Caisse centrale Desjardins Legislative Covered Bond Programme Monthly Investor Report

Similar documents
Caisse centrale Desjardins Legislative Covered Bond Programme Monthly Investor Report

FCDQ Legislative Covered Bond Programme Monthly Investor Report

FCDQ Legislative Covered Bond Programme Monthly Investor Report

FCDQ Legislative Covered Bond Programme Monthly Investor Report

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Oct 2016

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 May 2016

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Aug 2016

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 29 Jul 2016

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 30 Apr 2018

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Jan 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Mar 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 28 Feb 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Aug 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Jul 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report. Calculation Date: 31-Aug-2014

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Aug 2018

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Jul 2018

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report. Calculation Date: 30-Jan-2015

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 29 Sep 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Oct 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 30 Nov 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Jan 2018

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 29 Dec 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 28 Feb 2018

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 29 Mar 2018

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Dec 2018

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 29 Mar 2019

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report. Calculation Date: 30-Nov-2015

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report. Calculation Date: 29-Jan-2016

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report. Calculation Date: 30-Jun-2015

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report. Calculation Date: 30-Oct-2015

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report. Calculation Date: 30-Apr-2015

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Jan 2019

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 28 Apr 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 30 Jun 2017

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report Calculation Date: 31 Jul 2017

CIBC Legislative Covered Bond Programme Monthly Investor Report

CIBC Legislative Covered Bond Programme Monthly Investor Report

National Bank of Canada Legislative Covered Bond Programme Monthly Investor Report. Calculation Date: 31-Jan-2014

CIBC Legislative Covered Bond Programme Monthly Investor Report

CIBC Legislative Covered Bond Programme Monthly Investor Report

CIBC Legislative Covered Bond Programme Monthly Investor Report

CIBC Legislative Covered Bond Programme Monthly Investor Report

CIBC Legislative Covered Bond Programme Monthly Investor Report

CIBC Legislative Covered Bond Programme Monthly Investor Report

TD Covered Bond (Legislative) Programme Monthly Investor Report Calculation Date: 30-Jun-15

TD Covered Bond (Legislative) Programme Monthly Investor Report

TD Covered Bond (Legislative) Programme Monthly Investor Report

TD Covered Bond (Legislative) Programme Monthly Investor Report Calculation Date: 31/05/17 Date of Report: 21/06/17

TD Covered Bond (Legislative) Programme Monthly Investor Report Calculation Date: 31/10/18 Date of Report: 22/11/18

TD Covered Bond (Legislative) Programme Monthly Investor Report Calculation Date: 31/12/18 Date of Report: 22/01/19

Scotiabank Global Registered Covered Bond Program Monthly Investor Report Calculation Date: 12/27/2018 Distribution Date: 1/15/2019

Scotiabank Global Registered Covered Bond Program Monthly Investor Report Calculation Date: 7/31/2017 Distribution Date: 8/15/2017

Scotiabank Global Registered Covered Bond Program Monthly Investor Report Calculation Date: 10/31/2017 Distribution Date: 11/15/2017

BMO Global Registered Covered Bond Program Monthly Investor Report

Exhibit Total Outstanding $27,223,251,600

Scotiabank Global Registered Covered Bond Program Monthly Investor Report Calculation Date: 8/31/2017 Distribution Date: 9/15/2017

BMO Global Registered Covered Bond Program Monthly Investor Report

BMO Global Registered Covered Bond Program Monthly Investor Report

BMO Global Registered Covered Bond Program Monthly Investor Report

BMO Global Registered Covered Bond Program Monthly Investor Report

BMO Global Registered Covered Bond Program Monthly Investor Report

BMO Global Registered Covered Bond Program Monthly Investor Report

BMO Global Registered Covered Bond Program Monthly Investor Report

BMO Global Registered Covered Bond Program Monthly Investor Report

BMO Global Registered Covered Bond Program Monthly Investor Report - Amended and Restated (a)

Scotiabank Global Registered Covered Bond Program Monthly Investor Report Calculation Date: 7/31/2014 Distribution Date: 8/15/2014

