Cover Pool ( mn.) 3.399, , , , , ,5 of which derivatives ( mn.)

Transcription

1 Wuestenrot Bank AG Pfandbriefbank Hohenzollernstrasse 46 D Ludwigsburg, Germany Phone: Fax: Internet: Publication according to section 28 para. 1 nos. 1 and 3 Pfandbrief Act Pfandbriefe outstanding and their cover Outstanding total nominal value net present value risk-adjusted net present value* Q Q Q Mortgage Pfandbriefe ( mn.) 2.630, , , , , ,7 of which derivatives ( mn.) - - Cover Pool ( mn.) 3.399, , , , , ,5 of which derivatives ( mn.) - - Over Collateralization (OC) ( mn.) 769,0 412,1 945,4 531,3 898,8 524,8 OC in % of Pfandbriefe outstanding 29,2 12,0 32,6 14,0 32,0 13,6 Over-Collateralization in Consideration of vdp-credit- Quality-Differentiation-Model OC in % of Pfandbriefe outstanding ( mn.) * The dynamic approach was used for calculating the risk-adjusted net present value according to section 5 para. 1 no. 2 of the Net Present Value Regulation (PfandBarwertV). Outstanding total nominal value net present value risk-adjusted net present value* Q Q Q Public Pfandbriefe ( mn.) - 5,0-5,0-5,0 of which derivatives ( mn.) - - Cover Pool ( mn.) - 7,0-8,3-7,9 of which derivatives ( mn.) - - Over Collateralization (OC) ( mn.) - 2,0-3,3-2,9 OC in % of Pfandbriefe outstanding - 40,0-66,0-58,0 Over Collateralization in Consideration of vdp-credit- Quality-Differentiation-Model OC in % of Pfandbriefe outstanding ( mn.) * The dynamic approach was used for calculating the risk-adjusted net present value according to section 5 para. 1 no. 2 of the Net Present Value Regulation (PfandBarwertV). Note: The release of the over collateralization with a view to the vdp-credit quality differentiation model is voluntary. page 1

2 Publication according to section 28 para. 1 no. 2 Pfandbrief Act Maturity structure of Pfandbriefe outstanding and their respective cover pools Mortgage Pfandbriefe Q Pfandbriefe outstanding Cover pool Pfandbriefe outstanding Cover pool Maturity: mn. mn. mn. mn. <= 0,5 years 147,5 413,9 298,0 379,5 > 0,5 years and <= 1 year 663,2 261,2 336,0 211,7 > 1 year and <= 1,5 years 163,2 263,9 122,5 350,9 > 1,5 years and <= 2 years 137,0 289,4 698,2 317,8 > 2 years and <= 3 years 281,4 416,2 310,2 587,0 > 3 years and <= 4 years 261,0 297,9 293,4 424,9 > 4 years and <= 5 years 70,0 375,3 261,0 281,1 > 5 years and <= 10 years 796, ,9 946, ,2 > 10 years 111,0 36,3 169,0 66,0 Public Pfandbriefe Q Pfandbriefe outstanding Cover pool Pfandbriefe outstanding Cover pool Maturity: mn. mn. mn. mn. <= 0,5 years > 0,5 years and <= 1 year > 1 year and <= 1,5 years > 1,5 years and <= 2 years > 2 years and <= 3 years > 3 years and <= 4 years > 4 years and <= 5 years > 5 years and <= 10 years - - 5,0 7,0 > 10 years page 2

3 Publication according to section 28 para. 2 no. 1 a Pfandbrief Act, section 28 para. 3 no. 1 Pfandbrief Act and section 28 para. 4 no. 1 a Pfandbrief Act Mortgage loans used as cover for Mortgage Pfandbriefe according to their amount in tranches Cover Assets Q mn. mn. up to 300,000 Euros 3.137, ,0 more than 300,000 Euros up to 1 mn. Euros 97,3 101,9 more than 1 mn. Euros up to 10 mn. Euros 25,7 41,1 more than 10 mn. Euros - - Total 3.260, ,0 Cover Assets used to secure public Pfandbriefe according to their amount in tranches Cover Assets Q mn. mn. up to 10 mn. Euros - 7,0 more than 10 mn. Euros up to 100 mn. Euros - - more than 100 mn. Euros - - Total - 7,0 page 3

