PB Domicile 2006-1 PLC - Investor Report...PB DOMICILE 2006-1 plc Block A Georges Quay Plaza Georges Quay Dublin 2 Ireland Contact Person: Eamonn Sherry Telephone: +353 1 6806005 Facsimile:

The Bank, Servicer andDetermination Agent

DB Privat- und Firmenkundenbank AGFriedrich-Ebert-Allee 114 - 12653113 BonnGermany

Contact Person:Peter SchmalzChristel BicknellTelephone: +49 (0) 5151 184857 (182489)Facsimile: +49 (0) 5151 185069E-Mail: [email protected]

Rating:NR (Standard & Poor's)A3 (Moody's)BBB+ (Fitch Ratings)

The Issuer

PB DOMICILE 2006-1 plcBlock A Georges Quay PlazaGeorges QuayDublin 2Ireland

Contact Person:Eamonn SherryTelephone: +353 1 6806005Facsimile: +353 1 6806050E-Mail: [email protected]

BNP Paribas Securities ServicesEuropa-Allee 12 60327 Frankfurt am MainGermany

Contact Person:Frank BohlaenderTelephone: +49 (0)69 1520 5562Facsimile: +49 (0)69 1520 5550E-Mail: [email protected]

Rating:A-1 (Standard & Poor's)Prime-1 (Moody's)F1 (Fitch Ratings)

The Principal Paying Agent

The Trustee

Deloitte GmbH WirtschaftsprüfungsgesellschaftRosenheimer Platz 481669 MunichGermany

Contact Person:Ulrich LotzTelephone: +49 (0)211 87722375Facsimile: +49 (0)211 87722441E-Mail: [email protected]

The Corporate Administrator

Vistra Alternative Investments (Ireland) Ltd Block A, Georges Quay PlazaGeorges Quay, Dublin 2Ireland

Contact Person:David McGuinnessTelephone: +353 1 6806016Facsimile: +353 1 6806050E-Mail: [email protected]

Rating Agency

Fitch Ratings Ltd.Eldon House, Eldon StreetLondon EC2M 7UAUnited Kingdom

Contact Person:Charlotte EadyTelephone: +44 (0)20 7417 3523Facsimile: +44 (0)20 7417 6262E-Mail: [email protected]

Rating Agency Rating Agency

Moody's Investor ServiceAn der Welle 560322 Frankfurt am MainGermany

Contact Person:Martin LenhardTelephone: +49 (0)69 70730743Facsimile: +49 (0)69 70730843E-Mail: [email protected]

Standard & Poor's Ratings Services20 Canada Square, Canary WharfLondon E14 5LHUnited Kingdom

Contact Person:Viktor MilevTelephone: +44 (0)20 7176 3569Facsimile: +44 (0)20 7176 3598E-Mail: [email protected]

PB Domicile 2006-1 PLC - Investor Report Investor Notification

Determination Date: 01/11/2019

Reference Period:

Interest Period on Notes:

Fixed EURIBOR:

11/01/2018 to 01/31/2019

11/26/2018 to 02/25/2019

-0.316%

Early Redemption Notification Reason for Early Redemption: Loss Guarantee Termination falling in November 2011 (Time Call) Section 12.1 Early Redemption by the Issuer-Loss Guarantee Termination Section 12.2 Early Redemption by the Issuer-Deferred Redemption

Investor Notification PB Domicile 2006-1

Beginning Principal Balance:

Received Principal:

Removed Principal:

Net Liquidation Proceeds (excl. Prior Liens)

Total Principal Repayment:

Late Recoveries: (*)

Ending Principal Balance:

18,009,911.77

422,220,602.34

0.00

18,011,673.21

Remittance Distribution Data

0.00

404,210,690.57

1,466,933.48Thereof Prepayment:

2,511,131,720.59Original Principal Balance:

Realised Losses:

Realised Losses prior to this Period:

Removed Principal prior to this Period:

Received Principal prior to this Period:

7,073,009.50

8,852,203.19

2,072,985,905.56

Constant Payment Rate (annualized): 18.19%

0.00

Late Recoveries: 1,761.44

-1,761.44

(*) As Late Recoveries diminish the Realised Losses prior to this Period.

Key Characteristics

5,481Number of Reference Claims (Hauptvertragsnummern):

10,258

5,463

404,210,690.57

5,488

3.44%

62.04

Number of Loan Parts (Vertragsnummern):

Number of Borrowers:

Number of Properties:

Current Principal Balance (in Euro):

Weighted Average Interest Rate:

Weighted Average Remaining Term to Next InterestReset Date in Months (ignoring zero values / not available):

Current Initial

19,510

2,511,131,720.59

41,394

19,401

19,510

5.32 %

82.00

59.01%Weighted Average LTV:

Weighted Average Seasoning (in Months): 196.27

80.83%

53.77

Removed Reference Claims prior to this Period:

Repaid Reference Claims prior to this Period:

Ending Number of Reference Claims:

Number of Removed Reference Claims:

Number of Reference Claims paid in full:

Beginning Number of Reference Claims:

5,481

180

5,661

13,607

0

84

Reference Claim Information

Number of Liquidated Reference Claims: 0

Liquidated Reference Claims prior to this Period: 158

Original Number of Reference Claims: 19,510

Delinquency Profile Number of

Reference ClaimsPrincipal

DelinquentPrincipal

Outstanding0 days 86 332,386.62 7,924,443.12

1 - 29 days 3 543.99 106,737.17

30 - 59 days 32 623,554.09 2,187,025.90

60 - 89 days 5 51,277.48 333,773.98

Aggregated Delinquencies < 90 days 126 1,007,762.18 10,551,980.17

90 - 119 days 10 89,013.45 851,464.76

120 - 149 days 6 34,751.92 358,157.08

150 - 179 days 4 5,724.72 373,263.95

>= 180 days 18 470,958.87 1,186,016.15

Aggregated Delinquencies >= 90 days 38 600,448.96 2,768,901.94

Aggregated Delinquencies Overall: 164 1,608,211.14 13,320,882.11

-Technical delinquencies, resulting from a divergence of credit and debit bookings, are corrected, thus not being considered here.-

Reference Pool Servicer: DB Privat- und Firmenkundenbank AG

Collection Period:

Payment Date:

Determination Date:

Delivery to Trustee:

Trustee Confirmation:

All Amounts in Euro

Page 2 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019

Early Redemption Date: 11/28/2011


Non Compliant Reference Claims

PrincipalOutstanding

Number ofReference Claims

0.00 0Non Compliances in Current Period

8,852,203.19 84Non Compliances from older Periods

84 8,852,203.19

Credit Event ProfileNumber of Reference

Claims

PrincipalDelinquent

PrincipalOutstanding

PrincipalOutstanding at

Credit Event

Credit Events in Current Period 5 120,654.53 225,582.82 225,582.82

Credit Events from older Periods excluding Reference Claims repaid to zero

268 660,624.52 24,250,321.87 31,746,769.93

243 183,789.43 22,368,570.82 29,531,154.39Thereof Normal Performing Again (*)

273 781,279.05 24,475,904.69 31,972,352.75

(*) Loans with months in arrears below 3 and no bankruptcy flag.

