21322* IR * 2 * 1 *1 *2 *3 IRIR *4 *5 *6 *7 *8 * 4 * 3 * 7 * 3 FATCA VBI VBI M&A M&A * 4 * 7 * 5 ALM * 9 * 8 * 8 * 6

213 25121 6 J. J.C. M. 3 22 VBI 211 1 J.C.

21322*9 25126 IR * 2 * 1 *1 *2 *3 IRIR *4 *5 *6 *7 *8 * 4 * 3 * 7 * 3 FATCA VBI VBI M&A M&A * 4 * 7 * 5 ALM * 9 * 8 * 8 * 6

2312 3 213 6 13 5 15 4 16 2 4 5 9 1 2241 17 3 5 18 7 19 4 2 12 2 1 21 2 J.C. Flowers & Co. LLC 9 GE2141 1 3 6 2 22 6 11 YES BANK LIMITED 23 1 3 9 1 24 3 VBI 4 7 9 1 1 11 4

2132425 1 3 Go 4 Healthway Medical Development 5 6 7 T 8 9 1 JRVIEW ALTTE ATM

213 26 26 28 45 48 48 49 49 5 52 54 74 77 78 8 8 81 83 84 84 88 89 89 9 9 92 96 1 111 112 114 114 115 3 118 138 143 25

213 26 1 1 1 1 24 386,79 54,495 51,79 62,713 512,24 683,644 9,29,335 5,457,535 436,628 4,292,464 1,842,344 233.65 19.24 12.24% 8.62% 16,65 87,769 6,23 574,47 4,863 [1,456] 413,232 16,75 6,43 24,6 512,24 627,657 8,69,672 5,362,411 462,936 4,136,827 1,873,493 212.67 2.42 1.27% 1.16% 1,321,27 1,368,571 15,19 332,798 4,83 [1,51] 23 186,555 28,74 27,24 29,14 512,24 76,975 8,95,513 5,753,456 235,9 4,28,627 1,794,747 242.9 1.26 1.26 14.12% 8.59% 474 47,12 1,15 623,118 4,991 [1,426] 25 191,464 28,158 25,764 25,467 512,24 647,238 8,882,534 5,374,656 441,15 4,281,926 2,3,441 22.7 9.7 11.71% 8.93% 186,658 171,652 5,832 341,945 4,848 [1,45] 24 223,77 26,888 2,35 25,35 512,24 63,116 8,94,569 5,537,359 476,794 4,125,538 2,22,124 214.7 7.66 1.46% 7.3% 1,58,92 1,17,826 14,689 244,638 5,476 [1,578] 23 1. 2. 232423241 11 3. 1421819 4. [ ] 25 184 18 186 15 24 164 14 24 25 259327 18486 19 181 2311 2531TSB Go / ALM

213 27 24 1,99 1,116 191 2 481 1,286 73 55 648 17 1 538 5 13 35 51 1,2 55 116 69 265 658 344 3 34 51 13 276 18 31 16 272 1,41 561 87 95 295 637 43 62 34 56 4 279 8 4 17 257 25 24 24 287,97 1,842,344 4,292,464 77,95 161,81 9,29,335 5,252,935 24,6 262,342 24,99 63,759 8,345,69 683,644 9,29,335 22,675 1,873,493 4,136,827 686,716 18,633 8,69,672 5,184,326 178,84 294,139 176,44 465,698 7,982,14 627,657 8,69,672 23 318,177 1,794,747 4,28,627 754,598 143,925 8,95,513 5,544,368 29,88 45,867 273,58 535,57 8,198,537 76,975 8,95,513 25 217,941 2,3,441 4,281,926 771,535 171,964 8,882,534 5,58,219 316,436 277,624 158,216 56,399 8,235,295 647,238 8,882,534 24 239,195 2,22,124 4,125,538 772,359 184,33 8,94,569 5,384,373 152,986 313,19 191,246 551,72 8,31,453 63,116 8,94,569 23 251,2 39 949 1155 4 26452 22658 583 51 14272 25241,2388 9,5583842,86 4 47517,947 2,95957,534 2337,69

213 28 Interim Report Interim Report GAAP Interim Report %1 24253311 2524 241125331 25 24 3 2311 25 25714 27225253 48 57% 1,2 55561 4 452 67647 362

213 29 && 4 2571 254 2567 1 2512615 161 266 47 8 4 18 25342,92425 942,86 4 2.3%2.8% 2532.2% Tier I 25312.2% 25914.1%Tier I253 1.4%12.% 46 2592,19 2535.3%4.8%

213 3 1 1 1 1 1 Tier I ROA ROE 1 2 Tier I 1 24 25 24 2425 1. 2. 561 87 95 295 1,41 647 56 74 62 5 279 8 4 17 257 2,179 2,34 42,819 5,52 1,719 88,825 53,746 2,776 1,582 7,183 5,52 82,352 5,122 6,472 88,825 22.7 9.7 11.7% 9.8% 18,867 41,856 87,461 67,915 81,86 6,374.6% 8.9% 65.3% 62.2% 2,746 6.2% 155 2.7% 55 116 69 265 1,2 67 51 722 3 1 276 18 31 16 272 3,181 17,947 42,86 4,53 1,439 89,55 57,534 458 2,735 6,193 4,53 81,985 5,122 7,69 89,55 242.9 1.26 1.26 14.1% 12.% 19,374 42,648 89,674 73,676 82,721 6,953.6% 8.6% 7.2% 66.9% 2,19 4.8% 187 2.9% 1,116 191 2 481 1,99 1,39 18 1,417 55 21 538 5 13 35 51 2,879 18,423 42,924 5,11 1,618 9,293 54,575 2,623 2,4 7,192 5,11 83,456 5,122 6,836 9,293 233.65 19.24 12.2% 1.4% 2,143 42,462 88,195 7,54 81,638 6,556.6% 8.6% 65.4% 65.8% 2,426 5.3% 163 2.7%

213 31 5525 1,1548% 561 4 55452 1,21,41 949 252,15 47% (1) 1EPSEPS 1EPS EPS ROEROTE ROEROTE 2 1 25 1. GAAP 2. ROEROTE 17 6 34 45 272 45 317 1.26 1.69 11.96.6%.1%.7% 8.6% 1.4% 1.% 8.6% 2.1% 1.7%

213 32.44%.39% 738 729 1791754 13 GAAP GAAP 2.8%2.3% 1 A 1 B AB 2 C D=B+C AD 1. 2. 1. GAAP 2.94% 6.3.85 *** 2.5%.39%.28.79 2.23.55 3.19 3.43 1.19 ***.47% 2.3%.48% 2.2% 627 178 82 15 94 113 1 25 1 14 29 28 1 5 175 175 729 42,648 5,911 19,374 4,214 72,148 57,255 852 6,34 96 5,433 1,869 1,669 199 7,358 73,676 7,863 6,336 1,527 72,148 25 3.8% 6.24.91 *** 2.61%.44.38.85 2.7.64 3.9 3.4 1.25 ***.53% 2.8%.51% 2.1% 647 176 86 8 917 118 5 26 9 16 25 23 1 4 179 179 738 41,856 5,634 18,867 3,765 7,124 53,457 2,892 6,88 93 5,158 1,64 1,42 237 3,836 67,915 3,554 5,764 2,29 7,124 3.3% 6.26.85 *** 2.53%.43%.35.8 2.8.59 3.9 3.3 1.7 ***.51% 2.2%.5% 2.3% 1,285 356 17 22 1,834 234 9 52 19 33 54 5 3 9 361 361 1,472 42,462 5,684 2,143 4,28 72,499 54,52 2,815 6,544 925 5,618 1,769 1,537 232 4,98 7,54 3,978 5,937 1,958 72,499 24 24 2.5% 6.3 2.18% 94 178 725 175 55 72,148 5,911 66,237 25 2.61% 6.24 2.29% 917 176 741 179 561 7,124 5,634 64,489 2.53% 6.26 2.21% 1,834 356 1,478 361 1,116 72,499 5,684 66,814 24 24 3

213 33 9569 295 265ALM 1 14 178 1 17 87116 13.1 49.7 5.1 588.5 27. 31 8 49 1 69 25 15 17 98 95 24 2. 24 4 25 186 2 25 47 11 2 12 28 4 12 4 14 119 176 295 37 22 9 16 2 9 9 6 87 178 265 19.6 96.9 97.6 2.9 42.7 166.4 23.2 114.8 143.1 27. 1.3 1.1 24 82 1 43 11 9 6 13 1 125 356 481 24 3.

213 34 67647 274261 385395 97 88 435 32 2 1 16 5651 21 4 4.9 1.8 2.3 14.4 3.3 3.8 5.5 3.5 8.9 2.5 24 539 194 176 92 65 35 26 1,39 18 1,417 274 97 88 5 32 2 16 67 51 722 25 261 99 86 43 33 21 1 647 56 74 24 4. 25 34 1 4 14 51 13.5. 2.2 3.1 25,117. 8.9 24 74 3 8 28 17 39 1 4 14 56 24 5.

213 35 GAAP 623 56 39 43 119 3927 56 5 1 1 276 279 123 46.6 199.8 94.9 7.7 1. 84. 29.6 94.3 24 84 53 191 137 4 162 55 17 22 4 26 39 3 25 32 7 83 9 4 56 62 24 6. 16.6 1. 95.7 525.5 155.8 12.2 24 1 8 9 16 21 1 5 1 5 1 25 2 2 1 2 5 24 7.

213 36 16 17 257 272 36317 GAAP Interim Report Financial Statement GAAP SPC 25 15 16 2.7 8. 9.7 24 31 4 35 15 2 17 24 8. 1 2 1 9. 1. 2. 55 452 1,2 658 658 344 3 51 13 276 3 272 55 452 1,2 67 51 722 28 3 1 276 3 272 12 51 63 63 51 12 25 561 479 1,41 637 637 43 62 56 4 279 21 257 9 56 66 66 56 9 561 479 1,41 647 56 74 336 62 5 279 21 257 1,116 873 1,99 1,286 1,286 73 55 17 1 538 27 51 23 18 131 131 17 23 1,116 873 1,99 1,39 18 1,417 572 55 21 538 27 51 24 24

213 37 1. 25 148 21 359 121 238 28 266 19 32 52 44 8 8 415 214 63 489 14 32 18 33 5 39 3 42 42 55 452 1,2 658 344 3 34 2.6 24.3 14.3.9 22.6 186.1 65.6 26.9 46. 31.1 3.5 72.4 97.3 81.4 3.6 5.4.7 4.3 14.7 25.8 1.7 13.5 112.9 349.8 45.8 424.1 99.8 52.7 2. 5.6 3.7 3.2 14.6 94.3.1 24 298 27 568 242 326 63 263 29 112 142 9 52 75 127 844 42 1,264 933 331 62 269 56 69 13 2 6 5 11 1,116 873 1,99 1,286 73 55 648 145 169 314 12 194 33 161 15 6 76 45 3 17 47 43 23 634 469 165 43 121 29 45 15 2 13 2 1 561 479 1,41 637 43 62 34 24 2571 & & 2541

213 38 11. 1 2 2 25 48 19 68 31 37 7 29 88 39 128 24 14 34 138 22 73 96 21 74 74 13 81 67 38 29 18 48 1 2 6 7 16 23 148 21 359 121 238 28 266 1.3 24.7 4.9.3 9.9 142.3 42.4 2.4 181.1 22..1 28.6 186.3 237.7 14. 29.4 25.4 13.6 29.3 45.9 3.6 5. 4.3 6.4.4 15.4 425.6 65.7 236. 152.1 124.5 19.5 93.7 23.3 38.4 2.6 24.3 14.3.9 22.6 186.1 65.6 24 94 44 139 61 77 3 18 17 43 214 48 165 58 17 5 63 114 38 75 5 81 16 157 14 78 62 63 38 39 15 54 41 96 298 27 568 242 326 63 263 49 15 64 31 33 17 51 91 14 15 24 81 39 41 19 56 76 19 57 56 14 77 63 38 25 3 29 1 5 3 7 3 13 17 145 169 314 12 194 33 161 24 1. 2. 2541

213 39 314 359 145148 169 21 6468 15128 REIT 7696 9 61 3 1 12121 33 28 161266 2948 6367 3 18

213 4 12. 25 8 8 17 1 6 6 11 9 2 16 4 5 14 14 17 2 2 19 32 52 44 8 8 2.6 44.3 3. 1.9 47.7 14.1 76.8 71. 72.3 48.6.1 8.5 61.5 79.6 88.1 36. 31.1 1.6 55.5 78.1 43.6 26.9 46. 31.1 3.5 72.4 97.3 81.4 24 16 29 45 23 22 62 85 12 59 72 31 4 1 5 1 23 24 35 1 2 8 29 112 142 9 52 75 127 8 16 24 11 12 13 26 6 33 4 16 24 1 25 1 11 17 6 2 4 15 6 76 45 3 17 47 24

213 41 76 52 24 17 4 2 11 14 45 44 17 1 478 2531TSB Go 1 2 25 168 8 15 27 45 188 3 234 8 63.7 12.9 2.8 32.7 29.5 1.1 6.9.8 7.1.7 24 331 176 36 43 74 376 63 478 16 1,264 167 91 19 2 34 19 32 235 8 634 24 13. 1. 2332311 2.

