EX-99.1 2 e8394ex99-1.htm MONTHLY INVESTOR REPORT

Exhibit 99.1

Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:

01/30/2020

Distribution Date: 02/14/2020
     

 

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 Initial   CAD      
Series Principal Amount Exchange Rate 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 CBL7 - 5 Year Fixed(1) USD 1,400,000,000 1.24257 $1,739,600,000 April 14, 2020 1.850% Fixed
SERIES CBL8 - 5 Year Fixed(1) EUR 1,250,000,000 1.41000 $1,762,500,000 July 23, 2020 0.500% 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 750,000,000 1.46760 $1,100,700,000 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) 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 475,000,000 1.31486 $624,557,500 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
Total Outstanding under the Global Registered Covered Bond Program $27,134,254,100      
             
OSFI Covered Bond Ratio(2)     2.66%      
OSFI Covered Bond Ratio Limit     5.50%      
             
Series Ratings Moody's Fitch DBRS      
CBL3 Aaa AAA AAA      
CBL7 Aaa AAA AAA      
CBL8 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      
             
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 October 31, 2019.

Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:

01/30/2020

Distribution Date:02/14/2020
   

 

Supplementary Information (continued)        
  Moody's Fitch DBRS S&P
Scotiabank's Credit Ratings(1)        
Senior Debt Aa2 AA- AA A+
Subordinated Debt that does not contain NVCC(2) provisions Baa1 A+ A (high) A-
Subordinated Debt that contains NVCC(2) provisions Baa1 N/A A (low) BBB+
Short-Term Debt P-1 F1+ R-1 (high) A-1
Rating Outlook Stable Stable 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 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 (Scotiabank) 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 (Scotiabank) P-2 (cr) F2 BBB (low)  
Servicer (Scotiabank) Baa3 (cr) F2 / BBB+ BBB (low)  
Interest Rate Swap Provider (Scotiabank) P-2 (cr) / A3 (cr) F2 / BBB+ R-2 (middle) / BBB  
Covered Bond Swap Provider (Scotiabank) P-2 (cr) / A3 (cr) F2 / BBB+ R-2 (middle) / BBB  
Paying Agent (Scotiabank) 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) Non-viability contingent capital (NVCC)

(3) 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.

(4) 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:

01/30/2020

Distribution Date:02/14/2020
   

Asset Coverage Test (C$) (1)          
               
Outstanding Covered Bonds $27,134,254,100        
               
A = Lesser of (i) LTV Adjusted Loan Balance and 36,994,570,574     A (i)  38,987,930,743
(ii) Asset Percentage Adjusted Loan Balance       A (ii)  36,994,570,574
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 386,046,123        
Total: A + B + C + D + E - F 36,608,524,450        
               
Asset Coverage Test PASS        
               
Level of Overcollateralization          
Regulatory Minimum Overcollateralization: 103.0%        
Level of Overcollateralization(3) 106.5%        
               
Valuation Calculation (1)          
               
Trading Value of Covered Bond(4)  27,530,701,669        
       -         
A = lesser of (i) Present Value of outstanding loan balance of  38,956,109,320        
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  38,956,109,320        
               
Intercompany Loan Balance          
               
Guarantee Loan      28,606,944,503        
Demand Loan      10,905,728,479        
Total      39,512,672,983        
               
Portfolio Losses(6)          
               
Period End Write off Amounts   Loss Percentage (annualized)        
January 30, 2020  N/A    N/A        
               
Portfolio Flow of Funds          
               
  1/30/2020   12/30/2019        
Cash Inflows              
Principal Receipts  474,573,879.12    632,919,476.93        
Sale of Loans  62,050,007.74    102,778,776.09        
Revenue Receipts  101,803,571.86    108,311,816.44        
Swap Receipts  -     -         
Intercompany Loan Receipts  -     -         
Cash Outflows  -     -         
Swap Payment  -     -         
Intercompany Loan Interest  (101,703,761.06)  (7)  (108,082,241.30)  (8)      
Purchase of Loans  (58,935,206.43)    (64,486,425.76)        
Intercompany Loan Repayment  (477,688,680.43)  (7)  (671,211,827.26)  (8)      
Distribution to Partners  -     -         
Other Inflows / Outflows(9)  (40.14)    (66.44)        
Net Inflows/(Outflows)  99,770.66    229,508.70        
               

(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 3.0756%.