BMO Global Registered Covered Bond Program Monthly Investor Report

Scotiabank Global Registered Covered Bond Program Monthly Investor Report Calculation Date: 1/28/2016 Distribution Date: 2/12/2016

Scotiabank Global Registered Covered Bond Program Monthly Investor Report Calculation Date: 2/3/2014 Distribution Date: 2/14/2014

Scotiabank Covered Bond Guarantor Limited Partnership. The Bank of Nova Scotia

Scotiabank Global Registered Covered Bond Program Monthly Investor Report

Scotiabank Covered Bond Guarantor Limited Partnership. The Bank of Nova Scotia. Scotia-New York Agency

Scotiabank Global Registered Covered Bond Program Monthly Investor Report Calculation Date: 7/30/2015 Distribution Date: 8/14/2015

AMENDING AGREEMENT TO CASH MANAGEMENT AGREEMENT

Investor Presentation Q4 2017

AMENDED AND RESTATED MASTER DEFINITIONS AND CONSTRUCTION AGREEMENT

Allocation Options for Variable Universal Life with Indexed Options

Macquarie Group Limited Macquarie Bank Limited Covered Bond Programme

Investor Presentation Q1 2018

MASTER DEFINITIONS AND CONSTRUCTION AGREEMENT. by and among NATIONAL BANK OF CANADA. and NBC COVERED BOND (LEGISLATIVE) GUARANTOR LIMITED PARTNERSHIP

CIBC Market Return GICs

INVESCO CONSUMER STAPLES S&P US SELECT SECTOR UCITS ETF. Supplement to the Prospectus

CASH MANAGEMENT AGREEMENT. by and among NATIONAL BANK OF CANADA. as Cash Manager, Issuer, Seller, Servicer and the Bank. and

How returns are calculated

Investor Presentation Q3 2018

BMO Top Performing Portfolio GIC Terms & Conditions

ROYAL BANK OF CANADA (a Canadian chartered bank)

INFORMATION MEMORANDUM DATED October 17, 2013

AMENDED AND RESTATED MASTER DEFINITIONS AND CONSTRUCTION AGREEMENT. by and among THE TORONTO-DOMINION BANK. and

FINAL TERMS FOR NOTES FINAL TERMS DATED 20 JULY BNP Paribas Issuance B.V.

BMO Return Enhancing GIC Terms & Conditions

Interim Management Report of Fund Performance

Vanguard Variable Insurance Fund Total Stock Market Index Portfolio Summary Prospectus

Bank of Montreal Canadian Banks Accelerator Principal At Risk Notes, Series 27 (CAD)

LA CAISSE CENTRALE DESJARDINS DU QUÉBEC. Programme for the Issuance of. Covered Bonds

BMO Fund Linked GIC Terms & Conditions

ROYAL BANK OF CANADA (a Canadian chartered bank)

DISCLOSURE SUPPLEMENT Dated December 19, 2008 To the Disclosure Statement December 18, MLCD Description. Risks and Considerations

Issue of 1,000,000, % Series CBL1 Covered Bonds due March 11, 2019 under the

Transcription:

This report contains information regarding loans or other assets, as the case may be, (the Cover Pool) securing the obligations under the covered bonds issued by La du Québec (CCDQ or ) under the Legislative Covered Bond Programme (the Programme) as of the indicated Calculation Date. The composition of the Cover Pool will change as Loans are added and removed from the Cover Pool from time to time and, accordingly, the characteristics and performance of the Loans will vary over time. THE 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. The Cover Pool is owned by CCDQ Covered Bond (Legislative) Guarantor Limited Partnership (Guarantor LP), which has no liabilities or claims outstanding against it other than those relating to the Programme. For further information, please refer to website maintained in respect of the Programme at : http://www.desjardins.com/ca/about-us/investor-relations/fixed-income-investors/ccd-covered-bonds-terms-access/index.jsp Certain information set forth below has been obtained and based upon sources believed by to be accurate. However, makes no representation or warranty, expressed or implied, in relation to the accuracy, completeness or reliability of such information contained herein. assumes no liability for any errors or any reliance you place on the information provided herein. 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. In this report, currency amounts are stated in Canadian dollars ( $ ), unless otherwise specified. Programme Information Initial Principal C$ Legal Series Amount Translation Rate Equivalent Expected Maturity Final Maturity Coupon Rate Rate Type Maturity Type CBL1 EUR 1 000 000 000 1.52400 $1 524 000 000 2019-03-11 2020-03-11 1.125% Fixed Soft Bullet CBL2 EUR 1 000 000 000 1.44475 $1 444 750 000 2019-10-22 2020-10-22 0.375% Fixed Soft Bullet Total $2 968 750 000 Weighted Average Maturity of Outstanding Covered Bonds (months) 54.95 Weighted Average Remaining Term of Loans in Cover Pool (months) 25.70 Series Ratings CBL1 Aaa AAA CBL2 Aaa AAA Supplementary Information Parties Issuer Guarantor Servicer & Cash Manager Swap Providers Bond Trustee & Custodian Cover Pool Monitor Account Bank & GIC Provider Standby Account Bank & GIC Provider Paying Agent CCDQ Covered Bond (Legislative) Guarantor Limited Partnership Computershare Trust Company of Canada PricewaterhouseCoopers Royal Bank of Canada The Bank of New York Mellon, London Branch Credit Rating DBRS S&P Senior Debt Aa2 AA- AA A+ Subordinated Debt (CapDes) A2 A+ AA(low) A Short-Term P-1 F1+ R-1H A-1 Rating Outlook Negative Stable Stable Stable Applicable Ratings of Standby Account Bank & Standby GIC Provider (RBC) DBRS Senior Debt P-1 F1+ / AA R-1(high) / AA CCDQ Legislative Covered Bond Programme Monthly Investor Report - November 30, 2014 Page 1 of 6

Supplementary Information (continued) Description of Ratings Triggers For any trigger where both a short-term and a long-term ratings level are specified for a particular rating agency separated by (i) or, the consequences are triggered when either such level is breached, and (ii) and, the consequences are triggered when both such levels are breached. A. Party Replacement If the rating(s) of the Party falls below the level stipulated below, such party is required to be replaced or in the case of the Swap Providers transfer credit support and replace itself or obtain a guarantee for its obligations. Role (Current Party) Account Bank & GIC Provider (CCDQ) P-1 F1 or A Standby Account Bank & GIC Provider (RBC) P-1 F1 or A Cash Manager (CCDQ) P-2 F2 Servicer (CCDQ) Baa2 F2 Interest Rate Swap Providers (CCDQ) P-2 and A3 F3 or BBB- Covered Bond Swap Providers (CCDQ) P-2 and A3 F3 or BBB- Title Holder on Hypothecs (Mortgages) (CCDQ) Baa1 BBB- B.Specified Rating Related Action i. The following actions are required if the rating of the Cash Manager (CCDQ) falls below the stipulated rating (a) Amounts held by the Cash Manager belonging to the Guarantor are required to be deposited directly into the Transaction Account or the GIC P-1 F1 or A Account as applicable within 5 business days (b) Amounts received by the Servicer are to be deposited directly to P-1 F1 or A the GIC Account and not provided to the Cash Manager ii. The following actions are required if the rating of the Servicer (CCDQ) falls below the stipulated rating a) Servicer is required to transfer amounts to belonging to the Guarantor, P-1 F1 or A the Cash Manager or GIC Account, as applicable, within 2 business days iii. The following actions are required if the rating of the Issuer (CCDQ) falls below the stipulated rating (a) Repayment of the Demand Loan N/A F2 or BBB+ (b) Establishment of the Reserve Fund P-1 F1 or A (c) Fund Pre-Maturity Liquidity Required Amount on Hard Bullet Covered P-1 F1+ Bonds iv. The following actions are required if the rating of the Issuer (CCDQ) falls below the stipulated rating (a) Cashflows will be exchanged under the Covered Bond Swap Agreement (to the extent not already occurring) except as otherwise provided Baa1 BBB+ in the Covered Bond Swap Agreement v. Each Swap Provider is required to replace itself, transfer credit support or obtain a guarantee of its obligations if the rating of such Swap Provider falls below the specified rating (a) Interest Rate Swap Provider P-1 and A2 F1 or A (b) Covered Bond Swap Provider P-1 and A2 F1 or A If no short-term rating, long-term trigger is A1 Events of Default & Test Compliance Issuer Event of Default Guarantor Event of Default No No CCDQ Legislative Covered Bond Programme Monthly Investor Report - November 30, 2014 Page 2 of 6