213 42 14. 1 1. 2. 2332311 3. 2 3 25 127 4 168 161 6 1 5 28 19 188 131 57 4 61 33 2 3 2 9 1 7 39 194 234 172 61 33 27 7 1 8 3 5 6 415 214 63 489 14 32 18 3.1 14.9.7 5. 48.5 591.6 61.1.4 18.3 1.1 3.5 1.2 143.1 14.1 6.7 4.6 6.9 8. 28.3 362.5 41.1 2.6 4.5.8 3.4 1.8.6 2.9 4.5 24.4 7.1 28.1 2. 155.3 4.3 3.6 5.4.7 4.3 14.7 25.8 1.7 24 26 7 331 32 28 28 49 32 376 252 123 1 124 69 5 63 4 22 22 92 385 478 332 146 64 81 14 1 16 5 11 11 844 42 1,264 933 331 62 269 131 35 167 153 13 13 27 16 19 126 64 9 54 35 3 32 19 13 12 49 186 235 166 68 34 34 6 1 8 2 5 5 43 23 634 469 165 43 121 24

213 43 12118 167 168 131127 354 153161 1 1 13 5 5461 19 188185 4 88 4 9 127 34 27 4939 186194 166172 3433 26 22 213191 GE 36 24 78 53 316 57 41

213 44 ALM 26 25 ALM 1 14 15. 25 17 7 25 7 32 32 16 1 14 4 1 1 33 5 39 3 42 42 2.9 117.6 195. 2.8 265. 265. 27.8 12.5 35.5 5. 53.8 99.8 1.6 13.5 112.9 349.8 45.8 424.1 99.8 52.7 24 27 72 44 12 32 32 28 2 31 7 38 5 43 56 69 13 2 6 5 11 16 43 26 6 19 19 12 2 1 3 6 2 9 29 45 15 2 13 2 1 24 1 12 24 46,949 7,625 2,538 84 57,198 49,877 7,656 44 18 57,993 25 44,929 8,817 2,69 167 56,522 24 16. 1. 254 2.

213 45 Tier I 5% Tier II 45% 5% PDLGD 8% 8% Tier I 1 =1 24 512,24 512,24 79,461 17,288 72,558 2,653 1,475 1,238 6,173 57,547 35,394 12,487 9,555 2,358 68,832 24,73 8,972 169,798 29,358 14,44 178,77 178,77 5,824 39,172 2,358 88 5,56 71,795 715,87 4,443,342 87,555 228,29 368,595 5,847,783 1.41% 12.24% 512,24 512,24 79,461 131,873 72,558 89 1,222 6,519 57,791 31,985 1,72 9,522 8,86 652,525 24,222 8,969 169,461 27,653 141,88 178,431 178,431 4,881 41,776 8,86 1,26 5,77 62,315 768,641 4,98,26 776,174 219,843 349,54 5,443,549 11.98% 14.12% 25 24 512,24 512,24 79,461 81,972 72,558 2,569 1,31 59,625 56,516 38,271 14,263 9,715 23,38 573,878 23,443 8,786 177,653 28,487 149,165 186,439 186,439 6,194 36,764 23,38 883 5,292 72,443 687,875 4,458,789 82,58 221,32 369,12 5,869,252 9.77% 11.71% 142 1819 18II 18 24 1.8814.12% 15 3

213 46 Shinsei FinanceCaymanLimited 287 38 18223 72 287 6.418% 1 2 2 1 3 2 Shinsei Finance IICayman Limited 2871 24 18323 725 287 7.16% 267 15,6 2133 723 267 5.5% 18, 317 5.% 1. 2. 3. Shinsei Finance IIICaymanLimited

213 47 Shinsei Finance IVCaymanLimited 267 2,5 2133 723 317 5.% 1 2 2 1 3 2 6,6 267 5.5% 277 4, 2112 277 5.5% 5, LIBOR12 +4.55 1. 2. 3. Shinsei Finance VCaymanLimited

213 48 9,1 9,1 2,9 9 1,2,9,1,18 3,4,5,6,7,8,9,1,11 7 9 3,4,5,6,9,1,12 9,13 14,15 9 9 9 9,1,16 9,1,17 9 9 25 648,897 18,86 78,57 19,83 112,318 287,97 233,847 1,842,344 4,292,464 33,857 23,59 77,95 52,716 68,429 95 16,339 511,32 161,81 9,29,335 5,252,935 24,6 262,342 17,94 47,69 24,99 719,292 174 82,8 174,286 63,759 7,64 54 7,39 245 34,983 7 511,32 8,345,69 512,24 79,461 17,288 72,558 626,395 3,825 11,65 1,475 6,35 1,238 62,315 683,644 9,29,335 724,563 53,216 51,557 99,839 318,177 211,31 1,794,747 4,28,627 37,746 211,622 754,598 49,956 61,87 47 18,8 453,36 143,925 8,95,513 5,544,368 29,88 45,867 12, 6,216 273,58 619,344 25 17,9 189,142 535,57 4,628 31 7,521 114 28,63 56 453,36 8,198,537 512,24 79,461 131,873 72,558 65,981 1,842 9,65 89 6,332 1,222 61,13 76,975 8,95,513 24 414,89 38,387 31,927 12,321 217,941 26,167 2,3,441 4,281,926 22,729 196,966 771,535 55,23 73,97 113 15,789 55,232 171,964 8,882,534 5,58,219 316,436 277,624 23,77 139,44 158,216 718,377 16 63,4 163,525 56,41 4,13 23 7,179 211 41,568 275 55,232 8,235,295 512,24 79,461 81,972 72,558 61,8 1,73 11,694 2,569 15,338 1,31 6,195 647,238 8,882,534 24 19321

213 49 1 2 3 4 5 6 25 191,464 74,155 64,77 8,618 19,519 11,381 71,315 15,92 163,35 17,961 11,65 2,68 2,542 1,771 1,88 47,13 7,441 15,192 28,158 439 671 27,926 829 458 37 27,555 1,791 25,764 24 186,555 72,562 62,768 8,238 22,667 8,48 7,86 13,19 157,851 17,59 11,198 2,51 2,992 11,1 1,57 49,875 72,231 6,166 28,74 14 1,241 27,63 1,89 3,145 1,254 28,857 1,617 27,24 25 27,555 2,88 534 59 1,342 271 25,467 23,971 1,495 24 386,79 147,834 128,56 17,28 4,39 22,698 141,266 33,969 331,584 36,149 23,66 5,264 5,467 21,134 2,669 99,833 141,798 29,998 54,495 1,162 1,782 53,875 595 1,334 738 54,614 3,534 51,79 24 54,614 8,98 4,266 148 2,889 794 62,713 58,319 4,393 24 28,857 283 1,923 2,54 332 1 29,14 27,213 1,927

213 5 25 512,24 512,24 79,461 79,461 58,863 2,653 25,764 23,19 81,972 72,558 72,558 577,97 2,653 25,764 23,19 61,8 24 512,24 512,24 79,461 79,461 58,863 2,653 51,79 48,425 17,288 72,558 72,558 577,97 2,653 51,79 48,425 626,395 24 512,24 512,24 79,461 79,461 17,288 2,653 27,24 24,585 131,873 72,558 72,558 626,395 2,653 27,24 24,585 65,981

213 51 25 674 399 399 1,73 11,754 59 59 11,694 1,117 1,452 1,452 2,569 13,545 1,792 1,792 15,338 1,354 53 53 1,31 61,877 1,682 1,682 6,195 627,657 2,653 25,764 3,528 19,58 647,238 24 674 4,499 4,499 3,825 11,754 148 148 11,65 1,117 2,592 2,592 1,475 13,545 7,24 7,24 6,35 1,354 115 115 1,238 61,877 438 438 62,315 627,657 2,653 51,79 7,562 55,987 683,644 24 3,825 1,982 1,982 1,842 11,65 2,54 2,54 9,65 1,475 584 584 89 6,35 26 26 6,332 1,238 16 16 1,222 62,315 1,211 1,211 61,13 683,644 2,653 27,24 1,254 23,33 76,975

213 52 25 27,926 5,228 3,68 1,999 171 1,268 8,567 3,152 153 9,345 36 74,155 17,961 2,247 2,77 9,269 227 15,265 17,827 146,516 126,17 138,352 16,514 241,88 11 7,55 4,278 8,97 82,153 19,913 9,186 3,827 12,7 7,176 74, 14,658 89 18,121 465 2,292 187,23 572 186,658 24 53,875 1,52 7,36 3,774 916 1,39 18,942 336 291 15,93 29 147,834 36,149 5,324 5,27 31,199 183 85,231 64,55 153,821 68,69 26,515 31,797 243,287 2,51 8,776 63,25 22,312 94,996 4,69 11,521 14,798 32,1 7,146 149,77 26,279 49 33,743 5,499 59,437 16,762 696 16,65 24 27,63 5,15 3,45 1,767 1,72 973 17,887 2,984 28 6,352 153 72,562 17,59 1,52 1,574 9,859 137 3,27 33,49 85,34 291,428 4,488 216,474 97,928 1,871 26,221 44,97 15,794 32,473 5,94 13,147 4,37 25,1 44 71,935 13,379 155 2,915 7,994 66,467 1,386 911 474

213 53 1 25 1,429,95 1,3,279 251,941 39,64 31,639 1,96 1,961 14,264 6 171,652 133 235 2,653 3,76 5,832 27 9,146 332,798 341,945 24 8,549,411 8,2,931 423,914 85,27 9,342 3,29 4,249 14,588 133 87,769 1, 6,349 5, 262 1,43 2,653 3,145 6,23 68 241,672 332,798 574,47 24 49,651 498,565 39,167 39,82 43,296 1,551 2,65 161 47,12 2,4 5, 9,91 5 21 2,653 3,152 1,15 55 48,647 574,47 623,118

213 1. 1 184 2 86 66 512 3 22164 2. 1 2 18 Comox Holdings Ltd. 2 3 86 66 712 4 1 25 3. 1 9 139 1 3 3 1 5 1 6 36 7 1 8 3 2 4. 1 2 3 4 5 ATM 35 22 54

213 55 1 2 1 1 223 2 5 6 7 161,519 155,879 8 9 1 9,8115 126 11 12 GE 13 78 78 78 13 2331 215 6 14

213 15 24 24 4979613 4 25 25 4 263 512 9,372 9,152 3 3 1,258 1,466 33 3 3 261 299 2425 5 38,117 35,719 3 1,155 932 16 6 3 17 18 312,869 262,26 3 11,52 1,897 3.6. 1 39,172 41,776 1,927 2,685 2 3 47,38 41,629 51,172 27,633 2,577 12,525 252,916 212,549 7 24 9,92 3,943 8 3 16,219 15,213 8,125 8,134 56

213 9 165 1,957 1,953 15,484 58,789 4,171 4,2 872,77 641,58 121,584 116,57 84,14 77,796 42,298 44,45 2,558 2,422 418 916 17, 12, 43,945 57,131 447,89 328,168 1,159 13,787 2,483 2,223 914 911 173,655 169,544 5,13 8,585 13,478 13,29 16,718 18,498 4,473 2,551 1 86,546 13,787 1,788 1,953 121,654 64,283 4,66 9 11 3,82,64 3,774,751 1 3,636,321 3,596,93 12 365,817 38,19 14 4,655 37,64 5,26 5,79 35,394 31,985 15 12,487 1,72 16 92, 89,4 17 153,675 17,43 18 23 31,675 26,697 1 43,722 43,81 2 3 4 5 6 5,669 3,993 4,734 3,791 918 1,773 38,294 38,429 3,68 3,45 1,999 1,767 9,76 2,663 3,29 1,756 171 1,72 715356 13 52,878 52,785 57

213 1 2,75,346 2,75,346 2,75,346 2,75,346 96,427 96,427 96,427 96,427 2. 3. 1 1 2458 2,653 1. 24331 24531 2 1 2,75,346 2,75,346 2,75,346 2,75,346 96,427 96,427 96,427 96,427 2. 3. 1 1 2558 2,653 1. 25331 2553 2 58 1 414,89 724,563 72,144 11,444 341,945 623,118 1. 1 4 5 1 172,465 173,479 6,976 6,86 2,817 2,973 259 277 158,884 159,589 2 1 13,165 55,972 14,94 54,792 12 11,156 42,518 12,91 41,958 23 8,889 29,882 1,465 29,996 34 6,567 19,394 7,448 19,711 45 4,285 9,963 5,83 1,55 5 3,557 14,733 4,541 16,469 47,621 172,465 55,389 173,479

213 2. 1 4,11 3,833 1 17,684 15,862 21,695 19,696 1 4,497 4,422 1 19,99 19,351 23,597 23,773 2 1 2 3 4 5 *1 6 7 *1 8 9 *2 1*1 11 1 2 3 4 5 6 7 8 9 *3 *4 648,897 18,86 78,57 19,83 66,965 44,338 31,89 233,714 662 639,89 1,94,814 36,557 4,292,464 121,328 4,171,136 199,177 365,817 12,111 1,819 342,886 7,627,249 5,252,935 24,6 262,342 17,94 47,69 15,925 719,292 82,8 174,286 6,929,344 17,733 16,521 34,255 648,897 18,86 78,948 19,83 66,965 44,64 31,89 238,291 662 649,174 1,94,814 3,286 4,248,691 2,125 354,528 7,725,86 5,267,724 24,58 262,768 17,94 47,69 15,925 718,119 82,8 171,91 6,94,172 17,733 16,521 34,255 44 31 4,577 9,365 6,271 77,555 947 11,641 98,557 14,788 19 426 1,172 3,194 1,829 *1 *2389,3134,983 *3 *4 511,32 4,46 59

213 6 1 2 3 4 5 *1 6 7 *1 8 9 *2 1*1 11 1 2 3 4 5 6 7 8 9 *3 724,563 53,216 51,557 52,793 45,432 62,764 21,899 56 636,73 1,45,932 38,775 4,28,627 11,376 4,17,251 27,728 38,19 12,41 1,277 357,422 7,595,547 5,544,368 29,88 45,867 12, 6,216 46,874 619,344 17,9 189,142 6,942,81 23,765 12,254 36,2 724,563 53,563 51,557 52,793 46,355 62,764 214,5 56 643,639 1,45,932 3,587 4,169,2 27,443 368,492 7,671,224 5,553,946 29,74 45,919 12, 6,216 46,874 617,852 17,9 19,438 6,952,223 23,765 12,254 36,2 346 922 3,15 6,935 8,187 61,768 285 11,7 75,677 9,578 13 52 1,491 1,296 9,422 *4 *1 *2361,64128,63 *3 *4 453,36 3,311 1 1 6 24 3 3 3 3 CDS 5 6 7

213 61 8 9 CDS 1 11 12 6 39 MTN 3 CDS 45 3 6 7 CDS 8 6 28 P7879 P8 P8 *1*2 *1*2 *1 *21,27166 2723 12,751 6,77 72,829 12,819 57,681 7,51