Excess Spread

553,147.00Excess Spread Amount in Current Period:

0.00

Extinction of Excess Spread:

Realised Losses in Current Period:

Excess Spread as of End of Payment Date:

-553,147.00

0.00

Remittance Realised LossNumber of

Reference Claims:EUR

Current Principal Balance of Reference Claims Liquidated in Current Period:

0 0.00

Liquidation Proceeds (excl. Prior Liens): (*)

Current Period Realised Loss: 0 0.00

0,00

0,00

0,00

Accrued Interest:

Related Enforcement Costs:

Principal Foregone:

0.00

13,787

Aggregated Reference Claim Information

Number ofReference Claims

Total of Repaid Reference Claims

Total of Removed Reference Claims

Total Principal Balance of Liquidated Reference Claims

84

158

AggregatedBalance

7,071,248.06

8,852,203.19

2,090,997,578.77

Total Realised Losses:

15,064,025.61

Overdue Reference Claims

(*) in general, the Liquidation Proceeds of a Reference Claim are credited before a Loss Notice can be given. That is why it is possible, that Liquidation Proceeds had already been collected and allocated as 'Received Principal' in the previous Reporting Period without highlighting them as Liquidation Proceeds. Unlike we do on Page 2, we display these already collected amounts here again in order to show the entire amount of Liquidation Proceeds for the relevant Reference Claims.

Number of Reference Claims

Outstanding Amount

Overdue payments

Total of Overdue Reference Claims: 163 173,465.42 13,958,368.73


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 3 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Distribution Summary

Class Original Face

Value

BeginningCertificate

Balance

CurrentNet

InterestRate*

PrincipalDistribution

** / ***

InterestDistribution

***/****

Total Payment / Early

Redemption

ISIN

Statement to CLN Noteholders Currency: Euro

PrincipalLoss

Class Principal Amount after

DistributionOriginal

Rating of the Notes

S & P

CurrentOriginal Current

Fitch

Original Current

Moody's

Class A1+ 500,000.00 0.00 -0.156% 0.00 0.00 0.00 DE000A0GYFH9 0.00 0.00 - -- - - -

Class A2+ 500,000.00 0.00 -0.156% 0.00 0.00 0.00 DE000A0GYGU0 0.00 0.00 - -- - - -

Class B 65,800,000.00 0.00 -0.116% 0.00 0.00 0.00 DE000A0GYFJ5 0.00 0.00 - -- - - -

Class C 51,500,000.00 0.00 0.044% 0.00 0.00 0.00 DE000A0GYFK3 0.00 0.00 - -- - - -

Class D 48,900,000.00 0.00 0.434% 0.00 0.00 0.00 DE000A0GYFL1 0.00 0.00 - -- - - -

Class E 15,400,000.00 13,872,801.12 1.934% 469,340.83 68,565.42 537,906.25 DE000A0GYFM9 0.00 13,403,460.29 BB NRBB B Baa3 Ba2

Totals 182,600,000.00 13,872,801.12 469,340.83 68,565.42 537,906.25

* interest period for 92 days from 11/26/2018 to 02/25/2019 (both inclusive) is based on 3-Months Euribor at 11/22/2018 -0.316%** The reduction of the Class D/E - Note is calculated as the Excess of A over B: A) the Certificate Balance at the beginning of the period plus (Excess Spread Amount minus Realised Losses)

plus Late Recoveries over B) the Outstanding Amount of Overdues.*** "Interest Distribution" and "Principal Distribution" payments rounded to two decimals on a per note basis.**** for calculation of interest, the actual numbers of the interest period is divided by 360

0.00 13,403,460.29

Triggers:

1) Time Call: 11/28/20112) Clean up call: Reduction of Aggregate Principal Balance to less than 10% of the Initial Aggregate Principal Balance, currently 16.10%3) Occurance of a Regulatory Event4) Occurance of a Tax Event5) Termination of the Loss Guarantee6) Non-compliance of Servicer


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 4 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Distribution of Interest

Statement to CLN Noteholders Currency: Euro

Class OriginalFace

Value


Balance

Number of Notes

Fixed /Floating

Spread over3M-EURIBOR

Current NetInterest Rate

*

Current AccruedInterest Per Note

TotalInterest

Distribution**/***

Legal Maturity Date

Unpaid Interest

Class A1+ 500,000.00 0.00 10 Floating 0.160 -0.156% 0.00 0.00 11/26/2052 0.00

Class A2+ 500,000.00 0.00 10 Floating 0.160 -0.156% 0.00 0.00 11/26/2052 0.00

Class B 65,800,000.00 0.00 658 Floating 0.200 -0.116% 0.00 0.00 11/26/2052 0.00

Class C 51,500,000.00 0.00 515 Floating 0.360 0.044% 0.00 0.00 11/26/2052 0.00

Class D 48,900,000.00 0.00 489 Floating 0.750 0.434% 0.00 0.00 11/26/2052 0.00

Class E 15,400,000.00 13,872,801.12 154 Floating 2.250 1.934% 445.23 68,565.42 11/26/2052 0.00

Totals

* interest period for 92 days from 11/26/2018 to 02/25/2019 (both inclusive) is based on 3-Months Euribor at 11/22/2018 -0.316%** "Total Interest Distribution" payments rounded to two decimals on a per note basis.*** for calculation of interest, the actual numbers of the interest period is divided by 360

182,600,000.00 13,872,801.12 68,565.42


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 5 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Distribution of Principal

Currency: EuroStatement to CLN Noteholders

Class OriginalFace

Value


Balance

PrincipalRepayment on

Reference Claims

PrincipalDistribution /

Early Redemption* / **

LossAllocation

UnjustifiedLoss

Allocation

EndingCertificateBalance

Numberof Notes

Credit Enhancement

Original Beginningof Period

Endingof Period

Class A1+ 500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 10 9.60% 0.00% 0.00%

Class A2+ 500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 10 7.23% 0.00% 0.00%

Class B 65,800,000.00 0.00 0.00 0.00 0.00 0.00 0.00 658 4.61% 0.00% 0.00%

Class C 51,500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 515 2.56% 0.00% 0.00%

Class D 48,900,000.00 0.00 0.00 0.00 0.00 0.00 0.00 489 0.61% 3.29% 3.32%

Class E 15,400,000.00 13,872,801.12 0.00 469,340.83 0.00 0.00 13,403,460.29 154 Excess Spread Excess Spread Excess Spread

Totals

* The reduction of the Class D/E - Note is calculated as the Excess of A over B: A) the Certificate Balance at the beginning of the period plus (Excess Spread Amount minus Realised Losses)plus Late Recoveries over B) the Outstanding Amount of Overdues.