4 Publication according to section 28 para. 2 no. 1 b, c and no. 2 Pfandbrief Act Volume of claims used to cover Mortgage Pfandbriefe according to states in which the real property is located, according to property type and the total amount of payments in arrears for at least 90 days as well as the total amount of these claims inasmuch as the respective amount in arrears is at least 5 percent of the claim Cover assets Total thereof Residential Commercial Total thereof Total thereof Apartments Single-and Multiplefamily Buildings Building land Office two-family houses houses under construction buildings Retail buildings Industrial buildings other Buildings commercially under used construction buildings Building land Total amount of payments in arrears for at least 90 days Total amount of these claims inasmuch as the respective amount in arrears is at least 5 percent of the claim State Q3 mn. mn. mn. mn. mn. mn. mn. mn. mn. mn. mn. mn. mn. mn. mn. mn. Total - all states year , ,6 547, ,1 280,0-1,0 146,3 0,9-1,7 143, ,3 1,0 year , ,0 612, ,7 314,7-1,5 165,1 1,0-1,7 162, ,3 0,8 Germany year , ,6 547, ,1 280,0-1,0 146,3 0,9-1,7 143, ,3 1,0 year , ,0 612, ,7 314,7-1,5 165,1 1,0-1,7 162, ,3 0,8 page 4

5 Publication according to section 28 para. 3 no. 2 Pfandbrief Act Volume of claims used to cover Public Pfandbriefe Cover assets Total thereof owed by thereof granted by in the total included claims which are granted for reasons of promoting exports State Regional Local Other debtors State Regional Local State Q3 mn. mn. mn. mn. mn. mn. mn. mn. mn. mn. Other debtors Total - all states year year ,0 7,0 Germany year year ,0 7,0 Note: The splitting of the cover assets will be stated from the first quarter 2016 onwards. page 5

6 Publication according to section 28 para. 3 no. 3 Pfandbrief Act Total amount of payments in arrears for at least 90 days as well as the total amount of these claims inasmuch as the respective amount in arrears is at least 5 percent of the claim Amount of claims in arrears for at least 90 days Total amount of these claims inasmuch as the respectiveamount in arrears is at least 5 % of the claim Total thereof Total thereof State Regional Local Other debtors State Regional Local Other debtors State Q3 mn. mn. mn. mn. mn. mn. mn. mn. mn. mn. Total - all states year year Germany year year page 6

7 Publication according to section 28 para. 1 nos. 4, 5 and 6 Pfandbrief Act Further cover assets - in detail for Mortgage Pfandbriefe Further cover assets for Mortgage Pfandbriefe according to section 19 para. 1 nos. 1, 2 and 3 Pfandbrief Act Total thereof equalization claims according to section 19 para. 1 no. 1 overall claims according to section 19 para. 1 no. 2 thereof Covered Bonds according to Article 129 Regulation (EU) Nr. 575/2013 claims according to section 19 para. 1 no. 3 State Q3 mn. mn. mn. mn. mn. Total - all states Jahr , ,0 Jahr Germany Jahr , ,0 Jahr page 7

8 Publication according to section 28 para. 1 nos.7, 8, 9, 10 and 11 Pfandbrief Act and section 28 para. 2 no. 3 Pfandbrief Act Key figures about outstanding Pfandbriefe and Cover Pool Mortgage Pfandbriefe Q Outstanding Pfandbriefe ( mn.) 2.630, ,9 thereof percentage share of fixed-rate Pfandbriefe section 28 para. 1 no. 9 % 86,7 76,6 Cover Pool ( mn.) 3.399, ,0 thereof total amount of the claims which exceed the limits laid down in 13 para. 1 section 28 para. 1 no. 7 thereof total amount of the claims which exceed the percentage threshold laid down in 19 para 1 no. 2 section 28 para. 1 no. 8 thereof total amount of the claims which exceed the percentage threshold laid down in 19 para 1 no. 3 section 28 para. 1 no. 8 thereof percentage share of fixed-rate cover assets section 28 para. 1 no. 9 Net present value pursuant to 6 of the Pfandbruef Net Present Value Regulation for each foreign currency in Euro section 28 para. 1 no. 10 (Net Total) ( mn.) - - ( mn.) - - ( mn.) - - % 99,3 99,4 CAD - - CHF - - CZK - - DKK - - GBP - - HKD - - JPY - - NOK - - SEK - - USD - - AUD - - volume-weighted average of the matuerity that has passed since the loan was granted (seasoning) section 28 para. 1 no. 11 average loan-to-value ratio, weighted using the mortgage lending value section 28 para. 2 no. 3 years 10,3 9,6 % 45,5 46,0 average loan-to-value ratio, weighted using the market value % - - page 8

9 Public Pfandbriefe Q Outstanding Pfandbriefe ( mn.) - 5,0 thereof percentage share of fixed-rate Pfandbriefe section 28 para. 1 no. 9 % - - Cover Pool ( mn.) - 7,0 thereof total amount of the claims which exceed the percentage threshold laid down in 20 para 2 section 28 para. 1 no. 8 thereof percentage share of fixed-rate cover assets section 28 para. 1 no. 9 Net present value pursuant to 6 of the Pfandbruef Net Present Value Regulation for each foreign currency in Euro section 28 para. 1 no. 10 (Net Total) ( mn.) - - % - 100,0 CAD - - CHF - - CZK - - DKK - - GBP - - HKD - - JPY - - NOK - - SEK - - USD - - AUD - - page 9