213 62 1. 6112,257281,527 1 1. 2. 1 3 176,626 147,575 1,84 4,353 1,886 368 349 36,389 3 176,626 147,575 1,84 19,353 15,2 349 183 25,614 2,325 2,335 4,558,713 4,99,234 593,163 723,154 1,124,526 92,97 11,49 3,28 7,693 5,6,527 5,125,244 787,556 1,83,435 1,453,978 115,9 16,49 1. 2. 1 24 18 139,759 116,222 1,992 5,934 2 424 39 31,372 24 18 139,759 116,222 1,992 16,993 12,794 29 137 21,171 6,895 6,42 4,658,96 4,281,517 581,66 679,78 1,314,84 51,432 62,244 39,745 17,776 5,764,173 5,321,691 725,522 959,32 1,548,748 114,26 11,525

213 63 2 1. 2. 1 29,417 22,475 55,253 5,25 32,24 33,869 29,417 22,475 55,253 49,338 4,744 41,233 716,72 11,842 158,54 931,85 918,286 825,128 673,772 477,4 2,2,346 2,46,529 1. 2. 1 31,222 18,765 37,211 2,677 26,427 41,88 31,222 18,765 37,211 33,672 437 46,11 724,366 93,164 148,373 644,764 684,723 838,559 781,175 519,931 1,586,786 1,494,297

213 64 3 1. 2. 1 19 282 8,489 4,848 927 6,649 1,494 729 1,577 19 282 25,853 23,188 17,6 23,634 1,494 729 3,46 161,525 141,975 74,685 8,77 18,4 118,997 3,762 24,115 384,365 373,268 168,569 194,6 28,399 119,347 1. 2. 1 271 34 15,766 12,142 1,914 18,675 989 33 3,54 271 34 5,726 49,147 26,2 34,699 989 33 5,836 262,287 256,975 77,568 82,96 35,4 17,977 18,555 4,21 796,98 897,631 159,842 173,733 35,4 17,977

213 65 4 1. 2. 1 92 39 1 62 92 39 13 39 2,54 22,669 31,114 1. 2. 1 82 25 56 82 25 12 69 22,86 11,543 8,64 5

213 66 6 1. 2. 3. 1 1,667 2,75 835 1,243 1,667 2,75 2,435 2,843 26,752 255,824 1,6 447,561 442,565 1,6 1. 2. 3. 1 3,27 3,281 582 836 3,27 3,281 2,182 2,436 261,58 262,6 1,6 317,424 328,928 1,6 2. 1 1. 24 2. 3. 1 4,761 14,555 3 9,793 44,247 224,61 25 613,87 237,17 1,45

213 831,85 246,9 9,925 1 329,491 227,66 6,325 3,374 11,53 3 7,679 1. 24 2. 3. 2 1 1. 25 2. 33,333 18,21 9,446 1 9,841 6,727 6,727 4,575 4,575 1. 25 2. 3 4 1. 1 2. 43 3. 16 67

213 68 1. 2311 253 1TSBGo ALM 2541 2 3 17,2 14,63 2,956 5,546 2,234 9,239 2,66,853 578,18 7,678 1,989 5,689 1,91 92 5,684 33,588 6,4 836 37,454 6,377 1,419 7,797 3,833 355 2,9 395,871 398 131 529 767 1,35 1,719 87,357 2,198 429 2,443 835 1,67 1,173 1,357 2,627 151,68 275,125 1 4,66 672 3,394 1,614 132 2,585 352,773 124,68 12 1,681 1,12 43 1,58 1,771 229 439 77,4 63,375

213 69 1. 2. 3. 4. 5. 6. 7./ 16,79 13,169 3,539 15,376 31 1,364 1,26,55 4,753,858 22,344 24,32 1,958 14,597 1,33 6,712 354,115 3,695 23,589 4,924 18,665 16,699 3,413 3,475 993,941 536,261 82 695 16 243 23 581 46,35 4 2,632 1,692 4,325 644 1,988 1,529,736 17,416 1,57 1,259 21 395 258 92 14,17 56,194 47,913 63,773 6,253 34,8 8,6,77 6,36,73 1,268 39,136 19,656 13,777 5,878 5,534 2,74 16,826 2,433,33 468,37 9,632 2,268 7,364 2,159 49 7,422 3,679 3,175 557 42,19 6,784 1,348 8,132 3,847 1,869 4,86 419,844 97 178 275 617 1,664 2,38 81,315 1,91 431 1,71 813 896 1,45 55 69 155,345 269,62 13 2,89 1,149 939 1,612 51 528 389,858 223,622 1 2,18 1,444 5 1,439 1,742 5 247 95,529 83,93

213 16,831 12,766 4,65 16,145 155 53 1,161,8 5,31,856 21,91 24,157 2,247 15,196 231 6,945 363,82 4,241 1 2 3 4 5 6. 7/ 4 1 34,8 34,98 3,68 3,335 1,999 1,767 987 1,289 746 997 28,158 28,74 2 8,6,77 7,694,599 414,89 724,563 38,387 53,216 31,927 51,557 22,729 37,746 415,452 374,488 35,339 32,552 73,9 61,866 113 47 15,789 18,8 171,964 143,925 8,882,534 8,95,513 23,46 3,99 19,497 17,263 3,394 2,749 882,741 437,518 859 727 132 312 58 66 25,657 134 2,51 1,741 76 778 3,28 1,386,161 2,396 1,433 1,61 176 415 1,18 1,293 55,53 45,239 65,839 354 34,98 7,694,599 6,525,868 973 44,218 3 6,36,73 6,525,868 23,77 12, 139,44 6,216 718,377 619,344 16 25 63,4 17,9 163,525 189,142 56,41 535,57 4,13 4,628 23 31 7,179 7,521 211 114 41,568 28,63 275 56 8,235,295 8,198,537 7

213 1. 7,376 43,722 13,111 64,255 191,464 66,762 43,81 12,34 64,677 186,555 2. 1 9% 9% 2 9% 9% 3. 1% 1% 169 1 171 86 39 5 474 21 5 44 1,72 71

213 72 1,132 315 26,919 3,34 2,127 1,684 8,414 1,958 42 2,943 5 3,68 1,999 38,271 14,263 1,12 299 24,684 2,689 7 339 1,82 1,468 4,819 8,3 429 2,147 5 3,45 1,767 31,985 1,72

213 73 1 1. 1 242.9 1 76,975 62,326 1,222 61,13 644,649 2,653,919 233.65 683,644 63,554 1,238 62,315 62,9 2,653,919 (1) (2) 1.26 27,24 27,24 2,653,919 1.26 3 3 18 16,942 9.7 25,764 25,764 2,653,919 19 17,816 1 2.

213 74 =++= 24 5,252,935 1,584,511 3,25,536 417,888 24,6 5,457,535 5,544,368 1,65,581 3,521,325 417,46 29,88 5,753,456 25 5,58,219 1,563,17 3,112,139 383,62 316,436 5,374,656 24 1 24 2,61 153,675 174,286 18,738 17,43 189,142 25 23,231 14,294 163,525 24 2 1 1.% 5.74.1..33 2.95.75 5.44 1.76 17.1 14.12 7.42 2.7 41.77 1.% 3.15 1.51 95.34 4,232,715 242,995 252 113 13,97 124,825 31,778 23,72 74,418 72,43 597,731 314,255 114,73 1,768,185 59,749 1,884 899 56,965 4,292,464 24 1.% 4.97.1..34 3.35.86 5.15 1.81 16.8 13.51 6.9 2.61 43.69 1.% 3.3 1.32 95.37 4,157,175 26,558 22 118 13,947 139,355 35,577 214,215 75,413 698,68 561,759 286,741 18,484 1,816,173 51,452 1,699 681 49,71 4,28,627 25 1.% 5.59.1.1.4 2.63.95 5.54 1.98 17.84 14.65 7.38 2.81 4.2 1.% 2.31 1.3 96.66 4,196,736 234,643 283 266 16,891 11,239 4,53 232,413 83,48 748,91 614,865 39,843 118,13 1,687,271 85,189 1,971 875 82,342 4,281,926 24 1. 2. 24 1,493,237251,622,434241,561,39

213 75 2 3 (1.%) (.48) (5.89) (.3) (.89) (7.29) 4,292,464 2,577 252,916 1,258 38,117 312,869 161,81 51.7% 24 (1.%) (.3) (5.5) (.3) (.85) (6.23) 4,28,627 12,525 212,549 1,466 35,719 262,26 143,925 54.9% 25 (1.%) (.44) (6.65) (.4) (.95) (8.8) 4,281,926 18,918 284,634 1,74 4,8 346,94 171,964 49.7% 24 1. 2. 24 67,77 94,12 161,81 65,583 78,341 143,925 25 77,82 94,143 171,964 24 4 3 3 3 3 3 3 225,86 8,18 211,219 1,147 4,538 29,237 1,129 6,443 17 21,646 2,781 1 791 1,988 25,182 79 15,119 39 9,943 3,582 11,186 19,342 53 312,869 24 186,542 8,283 171,548 1,234 5,475 26,789 1,266 6,538 6 18,978 2,446 2 81 1,634 24,368 148 14,559 29 9,631 22,113 2,824 19,92 195 262,26 25 249,842 5,37 241,761 743 1,966 33,292 1,132 6,676 36 25,447 3,423 6 925 2,491 26,169 277 15,182 35 1,674 33,365 12,131 2,88 924 22 346,94 24

213 76 1 1,337,362 532 183,673 27,237 293,539 1,842,344 2 82,214 82,234 24 25 24 1,337,362 532 183,673 27,217 211,324 1,76,11 1,324,813 527 123,25 28,17 318,363 1,794,747 119 88,259 88,379 1,324,813 527 123,25 27,897 23,14 1,76,368 1,476,183 1,772 237,275 23,648 264,561 2,3,441 7,822 7,822 1,476,183 1,772 237,275 23,648 193,739 1,932,618 1. 2. 1 3 3 3 3 3 17 2 11 2 6,242 13 4,86 24 1,91 4,449 5 4,318 2 6 343 17 236 11,52 263 9,372 261 1,155 24 1 1 7 1 6,251 129 4,962 261 897 4,354 274 4,9 37 32 28 17 173 1,897 512 9,152 299 932 25 23 4 13 5 6,163 88 4,653 228 1,192 5,28 59 5,85 52 82 431 17 323 11,898 261 1,76 28 1,281 24

213 77 24 1,169 827 342 156 285 21 264 612 286 2,511 1,1 82 297 152 293 2 272 1,6 18 2,731 25 1,17 778 392 186 296 2 276 593 382 2,629 24 1. 2. 2 24 51,811 6,88 58,619 51,232 6,481 57,713 25 5,699 7,311 58,1 24 2412.11%25 12.51%2412.2% 247,15256,89247,28 3 134,12 125,517 8,584 1,896 62,723 19,66 1,839 8,821 43,62 23,913 19,148 17,94 8,1 233,637 34,752 1,839 1,839 23,913 23,913 34,752 24 25 24 134,12 125,517 8,584 1,896 27,97 8,821 8,821 19,148 19,148 17,94 8,1 198,884 14,561 131,995 8,565 12,575 52,89 18,64 9,95 8,653 34,25 18,898 15,36 25,178 5,571 236,697 28,849 9,95 9,95 18,898 18,898 28,849 14,561 131,995 8,565 12,575 23,96 8,653 8,653 15,36 15,36 25,178 5,571 27,847 126,371 118,95 7,465 13,361 65,24 23,145 12,547 1,598 41,878 21,471 2,47 21,467 1,673 236,899 34,18 12,547 12,547 21,471 21,471 34,18 126,371 118,95 7,465 13,361 31,5 1,598 1,598 2,47 2,47 21,467 1,673 22,88 1 1. 2. 241.86% 251.93%241.79% 2458,6922554,4352458,477 241,93251,48241,44

213 78 1,386 27,514 32,553 66,965 24 1,161 29,197 63,271 52,793 499 22,634 71,392 6,641 25 24 4,542 4,822 9,365 9,365 589,46 56,752 646,158 3,16 3,16 649,174 24 584,863 51,929 636,792 3,16 3,16 639,89 2,724 4,21 6,935 6,935 587,219 56,419 643,639 643,639 25 584,494 52,29 636,73 636,73 5,247 116 3,986 9,35 342 342 9,8 59,479 21,714 44,963 657,157 5,765 5,765 662,923 24 585,232 21,597 4,977 647,86 6,18 6,18 653,915 6,446 2,289 1,482 29 778 4,437 13,173 697 3,68 995 2,72 522 4,288 8,885 1,5 78,323 38,122 53 39,698 84,76 173,135 3,662 859,159 713,89 145,269 51,952 914,774 1,87,99 24 16,497 8,613 39,64 532 4,476 89,198 186,39 2,964 856,91 712,894 143,196 51,429 91,485 1,96,795 7,448 651 5 24 621 4,247 12,346 475 3,772 2,921 851 1,418 5,666 6,68 11,52 66,428 2,59 52 63,334 88,95 166,836 2,35 8,565 74,644 59,92 71,164 874,35 1,4,871 25 18,95 67,79 2,595 527 63,956 93,152 179,183 1,83 796,792 737,723 59,68 69,745 868,368 1,47,551 3,283 2,872 1,948 38 885 3,419 9,574 1,32 2,895 589 2,35 2,119 6,317 3,257 7,745 736,934 669,473 1,733 65,727 81,742 826,422 6,239 371,489 22,117 151,371 54,43 432,132 1,258,555 24 11,28 739,87 671,422 1,772 66,612 85,162 835,997 4,937 368,594 219,528 149,65 52,283 425,815 1,261,812

213 79 241,21242,74825817 3% 5% 1 917 884 24 8 419 1,338 1,18 6,27 5,813 1 23 3,388 1,596 24 2,495 7,845,486 7,785,819 25,245 34,422 398,387 8,246,37 1,938 1,892 32 13 45 2,388 1,773 1,54 396 1,17 6 3,284 25 2,818 41,433 328,47 12,624 69,4 39,95 453,157 237 222 9 5 12 25 629 2,794 2,768 7 19 1,63 4,488 24 926 1,3,36 985,12 9,915 8,19 81,562 1,85,526