** "Principal Distribution" payments rounded to two decimals on a per note basis.

182,600,000.00 13,872,801.12 0.00 469,340.83 0.00 0.00 13,403,460.29


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 6 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Original Principal Balance

Loan Balance Number of Reference

Claims

Number ofReference

Claims (%)

Current PrincipalBalance

Current PrincipalBalance (%)

WeightedAverage

LTV

PercentageEast

PercentageWest

]0 - 50,000] 184 3.36% 3,946,683.01 0.98% 39.92% 38.35% 61.65%

]50,000 - 100,000] 1,469 26.80% 61,149,709.57 15.13% 53.68% 41.27% 58.73%

]100,000 - 150,000] 1,761 32.13% 120,781,938.05 29.88% 59.34% 47.35% 52.65%

]150,000 - 200,000] 1,286 23.46% 117,226,185.59 29.00% 61.75% 38.96% 61.04%

]200,000 - 250,000] 509 9.29% 59,543,995.46 14.73% 61.68% 28.09% 71.91%

]250,000 - 300,000] 167 3.05% 22,559,435.88 5.58% 57.55% 16.80% 83.20%

]300,000 - 350,000] 58 1.06% 8,673,231.20 2.15% 58.29% 25.84% 74.16%

]350,000 - 400,000] 21 0.38% 4,153,609.05 1.03% 60.97% 10.60% 89.40%

]400,000 - 450,000] 9 0.16% 2,252,075.68 0.56% 52.40% 14.75% 85.25%

]450,000 - 500,000] 8 0.15% 1,490,771.96 0.37% 34.49% 0.00% 100.00%

]500,000 - 750,000] 8 0.15% 1,803,129.50 0.45% 45.99% 30.76% 69.24%

]1,000,000 - 1 0.02% 629,925.62 0.16% 41.48% 0.00% 100.00%

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%

Minimum:

Maximum:

Average:

10,225.84

1,278,229.70

139,508.60 Original Average: 137,824.53


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 7 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Current Principal Balance

Loan Balance Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

]0 - 50,000] 1,975 36.03% 55,204,453.57 13.66% 32.56% 41.59% 58.41%

]50,000 - 100,000] 2,126 38.79% 156,762,281.23 38.78% 54.26% 43.58% 56.42%

]100,000 - 150,000] 1,003 18.30% 121,332,756.87 30.02% 68.28% 37.12% 62.88%

]150,000 - 200,000] 287 5.24% 48,702,669.44 12.05% 74.98% 27.71% 72.29%

]200,000 - 250,000] 64 1.17% 14,145,925.18 3.50% 75.38% 18.72% 81.28%

]250,000 - 300,000] 15 0.27% 4,048,435.69 1.00% 71.83% 13.27% 86.73%

]300,000 - 350,000] 7 0.13% 2,295,618.62 0.57% 67.47% 14.47% 85.53%

]350,000 - 400,000] 3 0.05% 1,088,624.35 0.27% 69.71% 33.54% 66.46%

]500,000 - 750,000] 1 0.02% 629,925.62 0.16% 41.48% 0.00% 100.00%

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%

Minimum:

Maximum:

Average:

60.38

629,925.62

73,747.62 137,824.53Original Average:


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 8 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Current LTAV

LTAV (%) Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

]00.00 - 10.00] 389 7.10% 4,034,227.52 1.00% 7.10% 32.22% 67.78%

]10.00 - 20.00] 499 9.10% 14,582,475.19 3.61% 15.74% 32.41% 67.59%

]20.00 - 30.00] 607 11.07% 26,291,496.22 6.50% 25.46% 34.04% 65.96%

]30.00 - 40.00] 673 12.28% 40,290,685.91 9.97% 35.28% 33.48% 66.52%

]40.00 - 50.00] 736 13.43% 54,067,361.28 13.38% 45.01% 39.68% 60.32%

]50.00 - 60.00] 791 14.43% 68,537,151.48 16.96% 55.15% 44.46% 55.54%

]60.00 - 65.00] 326 5.95% 31,413,977.72 7.77% 62.42% 43.75% 56.25%

]65.00 - 70.00] 350 6.39% 34,771,346.33 8.60% 67.51% 40.87% 59.13%

]70.00 - 75.00] 267 4.87% 28,957,472.45 7.16% 72.44% 41.99% 58.01%

]75.00 - 80.00] 251 4.58% 28,481,973.86 7.05% 77.46% 39.16% 60.84%

]80.00 - 85.00] 193 3.52% 21,899,731.66 5.42% 82.31% 36.50% 63.50%

]85.00 - 90.00] 135 2.46% 16,363,040.44 4.05% 87.53% 32.41% 67.59%

]90.00 - 95.00] 86 1.57% 10,623,969.48 2.63% 92.13% 32.21% 67.79%

]95.00 - 100.00] 76 1.39% 10,163,099.82 2.51% 97.38% 26.48% 73.52%

]100.00 - 105.00] 46 0.84% 6,233,518.19 1.54% 102.55% 21.39% 78.61%

]105.00 - 110.00] 28 0.51% 3,516,005.80 0.87% 107.02% 13.94% 86.06%

]110.00 - 115.00] 18 0.33% 2,566,425.39 0.63% 112.36% 18.16% 81.84%

]115.00- 10 0.18% 1,416,731.83 0.35% 121.33% 23.77% 76.23%

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%

Minimum:

Maximum:

Weighted Average:

0.03%

126.54%

59.01% Original Weighted Average: 80.83%


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 9 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Current Interest Rates