Asset Coverage Test (C$) Outstanding Covered Bonds $2 968 750 000 A = lower of (i) LTV Adjusted True Balance $3 438 314 892 A(i) : $3 669 488 315 (ii) Asset Percentage Adjusted True Balance A(ii) : $3 438 314 892 B = Principal Receipts $0 C = Cash Capital Contributions $0 Asset Percentage : 93.70% D = Substitute Assets $0 Minimum Asset Percentage : 80.00% E = Reserve Fund $0 Maximum Asset Percentage : 97.00% Y = Contingent Collateral Amount $0 Z = Negative Carry Factor Calculation $67 974 076 Total: A + B + C + D + E - Y - Z $3 370 340 815 Asset Coverage Test Pass Valuation Calculation Test (C$) Trading Value of Covered Bonds $3 014 907 028 A = lower of (i) Present Value of the relevant Loan $3 648 439 255 A(i) : $3 648 439 255 (ii) 80% of the Latest Valuation relating to that Loan A(ii) : $7 502 021 678 B = Principal Receipts $0 C = Cash Capital Contributions $0 D = Trading Value of any Substitute Assets $0 E = Reserve Fund $0 F = Trading Value of Swap Collateral $0 Total: A + B + C + D + E + F $3 648 439 255 The actual weighted average rate used for discounting is 3.821% Present value of expected future cash flows of Loans using current market interest rates offered to Desjardins clients. Intercompany Loan Balance Guarantee Loan $3 172 558 811 Demand Loan $0 Total $3 172 558 811 Covered Bonds Outstanding vs AMF Covered Bond Limit Covered Bonds Currently Outstanding (CAD Equivalent) Issued under the Structured Covered Bond Programme $2 480 750 000 Issued under the Legislative Covered Bond Programme $2 968 750 000 Total for both programmes $5 449 500 000 AMF Covered Bond Limit (CAD Equivalent) (2) $7 107 400 000 Covered Bonds issued under the Structured Covered Bond Programme do not form part of the Legislative Covered Bond Programme, nor do they benefit from the Covered Bond Legislative Framework. (2) The current maximum supervisory limit set by the Autorité des marchés financiers (the AMF ), the regulatory body which supervises the issuance of covered bonds by from a prudential standpoint, is Euro 5 billion. Cover Pool Summary Statistics Previous Month Ending Balance ($) $3 731 054 785 Current Month Ending Balance ($) $3 671 061 573 Number of Mortgage Loans 32 853 Average Loan Balance ($) $111 742 Number of Properties 32 853 Number of Borrowers 32 423 Original Indexed Weighted Average Current LTV 56.37% 48.76% Weighted Average Original LTV 67.26% Weighted Average Authorized LTV 67.26% Weighted Average Rate 3.20% Weighted Average Original Term 48.17 (months) Weighted Average Remaining Term 25.70 (months) Weighted Average Seasoning 22.47 (months) Weighted Average Maturity of Outstanding Covered Bonds 54.95 (months) Provincial Distribution Province Number of Loans Percentage Principal Balance Percentage Québec 32 853 100.00% $3 671 061 573 100.00% Ontario 0 0.00% $0 0.00% Credit Score Distribution Credit Score Number of Loans Percentage Principal Balance Percentage Score Unavailable 14 0.04% $2 945 967 0.08% 599 and below 389 1.18% $46 276 216 1.26% 600-650 1 127 3.43% $138 497 985 3.77% 651-700 2 960 9.01% $375 502 450 10.23% 701-750 7 460 22.71% $898 767 442 24.48% 751-800 11 975 36.45% $1 326 175 366 36.13% > 800 8 928 27.18% $882 896 146 24.05% CCDQ Legislative Covered Bond Programme Monthly Investor Report - November 30, 2014 Page 3 of 6