213 24 113,94 6,91 25 77,367 3,71 98,282 24 4,258 24 146,263 146,263 25 24 1,195 3,367 4,562 1 1,295 221 1,73 24 25 2,323 6,666 4,342 742 1,58 23 285 1,842 24 3,99 8,966 4,976 485 3,54 15 1. 2. 241924392513 3. 133,664 133,664 135,565 135,565 335 3,825 8

213 24 1 11,562 15,577 4,112,352 3,77,135 761,39 861,776 1,242,485 131,817 19,11 3,154,945 2,819,47 69,29 43,34 789,44 115,347 92,541 53 7 91,184 6,74 1,874 14,494 9,114 354 177 26,751 53 7 91,184 6,74 1,874 1,639 4,386 423 359 38,398 25 1 39,745 17,776 5,764,173 5,321,691 725,522 959,32 1,548,748 114,26 11,525 6,895 24 6,42 18 4,658,96 139,759 4,281,517 116,222 581,66 1,992 679,78 1,314,84 51,432 62,244 16,993 12,794 29 137 21,171 24 18 139,759 116,222 1,992 5,934 2 424 39 31,372 24 1 3,28 7,693 5,6,527 5,125,244 787,556 1,83,435 1,453,978 115,9 16,49 2,325 3 2,335 4,558,713 176,626 4,99,234 147,575 593,163 1,84 723,154 1,124,526 92,97 11,49 19,353 15,2 349 183 25,614 3 176,626 147,575 1,84 1. 2. 25 7281,527 3. 677,341 697,697 627,432 2,21,834 2,234,742 24 1 61,389 95,2 152,931 1,15,166 1,57,314 32,353 26,459 17,24 2,119 5,497 3,715 32,353 26,459 17,24 39,14 38,836 22,794 838,559 781,175 519,931 1,586,786 1,494,297 1. 2. 25 1 724,366 93,164 148,373 644,764 684,723 31,222 18,765 37,211 33,672 437 46,11 31,222 18,765 37,211 2,677 26,427 41,88 24 1 825,128 673,772 477,4 2,2,346 2,46,529 716,72 11,842 158,54 931,85 918,286 4,353 1,886 368 349 36,389 29,417 22,475 55,253 49,338 4,744 41,233 29,417 22,475 55,253 5,25 32,24 33,869 81

213 24 1 269 13,16 296,835 216,123 32,738 325,361 26,399 124,291 53,7 73,175 155,559 17,851 16,4 122,21 3 78 8,16 4,676 21,435 15,846 3,315 6,893 5,412 3 78 1,916 3,762 5,696 6,711 3,315 6,893 798 25 1 18,555 4,21 796,98 897,631 159,842 173,733 262,287 256,975 77,568 82,96 35,4 35,4 17,977 17,977 271 34 5,726 49,147 26,2 34,699 989 33 5,836 271 34 15,766 12,142 1,914 18,675 989 33 3,54 24 1 3,762 24,115 384,365 373,268 168,569 194,6 161,525 141,975 74,685 8,77 28,399 18,4 119,347 118,997 19 282 25,853 23,188 17,6 23,634 1,494 729 3,46 19 282 8,489 4,848 927 6,649 1,494 729 1,577 1. 2. 24 1 57,858 31,572 35,948 44,979 48 14 35 26 42 48 14 4 33 63 25 1 22,86 11,543 8,64 82 25 12 69 82 25 56 24 1 2,54 22,669 31,114 92 39 13 39 1. 2. 92 39 1 62 24 1 584,455 553,828 1,6 259,743 27,992 1,6 4,475 4,194 2,589 2,87 4,475 4,194 989 1,27 317,424 328,928 1,6 1. 2. 3. 25 1 261,58 262,6 1,6 3,27 3,281 2,182 2,436 3,27 3,281 582 836 24 1 447,561 442,565 1,6 26,752 255,824 1,6 1,667 2,75 2,435 2,843 1,667 2,75 835 1,243 82

213 24 1 65,245 256,753 3,45 65,245 237,84 3 5,193 14,752 9,558 25 1 831,85 246,9 9,925 329,491 227,66 6,325 3,374 11,53 7,679 24 1 613,87 237,17 1,45 44,247 224,61 25 4,761 14,555 9,793 1. 24 2. 24 1 28,956 29 14,289 6,697 6,697 25 1 18,21 9,841 4,575 4,575 33,333 24 1 9,446 6,727 6,727 1. 25 2. 83

213 84 1 1 1 1 1 24 161,22 2,821 3,875 25,71 24,656 512,24 2,75,346 665,893 8,37,655 5,836,251 485,755 4,224,433 2,282,624 25.44 1. 9.29 14.31% 1.76% 1,931 175,252 19,948 25,261 18,119 13,894 512,24 2,75,346 644,178 7,874,437 5,788,219 59,74 4,12,638 2,286,669 242.21 1. 5.23 13.1% 19.1% 1,895 23 81,552 11,142 11,142 14,737 15,579 512,24 2,75,346 676,588 7,879,976 5,93,41 284,158 4,139,96 2,215,723 254.47 5.87 5.87 15.93.% 1,995 25 82,823 13,655 18,666 15,661 15,699 512,24 2,75,346 659,62 7,97,159 5,59,341 486,677 4,264,126 2,425,348 247.84 5.91 14.8%.% 1,93 24 86,376 4,448 5,16 8,351 4,584 512,24 2,75,346 629,51 8,8,974 5,794,673 524,76 4,6,852 2,636,8 236.51 1.72 12.96%.% 1,916 23 1. 5 8 2. 11 3. 23241 4. 1421819 5. 25 1,851

213 24 4,619 34,31 2,8 3,1 1,56 6,387 8 317 5,525 255 47,7 33,351 7 13,725 13,655 5,1 18,666 18,795 3,4 5,139 15,661 539 15,122 12 456 15,699 25 39,233 37,61 2,665 281 761 6,239 98 981 2,82 2,554 45,472 34,33 12 11,263 11,142 11,142 13,54 3,595 2,362 14,737 1,83 13,654 1,925 15,579 24 72,151 61,133 3,878 4,213 2,925 15,997 922 1,271 1,365 3,437 88,148 67,327 131 2,952 2,821 1,54 3,875 25,999 5,165 5,178 25,71 2,33 23,46 789 46 24,656 1. 2. 242424692441625 1,257 3. 24 31 4. 25 1 5. 24 1 1237 25 231 ALM 15454 9343 135 52 147 9 15 19 1551 1 85

213 86 24 546,411 258,92 255,55 2,282,624 4,224,433 476,92 19,6 9,333 12,566 16,518 8,37,655 5,631,651 24,6 265,42 226,22 479,854 398,199 12,566 7,641,761 512,24 79,465 151,223 72,558 2,976 8,657 1,238 665,893 8,37,655 33,47 156,661 37,526 2,286,669 4,12,638 45,254 21,471 1,65 11,6 121,193 7,874,437 5,61,134 178,84 296,839 127,697 245,728 24,79 11,6 7,23,258 512,24 79,465 129,221 72,558 1,31 4,476 1,354 644,178 7,874,437 23 62,436 256,12 29,417 2,215,723 4,139,96 224,277 18,455 8,651 11,346 9,411 7,879,976 5,694,313 29,88 45,867 228,82 356,129 297,239 11,346 7,23,387 512,24 79,465 164,148 72,558 625 8,52 1,222 676,588 7,879,976 25 31,181 175,263 282,258 2,425,348 4,264,126 255,656 2,65 9,453 1,923 113,513 7,97,159 5,192,94 316,436 28,324 128,633 489,978 281,51 1,923 7,248,97 512,24 79,465 142,266 72,558 1,324 2,293 1,31 659,62 7,97,159 24 223,18 193,654 343,854 2,636,8 4,6,852 397,683 17,956 8,36 9,14 11,152 8,8,974 5,641,687 152,986 315,89 155,221 315,428 329,798 9,14 7,451,922 512,24 79,465 119,91 72,558 6,935 4,393 1,357 629,51 8,8,974 23 25244,276 78,799 844 41,399 66922,157 25 427 6715 9,34 166,765

213 87 1.38% 1.21.12.39.11 1.9 1.6.79.51.42.14.34.1.19.11.66 3.95 n.m..86 96 2 1 261 67 2 2 358 23 3 9 1 2 26 83 61 69,57 25 64 468 157 23,827 41,696 2,547 69,348 54,76 2,578 2,82 1,414 55 2,227 4,11 2,118 45 69,57 24 1.57% 2.72.14.36.11 1.43 1.7.78.48.38.11.28.1.22.7.74 3.91 n.m. 1.6 542 3 1 167 357 9 3 175 112 1 1 1 13 45 367 68,942 29 744 572 16 23,242 41,741 2,333 72,775 58,39 2,11 855 1,241 78 4,553 3,54 2,319 45 68,942 25 1.3 2. 3. 1.51% 1.8.13.39.11 1.52 1.58.86.52.42.14.37.1.23.11.73 3.86 n.m..99 516 1 176 327 1 178 116 1 5 12 4 338 67,826 212 449 31 162 23,33 41,239 2,426 67,913 54,31 2,368 2,897 1,39 5 1,448 3,5 2,71 1 67,826 24

213 88 Tier I 5% Tier II 45% 5% PDLGD 8% 8% Tier I 1 1 24 512,24 512,24 79,465 12,628 138,595 57,547 72,558 2,653 1,238 1,262 1,562 9,555 23,593 69,494 24,73 57,547 2,442 169,798 29,358 14,44 172,24 172,24 5,81 23,593 4,59 5,56 39,14 823,72 5,72,72 289,482 22,647 172,465 5,754,668 11.99% 14.31% 512,24 512,24 79,465 12,628 151,52 57,791 72,558 1,222 1,141 1,42 9,522 13,93 716,287 24,222 57,791 2,697 169,461 27,653 141,88 172,159 172,159 4,853 13,93 4,267 5,77 28,794 859,651 4,718,971 291,679 216,118 169,658 5,396,428 13.27% 15.93% 25 24 512,24 512,24 79,465 12,97 13,169 56,516 72,558 1,31 92 1,74 9,715 27,324 679,549 23,443 56,516 2,218 177,653 28,487 149,165 179,871 179,871 6,177 27,324 5,467 5,292 44,262 815,158 5,129,56 28,81 213,858 162,558 5,786,788 11.74% 14.8% P4647

213 89 9 2 9 1,2,9,14 3,4,5,6,7,8,9,1 7 9 11 9 9 9 9,12 13 9 9 25 546,411 18,86 78,57 198,768 258,92 255,55 2,282,624 3,37 4,224,433 33,857 476,92 476,92 19,6 9,333 95 1,21 12,566 16,518 8,37,655 5,631,651 24,6 265,42 17,94 28,377 226,22 479,854 368 22,713 398,199 317 1 6,986 39,894 4,91 12,566 7,641,761 512,24 79,465 79,465 151,223 12,97 139,126 139,126 72,558 67,335 2,976 8,657 5,68 1,238 665,893 8,37,655 62,436 53,216 191,928 256,12 29,417 2,215,723 3,37 4,139,96 37,746 224,277 224,277 18,455 8,651 47 4,536 11,346 9,411 7,879,976 5,694,313 29,88 45,867 12, 228,82 356,129 224 238,291 297,239 312 7,198 289,728 2,67 11,346 7,23,387 512,24 79,465 79,465 164,148 12,628 151,52 151,52 72,558 683,26 625 8,52 7,894 1,222 676,588 7,879,976 24 31,181 38,387 217,996 175,263 282,258 2,425,348 3,37 4,264,126 22,729 255,656 255,656 2,65 9,453 113 1,923 113,513 7,97,159 5,192,94 316,436 28,324 23,77 16,83 128,633 489,978 178 26,352 281,51 311 1 6,955 274,242 1,745 2,227 1,923 7,248,97 512,24 79,465 79,465 142,266 12,97 13,169 13,169 72,558 661,378 1,324 2,293 3,617 1,31 659,62 7,97,159 24 19321

213 9 1 2 3 4 25 82,823 51,68 32,721 17,634 7,756 1,373 4,581 8,43 67,161 17,844 11,66 4,11 5,363 1,846 3,326 34,339 4,441 15,661 43 583 15,122 12 456 577 15,699 24 81,552 54,288 35,756 16,7 11,72 3,65 5,627 6,957 66,814 17,57 11,27 4,556 7,429 1,84 3,83 35,619 1,28 14,737 16 1,99 13,654 12 1,84 1,925 15,579 25 24 512,24 512,24 79,465 79,465 79,465 79,465 11,566 53 53 12,97 161,22 96,29 67,4 26,144 17,4 17,6 11,925 19,254 135,51 35,895 23,85 8,381 11,865 2,427 5,551 69,71 1,68 25,71 17 2,41 23,46 789 46 1,249 24,656 24 24 512,24 512,24 79,465 79,465 79,465 79,465 11,566 53 53 12,97 512,24 512,24 79,465 79,465 79,465 79,465 12,97 53 53 12,628

213 91 25 24 117,654 3,184 15,699 12,515 13,169 129,221 2,653 15,699 13,45 142,266 72,558 72,558 648,332 2,653 15,699 13,45 661,378 1,31 292 292 1,324 4,476 2,183 2,183 2,293 5,58 1,89 1,89 3,617 1,354 53 53 1,31 644,178 2,653 15,699 1,837 14,883 659,62 24 117,654 3,184 24,656 21,471 139,126 129,221 2,653 24,656 22,2 151,223 72,558 72,558 648,332 2,653 24,656 22,2 67,335 1,31 4,8 4,8 2,976 4,476 4,18 4,18 8,657 5,58 172 172 5,68 1,354 115 115 1,238 644,178 2,653 24,656 288 21,714 665,893 139,126 3,184 15,579 12,394 151,52 151,223 2,653 15,579 12,925 164,148 72,558 72,558 67,335 2,653 15,579 12,925 683,26 2,976 2,35 2,35 625 8,657 137 137 8,52 5,68 2,213 2,213 7,894 1,238 16 16 1,222 665,893 2,653 15,579 2,229 1,695 676,588