Interest Rate (%) Number of Loan

Parts

Number ofLoan

Parts (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

]0.00 - 3.00] 4,212 41.06% 156,294,593.57 38.67% 55.81% 30.80% 69.20%

]3.00 - 3.50] 1,362 13.28% 55,908,615.63 13.83% 60.69% 39.24% 60.76%

]3.50 - 4.00] 1,379 13.44% 60,308,699.21 14.92% 61.97% 37.27% 62.73%

]4.00 - 4.50] 984 9.59% 39,620,821.36 9.80% 61.04% 38.35% 61.65%

]4.50 - 5.00] 1,096 10.68% 41,340,676.95 10.23% 58.01% 46.87% 53.13%

]5.00 - 5.50] 889 8.67% 36,575,073.66 9.05% 61.10% 51.00% 49.00%

]5.50 - 6.00] 298 2.91% 12,675,923.14 3.14% 67.11% 54.58% 45.42%

]6.00 - 6.50] 33 0.32% 1,303,125.93 0.32% 65.42% 65.37% 34.63%

]6.50 - 7.00] 5 0.05% 183,161.12 0.05% 69.44% 77.67% 22.33%

10,258 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%

Minimum:

Maximum:

Weighted Average:

0.80%

6.70%

3.44% Original Weighted Average: 5.32 %


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 10 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Original Term to Next Interest Reset DatePercentage

WestPercentage

EastWeighted

AverageLTV



Number ofLoan

Parts (%)

Number of Loan

Parts

Original Term to NextInterest Reset Date(Months)

WeightedAverage

Interest Rate

]84-96] 1 0.01% 34,951.88 0.01% 35.74% 0.00% 100.00% 4.56%

]144-156] 4 0.04% 234,735.56 0.06% 82.00% 0.00% 100.00% 3.92%

]156-168] 13 0.13% 565,040.63 0.14% 63.53% 60.18% 39.82% 3.75%

]168-180] 509 4.96% 16,073,808.27 3.98% 61.75% 38.75% 61.25% 3.67%

]180-192] 387 3.77% 12,425,895.43 3.07% 57.61% 25.90% 74.10% 3.60%

]192-204] 144 1.40% 5,012,893.73 1.24% 57.51% 59.02% 40.98% 4.17%

]204-216] 246 2.40% 9,004,086.68 2.23% 59.36% 48.17% 51.83% 3.84%

]216-228] 407 3.97% 17,061,346.98 4.22% 62.57% 50.13% 49.87% 3.88%

]228-240] 3,372 32.87% 141,662,895.67 35.05% 62.89% 47.30% 52.70% 3.70%

]240-252] 1,798 17.53% 68,983,521.58 17.07% 58.30% 25.79% 74.21% 3.56%

]252-264] 213 2.08% 8,252,539.89 2.04% 57.46% 27.94% 72.06% 2.71%

]264-276] 192 1.87% 7,364,466.50 1.82% 58.33% 25.74% 74.26% 2.79%

]276-288] 227 2.21% 8,819,971.41 2.18% 54.41% 36.46% 63.54% 2.87%

]288-300] 857 8.35% 32,836,632.02 8.12% 57.44% 42.41% 57.59% 3.37%

]300-312] 555 5.41% 23,507,693.30 5.82% 55.16% 19.18% 80.82% 3.30%

]312-324] 122 1.19% 5,318,833.21 1.32% 56.22% 30.69% 69.31% 2.65%

]324-336] 142 1.38% 5,094,748.35 1.26% 48.48% 26.19% 73.81% 2.88%

]336-348] 127 1.24% 5,442,921.19 1.35% 52.51% 51.76% 48.24% 2.56%

]348-360] 356 3.47% 14,851,387.33 3.67% 48.93% 34.25% 65.75% 2.62%

]360-372] 214 2.09% 8,416,579.32 2.08% 54.26% 34.22% 65.78% 2.54%

]372-384] 31 0.30% 1,040,850.70 0.26% 56.53% 21.80% 78.20% 2.47%

]384-396] 21 0.20% 838,917.12 0.21% 58.80% 31.24% 68.76% 2.71%

]396-408] 13 0.13% 566,801.37 0.14% 60.92% 57.90% 42.10% 2.88%


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 11 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



PercentageWest

PercentageEast

WeightedAverage

LTV



Number ofLoan

Parts (%)

Number of Loan

Parts

Original Term to NextInterest Reset Date(Months)

WeightedAverage

Interest Rate

]408- 136 1.33% 5,013,706.06 1.24% 48.48% 13.97% 86.03% 2.57%

Not Available 171 1.67% 5,785,466.39 1.43% 51.94% 37.02% 62.98% 2.09%

10,258 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98% 3.44%

Minimum*:

Maximum:

Weighted Average*:

85.10

542.00

256.92

* ignoring zero values / not available

Original Weighted Average*: 136.07


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 12 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Remaining Term to Next Interest Reset DatePercentage

WestPercentage

EastWeighted

AverageLTV



Number ofLoan

Parts (%)

Number of Loan

Parts

Remaining Term to NextInterest Reset Date(Months)

WeightedAverage

Interest Rate

Next Reset Not Available 247 2.41% 8,387,028.40 2.07% 53.16% 40.09% 59.91% 2.61%

]00-12] 1,402 13.67% 45,263,247.57 11.20% 57.40% 40.04% 59.96% 4.08%

]12-24] 685 6.68% 22,522,235.06 5.57% 56.20% 35.88% 64.12% 3.86%

]24-36] 682 6.65% 24,723,638.10 6.12% 58.08% 46.18% 53.82% 4.07%

]36-48] 977 9.52% 35,725,787.52 8.84% 57.59% 46.32% 53.68% 3.69%

]48-60] 1,799 17.54% 73,319,595.20 18.14% 58.49% 43.60% 56.40% 3.42%

]60-72] 1,913 18.65% 79,939,593.09 19.78% 62.06% 36.97% 63.03% 3.42%

]72-84] 771 7.52% 32,156,334.47 7.96% 61.12% 29.73% 70.27% 2.97%

]84-96] 313 3.05% 13,115,406.33 3.24% 55.59% 23.45% 76.55% 2.53%

]96-108] 372 3.63% 16,396,964.69 4.06% 56.17% 28.51% 71.49% 2.80%

]108-120] 514 5.01% 23,506,896.40 5.82% 57.38% 35.23% 64.77% 2.90%

]120-132] 264 2.57% 12,756,951.84 3.16% 61.79% 34.73% 65.27% 3.75%

]132-144] 124 1.21% 6,429,969.31 1.59% 64.44% 15.72% 84.28% 3.03%

]144-156] 33 0.32% 1,849,430.67 0.46% 56.59% 42.32% 57.68% 2.90%

]156-168] 77 0.75% 3,690,001.55 0.91% 62.68% 36.47% 63.53% 3.06%

]168-180] 55 0.54% 2,805,440.63 0.69% 65.03% 47.43% 52.57% 2.87%

]180-192] 16 0.16% 786,464.59 0.19% 79.14% 0.00% 100.00% 3.19%

]192-204] 9 0.09% 481,535.66 0.12% 67.32% 31.17% 68.83% 2.98%

]204-216] 3 0.03% 125,900.50 0.03% 80.07% 0.00% 100.00% 2.54%

]276-288] 2 0.02% 228,268.99 0.06% 51.19% 0.00% 100.00% 3.89%

10,258 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98% 3.44%

Minimum*:

Maximum:

Weighted Average*:

1.00

282.00

62.04

* ignoring zero values / not available

Original Weighted Average*: 82.21


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 13 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Loan SeasoningLoan Seasoning(Months)

Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

]156-168] 595 10.86% 49,358,590.47 12.21% 67.38% 33.17% 66.83%

]168-180] 1,677 30.60% 134,426,643.96 33.26% 62.40% 39.31% 60.69%

]180-192] 950 17.33% 78,295,488.69 19.37% 60.03% 40.77% 59.23%

]192-204] 453 8.26% 35,139,225.39 8.69% 58.88% 38.80% 61.20%

]204-216] 270 4.93% 20,691,949.99 5.12% 58.64% 42.77% 57.23%

]216-228] 266 4.85% 18,117,597.72 4.48% 55.87% 44.49% 55.51%

]228-240] 358 6.53% 20,427,243.99 5.05% 48.21% 38.29% 61.71%

]240-252] 282 5.15% 13,746,035.12 3.40% 43.14% 24.35% 75.65%

]252-264] 142 2.59% 7,494,313.15 1.85% 43.31% 25.94% 74.06%

]264-276] 87 1.59% 4,791,497.91 1.19% 42.77% 32.07% 67.93%

]276-288] 90 1.64% 5,473,053.82 1.35% 42.48% 41.12% 58.88%

]288-300] 103 1.88% 5,528,038.82 1.37% 49.71% 41.51% 58.49%

]300-312] 77 1.40% 4,585,833.66 1.13% 45.61% 47.94% 52.06%

]312-324] 27 0.49% 1,073,196.11 0.27% 37.35% 36.22% 63.78%

]324-336] 16 0.29% 1,082,600.13 0.27% 55.85% 19.31% 80.69%

]336-348] 11 0.20% 735,195.33 0.18% 70.25% 2.81% 97.19%

]348-360] 23 0.42% 1,266,837.46 0.31% 69.16% 0.00% 100.00%

]360-372] 22 0.40% 805,389.48 0.20% 44.15% 0.00% 100.00%

]372-384] 7 0.13% 146,770.93 0.04% 27.28% 0.00% 100.00%

]384-396] 10 0.18% 521,978.18 0.13% 39.92% 0.00% 100.00%

]396-408] 10 0.18% 386,809.80 0.10% 43.40% 0.00% 100.00%

]408-420] 1 0.02% 507.14 0.00% 0.66% 0.00% 100.00%

4 0.07% 115,893.32 0.03% 34.95% 0.00% 100.00%

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 14 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Minimum:

Maximum:

Weighted Average:

163.52

464.52

196.27 Original Weighted Average: 53.77

Loan Purpose

Loan Purpose Number of Loan

Parts

Number ofLoan

Parts (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

New Construction 3,430 33.44% 151,132,627.12 37.39% 59.38% 56.93% 43.07%

Purchase Of Existing Building 3,406 33.20% 123,793,599.63 30.63% 63.06% 17.94% 82.06%

Refinance (external) 1,142 11.13% 47,125,674.84 11.66% 53.66% 35.96% 64.04%

Purchase Of Newly Constructed Building 1,072 10.45% 45,848,783.78 11.34% 58.61% 30.42% 69.58%

Other Non-Commercial Use 461 4.49% 12,507,521.27 3.09% 44.48% 17.84% 82.16%

Purchase Of Existing Building Including Modernisation 370 3.61% 12,384,135.68 3.06% 61.06% 48.45% 51.55%

Purchase Of Existing Building including Refurbishment 102 0.99% 3,378,824.40 0.84% 60.16% 65.53% 34.47%

Modernisation 119 1.16% 3,051,575.18 0.75% 38.24% 57.86% 42.14%

Conversion/Modification 59 0.58% 1,846,903.65 0.46% 40.62% 44.07% 55.93%

Refinance (internal) 31 0.30% 1,063,612.14 0.26% 58.01% 20.87% 79.13%

Supplemental Unit / Addition to Existing Building 26 0.25% 742,703.08 0.18% 42.97% 59.72% 40.28%

Purchase Of Existing Building with Supplemental Unit 18 0.18% 695,361.87 0.17% 38.78% 40.09% 59.91%

Refurbishment 14 0.14% 385,559.09 0.10% 45.26% 95.43% 4.57%

Purchase Of Newly Constructed Building with Supplemental Unit 5 0.05% 172,580.64 0.04% 58.82% 80.64% 19.36%

Prolongation 1 0.01% 78,574.15 0.02% 31.62% 100.00% 0.00%

Other 2 0.02% 2,654.05 0.00% 1.92% 0.00% 100.00%

10,258 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 15 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Occupancy Status

Occupancy Status Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

Owner-occupied 4,791 87.41% 360,190,918.95 89.11% 60.91% 39.28% 60.72%

Non-owner occupied 428 7.81% 28,337,562.58 7.01% 45.36% 24.88% 75.12%

Combined Usage 262 4.78% 15,682,209.04 3.88% 40.05% 32.92% 67.08%

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%

Region of Property by Postal Code

Region of Property by PostalCode (First Digit)

Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

0 735 13.41% 49,983,838.19 12.37% 58.70% 100.00% 0.00%

1 1,128 20.58% 80,414,218.77 19.89% 56.92% 84.49% 15.51%

2 675 12.32% 51,755,638.56 12.80% 60.29% 6.33% 93.67%

3 801 14.61% 59,659,192.96 14.76% 59.20% 36.05% 63.95%

4 544 9.93% 40,707,890.49 10.07% 61.96% 0.00% 100.00%

5 621 11.33% 46,970,735.37 11.62% 58.41% 0.00% 100.00%

6 254 4.63% 20,303,705.64 5.02% 60.28% 0.00% 100.00%

7 301 5.49% 22,085,982.63 5.46% 60.42% 0.00% 100.00%

8 143 2.61% 10,824,416.95 2.68% 55.67% 0.00% 100.00%

9 279 5.09% 21,505,071.01 5.32% 58.75% 51.07% 48.93%

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%

Note: If Property Postal Code is unknown, Borrower Postal Code is used instead.