(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, 2019 for details on impaired loans and Scotiabank’s residential mortgage portfolio.

(7) This amount is to be paid out on February 18th, 2020.

(8) This amount was paid out on January 17th, 2020.

(9) 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:

01/30/2020

Distribution Date:02/14/2020
   

 

Portfolio Summary Statistics                  
                   
Previous Month Ending Balance    $ 39,459,603,593              
Current Month Ending Balance (1)    $ 38,981,469,585              
Number of Mortgage Loans in Pool    175,974              
Average Loan Size   $221,518              
Number of Primary Borrowers    154,088              
Number of Properties    158,642              
                   
Weighted Average Current Indexed LTV of Loans in the Portfolio(2)(4) 52.23%              
Weighted Average of Original LTV of Loans in the Portfolio(2)(5) 64.47%              
Weighted Average of Authorized LTV of Loans in the Portfolio(3)(5) 74.18%              
Weighted Average Seasoning of Loans in the Portfolio 27.65 (Months)          
Weighted Average Mortgage Rate of Loans in the Portfolio 3.02%              
Weighted Average Original Term of Loans in the Portfolio 54.97 (Months)          
Weighted Average Remaining Term of Loans in the Portfolio 27.32 (Months)          
Weighted Average Remaining Maturity of Outstanding Covered Bonds 34.15 (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    175,870   99.94%    38,951,362,882   99.92%  
30 to 59 Days Past Due    70   0.04%    21,336,374   0.05%  
60 to 89 Days Past Due    34   0.02%    8,770,329   0.02%  
90 to 119 Days Past Due    -    0.00%    -    0.00%  
120 or More Days Past Due    -    0.00%    -    0.00%  
Total    175,974   100.00%    38,981,469,585   100.00%  
                   
Portfolio Provincial Distribution                  
                   
Province   Number of Loans   Percentage   Principal Balance   Percentage  
Alberta    20,641   11.73%    4,673,779,410   11.99%  
British Columbia    26,548   15.09%    7,540,579,031   19.34%  
Manitoba    3,480   1.98%    520,009,166   1.33%  
New Brunswick    4,287   2.44%    441,775,259   1.13%  
Newfoundland    4,556   2.59%    641,946,338   1.65%  
Northwest Territories    64   0.04%    14,041,710   0.04%  
Nova Scotia    6,587   3.74%    852,856,045   2.19%  
Nunavut    -    0.00%    -    0.00%  
Ontario    101,193   57.50%    22,646,950,879   58.10%  
Prince Edward Island    900   0.51%    103,291,361   0.26%  
Quebec    2,037   1.16%    479,391,760   1.23%  
Saskatchewan    5,371   3.05%    1,005,645,813   2.58%  
Yukon    310   0.18%    61,202,813   0.16%  
Total    175,974   100.00%    38,981,469,585   100.00%  
                   
Portfolio Credit Bureau Score Distribution                  
                   
FICO® 8 score   Number of Loans   Percentage   Principal Balance   Percentage  
Score Unavailable    2,912   1.65%    625,676,525   1.61%  
599 or less    1,153   0.66%    236,812,588   0.61%  
600 - 650    2,553   1.45%    564,689,978   1.45%  
651 - 700    7,910   4.49%    1,786,930,211   4.58%  
701 - 750    18,155   10.32%    4,310,403,577   11.06%  
751 - 800    27,882   15.84%    6,597,765,703   16.93%  
801 and Above    115,409   65.58%    24,859,191,003   63.77%  
Total    175,974   100.00%    38,981,469,585   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:

01/30/2020

Distribution Date:02/14/2020
   

 