213 1. 2. 1 2 1 3. 4. 5. 1 () 85 22 2 5 1 7 3 6. 1 2 25 7. 1 63,7458,192 2 3 4 9,8115 126 8. 9. 2424 92

213 25 25 2425 1. 11. 1 441,677 441,71 2,59 3,474 2 44,273 37,31 5,597 26,836 3 4 5 8,18 8,283 211,219 171,548 4979613 4 3 3 1,147 1,234 33 4,538 5,475 3 6 3 225,86 186,542 3.6. 7 24 486 238 8 9 3 16,219 15,213 8,125 8,134 1 1 2,418 2,25 872,77 619,52 59,638 51,774 188,351 24,751 418 916 17, 12, 28,377 355,854 24,229 2,483 2,223 914 911 173,62 169,59 3,99 3,99 5,12 8,546 8,893 11,363 9,346 9,273 4,473 2,551 1 3,194,58 3,22,434 1 3,27,132 3,41,7 93

213 11 14,98 14,831 12 92,5 89,4 13 215,762 233,34 14 23 31,675 26,697 1 1,257 1,659 684 915 1,77 5,176 2,363 1. 2 3 4 1,227 1,17 1,663 1,358 69 2,555 981 755 32 171 1,72 715356 96,427 96,427 96,427 96,427 2 1 2458 2,653 1. 24331 24531 2 1. 96,427 96,427 96,427 96,427 2 1 2558 2,653 1. 25331 2553 2 94

213 1 1 5 2 1 3,748 3,675 1 17,385 15,598 21,133 19,274 1 115 115 1 289 232 45 347 439,838 439,862 1,838 1,838 441,677 441,71 1 1 (1) (2) 5.91 15,699 15,699 2,653,919 19 17,816 5.87 15,579 15,579 2,653,919 5.87 3 3 18 16,942 1 95

213 96 1 62,56 96,29 (317) 33,973 (317) 5,149 17,4 11,854 14,579 17,6 2,427 6,363 11,925 5,561 88,148 1.26% 922 9,816 8,894 1,271 1,997 725 1,365 1,361 3 3,437 4,88 65 15,997 2.68% 24 25 24 61,133 86,53 25,397 3,878 15,7 11,129 4,213 6,645 2,431 2,925 7,836 4,91 72,151 1.12% 37,512 54,288 (64) 16,776 (64) 3,646 11,72 7,425 2,52 3,65 1,84 1,793 5,627 3,834 45,472 1.31% 98 4,42 4,519 981 1,368 387 2,82 2,985 183 2,554 3,324 769 6,239 2.8% 37,61 49,932 12,321 2,665 9,74 7,38 281 62 91 761 2,32 3,64 39,233 1.23% 34,831 51,68 (217) 16,849 (217) 2,397 7,756 5,359 8,526 1,373 1,846 1,251 4,581 3,33 47,7 1.38% 8 5,188 4,388 317 64 323 5,525 5,48 45 255 992 1,247 6,387 2.21% 34,31 46,79 12,677 2,8 7,116 5,35 3,1 4,893 1,891 1,56 3,589 2,83 4,619 1.28% 1. 2. 2499525793241,922 244254241 3. 4.% 1 2 6,95,753 96,29 1.38% 6,616,173 33,973.51% 595,961 9,816 1.64% 558,418 8,894 1.59% 24 25 24 6,414,234 86,53 1.34% 6,117,197 25,397.41% 6,894,2 54,288 1.57% 7,15,873 16,776.47% 596,43 4,42 1.47% 562, 4,519 1.6% 6,324,782 49,932 1.57% 6,48,858 12,321.37% 6,782,628 51,68 1.51% 6,465,455 16,849.51% 575,29 5,188 1.79% 549,185 4,388 1.59% 6,286,152 46,79 1.48% 5,995,4 12,677.42% 1.24253,73325742,15524313,712 241,487251,324241,396 24273,8225213,57424268,282452,11425 48,86245,641245792546241,113 24416253872488 2. 3 3,218 1,729 13,947 881 4,818 5,699 29 63 92 328 123 451 24 25 24 3,754 9,693 13,447 93 4,738 5,668 1,684 924 2,68 2,87 2,88 73 379 1,147 768 23 72 131 571 2,652 3,223 2,4 2,396 356 1,78 11,78 1,72 3,498 269 3,767 1,11 1,652 551 1,12 652 36 9,636 1,568 932 2,935 693 3,628

213 97 4 1.38% 1.5.12 1.64% 2.1.37 24 25 24 1.34% 1.43.9 1.57% 1.43.14 1.47% 2.6.59 1.57% 1.37.2 1.51% 1.51. 1.79% 2.1.22 1.48% 1.47.1 24 1.34% 1.58 1.3 1.43.41.39.34.9.93 1.57% 1.67 1.49 1.37.37.36.28.2 1.2 25 1.48% 1.56 1.48 1.47.42.39.37.1 1.6 24 1. 2. 3. 5 6 17,4 4,968 1,34 3,124 913 3 71 11,854 1,375 5,149 1,997 956 176 18 34 9 725 53 1,271 24 25 24 15,7 4,11 858 3,16 879 3 62 11,129 1,322 3,878 11,72 3,352 633 2,442 527 2 31 7,425 69 3,646 1,368 626 28 7 14 5 387 51 981 9,74 2,726 424 2,435 513 2 26 7,38 639 2,665 7,756 1,921 496 1,318 636 2 36 5,359 689 2,397 64 167 72 9 18 4 323 24 317 7,116 1,753 424 1,38 618 2 32 5,35 664 2,8 7 17,6 74 16,932 2,427 2,258 168 14,579 1,361 4 1,357 3 14 11 1,365 24 25 24 6,645 69 6,575 2,431 2,363 67 4,213 3,65 35 3,57 1,84 898 186 2,52 2,985 2 2,983 183 78 14 2,82 4,893 4,893 1,891 17 1,865 9 3,1 1,373 1,373 1,846 14 1,779 51 8,526 5,48 5,48 45 2 85 41 5,525 62 33 586 91 819 81 281

213 98 8 6,363 3,844 2,45 69 159 963 3,437 1,18 2,45 46 4 19 24 25 24 2,925 2,663 737 154 1,153 1,793 1,26 3,146 279 89 337 2,554 433 3,146 134 1 291 761 773 145 87 46 1,251 2,526 1,24 421 64 451 255 94 1,24 212 2 164 1,56 1,585 634 61 616 24 16,994 4,41 3,51 5,715 6,264 2,733 357 722 325 1,372 5,392 3,212 19,158 69,71 8,53 2,112 1,69 2,529 3,186 1,529 22 396 192 653 2,971 1,67 1,25 35,619 25 8,64 1,98 1,552 2,89 3,125 1,32 163 366 162 711 2,647 1,64 9,714 34,339 24 9 24 19,254 3,24 5,244 1,985 24,419 1,242 66 17,334 6,863 1,471 5,775 5,165 6,957 1,77 2,363 1,566 3,362 32 1 981 981 2,347 3,595 25 8,43 915 5,176 2,339 11,435 755 36 8,176 2,555 5,62 2,466 3,4 24 1

213 99 24 3,844 7,452 237 1,336 2,58 1,781 3,24 1,242 1,26 1,511 511 2,388 3 81 1,738 1,77 32 25 2,526 3,57 177 249 971 158 915 755 24 11 24 6,863 416 1,54 1,471 8,537 1,256 981 1,257 14 1,116 684 96 25 2,555 69 5,1 5,62 1,659 1,55 24 12

213 1 3 36 61 12 23 3 3 36 61 12 23 3 3 36 61 12 23 3 24 3,255,436 1,489,525 187,358 548,32 521,534 29,317 299,398 3,255,436 1,489,525 187,358 548,32 521,534 29,317 299,398 3,526,225 1,577,268 429,556 524,75 235,589 257,84 51,265 3,526,225 1,577,268 429,556 524,75 235,589 257,84 51,265 25 3,117,39 1,535,256 219,18 158,114 898,369 144,487 161,72 3,117,39 1,535,256 219,18 158,114 898,369 144,487 161,72 24 2 3,255,436 3,255,436 1,935,98 44,36 5,631,651 24,6 5,836,251 418,465 418,465 418,465 24 25 24 3,526,225 3,526,225 1,736,935 431,152 5,694,313 29,88 5,93,41 411,222 411,222 411,222 3,526,225 3,526,225 1,736,935 19,929 5,283,91 29,88 5,492,179 3,117,39 3,117,39 1,681,99 393,955 5,192,94 316,436 5,59,341 371,436 371,436 371,436 3,117,39 3,117,39 1,681,99 22,518 4,821,468 316,436 5,137,95 1 1. 2. 3,255,436 3,255,436 1,935,98 21,84 5,213,185 24,6 5,417,785

213 11 4 1.19% 83.35.5 6.41 1. 574,6 4,693,623 2,782 361,2 5,631,416 24 6.94% 87.6.5 5.4 1. 395,235 4,988,242 3,74 37,515 5,694,68 25 7.32% 86.5.8 6.11 1. 38,69 4,491,527 3,921 317,192 5,192,711 24 3,29,29 3,29,29 1,796,594 41,867 5,47,671 257,81 5,665,481 378,289 378,289 378,289 24 25 24 3,481,262 3,481,262 1,886,451 436,212 5,83,925 21,15 6,14,75 413,74 413,74 413,74 3,481,262 3,481,262 1,886,451 22,57 5,39,221 21,15 5,6,371 3,22,771 3,22,771 1,837,97 39,344 5,431,24 236,849 5,667,873 366,744 366,744 366,744 3,22,771 3,22,771 1,837,97 23,6 5,64,279 236,849 5,31,128 3 1. 2. 3,29,29 3,29,29 1,796,594 23,578 5,29,381 257,81 5,287,192 265,42 265,42 1,9 1,9 24 25 24 263,142 263,142 45,867 45,867 1,8 1,8 44,67 44,67 28,324 28,324 1,9 1,9 278,424 278,424 5 1. 2. 3.161

213 12 5,479 26,416 211,896 5,479 13,951 136,43 24 25 24 75,465 75,465 4,951 227,43 231,994 4,951 145,34 15,255 81,738 81,738 5,524 21,646 27,171 5,524 127,646 133,171 74, 74, 9 1 13 35 57 7 1 13 35 57 7 24 265,42 48,249 11,4 115,651 1 265,42 48,249 11,4 115,651 1 45,867 5,483 26,36 14,23 45,867 5,483 26,36 14,23 25 28,324 6,178 96,645 123,41 1 28,324 6,178 96,645 123,41 1 24 1. 2.161 6 282,29 282,29 1,9 1,9 24 25 24 28,129 28,129 85,548 85,548 1,876 1,876 83,672 83,672 289,723 289,723 1,9 1,9 287,823 287,823 7 1. 2. 3.161 4,951 215,762 22,713 4,951 14,362 145,313 24 25 24 75,4 75,4 4,951 233,34 238,291 4,951 147,94 152,891 85,4 85,4 5,451 2,91 26,352 5,451 126,91 132,352 74, 74, 8

213 13 3,665,33 27,458 531,39 335 4,224,433 228,739 2,674 231,414 24 25 24 3,436,59 24,783 531,39 335 3,993,19 3,552,737 25,831 561,23 161 4,139,96 23,513 1,268 24,781 3,349,224 24,562 561,23 161 3,935,179 3,69,811 26,482 546,231 6 4,264,126 233,96 1,448 234,544 3,457,714 25,34 546,231 6 4,29,581 1 1 13 35 57 7 1 13 35 57 7 1 13 35 57 7 24 25 4,264,126 1,73,22 888,768 693,658 317,943 1,172,77 117,963 5,15 28,257 167,959 532,487 5,559 838,753 665,4 149,984 64,283 67,43 24 1 2 4,139,96 921,576 791,296 771,85 24,327 1,299,69 152,65 27,555 144,485 12,6 664,532 17,19 763,741 626,6 192,32 634,536 45,586 4,224,433 1,19,75 887,54 64,5 38,939 1,24,477 127,765 48,121 15,39 153,336 589,9 77,34 839,418 624,696 155,63 65,576 5,73 3,622,69 27,394 519,96 435 4,169,616 232,82 1,133 9 233,945 24 25 24 3,389,887 26,261 519,86 435 3,935,67 3,624,52 26,52 523,36 37 4,174,186 214,375 1,515 215,891 3,41,144 24,537 523,36 37 3,958,294 3,591,27 26,94 56,184 438 4,123,925 228,177 872 18 229,68 3,363,3 25,221 56,166 438 3,894,856 3

213 14 4 39.19% 6.81 1. 1,655,428 2,569,5 4,224,433 24 4.99% 59.1 1. 1,697,1 2,442,859 4,139,96 25 37.5% 62.95 1. 1,579,822 2,684,33 4,264,126 24 5 1.% 5.55.1..26 2.99.73 5.24 1.68 26.3 13.91 8.85 2.73 27.91 3.84 1.% 4.6 1.94 94.1 4,178,1 232,18 236 113 1,697 124,763 3,451 219,63 7,229 1,98,887 581,112 369,569 114,73 1,166,167 16,617 46,432 1,884 899 43,648 4,224,433 24 1.% 4.97.1..28 3.39.84 4.96 1.79 25.28 13.23 8.39 2.64 3.58 3.64 1.% 4.61 1.85 93.54 4,13,123 23,93 25 118 11,59 139,293 34,327 23,459 73,354 1,37,65 542,847 344,446 18,484 1,254,712 149,368 36,837 1,699 681 34,456 4,139,96 25 1.% 5.31.1.1.33 2.63.92 5.32 1.91 28.77 14.19 8.9 2.82 25.43 3.47 1.% 2.68 1.19 96.13 4,19,616 222,532 267 258 13,771 11,223 38,654 222,793 8,13 1,25,65 594,721 372,768 118,13 1,65,57 145,323 73,59 1,971 875 7,662 4,264,126 24 6LBO LBO 13 24 (b) (a) - (b) 1. 2. 2524 3. SPC 1,347 1,333 2 14 9.% 1.7% 5.9% 16.3% 67.1% 1.% 25 (a) 35 344 5 1,697 1,677 14 5