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 16 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Prior Liens

Prior Liens Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

Total Amount ofPrior Liens

Yes 241 4.40% 12,628,642.36 3.12% 60.04% 30.84% 69.16% 17,844,134.53

No 5,240 95.60% 391,582,048.21 96.88% 58.98% 38.26% 61.74% 0.00

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98% 17,844,134.53

Employment Status

Employment Status Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

Employed 5,016 91.52% 368,327,285.27 91.12% 59.36% 37.79% 62.21%

Self-Employed 465 8.48% 35,883,405.30 8.88% 55.41% 40.39% 59.61%

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%

Loan Type

Loan Type Number of Loan

Parts

Number ofLoan

Parts (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

Fixed Interest Rate for 3 Months 176 1.72% 6,073,825.10 1.50% 52.19% 36.72% 63.28%

Fixed Interest Rate 10,082 98.28% 398,136,865.47 98.50% 59.12% 38.04% 61.96%

10,258 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 17 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Interest Payment Frequency

Interest PaymentFrequency

Number of Loan

Parts

Number ofLoan

Parts (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

Monthly 10,025 97.73% 397,347,761.41 98.30% 59.01% 38.29% 61.71%

Quarterly 233 2.27% 6,862,929.16 1.70% 58.93% 22.35% 77.65%

10,258 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%

Principal Payment Frequency

Principal PaymentFrequency

Number of Loan

Parts

Number ofLoan

Parts (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

Interest Only 776 7.56% 43,858,263.23 10.85% 83.96% 31.24% 68.76%

Monthly 9,248 90.15% 353,453,430.20 87.44% 55.92% 39.16% 60.84%

Two-Monthly 1 0.01% 36,067.98 0.01% 72.33% 100.00% 0.00%

Quarterly 219 2.13% 6,811,434.93 1.69% 59.23% 22.00% 78.00%

Semi-Annually 14 0.14% 51,494.23 0.01% 19.09% 68.53% 31.47%

10,258 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 18 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Top 20 Borrowers

Top 20 Borrowers Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

1 1 0.02% 629,925.62 0.16% 41.48% 0.00% 100.00%

2 1 0.02% 373,243.08 0.09% 97.33% 0.00% 100.00%

3 1 0.02% 365,121.43 0.09% 46.69% 100.00% 0.00%

4 1 0.02% 350,259.84 0.09% 64.27% 0.00% 100.00%

5 1 0.02% 348,757.75 0.09% 36.40% 0.00% 100.00%

6 1 0.02% 333,267.28 0.08% 52.15% 0.00% 100.00%

7 1 0.02% 332,156.50 0.08% 79.27% 100.00% 0.00%

8 1 0.02% 326,990.57 0.08% 70.93% 0.00% 100.00%

9 1 0.02% 320,000.00 0.08% 95.24% 0.00% 100.00%

10 1 0.02% 319,786.40 0.08% 98.43% 0.00% 100.00%

11 1 0.02% 314,660.12 0.08% 42.41% 0.00% 100.00%

12 1 0.02% 296,938.25 0.07% 82.48% 0.00% 100.00%

13 2 0.04% 292,052.86 0.07% 45.33% 0.00% 100.00%

14 1 0.02% 285,326.66 0.07% 47.70% 0.00% 100.00%

15 1 0.02% 283,572.69 0.07% 100.84% 100.00% 0.00%

16 1 0.02% 281,083.78 0.07% 94.01% 0.00% 100.00%

17 1 0.02% 280,553.02 0.07% 74.42% 0.00% 100.00%

18 1 0.02% 272,873.81 0.07% 35.98% 0.00% 100.00%

19 2 0.04% 268,760.96 0.07% 41.72% 0.00% 100.00%

20 1 0.02% 267,947.28 0.07% 57.39% 0.00% 100.00%

Other 5,459 99.60% 397,667,412.67 98.38% 58.93% 38.40% 61.60%

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 19 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Loans per Borrower

Loans per Borrower Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

Number ofBorrowers

Number ofBorrowers

(%)

Average CurrentPrincipal Balance

per Borrower

1 5,447 99.38% 402,373,954.48 99.55% 59.08% 38.17% 61.83% 5,447 99.71% 73,870.75

2 28 0.51% 1,606,911.69 0.40% 46.39% 5.66% 94.34% 14 0.26% 114,779.41

3 6 0.11% 229,824.40 0.06% 31.83% 12.74% 87.26% 2 0.04% 114,912.20

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98% 5,463 100.00% 73,990.61

Current Principal Balance by Borrower

Current Principal Balanceby Borrower

Number of Reference

Claims

Number ofReference

Claims (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

Number ofBorrowers

Number ofBorrowers

(%)

]0 - 50,000] 1,960 35.76% 54,704,831.33 13.53% 32.49% 41.75% 58.25% 1,957 35.82%

]50,000 - 100,000] 2,133 38.92% 156,738,561.08 38.78% 54.20% 43.65% 56.35% 2,125 38.90%

]100,000 - 150,000] 1,005 18.34% 121,244,055.15 30.00% 68.30% 37.17% 62.83% 1,002 18.34%

]150,000 - 200,000] 289 5.27% 48,753,899.73 12.06% 75.14% 27.68% 72.32% 287 5.25%

]200,000 - 250,000] 64 1.17% 14,145,925.18 3.50% 75.38% 18.72% 81.28% 64 1.17%

]250,000 - 300,000] 19 0.35% 4,609,249.51 1.14% 68.40% 11.65% 88.35% 17 0.31%

]300,000 - 350,000] 7 0.13% 2,295,618.62 0.57% 67.47% 14.47% 85.53% 7 0.13%

]350,000 - 400,000] 3 0.05% 1,088,624.35 0.27% 69.71% 33.54% 66.46% 3 0.05%

]500,000 - 750,000] 1 0.02% 629,925.62 0.16% 41.48% 0.00% 100.00% 1 0.02%

5,481 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98% 5,463 100.00%

Minimum:

Maximum:

Average:

60.38

629,925.62

73,990.61


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 20 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Remaining TermRemaining Term(Months)

Number of Loan

Parts

Number ofLoan

Parts (%)



WeightedAverage

LTV

PercentageEast

PercentageWest

425 4.14% 2,198,989.57 0.54% 11.43% 39.81% 60.19%]0-24]