Portfolio Rate Type Distribution                
                 
Rate Type   Number of Loans   Percentage   Principal Balance   Percentage
Fixed    144,211   81.95%    29,860,418,456   76.60%
Variable    31,763   18.05%    9,121,051,129   23.40%
Total    175,974   100.00%    38,981,469,585   100.00%
                 
Portfolio Mortgage Asset Type Distribution(1)            
                 
Mortgage Asset Type   Number of Loans   Percentage   Principal Balance   Percentage
STEP    139,554   79.30%    28,169,088,168   72.26%
Non-STEP    36,420   20.70%    10,812,381,417   27.74%
Total    175,974   100.00%    38,981,469,585   100.00%
                 
Portfolio Occupancy Type Distribution            
                 
Occupancy Type   Number of Loans   Percentage   Principal Balance   Percentage
Not Owner Occupied    15,402   8.75%    3,432,820,703   8.81%
Owner Occupied    160,572   91.25%    35,548,648,882   91.19%
Total    175,974   100.00%    38,981,469,585   100.00%
                 
Portfolio Mortgage Rate Distribution                
                 
Mortgage Rate (%)   Number of Loans   Percentage   Principal Balance   Percentage
2.4999 and Below    19,352   11.00%    5,146,437,088   13.20%
2.5000 - 2.9999    81,835   46.50%    16,815,904,779   43.14%
3.0000 - 3.4999    42,915   24.39%    9,844,729,784   25.25%
3.5000 - 3.9999    31,033   17.63%    7,027,609,650   18.03%
4.0000 - 4.4999    514   0.29%    88,971,960   0.23%
4.5000 - 4.9999    185   0.11%    30,080,529   0.08%
5.0000 - 5.4999    24   0.01%    2,496,855   0.01%
5.5000 and Above    116   0.07%    25,238,940   0.06%
Total    175,974   100.00%    38,981,469,585   100.00%
                 
Portfolio Current Indexed LTV Distribution(2)(3)(4)            
                 
Current LTV (%)   Number of Loans   Percentage   Principal Balance   Percentage
20.00 and Below    18,054   10.26%    1,465,024,565   3.76%
20.01-25.00    7,858   4.47%    1,106,985,996   2.84%
25.01-30.00    9,344   5.31%    1,562,882,630   4.01%
30.01-35.00    11,451   6.51%    2,161,088,790   5.54%
35.01-40.00    13,582   7.72%    2,888,705,834   7.41%
40.01-45.00    15,810   8.98%    3,578,519,792   9.18%
45.01-50.00    17,308   9.84%    4,224,065,950   10.84%
50.01-55.00    16,966   9.64%    4,273,720,308   10.96%
55.01-60.00    16,024   9.11%    4,162,570,842   10.68%
60.01-65.00    14,348   8.15%    3,755,179,532   9.63%
65.01-70.00    11,603   6.59%    3,113,183,177   7.99%
70.01-75.00    11,673   6.63%    3,342,848,189   8.58%
75.01-80.00    9,872   5.61%    2,704,949,108   6.94%
80.01-90.00    1,810   1.03%    552,286,133   1.42%
90.01-100.00    194   0.11%    69,421,410   0.18%
Over 100.00    77   0.04%    20,037,328   0.05%
Total    175,974   100.00%    38,981,469,585   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:

01/30/2020

Distribution Date:02/14/2020
   

 

Portfolio Remaining Term Distribution            
                 
Remaining Term (Months)   Number of Loans   Percentage   Principal Balance   Percentage
Less than 12.00    31,970   18.17%    6,007,987,760   15.41%
12.00 - 23.99    55,819   31.72%    12,183,349,010   31.25%
24.00 - 35.99    40,097   22.79%    9,221,307,328   23.66%
36.00 - 41.99    12,825   7.29%    3,104,371,653   7.96%
42.00 - 47.99    19,526   11.10%    4,836,399,440   12.41%
48.00 - 53.99    7,435   4.23%    1,797,946,479   4.61%
54.00 - 59.99    7,238   4.11%    1,631,201,992   4.18%
60.00 - 65.99    886   0.50%    168,419,751   0.43%
66.00 - 71.99    28   0.02%    5,037,435   0.01%
72.00 and Above    150   0.09%    25,448,737   0.07%
Total    175,974   100.00%    38,981,469,585   100.00%
                 