213 15 24 54,247 145,223 1,125,395 3 8,38 62,75 147,449 1,542,774 247,438 2,434,22 4,224,433 75,228 54,267 144,158 1,183,498 1 7,283 62,419 134,542 1,586,171 266,349 2,287,439 4,139,96 52,813 25 68,328 175,129 1,69,677 5 8,854 65,848 147,589 1,535,434 226,534 2,52,157 4,264,126 75,137 24 8 1. 2.31531 51 24 268,855 4,178,1 268,439 2,749,744 99.85% 65.81 337,251 4,13,123 336,852 2,8,548 99.88% 68.25 25 24,745 4,19,616 24,351 2,76,339 99.81% 64.58 24 9 24 1,15,79 1,85,165 65,625 1,24,512 1,144,827 95,684 25 1,5,169 1,11,232 38,937 24 1 1. 2. 3 4,224,433 8,18 211,219 1,147 4,538 225,86 16,518 47.3% (1.%) (.19) (5.) (.3) (.11) (5.33) 24 4,139,96 8,283 171,548 1,234 5,475 186,542 9,411 48.5% (1.%) (.2) (4.14) (.3) (.13) (4.51) 25 4,264,126 5,37 241,761 743 1,966 249,842 113,513 45.4% (1.%) (.13) (5.67) (.2) (.5) (5.86) 24 11 24 25 44,38 5,318 43,926 22,377 13,868 218,833 27,695 24 7 7,87 26,75 12,984 152,322 186,25 12,984 8,399 43,619 18,591 155,3 27,49 18,591

213 16 24 25 11,258 11,28 3,348 14,66 11,28 24 13 12,984 12,984 3,69 16,53 12,984 5,976 5,976 3,519 9,495 5,976 2519989.6% 24 25 249,842 7,446 5 2,97 43,376 151,683 26,211 3,561 14,66 249,842 24 12 186,542 6,294 1,983 2,981 211 41,615 84,73 28,269 4,43 16,53 186,542 225,86 7,57 2,182 2,981 41,997 128,485 28,245 4,189 9,495 225,86

213 1 259 2 23 41,399 1,6 41,399 9B 9A A6C 25.7% 6.%.4% 67 (42*62.9%) *19 23 4,44 3 67 39,534 9E 9D 9C 1.% 1.% 95.3% 336 (336*1.%) * 336 1,615 (1,55*96.%) *572 978 82 1,715 1. 123 *591 1,338 2,194.8% (1,929*95.5%) 1,8654.5% 2. 3. 17

213 18 4,56,458 38,633 198,38 5,685 242,628 4,317,83 (1.%) (.85) (4.35) (.12) (5.32) (94.68) 24 4,245,984 33,678 161,591 6,71 21,98 4,44,4 (1.%) (.79) (3.81) (.16) (4.76) (95.24) 25 4,457,778 5,962 22,966 2,71 274,638 4,183,139 (1.%) (1.14) (4.96) (.6) (6.16) (93.84) 24 14 16 24 25 24 () 39,627 (648) 8,917 (648) 6,538 () (648) 12,545 34,13 8,319 941 42,45 39,627 9,853 3,334 49,481 34,13 79,382 4,145 113,513 () 28,522 (127) 78,122 () 78 () (127) 16,646 28,26 62,383 1,517 9,411 28,522 78,122 78 16,646 28,26 62,383 1,517 9,411 () 39,627 (581) 82,146 (49) 7,676 () (581) 121,774 28,522 77,994 78 16,518 39,627 82,146 7,676 121,774 28,522 77,994 78 16,518 15 24 1. 2. 2468,962563,742458,192 25 24 5,962 22,966 2,71 274,638 5,962 213,763 2,122 266,849 3,942 7,226 818 74,987 47,2 143,537 1,33 191,861 1.% 96.74 78.33 97.16 33,678 161,591 6,71 21,98 33,678 155,77 4,22 192,977 57,245 1,93 59,149 33,678 97,831 2,317 133,827 1.% 95.97 62.9 95.54 38,633 198,38 5,685 242,628 38,633 19,983 3,13 232,747 72,949 1,13 74,53 38,633 118,33 2,26 158,693 1.% 96.31 55.6 95.93 14 DCF

213 19 24 25 24 18 1 1 (.%) 1 1 (.%) 1 1 (.%) 4 1 24 269 357 626 1,5 1,935 12,566 22 316 536 6 1,29 11,346 25 32 4 721 1,22 1,923 24 17 % 24 1. 96.14 36.92 5.55 27.41.4 1. 95.33 51.29 5.95 25.66.4 25 1. 97.72 82.98 5.86 18.65.45 24

213 11 1 1,337,327 532 186,379 395,448 362,936 187,284 66,95 2,282,624 281,43 187,284 66,95 281,43 24 25 24 1,337,327 532 186,379 395,448 81,893 2,1,58 1,324,778 527 122,93 395,29 372,278 23,775 67,76 2,215,723 299,126 23,775 67,76 299,126 1,324,778 527 122,93 395,29 73,151 1,916,596 1,476,148 1,772 239,983 392,672 314,771 167,229 67,624 2,425,348 26,844 167,229 67,624 26,844 1,476,148 1,772 239,983 392,672 53,927 2,164,53 1,476,148 1,772 239,983 392,672 314,771 167,229 67,624 1,324,778 527 122,93 395,29 372,278 23,775 67,76 1,337,327 532 186,379 395,448 362,936 187,284 66,95 392,672 13,69 67,624 395,29 149,962 67,76 395,448 158,581 66,95 3,44 2,494 516 5,78 5,258 3,566 3,16 1 49,774 25,422 25,422 61,751 2,553 2,349 38,343 3,112 29,915 7 1 154,74 21,632 32,219 31,626 57,957 2,136 46,665 45,759 77,12 21,616 33,984 33,984 5 7 432,575 535 39,881 68,827 63,688 68,433 527 4,945 73,396 7,984 642,981 532 29,5 68,996 64,153 3 5 633,96 65,523 27,584 22,777 33,358 44,793 52,895 45,278 42,869 68,516 51,373 47,15 1 3 25,764 1,236 112,945 27,63 21,219 293,277 34,538 23,97 16,146 158,3 66,746 16,321 9,199 1 2 24 25 24 3 1,389,197 1,629 3,451 241,5 391,687 355,816 23,23 68,555 2,382,787 3,65 23,23 68,555 3,65 24 25 24 1,389,197 1,629 3,451 241,5 391,687 55,751 2,82,722 1,38,862 54 546 167,415 39,92 384,5 21,577 67,51 2,324,299 37,37 21,577 67,51 37,37 1,38,862 54 546 167,415 39,92 76,742 2,16,991 1,34,3 1,743 4,37 252,39 392,26 348,875 196,375 69,347 2,33,356 294,641 196,375 69,347 294,641 1,34,3 1,743 4,37 252,39 392,26 54,233 2,8,714

213 111 1ROE 24 3.98 3.21 3.18 4.72 3.77 4.2 3.35 3.32 3.32 4.64 25 5.76 4.21 4.19 5.73 4.82 24 1.ROE%1 2 2. 2 24.32 3.93.3 3.77.35 4.39.37 4.64 25.4 4.8.4 4.82 24 1.%1 2.%1 3 68.41 69.32 37.41 4.6 55.5 61.53 66.91 79.1 24 25 24 69.4 69.85 35.22 37.4 68.71 67.57 37.24 38.1 49.58 51.94 72.48 74.1 7.14 68.71 34.61 35.48 72.75 68.5 41.89 38.66 62.82 62.13 69.95 8.1 73.43 68.92 39.95 35.93

213 112 1,465 61 2,563 2,573 24 1,482 41 56 2,118 639 66 26,798 2,86 25 24 4,542 4,822 9,365 9,365 589,46 56,752 646,158 3,16 3,16 649,174 24 584,863 51,929 636,792 3,16 3,16 639,89 2,724 4,21 6,935 6,935 587,219 56,419 643,639 643,639 25 584,494 52,29 636,73 636,73 5,247 116 3,986 9,35 342 342 9,8 59,479 21,714 44,963 657,157 5,765 5,765 662,923 24 585,232 21,597 4,977 647,86 6,18 6,18 653,915 439,838 1,838 441,677 24 439,862 1,838 441,71 25 24 44,766 1,838 442,65

213 113 917 884 24 8 798 1,716 1,6 6,27 5,813 1 23 3,388 1,476 24 1,784 7,845,486 7,785,819 25,245 34,422 412,642 8,259,914 1,938 1,892 32 13 45 2,388 1,77 1,54 396 1,17 6 3,281 25 2,81 41,433 328,47 12,624 69,4 39,95 453,149 237 222 9 5 391 629 626 2,794 2,768 7 19 1,63 4,484 24 93 1,3,36 985,12 9,915 8,19 95,818 1,99,758 4,992 2,289 1,482 29 778 4,799 12,81 573 3,92 995 2,96 52 4,168 7,913 7,489 78,288 38,87 53 39,698 82,998 168,776 2,674 861,889 713,89 147,999 5,828 915,392 1,84,168 24 12,481 8,578 39,569 532 4,476 87,797 18,857 2,11 858,797 712,894 145,93 5,325 911,224 1,92,82 5,223 651 5 24 621 4,672 1,547 363 3,768 2,921 847 1,418 5,55 4,996 8,643 66,393 2,555 52 63,334 85,771 16,88 1,53 8,465 74,644 59,82 71,126 873,122 1,33,93 25 13,867 67,44 2,56 527 63,956 9,443 171,355 1,166 796,697 737,723 58,973 69,78 867,572 1,38,927 2,771 2,872 1,948 38 885 3,487 9,13 1,85 2,917 589 2,328 2,2 6,23 3,16 5,231 736,899 669,438 1,733 65,727 8,146 822,277 4,933 374,219 22,117 154,11 52,384 431,537 1,253,814 24 8,2 739,771 671,387 1,772 66,612 83,634 831,48 3,847 371,32 219,528 151,773 5,363 425,513 1,256,921 1. 2. 5,31 15,341 11,373 24 4,342 95,162 99,54 25 24 5,38 76,832 81,87 24999242,53725816 3% 5%

213 24 185,116 34,931 25 144,36 32,817 189,537 24 34,965 24 97,141 97,141 25 24 1,324 3,238 4,562 1,324 24 25 625 4,968 4,342 625 65,57 65,57 65,967 65,967 24 2,976 7,953 4,976 2,976 1. 2. 2413124392528 3. 114

213 115 25 ALM 24 11,562 15,577 4,112,692 3,773,435 761,39 861,776 1,242,685 131,817 19,11 3,157,285 2,824,77 69,29 43,34 789,44 115,347 92,541 53 7 91,567 61,95 1,874 14,494 9,114 354 177 26,743 53 7 91,567 61,95 1,874 1,639 4,386 423 359 38,39 39,745 17,776 5,765,313 5,325,991 725,522 959,32 1,548,748 114,26 11,525 6,895 6,42 4,657,7 4,283,817 581,66 679,78 1,314,84 51,432 62,244 24 18 14,67 116,555 1,992 16,993 12,794 29 137 21,146 24 18 14,67 116,555 1,992 5,934 2 424 39 31,347 3 176,967 148,52 1,84 4,366 1,873 368 349 36,254 3,28 7,693 5,6,867 5,129,544 787,556 1,82,435 1,452,978 115,9 16,49 2,325 2,335 4,56,53 4,14,534 593,163 722,154 1,123,526 92,97 11,49 3 176,967 148,52 1,84 19,339 14,989 349 183 25,479 1 25 1 24 1 1. 2. 25 7281,526 3.

213 116 24 677,341 732,726 627,453 2,21,834 2,234,742 61,389 95,2 152,931 1,15,166 1,57,314 32,353 26,952 17,24 2,119 5,497 3,222 32,353 26,952 17,24 39,14 38,836 22,32 838,559 84,35 54,83 1,586,786 1,494,297 724,366 93,164 148,373 644,764 684,723 31,222 17,834 36,95 33,672 437 45,387 31,222 17,834 36,95 2,677 26,427 41,255 29,417 23,7 55,58 5,25 32,24 34,147 825,128 731,52 52,946 2,2,346 2,46,529 716,72 11,842 158,54 931,85 918,286 29,417 23,7 55,58 49,338 4,744 41,511 1 25 1 24 1 1. 2. 24 269 13,16 296,835 216,123 32,738 325,361 27,124 123,291 53,7 73,175 155,559 17,851 17,125 121,21 3 78 8,16 4,676 21,491 15,92 3,629 7,261 5,36 3 78 1,916 3,762 6,954 8,37 3,629 7,261 783 18,555 4,21 796,98 897,631 159,842 173,733 36,318 16,977 262,287 256,975 77,568 82,96 36,318 16,977 271 34 5,726 49,147 26,321 34,819 1,23 116 5,836 271 34 15,766 12,142 1,583 18,347 1,23 116 3,56 19 282 8,489 4,848 549 6,272 1,742 1,23 1,625 3,762 24,115 384,365 373,268 168,569 194,6 29,28 118,347 161,525 141,975 74,685 88,77 19,281 117,997 19 282 25,853 23,188 17,132 23,76 1,742 1,23 3,452 1 25 1 24 1 1. 2. 24 57,282 31,572 35,948 44,979 47 14 35 26 42 47 14 4 33 62 13,15 11,543 8,64 73 25 12 6 73 25 47 92 39 1 63 2,359 22,669 31,114 92 39 13 4 1 25 1 24 1 1. 2.