Rate Type Distribution Rate Type Number of Loans Percentage Principal Balance Percentage Fixed rate 25 825 78.61% $2 994 322 909 81.57% Floating rate 7 028 21.39% $676 738 664 18.43% Occupancy Type Distribution Occupancy Type Number of Loans Percentage Principal Balance Percentage Owner occupied 31 268 95.18% $3 488 182 258 95.02% Not owner occupied 1 585 4.82% $182 879 314 4.98% Mortgage Asset Type Distribution Asset type Number of Loans Percentage Principal Balance Percentage Conventional Mortgage 32 853 100.00% $3 671 061 573 100.00% Versatile Loan 0 0.00% $0 0.00% Total 32 853 100.00% $3 671 061 573 100.00% Loan Interest Rate Distribution Loan Interest Rate (in %) Number of Loans Percentage Principal Balance Percentage < 2.0000 169 0.51% $34 366 068 0.94% 2.0000 to 2.4999 560 1.70% $93 622 209 2.55% 2.5000 to 2.9999 14 871 45.27% $1 685 015 238 45.90% 3.0000 to 3.4999 7 739 23.56% $892 734 964 24.32% 3.5000 to 3.9999 5 406 16.46% $547 990 771 14.93% 4.0000 to 4.4999 2 582 7.86% $285 838 990 7.79% 4.5000 to 4.9999 910 2.77% $82 121 960 2.24% 5.0000 to 5.4999 433 1.32% $34 893 328 0.95% 5.5000 to 5.9999 99 0.30% $8 724 326 0.24% 6.0000 to 6.4999 37 0.11% $2 826 583 0.08% 6.5000 to 6.9999 38 0.12% $2 476 340 0.07% > 7.0000 9 0.03% $450 795 0.01% Remaining Term Distribution Remaining Term (in months) Number of Loans Percentage Principal Balance Percentage Less than 12 9 106 27.72% $988 761 912 26.93% 12-23 8 179 24.90% $985 029 225 26.83% 24-35 5 006 15.24% $524 516 903 14.29% 36-47 6 648 20.24% $738 039 129 20.10% 48-59 3 824 11.64% $423 987 852 11.55% 60-71 38 0.12% $4 566 823 0.12% 72-83 15 0.05% $1 461 697 0.04% 84 and above 37 0.11% $4 698 032 0.13% Remaining Principal Balance Distribution Remaining Principal Balance (C$) Number of Loans Percentage Principal Balance Percentage Less than 100 000 17 870 54.39% $1 128 197 053 30.73% 100 000-149 999 7 628 23.22% $933 756 642 25.44% 150 000-199 999 3 970 12.08% $683 015 177 18.61% 200 000-249 999 1 711 5.21% $380 170 977 10.36% 250 000-299 999 828 2.52% $224 933 973 6.13% 300 000-349 999 411 1.25% $133 162 478 3.63% 350 000-399 999 224 0.68% $83 472 113 2.27% 400 000-449 999 90 0.27% $37 936 390 1.03% 450 000-499 999 53 0.16% $24 972 991 0.68% 500 000-549 999 22 0.07% $11 484 652 0.31% 550 000-599 999 25 0.08% $14 199 624 0.39% 600 000-649 999 9 0.03% $5 571 520 0.15% 650 000-699 999 3 0.01% $2 012 629 0.05% 700 000-749 999 3 0.01% $2 165 451 0.06% 750 000-799 999 2 0.01% $1 569 070 0.04% 800 000-849 999 1 0.00% $825 456 0.02% 850 000-899 999 2 0.01% $1 752 382 0.05% 900 000-949 999 0 0.00% $0 0.00% 950 000-999 999 0 0.00% $0 0.00% 1 000 000 and above 1 0.00% $1 862 993 0.05% Property Type Distribution Property Type Number of Loans Percentage Principal Balance Percentage Detached 21 259 64.71% $2 173 661 649 59.21% Semi Detached 1 547 4.71% $167 905 660 4.57% Rows (Townhouse) 575 1.75% $63 437 481 1.73% Condominium 4 811 14.64% $606 733 037 16.53% Multiplex 3 082 9.38% $477 444 254 13.01% Secondary Homes 1 578 4.80% $181 802 230 4.95% Other 1 0.00% $77 261 0.00% All Secondary Homes are "Detached". Secondary Homes can be a Cottage or Country house or Seasonal properties. CCDQ Legislative Covered Bond Programme Monthly Investor Report - November 30, 2014 Page 4 of 6