Portfolio Remaining Principal Balance Distribution            
                 
Remaining Principal Balance ($)   Number of Loans   Percentage   Principal Balance   Percentage
99,999 and Below    42,940   24.40%    2,577,058,462.55   6.61%
100,000 - 149,999    27,774   15.78%    3,475,974,060.46   8.92%
150,000 - 199,999    25,218   14.33%    4,403,512,693.88   11.30%
200,000 - 249,999    21,372   12.14%    4,800,354,849.97   12.31%
250,000 - 299,999    16,841   9.57%    4,613,724,226.16   11.84%
300,000 - 349,999    12,232   6.95%    3,961,590,865.41   10.16%
350,000 - 399,999    8,842   5.02%    3,302,871,212.52   8.47%
400,000 - 449,999    5,164   2.93%    2,189,099,553.51   5.62%
450,000 - 499,999    4,065   2.31%    1,924,882,051.12   4.94%
500,000 - 549,999    2,916   1.66%    1,527,422,418.62   3.92%
550,000 - 599,999    2,333   1.33%    1,337,901,431.25   3.43%
600,000 - 649,999    1,703   0.97%    1,061,657,009.09   2.72%
650,000 - 699,999    1,104   0.63%    745,089,414.04   1.91%
700,000 - 749,999    791   0.45%    572,399,113.39   1.47%
750,000 - 799,999    646   0.37%    500,007,068.20   1.28%
800,000 - 849,999    485   0.28%    399,302,394.45   1.02%
850,000 - 899,999    408   0.23%    356,793,715.70   0.92%
900,000 - 949,999    275   0.16%    253,876,034.86   0.65%
950,000 - 999,999    194   0.11%    188,546,408.83   0.48%
1,000,000 or Greater    671   0.38%    789,406,601.02   2.03%
Total    175,974   100.00%    38,981,469,585   100.00%
                 
Portfolio Property Type Distribution                
                 
Property Type   Number of Loans   Percentage   Principal Balance   Percentage
Condo    28,746   16.34%    6,044,490,935   15.51%
Single Family    143,079   81.31%    31,928,997,016   81.91%
Multi Family    3,584   2.04%    897,106,443   2.30%
Other    565   0.32%    110,875,191   0.28%
Total    175,974   100.00%    38,981,469,585   100.00%

 

Scotiabank Global Registered Covered Bond Program Monthly Investor Report
Calculation Date:

01/30/2020

Distribution Date:02/14/2020
   

 

