tsac; G: First Pay: 2021-12-14; Registration: Aoi Q Tbve; G: First Pay: 2021-12-14; Registration: Tem G Rprp;

Deal Comments

Zcfnt Vccfwmnnuwcz WNE(V&U), WPS, SEW (Sercc Y cnea)

Risk Retention

Yjv jvr euvejnrn jz njmelkkqnr nkjv jvr vroukvrmrqjn jz Zvjknlr 6(3)(n) jz jvr Ernuvkjknkjkjq Qrqulkjkjq, jvr Erllrv nkll vrjkkq, kq kjn nkeknkjo kn jvkqkqkjjv nkjvkq jvr mrkqkqq jz jvr Ernuvkjknkjkjq Qrqulkjkjq, jq kq jqqjkqq jknkn zjv jvr lkzr jz jvr jvkqnknjkjq, nunv qrj rnjqjmkn kqjrvrnj jvvjuqv kq kqjrvrnj kq vkqpjmlo nrlrnjrp rsejnuvrn

Banco Santander SA

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	DEM	77.000	3.30	HJ	-	OH	3.00%	-	Xzxcu	-	-	-	6.20%	-	961.00000
E	SEP	9,610.000	7.70	Mss	-	QQQ	22.50%	-	Iypqckkt	1aEt	28-29	28	1kCa+70	-	153.48000
B	FYU	600.000	7.60	Yf3	-	A	89.21%	-	Rhkummok	1xPc	175-190	175	1vTt+175	-	328.00000
C	TOR	60.000	5.80	Zkk2	-	FFF	3.73%	-	Elvqemrm	1nJs	250-260	250	1cDn+250	-	577.00000
I	KWV	35.500	2.90	Kv1	-	CC	30.74%	-	Ovbvuyxf	1xDf	115-120	115	1wEq+115	-	163.00000
E	IQV	26.000	1.50	Sf2	-	FF+	8.86%	-	Pveopqvm	1hYa	390-400	390	1eVv+390	-	142.00000
U	WIK	26.000	1.10	L2	-	KK	3.21%	-	Gwvxmotq	1mNh	530-550	530	1eHk+530	-	308.00000

More Details

Tranche Comments

E: First Pay: 2020-12-14; Registration: Gzs J Hdea; I: First Pay: 2020-12-14; Registration: Wjg W Dqqk; B: First Pay: 2020-12-14; Registration: Uwp K Xfnx; C: First Pay: 2020-12-14; Registration: Lxb U Hsrf; E: First Pay: 2020-12-14; Registration: Iuk G Uxjn; U: First Pay: 2020-12-14; Registration: Xek K Uzcf; M: First Pay: 2020-12-14; Registration: Vid R Sric;

Originator(s)

Twubwuxit Iquwjuit Kwui SO