508 4.95% 6,954,636.09 1.72% 21.98% 39.13% 60.87%]24-48]

868 8.46% 19,149,687.50 4.74% 32.86% 38.68% 61.32%]48-72]

781 7.61% 22,546,003.11 5.58% 41.35% 32.06% 67.94%]72-96]

853 8.32% 28,434,161.03 7.03% 45.00% 37.34% 62.66%]96-120]

877 8.55% 35,316,369.25 8.74% 52.15% 36.95% 63.05%]120-144]

787 7.67% 31,892,473.66 7.89% 55.48% 37.13% 62.87%]144-168]

908 8.85% 37,870,833.52 9.37% 59.61% 40.78% 59.22%]168-192]

718 7.00% 35,427,066.48 8.76% 64.35% 42.53% 57.47%]192-216]

754 7.35% 37,148,332.12 9.19% 70.23% 36.59% 63.41%]216-240]

658 6.41% 36,111,005.63 8.93% 75.09% 35.78% 64.22%]240-264]

401 3.91% 19,868,660.40 4.92% 64.72% 37.75% 62.25%]264-288]

374 3.65% 18,521,142.61 4.58% 66.34% 47.57% 52.43%]288-312]

298 2.91% 16,205,793.92 4.01% 65.83% 41.48% 58.52%]312-336]

257 2.51% 13,939,256.92 3.45% 69.19% 42.03% 57.97%]336-360]

791 7.71% 42,626,278.76 10.55% 66.14% 32.93% 67.07%]360-384]

10,258 100.00% 404,210,690.57 100.00% 59.01% 38.02% 61.98%

Minimum:

Maximum:

Weighted Average:

1.00

382.00

210.24


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 21 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



0%

20%

40%

60%

80%

100%

2006

-07

2006

-10

2007

-01

2007

-04

2007

-07

2007

-10

2008

-01

2008

-04

2008

-07

2008

-10

2009

-01

2009

-04

2009

-07

2009

-10

2010

-01

2010

-04

2010

-07

2010

-10

2011

-01

2011

-04

2011

-07

2011

-10

2012

-01

2012

-04

2012

-07

2012

-10

2013

-01

2013

-04

2013

-07

2013

-10

2014

-01

2014

-04

2014

-07

2014

-10

2015

-01

2015

-04

2015

-07

2015

-10

2016

-01

2016

-04

2016

-07

2016

-10

2017

-01

2017

-04

2017

-07

2017

-10

2018

-01

2018

-04

2018

-07

2018

-10

2019

-01

2019

-04

Outstanding Amount (%of CutOff)

Weighted AverageLTAV (%)

Amortisation and LTAV

0,00%

0,20%

0,40%

0,60%

0,80%

1,00%

1,20%

1,40%

1,60%

1,80%

2006

-07

2006

-10

2007

-01

2007

-04

2007

-07

2007

-10

2008

-01

2008

-04

2008

-07

2008

-10

2009

-01

2009

-04

2009

-07

2009

-10

2010

-01

2010

-04

2010

-07

2010

-10

2011

-01

2011

-04

2011

-07

2011

-10

2012

-01

2012

-04

2012

-07

2012

-10

2013

-01

2013

-04

2013

-07

2013

-10

2014

-01

2014

-04

2014

-07

2014

-10

2015

-01

2015

-04

2015

-07

2015

-10

2016

01

2016

04

2016

07

2016

10

2017

01

2017

04

2017

07

2017

10

2018

01

2018

04

2018

07

2018

10

2019

01

2019

-02

0 days1-29 days30-59 days60-89 days90-119 says120-159 days160-179 days>=180 days

Delinquency Profile(Principal Outstanding of Delinquent Reference Claims in % of Current Principal Balance)


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 22 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



0,00%0,50%1,00%1,50%2,00%2,50%3,00%3,50%4,00%4,50%5,00%5,50%6,00%6,50%7,00%

2006

-07

2006

-10

2007

-01

2007

-04

2007

-07

2007

-10

2008

-01

2008

-04

2008

-07

2008

-10

2009

-01

2009

-04

2009

-07

2009

-10

2010

-01

2010

-04

2010

-07

2010

-10

2011

-01

2011

-04

2011

-07

2011

-10

2012

-01

2012

-04

2012

-07

2012

-10

2013

-01

2013

-04

2013

-07

2013

-10

2014

-01

2014

-04

2014

-07

2014

-10

2015

-01

2015

-04

2015

-07

2015

-10

2016

-01

2016

-04

2016

-07

2016

-10

2017

-01

2017

-04

2017

-07

2017

-10

2018

-01

2018

-04

2018

-07

2018

-10

2019

-01

2019

-04

Aggregated Losses

Aggregated CreditEvents

Loss Performance and Credit Events% of Current Principal Balance


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 23 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



Period

Pool History

Quarter OutstandingAmount

WeightedAverage

LTV

Seasoning(in Years)

AggregatedLosses

LiquidatedReference

Claims

AggregatedCreditEvents

CurrentPrincipal

Balance

Principal Outstanding of Delinquent Reference Claims (in % of Current Principal Balance)

60 - 89days

90-119days

>= 180days

120-149days

30 - 59days

1 - 29days

0 days 150-179days

1 07/31/2006 100.00% 84.62% 3.97 0.00% 0.00% 0.00% 2,511,131,720.59 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

2 10/31/2006 99.37% 84.32% 4.38 0.00% 0.00% 0.01% 2,495,399,768.11 0.05% 0.03% 0.00% 0.00% 0.15% 0.02% 0.17% 0.00%

3 01/31/2007 98.51% 83.99% 4.62 0.00% 0.00% 0.05% 2,473,689,437.98 0.11% 0.03% 0.03% 0.05% 0.13% 0.05% 0.14% 0.03%

4 04/30/2007 97.45% 83.51% 4.86 0.00% 0.00% 0.15% 2,447,099,661.13 0.11% 0.01% 0.06% 0.04% 0.20% 0.03% 0.18% 0.07%

5 07/31/2007 96.60% 83.16% 5.11 0.00% 0.00% 0.27% 2,425,860,171.03 0.09% 0.07% 0.17% 0.09% 0.27% 0.03% 0.23% 0.02%

6 10/31/2007 95.01% 82.87% 5.32 0.00% 0.00% 0.45% 2,385,951,063.50 0.06% 0.03% 0.29% 0.12% 0.30% 0.02% 0.25% 0.06%