Current Indexed LTV Distribution Current Indexed LTV (in %) Number of Loans Percentage Principal Balance Percentage <= 20.00 4 500 13.70% $248 292 095 6.76% 20.01-25.00 2 688 8.18% $190 756 488 5.20% 25.01-30.00 2 881 8.77% $223 075 660 6.08% 30.01-35.00 2 964 9.02% $263 695 649 7.18% 35.01-40.00 2 883 8.78% $294 130 911 8.01% 40.01-45.00 2 719 8.28% $301 474 384 8.21% 45.01-50.00 2 422 7.37% $292 305 098 7.96% 50.01-55.00 2 395 7.29% $309 394 013 8.43% 55.01-60.00 2 397 7.30% $336 179 366 9.16% 60.01-65.00 2 343 7.13% $362 726 649 9.88% 65.01-70.00 2 254 6.86% $375 225 477 10.22% 70.01-75.00 1 671 5.09% $311 557 732 8.49% 75.01-80.00 732 2.23% $161 511 788 4.40% > 80.00 4 0.01% $736 262 0.02% Current Indexed LTV / Delinquency Distribution Province of Quebec Current Indexed LTV (in %) Current and less than 30 days past 30 to 59 days past 60 to 89 days past 90 or more days past Grand Total Percentage <= 20.00 $248 292 095 $0 $0 $0 $248 292 095 6.76% 20.01-25.00 $190 706 155 $50 333 $0 $0 $190 756 488 5.20% 25.01-30.00 $223 031 548 $44 111 $0 $0 $223 075 660 6.08% 30.01-35.00 $263 573 410 $122 239 $0 $0 $263 695 649 7.18% 35.01-40.00 $293 930 419 $0 $200 492 $0 $294 130 911 8.01% 40.01-45.00 $301 385 843 $88 542 $0 $0 $301 474 384 8.21% 45.01-50.00 $292 124 592 $180 506 $0 $0 $292 305 098 7.96% 50.01-55.00 $309 394 013 $0 $0 $0 $309 394 013 8.43% 55.01-60.00 $336 179 366 $0 $0 $0 $336 179 366 9.16% 60.01-65.00 $362 172 145 $178 362 $0 $376 143 $362 726 649 9.88% 65.01-70.00 $374 280 596 $312 581 $323 805 $308 495 $375 225 477 10.22% 70.01-75.00 $310 873 949 $439 772 $244 012 $0 $311 557 732 8.49% 75.01-80.00 $161 077 040 $200 829 $233 919 $0 $161 511 788 4.40% > 80.00 $736 262 $0 $0 $0 $736 262 0.02% Grand Total $3 667 757 433 $1 617 272 $1 002 229 $684 638 $3 671 061 573 100.00% Percentage 99.91% 0.04% 0.03% 0.02% 100.00% Province of Ontario Current Indexed LTV (in %) Current and less than 30 days past 30 to 59 days past 60 to 89 days past 90 or more days past Grand Total Percentage <= 20.00 $0 $0 $0 $0 $0 0.00% 20.01-25.00 $0 $0 $0 $0 $0 0.00% 25.01-30.00 $0 $0 $0 $0 $0 0.00% 30.01-35.00 $0 $0 $0 $0 $0 0.00% 35.01-40.00 $0 $0 $0 $0 $0 0.00% 40.01-45.00 $0 $0 $0 $0 $0 0.00% 45.01-50.00 $0 $0 $0 $0 $0 0.00% 50.01-55.00 $0 $0 $0 $0 $0 0.00% 55.01-60.00 $0 $0 $0 $0 $0 0.00% 60.01-65.00 $0 $0 $0 $0 $0 0.00% 65.01-70.00 $0 $0 $0 $0 $0 0.00% 70.01-75.00 $0 $0 $0 $0 $0 0.00% 75.01-80.00 $0 $0 $0 $0 $0 0.00% > 80.00 $0 $0 $0 $0 $0 0.00% Grand Total $0 $0 $0 $0 $0 0.00% Percentage 0.00% 0.00% 0.00% 0.00% 0.00% Current Indexed LTV / Credit Score Distribution Current Indexed LTV (in %) 599 and below 600-650 651-700 701-750 751-800 > 800 Score Unavailable Grand Total Percentage <= 20.00 $1 021 133 $4 362 062 $13 350 766 $42 106 188 $95 104 695 $92 347 251 $0 $248 292 095 6.76% 20.01-25.00 $1 367 664 $4 308 276 $11 936 844 $37 476 350 $69 194 996 $66 404 938 $67 421 $190 756 488 5.20% 25.01-30.00 $1 721 471 $5 046 977 $14 174 934 $43 877 970 $84 010 909 $74 243 400 $0 $223 075 660 6.08% 30.01-35.00 $1 863 862 $7 810 969 $21 784 265 $54 108 107 $99 194 587 $78 933 859 $0 $263 695 649 7.18% 35.01-40.00 $2 187 119 $9 973 445 $22 005 408 $72 032 752 $108 060 010 $79 872 178 $0 $294 130 911 8.01% 40.01-45.00 $4 528 288 $13 343 660 $28 791 052 $73 333 297 $105 723 227 $75 754 861 $0 $301 474 384 8.21% 45.01-50.00 $4 523 606 $9 868 087 $26 399 866 $72 180 694 $108 049 258 $70 859 756 $423 831 $292 305 098 7.96% 50.01-55.00 $5 475 327 $11 846 495 $34 196 336 $79 681 680 $110 643 068 $67 551 108 $0 $309 394 013 8.43% 55.01-60.00 $7 658 390 $15 010 962 $35 335 881 $89 156 367 $120 732 992 $68 284 774 $0 $336 179 366 9.16% 60.01-65.00 $5 622 586 $17 036 702 $41 235 865 $102 338 983 $127 331 029 $67 865 601 $1 295 882 $362 726 649 9.88% 65.01-70.00 $4 619 922 $17 638 129 $49 905 864 $103 555 454 $130 962 331 $68 131 365 $412 412 $375 225 477 10.22% 70.01-75.00 $3 552 421 $13 880 444 $48 788 601 $79 532 267 $115 830 759 $49 646 956 $326 285 $311 557 732 8.49% 75.01-80.00 $2 134 426 $8 371 779 $27 418 475 $49 180 552 $51 337 506 $22 648 913 $420 137 $161 511 788 4.40% > 80.00 $0 $0 $178 294 $206 781 $0 $351 187 $0 $736 262 0.02% Grand Total $46 276 216 $138 497 985 $375 502 450 $898 767 442 $1 326 175 366 $882 896 146 $2 945 967 $3 671 061 573 100.00% Percentage 1.26% 3.77% 10.23% 24.48% 36.13% 24.05% 0.08% 100.00% CCDQ Legislative Covered Bond Programme Monthly Investor Report - November 30, 2014 Page 5 of 6