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  75,371,859  57,978,052  79,194,807  100,251,355  124,991,825  152,359,409  220,360,707  267,075,881  368,090,605  456,529,167  559,834,304  989,753,359  941,019,702  248,161,201  27,600,935  5,206,243  4,673,779,410 11.99%
  Current and Less Than 30 Days Past Due  75,371,859  57,978,052  79,194,807  100,141,739  124,991,825  152,218,166  220,169,571  266,860,787  367,613,218  456,529,167  558,506,676  987,919,742  939,075,926  247,545,684  27,181,910  5,206,243  4,666,505,371 99.84%
  30 to 59 Days Past Due  -   -   -   109,616  -   141,243  191,136  -   294,959  -   1,047,227  1,833,617  1,943,776  293,097  419,026  -   6,273,696 0.13%
  60 to 89 Days Past Due  -   -   -   -   -   -   -   215,094  182,428  -   280,401  -   -   322,420  -   -   1,000,343 0.02%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
British Columbia All  351,125,790  242,798,118  336,901,159  445,562,050  667,957,355  754,615,021  904,138,121  843,551,615  824,615,454  685,131,543  532,593,790  388,612,089  338,169,040  209,119,149  10,547,123  5,141,615  7,540,579,032 19.34%
  Current and Less Than 30 Days Past Due  351,043,824  242,536,241  336,901,159  443,761,539  667,957,355  754,326,007  903,442,042  843,551,615  822,775,411  685,131,543  532,593,790  388,612,089  338,169,040  209,119,149  10,547,123  5,141,615  7,535,609,542 99.93%
  30 to 59 Days Past Due  -   -   -   1,596,985  -   289,014  193,627  -   1,368,213  -   -   -   -   -   -   -    3,447,839 0.05%
  60 to 89 Days Past Due  81,966  261,877  -   203,526  -   -   502,451  -   471,831  -   -   -   -   -   -   -   1,521,651 0.02%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Manitoba All  8,650,202  9,289,524  10,004,550  16,877,608  20,167,479  33,297,400  39,316,634  47,393,466  63,646,205  72,910,073  96,411,827  59,000,006  42,373,489  410,474  260,227  -   520,009,166 1.33%
  Current and Less Than 30 Days Past Due  8,610,140  9,289,524  10,004,550  16,877,608  20,167,479  33,297,400  39,316,634  47,393,466  63,646,205  72,910,073  96,411,827  59,000,006  42,373,489  410,474  260,227  -   519,969,104 99.99%
  30 to 59 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  60 to 89 Days Past Due  40,062  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   40,062 0.01%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
New Brunswick All  11,189,275  7,451,637  12,412,887  19,446,279  25,818,422  39,326,776  53,749,425  73,425,157  61,084,977  42,563,057  32,327,921  35,741,909  27,108,116  -   129,423  -   441,775,259 1.13%
  Current and Less Than 30 Days Past Due  11,189,275  7,451,637  12,412,887  19,446,279  25,818,422  39,170,845  53,749,425  73,186,646  61,084,977  42,563,057  32,327,921  35,741,909  27,108,116  -   129,423  -   441,380,817 99.91%
  30 to 59 Days Past Due  -   -   -   -   -   155,931  -   238,511  -   -   -   -   -   -   -   -   394,442 0.09%
  60 to 89 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Newfoundland All  6,164,908  4,681,628  7,191,695  11,987,166  17,626,957  20,392,356  29,466,933  43,735,478  48,864,689  74,701,191  102,867,524  146,662,767  121,561,129  5,429,768  378,097  234,052  641,946,338 1.65%
  Current and Less Than 30 Days Past Due  6,164,908  4,681,628  7,140,250  11,956,280  17,626,957  20,392,356  29,466,933  43,693,946  48,864,689  74,701,191  102,746,110  146,662,767  121,338,432  5,429,768  378,097  234,052  641,478,363 99.93%
  30 to 59 Days Past Due  -   -   -   30,885  -   -   -   41,532  -   -   121,414  -   -   -   -   -   193,831 0.03%
  60 to 89 Days Past Due  -   -   51,446  -   -   -   -   -   -   -   -   -   222,697  -   -   -   274,143 0.04%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Northwest Territories All  357,168  358,889  189,462  715,925  1,252,313  844,276  2,033,555  1,141,169  2,518,903  1,582,543  875,568  1,168,804  1,003,135  -   -   -   14,041,710 0.04%
  Current and Less Than 30 Days Past Due  357,168  358,889  189,462  715,925  1,252,313  844,276  2,033,555  1,141,169  2,518,903  1,582,543  875,568  1,168,804  1,003,135  -   -   -   14,041,710 100.00%
  30 to 59 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  60 to 89 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Nova Scotia All  17,890,586  13,046,730  18,063,383  28,135,284  38,095,606  56,134,550  76,291,064  101,310,545  118,382,661  154,288,183  115,805,023  64,720,172  50,348,513  137,547  206,200  -   852,856,045 2.19%
  Current and Less Than 30 Days Past Due  17,890,586  13,046,730  18,063,383  28,135,284  38,095,606  56,096,732  76,291,064  100,888,818  118,243,300  154,288,183  115,805,023  64,720,172  50,348,513  137,547  206,200  -   852,257,139 99.93%
  30 to 59 Days Past Due  -   -   -   -   -   37,818  -   80,377  -   -   -   -   -   -   -   -   118,195 0.01%