213 117 24 584,955 554,328 1,6 259,743 27,992 1,6 4,476 4,252 2,589 2,813 4,476 4,252 989 1,213 317,424 328,928 1,6 261,58 262,6 1,6 3,27 3,243 2,182 2,398 3,27 3,243 582 798 1,667 2,24 835 1,193 447,561 442,565 1,6 26,752 255,824 1,6 1,667 2,24 2,435 2,793 1 25 1 24 1 1. 2. 3. 24 4,761 14,555 9,793 44,247 224,61 613,87 237,17 3,374 11,53 7,679 329,491 227,66 831,85 246,9 5,193 14,752 9,558 65,245 237,84 65,245 256,753 24 1 1. 24 2. 25 1 1 24 6,727 6,727 9,446 33,333 4,575 4,575 9,841 18,21 6,697 6,697 14,289 28,956 24 1 1. 25 2. 25 1 1

213 118 1. 86 2. P45P88 3.. 1 2 36,81 5,716 36,81 5,716 1,17 19,625 4,165 25 35,324 3,9 35,324 3,9 1,57 2,988 3,82 24 1 2 3 155,64 115,373 4,612 15,967 134,13 2,175 41,278 (15,292) 47,312 2,661 536,548 168,623 116,231 4,655 17,36 1,635 47,66 13,694 11,881 27,45 35,644 (15,292) 47,956 6,453 615,87 25 17,826 15,285 4,533 17,66 133,633 2,764 42,89 (15,115) 55,917 2,485 598,998 183,548 151,378 4,62 18,279 1,793 48,545 138,52 11,212 27,544 36,421 (15,115) 56,934 6,416 684,748 24 1. 2. 3. 3 57119215 19323 153 18327 191

213 119. PD/LGD 13 5,387 127,31 1,414 134,13 2,332 8,977 572 11,881 25 5,24 127,195 1,414 133,633 1,426 9,27 514 11,212 24. 167 1671 1672 16754 16751,25 3,469 8,394 1,954 6,356 2,175 3,469 16,982 633 6,364 27,45 25 3,85 8,558 1,835 7,285 2,764 3,85 16,63 533 7,294 27,544 24. 13,572 27,96 25 13,797 29,487 24. 15.93% 13.27% 14.12% 11.98% 25 14.31% 11.99% 12.24% 1.41% 24 4% 267,941 215,857 332,176 217,741 25 32,731 23,186 374,531 233,911 24. 917 58 86 25 16,372 1,86 594 86 365 39 16,51 25 1,228 797 21 22 16,423 1,491 81 21 243 227 16,771 24

213 12 1 13 35 5 1 13 35 5 4. 7,496 1 1,15 28 1,53 3,993 4,479 1,764 1,21 112 57,57 216,49 273,16 79,99 92,452 31,245 69,418 273,16 36 3 2,136 132 17,561 131,844 2,154 1,325,34 1,479,238 133,947 1,613,186 341,87 391,992 727,96 147,548 3,814 1,613,186 332,423 863 775 43,68 155,941 48,914 23,55 15,536 1,228,5 567,67 434,385 91,827 2,457,95 8,152 5,751,182 356,159 6,17,342 1,41,187 1,47,32 1,512,63 1,78,16 438,358 6,17,342 339,92 863 775 43,717 157,77 48,942 233,246 154,663 1,286,91 71,278 437,561 1,417,168 2,458,18 8,152 7,287,478 76,156 7,993,634 1,463,48 1,891,476 2,271,89 1,925,127 442,172 7,993,634 25 24 3 2 1 4,799 1 568 28 11,563 564 47,242 1,616 1,219 13 67,736 183,335 251,71 61,537 85,297 31,828 72,46 251,71 36 31 2,16 222 13,83 189,636 2,651 1,337,894 1,546,438 12,13 1,666,568 229,293 534,358 748,87 152,581 1,464 1,666,568 359,354 967 83 4,757 134,176 36,344 235,287 152,385 1,21,55 597,733 452,231 93,26 2,448,359 8,215 5,77,41 47,714 6,178,125 1,138,863 1,47,25 1,532,782 1,579,1 457,442 6,178,125 364,154 967 83 4,795 134,776 36,372 249,11 153,172 1,271,552 788,987 456,12 1,431,154 2,448,49 8,215 7,384,584 711,18 8,95,765 1,429,694 2,89,682 2,313,481 1,83,998 458,97 8,95,765 3 2 1 7,496 1 1,15 28 1,53 3,993 33,63 1,764 2,299 112 51,486 216,259 267,746 78,49 9,39 31,213 68,2 267,746 3 2,136 132 34,143 131,844 2,46 1,325,35 1,495,64 152,776 1,648,416 341,834 391,992 727,852 166,377 2,359 1,648,416 265,834 25 247 13,685 155,731 34,85 24,5 78,29 1,432,73 581,975 36,32 79,539 1,78,625 4,285,286 321,883 4,67,169 1,8,392 924,812 1,198,899 1,352,32 51,32 4,67,169 273,331 25 247 13,686 156,867 34,833 27,691 82,155 1,499,847 715,584 364,378 1,44,845 1,78,738 5,832,413 69,918 6,523,332 1,5,717 1,46,844 1,957,965 1,586,412 71,392 6,523,332 25 24 3 2 1 4,799 1 568 28 11,563 564 37,755 1,616 1,955 13 58,984 183,627 242,612 57,74 82,644 31,721 71,17 242,612 31 2,16 222 31,59 189,636 2,729 1,337,859 1,564,15 137,324 1,71,474 229,452 534,358 748,753 169,774 19,134 1,71,474 295,628 236 268 12,568 133,985 21,726 21,85 79,892 1,437,51 614,924 384,44 8,59 1,9,63 4,281,488 37,939 4,652,427 1,181,42 1,14,947 1,175,141 1,234,268 46,65 4,652,427 3,427 236 268 12,569 134,586 21,755 223,89 8,68 1,56,775 86,178 389,125 1,418,449 1,9,761 5,94,623 691,89 6,596,514 1,467,947 1,631,95 1,955,616 1,475,214 65,784 6,596,514 3 2 1 1. 2. 3.

213 121 1,896 12 1,69 2,13 5,726 1,14 58,664 111,185 31,244 143,794 6,557 372,928 38,683 411,611 6,989 9 1,983 3,592 238 58,653 18,43 29,53 7,113 216,28 38,683 254,891 25 16,375 91 2,183 3,592 23 59,76 177,487 29,52 6,38 295,11 37,594 332,695 2,723 22 2,221 2,198 5,331 1,37 59,718 181,35 31,16 142,751 7,652 453,78 37,594 491,33 24 65,583 231,368 296,952 67,77 243,746 311,454 25 24 67,77 243,746 311,454 13,242 21,929 35,171 8,949 265,675 346,625 2,124 12,378 14,52 28,26 125,458 153,485 28,522 136,187 164,711 25 24 28,522 136,187 164,711 11,15 2,368 31,472 39,627 156,555 196,183 24 77,82 257,224 335,45 3,129 8,451 11,58 8,949 265,675 346,625 24 34,13 148,343 182,474 5,497 8,212 13,79 39,627 156,555 196,183 496 1,729 11,226 24,58 26,86 231,368 59,47 6,175 65,583 25 24 263,915 33,36 296,952 231,389 25,834 257,224 71,913 5,96 77,82 33,33 31,741 335,45 214,471 29,275 243,746 61,64 6,67 67,77 276,111 35,343 311,454 24

213 122 6,971 7 142 42 384 1,692 82 19,167 68,326 16,219 5,465 3,98 29,979 153,485 1,837 31 16 1,452 42 622 2,645 2,585 16,124 65,692 19,759 93 135,377 4,492 33,36 3,78 296,952 25 8,227 5 119 276 15 1,716 777 19,676 76,63 16,777 5,78 4,126 31,761 164,711 12,551 46 15 1,587 276 1,15 2,659 2,326 16,874 73,81 2,799 7 135,96 4,676 35,343 4,79 311,454 24 9,862 13 185 187 213 1,939 773 28,177 84,273 18,67 4,92 4,126 29,149 182,474 14,794 3 23 1,93 187 1,271 2,79 2,579 25,98 81,57 23,587 77 139,344 4,715 31,741 4,555 335,45 24 768 382 4,423 2 423 6,18 81 5 44 347 2 27 382 4,423 111 1,766 423 17,344 25 426 23 519 943 14,898 21 8 5,17 22,18 623 17 52 534 235 943 14,942 378 3,379 5,17 53,367 24 8 59 371 6,264 13 3,681 1,92 86 135 4 52 126 371 6,296 127 14,474 3,682 25,861 24 99,477 25,981 125,458 24,29 3,997 28,26 25 24 123,56 29,979 153,485 123,49 24,853 148,343 29,834 4,295 34,13 153,325 29,149 182,474 18,23 28,164 136,187 24,926 3,595 28,522 132,95 31,761 164,711 24

213 123 % 1% 2% 35% 5% 75% 1% 15% 35% 88,291 1,421 292,854 1,657 91 1,177,134 1,36 3 88,291 7,528 586,753 66,399 2,449 1,544,813 25 24 11 11,128 346 299 11,785 79,481 1,426 28,77 1,483 925 1,74,394 1,598 79,481 7,25 592,542 68,431 2,718 1,462,797 184 8,212 434 277 81,19. 1 5% 7% 9% 115% 25% % 29,526 17,626 114,246 6,54 65,2 97,628 474,589 41,123 84,379 14,59 48,748 91,914 18,363 479,38 25 29,526 12,495 114,246 6,54 63,194 97,628 467,631 41,123 89,411 14,59 48,748 94,565 18,363 486,723 24 25 24 3% 4% 2,57 14,3 16,51 2,57 4,947 7,518 25 441 14,48 14,922 492 3,836 4,329 24 2 3 7% 95% 12% 14% 25% % 6,718 2,468 1,38 1,174 1,95 35,886 66,382 6,718 2,468 1,38 1,174 1,95 35,886 66,382 12,333 2,121 3,473 557 6,778 56,172 135,437 12,333 2,121 3,473 557 6,778 56,172 135,437

213 124 1PDLGD EADEAD 1 2 3 4 5 6 9A 12,794 59,285 71,69 19,83 16,327 17,82 1,424 16,7 1,157 481,836 678,32 258,29 2,772 14,618 8,992 16.16% 26.81% 33.18% 49.7% 82.8% 124.4% 199.13% 25 EAD EAD 45.% 45.49% 44.86% 44.85% 44.43% 44.11% 44.83% 45.35% LGD.3%.6%.11%.28%.99% 3.25% 1.91% 1.% PD 13,691 65,76 83,576 26,11 14,217 16,142 67 17,88 123,18 492,888 573,682 284,655 217,15 18,67 9,687 14.97% 29.65% 32.5% 52.71% 82.6% 124.18% 195.75% 24 EAD EAD 45.% 44.98% 45.1% 44.83% 44.47% 44.8% 45.61% 45.33% LGD.3%.7%.11%.33% 1.% 3.26% 1.5% 1.% PD 1 2 3 4 5 6 9A 224 75 128 2,62,114 25 157,385 46,81 2,772 15 3.17% 21.92% 37.71% 71.1% 82.61% 25 EAD EAD 45.% 3.62% 45.% 44.92% 54.86% 45.% 45.% LGD.%.1%.5%.8%.26%.65% 1.% PD 39 37 975 1,166 37 13 15 2,4,337 3 143,385 54,257 3,18 15 3.61% 21.32% 36.3% 76.29% 83.83% 179.31% 24 EAD EAD 45.% 4.83% 45.% 44.93% 54.37% 45.% 45.% 45.% LGD.%.1%.5%.9%.29%.71% 1.5% 1.% PD 1 2 3 4 5 6 9A 56,8 181,847 17,559 578 129 44 1,931 9 65,58 326,219 15,394 11,71 8,95 45 88 13.82% 25.88% 24.23% 23.32% 61.65% 79.88% 16.6% 21.12% 25 EAD EAD 45.% 45.% 45.5% 4.52% 45.% 45.% 45.% 45.% 45.% LGD.3%.3%.7%.1%.34%.95% 3.63% 1.91% 1.% PD 71,659 132,891 18,46 1,571 23 112 9,693 13 47,389 371,726 21,663 8,21 9,67 1,458 93 13.83% 25.88% 27.68% 23.81% 65.49% 92.91% 158.35% 189.93% 24 EAD EAD 45.% 45.% 45.81% 38.33% 45.% 45.% 45.% 45.% 45.% LGD.3%.3%.7%.11%.39% 1.7% 3.63% 1.5% 1.% PD 1 2 3 4 5 6 9A 12,794 59,285 72,138 19,83 16,294 17,389 1,739 16,7 89,628 47,98 78,832 297,833 136,24 13,58 71,485 16.16% 28.13% 33.25% 47.71% 82.4% 128.25% 195.7% 25 EAD EAD 45.% 45.54% 44.86% 44.86% 44.5% 43.73% 44.78% 45.4% LGD.3%.6%.1%.29% 1.13% 3.39% 1.91% 1.% PD 13,691 65,76 85,14 26,11 13,776 16,142 382 17,864 119,57 479,782 72,82 218,352 256,338 133,434 8,361 14.98% 29.95% 32.11% 51.28% 81.48% 114.87% 197.88% 24 EAD EAD 45.% 44.98% 45.1% 44.86% 44.32% 44.2% 45.8% 45.37% LGD.3%.7%.11%.34%.97% 2.89% 1.5% 1.% PD