Cover Pool - Substitute Assets Type Canadian Government Bonds Amount $0 Rating Aaa, S&P AAA, DBRS AAA CMHC Guide Limit $367 106 157 The CMHC Guide limit Substitute Assets to 10% of the total Cover Pool Collateral. Indexation Methodology As of the date of this Investor Report, the Guarantor uses the methodology described below (which methodology is, as of the date hereof, the Indexation Methodology ), to establish the current market loan to value ratios ( LTV ratio ) of residential properties securing loans included in the Covered Bond Portfolio on a quarterly basis for purposes of the Asset Coverage Test, the Amortization Test, the Valuation Calculation and for other purposes as may be required by the CMHC Guide from time to time. Changes to the Indexation Methodology may only be made (i) upon notice to CMHC and satisfaction of any other conditions specified by CMHC in relation thereto, (ii) if such change constitutes a material change, subject to Rating Agency Confirmation, and (iii) if such change is materially prejudicial to the Covered Bondholders, subject to the consent of the Bond Trustee. The Indexation Methodology must at all times comply with the requirements of the CMHC Guide. The index used by the Guarantor to determine the updated market value of a Property is the Teranet-National Bank Regional and Property Type Sub-IndicesTM ( TNB RPTSIs ). The TNB RPTSIs product is available by subscription at www.housepriceindex.ca. This website and its contents do not form part of this Investor Report. The TNB RPTSIs product is an independent representation of the rate of change of Canadian single-family home prices. The measurements are based on the property records of public land registries, grouped into individual Forward Sortation Areas (or clusters of FSAs). At this time all Properties in the Covered Bond Portfolio are located in FSAs covered by the TNB RPTSIs. Sub-indices are further segmented by property type (all types vs. single-detached homes vs. condominiums) in areas where this data is available. For areas where the TNB RPTSIs are not subdivided by property type, the Guarantor will use the all types sub-index. All properties that have been sold at least twice are considered in the calculation of the TNB RPTSIs; this is known as the repeat sales methodology. Properties that are affected by endogenous factors are not considered in the estimation. These factors may include: a) nonarmslength sale, b) change of type of property, for example after renovations, c) data error, and d) high turnover frequency (biannual or higher). In the repeat sales methodology, the averaging of price appreciation from different pairs of sales is done using an estimation process in which each pair is a separate observation. For purposes of the Covered Bond Portfolio, each Property is assigned an original index value based on its appraisal date or re-evaluation date, if more recent information is available. On at least a quarterly basis, the latest index value for a Property is compared to the original index value. The relative change is used to calculate an updated market value. This market value is used as the denominator in the current market LTV ratio. Material risks associated with using the Indexation Methodology include, but are not limited to, the following: the accuracy, adequacy and timeliness of the TNB RPTSIs being relied upon; the consistency in underlying methodology of such TNB RPTSIs; the continued availability of the home sale price data provided to Teranet; and in the case of Properties located within the areas where the TNB RPTSIs are not subdivided by property type, the risk that the all-types sub-index may not account for differences in property value changes based on property type. Teranet Inc. ( Teranet ) has, jointly with National Bank of Canada ( NBC, and collectively with Teranet and their third party licensors, the Licensors ), developed a methodology and algorithm to create a residential house price index. The du Québec Legislative Covered Bond Programme (the Programme ) is not endorsed, sold or promoted by the Licensors. None of the Licensors make any representation or warranty, express or implied, to the parties to the Programme or any member of the public regarding the advisability or recommendation of investing in the Programme particularly or concerning the results to be obtained from the TNB RPTSIs and the ability of such product to track the performance of the residential real estate and housing markets or concerning the extent to which the capital value or income return of the Programme matches or will match the performance of the TNB RPTSIs or the levels at which the TNB RPTSIs may stand at a particular date. The Licensors only relationship to Fédération des Caisses Desjardins du Québec (the Fédération ) is the licensing of certain trademarks and trade names of the Licensors without regard to the Fédération or the Programme. The Licensors have no obligation to take the needs of the Fédération or the parties to the Programme into consideration in determining, composing or calculating the TNB RPTSIs. None of the Licensors is responsible for and none has participated in determining the pricing, quantities or timing of the execution of the Programme by the parties thereto or the assessment or method of settlement calculation therefor. The Licensors have no obligation or liability in connection with the administration, marketing or trading of the Programme. None of the Licensors or any of their affiliates guarantees the adequacy, accuracy, timeliness or completeness of the TNB RPTSIs or any data included therein, or any communications related thereto. None of the Licensors or any of their affiliates shall be subject to any damages or liabilities for any errors, omissions or delays of the dissemination of the TNB RPTSIs. None of the Licensors or any of their affiliates makes express or implied warranties, and each of them expressly disclaims all warranties or merchantability or fitness for a particular purpose or use with respect to the TNB RPTSIs or any data included therein. Without limiting any of the foregoing, in no event whatsoever shall the Licensors or any of their affiliates be liable for any direct, special, incidental, punitive or consequential damages, including but not limited to loss of profits, trading losses, lost time or goodwill, even if they have been advised of the possibility of such damages, whether in contract, tort, strict liability or otherwise. The Teranet-National Bank Regional and Property Type Sub-IndicesTM is the trademark of Teranet and NBC, and has been licensed for use by the Fédération. CCDQ Legislative Covered Bond Programme Monthly Investor Report - November 30, 2014 Page 6 of 6