  60 to 89 Days Past Due  -   -   -   -   -   -   -   341,350  139,361  -   -   -   -   -   -   -   480,710 0.06%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Nunavut All  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  Current and Less Than 30 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  30 to 59 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  60 to 89 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Ontario All  966,062,453  746,633,233  1,067,919,544  1,484,958,131  1,917,863,461  2,420,922,977  2,749,800,841  2,659,441,355  2,478,368,449  2,091,641,622  1,533,335,083  1,510,833,744  896,281,258  83,739,694  29,882,387  9,266,648  22,646,950,879 58.10%
  Current and Less Than 30 Days Past Due  966,017,592  746,563,235  1,067,824,315  1,482,681,378  1,917,497,680  2,420,277,612  2,747,813,343  2,657,870,103  2,475,991,858  2,090,494,421  1,532,645,072  1,509,288,812  895,315,760  83,056,096  29,882,387  9,266,648  22,632,486,311 99.94%
  30 to 59 Days Past Due  44,861  -   95,229  1,451,785  365,781  391,454  1,300,010  1,240,601  874,313  937,797  312,026  1,362,968  965,499  683,598  -   -   10,025,921 0.04%
  60 to 89 Days Past Due  -   69,998  -   824,968  -   253,911  687,488  330,652  1,502,278  209,405  377,986  181,964  -   -   -   -   4,438,648 0.02%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Prince Edward Island All  2,653,326  2,295,460  2,028,595  4,328,848  7,941,776  8,804,789  13,786,617  14,924,548  9,365,953  10,098,641  8,156,304  10,492,287  8,414,218  -   -   -   103,291,361 0.26%
  Current and Less Than 30 Days Past Due  2,653,326  2,295,460  2,028,595  4,328,848  7,941,776  8,804,789  13,786,617  14,869,599  9,365,953  10,098,641  8,156,304  10,492,287  8,414,218  -   -   -   103,236,412 99.95%
  30 to 59 Days Past Due  -   -   -   -   -   -   -   54,949  -   -   -   -   -   -   -   -   54,949 0.05%
  60 to 89 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Quebec All  4,366,487  5,174,199  4,883,596  10,052,938  12,817,285  14,220,129  20,924,066  21,437,413  30,056,174  37,212,057  46,027,060  55,468,040  210,858,230  5,288,299  417,018  188,771  479,391,760 1.23%
  Current and Less Than 30 Days Past Due  4,366,487  5,174,199  4,883,596  10,052,938  12,817,285  14,220,129  20,924,066  21,437,413  30,056,174  37,212,057  46,027,060  55,468,040  210,858,230  5,288,299  417,018  188,771  479,391,760 100.00%
  30 to 59 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  60 to 89 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Saskatchewan All  19,420,090  16,082,218  21,670,436  35,697,268  50,554,399  70,363,597  107,244,709  195,151,152  151,527,523  120,874,764  78,043,300  75,365,462  63,650,896  -   -   -   1,005,645,813 2.58%
  Current and Less Than 30 Days Past Due  19,420,090  15,894,119  21,670,436  35,697,268  50,455,606  70,217,842  107,244,709  194,806,079  151,261,047  120,374,015  77,745,973  75,365,462  63,650,896  -   -   -   1,003,803,541 99.82%
  30 to 59 Days Past Due  -   188,099  -   -   98,793  -   -   -   -   243,281  297,327  -   -   -   -   -   827,500 0.08%
  60 to 89 Days Past Due  -   -   -   -   -   145,755  -   345,073  266,477  257,468  -   -   -   -   -   -   1,014,772 0.10%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Yukon All  1,772,424  1,196,309  2,422,515  3,075,940  3,618,958  7,238,514  6,953,278  5,132,530  6,049,248  7,646,692  6,905,473  5,029,550  4,161,382  -   -   -   61,202,813 0.16%
  Current and Less Than 30 Days Past Due  1,772,424  1,196,309  2,422,515  3,075,940  3,618,958  7,238,514  6,953,278  5,132,530  6,049,248  7,646,692  6,905,473  5,029,550  4,161,382  -   -   -   61,202,813 100.00%
  30 to 59 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  60 to 89 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  90 to 119 Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
  120 or More Days Past Due  -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -   -  0.00%
Total All  1,465,024,565  1,106,985,996  1,562,882,630  2,161,088,790  2,888,705,834  3,578,519,792  4,224,065,950  4,273,720,308  4,162,570,842  3,755,179,532  3,113,183,177  3,342,848,189  2,704,949,108  552,286,133  69,421,410  20,037,328  38,981,469,585 100.00%
  Current and Less Than 30 Days Past Due  1,464,857,677  1,106,466,022  1,562,735,955  2,156,871,026  2,888,241,260  3,577,104,666  4,221,191,238  4,270,832,170  4,157,470,984  3,753,531,582  3,110,746,797  3,339,469,640  2,701,817,135  550,987,018  69,002,384  20,037,328  38,951,362,882 99.92%
  30 to 59 Days Past Due  44,861  188,099  95,229  3,189,271  464,574  1,015,461  1,684,773  1,655,970  2,537,485  1,181,077  1,777,994  3,196,584  2,909,275  976,695  419,026  -   21,336,374 0.05%
  60 to 89 Days Past Due  122,028  331,875  51,446  1,028,493  -   399,666  1,189,939  1,232,168  2,562,374  466,873  658,387  181,964  222,697  322,420  -   -   8,770,329 0.02%
  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:

01/30/2020

Distribution Date:02/14/2020
   

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 18,620,156 16,281,938 23,752,267 33,732,760 37,368,881 39,011,394 45,204,694 48,113,475 52,720,001 57,094,555  49,874,900  60,958,176  132,916,858  8,936,278  313,917  776,273  625,676,525 1.61%
<=599 4,012,283 6,237,478 5,874,370 11,537,512 19,379,298 19,953,627 27,450,248 27,003,994 28,949,162 23,357,638  19,079,986  23,354,471  16,275,515  3,935,110  411,895  -   236,812,588 0.61%
600-650 10,663,675 7,738,338 14,078,683 24,489,234 35,357,699 49,811,938 63,095,605 71,731,739 62,728,231 53,920,563  54,784,226  48,788,767  53,764,949  10,372,159  2,284,267  1,079,905  564,689,978 1.45%
651-700 35,991,050 28,113,955 42,075,770 83,772,930 120,519,264 155,217,326 192,446,820 230,231,981 199,760,662 190,070,876  160,314,353  174,833,740  129,278,435  33,782,759  7,193,005  3,327,284  1,786,930,211 4.58%
701-750 95,246,605 81,922,050 126,255,236 195,421,447 264,576,360 377,729,250 476,096,628 475,777,907 482,993,470 447,864,368  372,910,684  482,135,845  343,119,356  72,863,943  13,992,908  1,497,521  4,310,403,577 11.06%
751-800 169,072,388 141,806,592 219,108,644 321,229,577 449,752,543 591,779,145 729,076,773 750,605,309 738,003,593 675,298,353  564,149,348  634,136,180  472,142,122  121,187,119  13,889,173  6,528,844  6,597,765,703 16.93%
>800 1,131,418,408 824,885,645 1,131,737,659 1,490,905,329 1,961,751,790 2,345,017,112 2,690,695,181 2,670,255,902 2,597,415,723 2,307,573,181  1,892,069,680  1,918,641,009  1,557,451,873  301,208,765  31,336,244  6,827,501  24,859,191,003 63.77%
Total 1,465,024,565 1,106,985,996 1,562,882,630 2,161,088,790 2,888,705,834 3,578,519,792 4,224,065,950 4,273,720,308 4,162,570,842 3,755,179,532  3,113,183,177  3,342,848,189  2,704,949,108  552,286,133  69,421,410  20,037,328  38,981,469,585 100.00%

 

(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.