213 125 1 2 3 4 5 6 9A 224 75 128 1,991,563 25 152,596 46,81 2,772 15 3.17% 22.27% 37.71% 71.1% 82.61% 25 EAD EAD 45.% 3.62% 45.% 44.92% 54.86% 45.% 45.% LGD.%.1%.5%.8%.26%.65% 1.% PD 39 37 975 1,166 37 13 15 1,983,489 3 133,771 54,257 3,18 15 3.61% 22.1% 36.3% 76.29% 83.83% 179.31% 24 EAD EAD 45.% 4.83% 45.% 44.93% 54.37% 45.% 45.% 45.% LGD.%.1%.5%.9%.29%.71% 1.5% 1.% PD 1 2 3 4 5 6 9A 56,8 181,817 25,674 578 129 44 3,726 9 56,195 279,826 8,558 6,721 7,979 381 88 25.88% 25.88% 25.95% 23.92% 62.38% 83.35% 167.52% 211.66% 25 EAD EAD 45.% 45.% 45.54% 4.7% 45.% 45.% 45.% 45.% 45.% LGD.3%.3%.6%.1%.34%.87% 3.81% 1.91% 1.% PD 71,659 132,891 28,5 1,571 23 112 3,31 13 62,963 317,236 24,19 5,198 8,253 55 93 25.88% 25.88% 27.41% 24.45% 6.4% 99.23% 167.69% 21.28% 24 EAD EAD 45.% 45.% 45.72% 37.52% 45.% 45.% 45.% 45.% 45.% LGD.3%.3%.6%.11%.37%.99% 3.84% 1.5% 1.% PD LGD 1 2 3 4 5 6 9A 6, 2,591 3,229 4,337 176 7,853 236 2.% 2.% 236.51% 343.38% 38.8% 681.23% 9.% 9.% 9.% 9.% 9.% 9.% 9.% 25 LGD.6%.11%.28% 1.6% 3.3% 1.91% 1.% PD 4,391 1,751 2,437 5,233 36 8,472 19 2.2% 2.% 243.89% 369.54% 395.46% 657.5% 9.% 9.% 9.% 9.% 9.% 9.% 9.% 24 LGD.6%.11%.33% 1.27% 3.47% 1.5% 1.% PD 2PD/LGDPD 1 2 3 4 5 6 9A 6, 2,57 382,438 9,34 53 37,89 57 2.% 2.% 299.48% 32.65% 329.26% 683.43% 9.% 9.% 9.% 9.% 9.% 9.% 9.% 25 LGD.6%.11%.32% 1.27% 2.86% 1.91% 1.% PD 4,391 1,736 382,463 5,59 5,455 38,167 1,884 2.2% 2.% 299.66% 372.44% 32.99% 673.39% 9.% 9.% 9.% 9.% 9.% 9.% 9.% 24 LGD.6%.11%.35% 1.29% 2.21% 1.5% 1.% PD

213 126 3 PDLGD EADEAD 25 EAD EAD LGD PD EAD EAD LGD 1.38% 78.45% 1.% 67.91% 49.1% 55.45% 94.41% 122.64% 8,837 3 261 8,244 159 16 1.25% 78.83% 1.% 68.24% 49.6% 57.37% 89.92% 121.87% 8,18 4 27 7,62 217 12 PD 24 25 EAD EAD LGD PD EAD EAD LGD 2.9% 66.2% 1.% 73.9% 84.67% 85.82% 54.88% 2.% 14,489 784 39,727 89,846 2,22,5 4.8% 2.83% 66.1% 1.% 69.52% 79.28% 83.23% 52.% 185.24% 19,126 834 4,518 89,379 2,188,222 4.8% PD 24 25 EAD EAD LGD PD EAD EAD LGD 2.56% 77.55% 1.% 58.85% 53.9% 57.42% 72.78% 86.99% 331,45 6,82 98,978 656,682 2,63 729 173,193 1.23% 2.46% 74.67% 1.% 57.87% 53.2% 56.71% 71.38% 93.8% 33,69 4,679 97,297 62,971 2,996 739 7,851 1.25% PD 24 LGD

213 127 a b ba 1,674 14,184 12,51 23,399 18,533 4,865 25 24 2,371 19,61 17,23 23 5. 1 1 PDLGD1 25 178,177 178,177 1,138 53,216 54,355 25 177,23 177,23 1,386 78,57 79,894 24 119,851 6,394 58,457 55, 119,851 6,394 58,457 55, 25 13,934 9,78 66,154 55, 13,934 9,78 66,154 55, 24 a b ba 25 2,135 15,312 13,176 a b ba 25 9,315 22,319 13,3

213 128 28,818 46,285 315,3 76,245 25 256,123 64,83 536,796 122,84 24 257,138 6,285 266,683 62,245 25 358,917 88,643 345,41 97,524 24 558,368 239,186 797,554 235,17 264,412 97,268 2,679 86 529,721 267,832 267,832 543,956 241,621 785,578 232,979 264,16 1,559 187,845 86 512,385 273,192 273,192 25 568,972 211,363 78,336 254,1 295,543 58,989 171,755 37 537,686 242,649 242,649 552,248 216,688 768,937 252,88 295,186 61,219 159,685 37 517,828 251,18 251,18 24 6.

213 129 7. 1 177,846 33,455 211,31 25,596 33,998 239,594 25 24 177,846 28,21 33,455 175,185 594,688 25,596 229,526 33,998 181,624 65,745 25 24 23 4,643 26,355 3,998 4,783 26,898 31,681 25 24 4,643 26,355 3,998 4,783 26,898 31,681 25 24

213 13 3 4 5 6 68,1 25,15 93,17 78,71 25,15 13,86 25 24 86 86 875 875 25 24 86 86 875 875 25 24 68,1 135,5 25,15 144,519 373,36 78,71 152,1 25,15 151,285 46,472 25 24

213 131 7 12% 12%2% 2%5% 5%75% 75%1% 1%25% 25%425% 425% 115 899 1,317 2,332 19,497 56,192 17,326 93,17 25 115 1,6 1,399 2,575 19,499 66,261 17,325 13,86 24 3% 3%5% 5%1% 1%225% 225%5% 5% 16 2 36 492 367 86 25 16 2 37 51 373 875 24 12% 12%2% 2%5% 5%75% 75%1% 1%25% 25%425% 425% 1,777 1,597 92 2,353 1,317 7,965 189,717 97,992 31, 37, 17,326 373,36 25 1,818 1,749 1,32 1,98 2,247 9,44 196,584 18,61 44,5 3, 27,325 46,472 24 3% 3%5% 5%1% 1%225% 225%5% 5% 16 2 36 492 367 86 25 16 2 37 51 373 875 24

213 132 8 9,522 9,522 9,522 9,522 25 9,555 9,555 9,555 9,555 24 9247 5,357 5,357 5,357 5,357 25 4,953 4,953 4,953 4,953 24 2,853 73,733 23,568 31,896 132,52 3,439 73,871 24,513 42,56 144,385 25 24 1 11 1215 1 17,951 17,951 2,519 2,519 25 24

213 133 17,951 17,951 2,519 2,519 25 24 2,853 73,733 23,568 31,896 132,52 3,439 73,871 24,513 42,56 144,385 25 24 2 12% 12%2% 2%5% 5%75% 75%1% 1%25% 25%425% 425% 38 13 6,562 5,987 4,66 17,623 5,169 8,149 37,115 27,117 9,5 132,52 25 386 93 6,997 6,14 4,66 18,278 63,127 7,386 37,195 27,176 9,5 144,385 24 3% 3%5% 5%1% 1%225% 225%5% 5% 359 359 17,951 17,951 25 414 414 2,519 2,519 24

213 134 12% 12%2% 2%5% 5%75% 75%1% 1%25% 25%425% 425% 38 13 6,562 5,987 4,66 17,623 5,169 8,149 37,115 27,117 9,5 132,52 25 386 93 6,997 6,14 4,66 18,278 63,127 7,386 37,195 27,176 9,5 144,385 24 3% 3%5% 5%1% 1%225% 225%5% 5% 359 359 17,951 17,951 25 414 414 2,519 2,519 24 25 24 3247 41 371 412 41 371 412 79 528 67 79 528 67 4 515 1 1,352 1,352 12,914 12,914 25 24

213 135 568 568 662 662 25 24 2 1.6% 4% 8% 28% 21 21 1,352 1,352 25 26 26 12,914 12,914 24 3.2% 8% 18% 52% 18 18 568 568 25 21 21 662 662 24 3 43252 8. VaR VaR 2,376 3,242 2,64 1,275 2,384 3,264 2,96 1,291 25 1,627 2,724 1,498 988 1,642 2,77 1,539 1,53 24

213 136 VaR VaR 3,15 4,249 3,233 2,327 3,193 4,314 3,31 2,363 25 3,681 5,685 3,472 2,116 3,727 5,962 3,588 2,241 24 9. PD/LGD 2,57 14,3 13,75 425,4 2,57 4,947 13,825 1,6 25 441 14,48 14,31 425,313 492 3,836 14,157 11,15 24 1,77 32 1,773 34 25 3,24 1,242 3,142 1,996 24 4,796 6,914 25 4,444 5,831 24. 13 13 16,681 6,748 25 16,674 6,71 24

213 1. 24 61,9 41,932 25 63,367 41,935 11. 2% 733 7 29 771 24 45 7 29 488 25 694 1 28 732 385 1 28 423 137

138 213 2593 259327 184861918 1 414 43 43 43 97 97 & 97 & 97 1816 1726 1726 91 14 77 11 81 Shinsei International Limited Shinsei Finance (Cayman) Limited Shinsei Finance II (Cayman) Limited Shinsei Finance III (Cayman) Limited Shinsei Finance IV (Cayman) Limited Shinsei Finance V (Cayman) Limited 6 Duke Street St. James, London SW1Y 6BN, U.K. Ugland House, South Church Street, George Town, Grand Cayman, Cayman Islands Ugland House, South Church Street, George Town, Grand Cayman, Cayman Islands Ugland House, Grand Cayman, KY1-114, Cayman Islands Ugland House, Grand Cayman, KY1-114, Cayman Islands Ugland House, Grand Cayman, KY1-114, Cayman Islands Comox Holdings Ltd. Clarendon House, 2 Church Street, Hamilton HM11, Bermuda 688

213 : 24 24 25 4,848 4,863 4,991 1,93 1,931 1,995 1,47 1,63 1,112 856 868 883 3911 43 3911 11 7 118 11 3 481 487 477 213 219 216 211 221 21 1.25 1,851 2.3 2593 29,36 44. 4. 2 17. 3.23 97.8% 97.8% 5, 8.11.27 1.% 1.% 8,75 9. 8.11 1.% 1.% 495 13.12.17 1.% 1.% 1 18. 4.11 24.12.1 1.% 1.% 5 24.11.21 1.% 1.% 5 5. 1. 7 12. 9.29 1.% 1.% 5 13.1.19 1.% 1.% 2,75 34. 5. 4 14. 3.26 1.% 1.% 15, 31.1. 6 16. 9.28 95.% 3.5% 91.4% 15, 21. 4.24 1.% 1.% 1, 21. 4.24 1.% 1.% 1, 32. 4.3 18. 3.24 1.% 1.% 91,518 3. 6. 3 2. 9.22 1.% 1.% 28,619 29.12. 1 19.12.13 1.% 1.% 1 58. 8. 1 1.% 1.% 3, 16. 9.21 1.% 1.% 58,25 18. 2. 7 1.% 1.% 39,537 18. 3.14 1.% 1.% 33,613 21. 3.11 1.% 1.% 9,17 21. 3.11 1.% 1.% 9,8 21. 9.1 1.% 1.% 16,1 3,991 19. 6. 4 22. 8. 9 49.9% 49.9% 14. 2. 5 18. 7.21 35.4% 35.4% 139

213 12-456-86 25127 412912 6-86 1-1 663-824 3-32 2 53-18 2-4 13 542-75 12-3 53-17 8-47 19 59-75 2-3-2 53-17 8-47 2 65-21 3-7-6 56-82 1-3 1 659-92 9-1 2 569-83 13-25 73-32 1-2 76-29 13-2 81-1 2-13-7 14 4 238 3 111 29 1111853 783 25127 25127 3687176814211614 39358444124634 1314243129145827 755291994611 537512121191215 25127 17,39 9286973893715941463 4224341,139822,4591,2549 1586491842613664596 741942549453312562 13272475273695942833 165121267131611435

213 92-919 4-1 46-8 3-1-1 25127 6-61 12-5 98-811 3-11-12 33-957 1-9-1 332-15 1-1-1 A2 26-28 1-17 277-5 1-4-3 274-825 2-21-1 22-5 1-9-13 21-7 11-1 251-55 22-2-11 248-12 1-5 13-833 2-4-3 14-28 2-1-6 14-61 5-4-3 6 17-8653 1-17-1 11-8533 4-1-5 18-4 1-15-9 163-151 1-6-1 1 16-616 6-1-1 6 15-1 4-12-1 3 15-12 5-6-6 2 158-94 2-23-1 152-35 2-11-5 192-46 2-26-9 194-13 6-14-15 141

142 213 2593 15729 1,358,537 2,33,65 451,296 18,558 21 1,358,537 18731 99,966 1,933,98 451,296 18,558 2,33 3, 181116 85, 1,848,98 451,296 18,558 85, 1981 1, 1,748,98 451,296 18,558 2, 3, 224 117,647 1,865,746 25, 476,296 25, 43,558 425212.5 2331 194,6 2,6,346 476,296 43,558 269,128 74,528 23315 69, 2,75,346 35,97 512,24 35,97 79,465 1852.4 2.84% 1 SATURN IV SUB LP JPMCB 38111 323,68 11.76% 1.11% 2 269,128 9.78% 19.53% 3 2, 7.27% 4 SATURN JAPAN III SUB C.V. JPMCB 38113 11,449 4.1% 5 99,882 3.63% 6 96,427 3.5% 7 UBS SECURITIES LLCHFS CUSTOMER SEGREGATED ACCOUNT 9,191 3.27% 8 JP MORGAN CHASE BANK 3855 76,783 2.79% 9 J. CHRISTOPHER FLOWERS 76,753 2.79% 1 73,711 2.68% 11 STATE STREET BANK AND TRUST COMPANY 59,985 2.18% 2,75,346 1.% 1. 259J.C.Flowers & Co.LLC2.86% 553,663,517 2. 259469,128,888 17.67% 2,75,346.94% 1.6% 56.52% 1. 2. 3. 25125 Moodys Baa3 Prime-3 &S&P BBB+ A-2 JCR BBB+ J-2 R&I BBB+ a-2

213 4 http://www.shinseibank.com PowerFlex PowerFlex ATM http://www.shinseibank.com/institutional/ 4 http://www.shinseibank.com/investors/about/ CSR http://www.shinseibank.com/investors/ir/ IR IRIR 2512 IR 13-833 2-4-3 TEL 3-688-833 FAX 3-456-176 URL: http://www.shinseibank.com E-mail: Shinsei_IR@shinseibank.com 57-1719 3-5252-3772 143