7 01/31/2008 93.13% 82.59% 5.52 0.00% 0.01% 0.59% 2,338,629,986.42 0.06% 0.10%* 0.36% 0.11% 0.23% 0.06% 0.32% 0.02%

8 04/30/2008 91.28% 81.70% 5.73 0.00% 0.01% 0.73% 2,292,096,446.52 0.09% 0.10%* 0.43% 0.06% 0.21% 0.06% 0.29% 0.05%

9 07/31/2008 89.39% 81.44% 5.94 0.00% 0.01% 0.80% 2,244,701,355.74 0.14% 0.06%* 0.47% 0.07% 0.27% 0.03% 0.35% 0.07%

10 10/31/2008 87.68% 81.13% 6.15 0.01% 0.01% 0.83% 2,201,878,034.24 0.09% 0.03% 0.46% 0.07% 0.29% 0.03% 0.31% 0.06%

11 01/31/2009 85.79% 80.80% 6.35 0.01% 0.03% 1.00% 2,154,361,232.94 0.15% 0.06% 0.54% 0.06% 0.36% 0.02% 0.51% 0.08%

12 04/30/2009 83.86% 80.36% 6.57 0.02% 0.04% 1.09% 2,105,813,087.42 0.09% 0.03% 0.36% 0.04% 0.21% 0.06% 0.45% 0.02%

13 07/31/2009 81.64% 80.10% 6.77 0.02% 0.05% 1.26% 2,049,989,999.79 0.09% 0.07% 0.64% 0.09% 0.35% 0.05% 0.56% 0.05%

14 10/31/2009 80.07% 79.79% 7.00 0.03% 0.07% 1.26% 2,010,620,416.68 0.08% 0.02% 0.41% 0.04% 0.30% 0.00% 0.56% 0.02%

15 01/31/2010 78.56% 79.37% 7.23 0.04% 0.09% 1.33% 1,972,836,080.17 0.06% 0.05% 0.41% 0.09% 0.18% 0.02% 0.70% 0.05%

16 04/30/2010 77.07% 78.90% 7.46 0.06% 0.12% 1.44% 1,935,276,312.45 0.16% 0.04% 0.73% 0.07% 0.36% 0.06% 0.67% 0.06%

17 07/31/2010 75.58% 78.58% 7.69 0.07% 0.15% 1.65% 1,897,898,941.46 0.18% 0.11% 0.83% 0.12% 0.37% 0.00% 0.26% 0.07%

18 10/31/2010 74.11% 78.20% 7.92 0.08% 0.19% 1.78% 1,860,911,751.67 0.17% 0.09% 0.89% 0.09% 0.33% 0.02% 0.44% 0.10%

19 01/31/2011 72.71% 77.84% 8.15 0.09% 0.22% 1.88% 1,825,921,645.05 0.04% 0.10% 0.93% 0.05% 0.28% 0.04% 0.84% 0.09%

20 04/31/2011 71.29% 77.40% 8.37 0.09% 0.23% 1.95% 1,790,292,329.43 0.28% 0.03% 0.96% 0.14% 0.24% 0.02% 0.52% 0.01%

21 07/31/2011 69.65% 76.93% 8.61 0.11% 0.27% 2.05% 1,748,995,875.43 0.15% 0.11% 0.89% 0.06% 0.42% 0.02% 0.45% 0.08%

22 10/31/2011 67.98% 76.42% 8.85 0.13% 0.32% 2.06% 1,707,100,440.67 0.12% 0.09% 0.86% 0.08% 0.32% 0.04% 0.87% 0.07%

23 01/31/2012 66.07% 75.89% 9.08 0.16% 0.38% 2.05% 1,659,191,616.54 0.09% 0.06% 0.82% 0.08% 0.44% 0.05% 0.80% 0.04%

24 04/30/2012 64.09% 75.32% 9.31 0.18% 0.43% 2.08% 1,609,334,612.91 0.12% 0.08% 0.73% 0.13% 0.60% 0.07% 0.87% 0.02%

25 07/31/2012 62.15% 74.79% 9.55 0.19% 0.47% 2.12% 1,560,778,930.79 0.11% 0.05% 0.69% 0.15% 0.50% 0.08% 1.02% 0.04%

26 10/31/2012 60.15% 74.28% 9.78 0.21% 0.52% 2.16% 1,510,441,888.74 0.13% 0.08% 0.66% 0.12% 0.61% 0.04% 1.04% 0.03%

27 01/31/2013 57.59% 73.57% 10.02 0.22% 0.55% 2.44% 1,446,182,896.38 0.06% 0.10% 0.75% 0.22% 0.51% 0.05% 1.08% 0.08%

28 04/30/2013 55.04% 72.85% 10.27 0.23% 0.60% 2.48% 1,382,092,278.52 0.21% 0.01% 0.72% 0.15% 0.89% 0.05% 1.12% 0.03%

29 07/31/2013 52.01% 72.22% 10.51 0.24% 0.62% 2.71% 1,305,915,492.38 0.07% 0.14% 0.72% 0.20% 0.86% 0.00% 0.05% 0.08%

30 10/31/2013 48.56% 71.32% 10.80 0.25% 0.65% 2.78% 1,219,466,363.27 0.08% 0.08% 0.74% 0.20% 0.96% 0.05% 1.10% 0.06%

31 01/31/2014 44.66% 70.35% 11.08 0.26% 0.68% 3.15% 1,121,430,688.57 0.19% 0.07% 0.82% 0.32% 1.15% 0.06% 1.43% 0.06%

32 04/30/2014 40.60% 69.55% 11.39 0.26% 0.70% 3.38% 1,019,592,970.36 0.19% 0.01% 0.88% 0.40% 1.05% 0.04% 1.46% 0.02%

33 07/31/2014 36.93% 68.66% 11.73 0.26% 0.71% 3.88% 927,346,380.18 0.01% 0.14% 1.01% 0.41% 1.24% 0.10% 1.40% 0.08%


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 24 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019



34 10/31/2014 33.81% 67.62% 12.07 0.26% 0.71% 4.25% 849,059,895.96 0.11% 0.10% 1.01% 0.48% 0.92% 0.07% 1.32% 0.11%

35 01/31/2015 31.14% 66.41% 12.44 0.26% 0.72% 4.81% 781,997,721.67 0.18% 0.13% 1.17% 0.51% 1.02% 0.02% 0.77% 0.10%

36 04/30/2015 28.43% 65.27% 12.79 0.26% 0.73% 5.18% 713,960,200.15 0.13% 0.05% 1.26% 0.39% 0.97% 0.10% 1.71% 0.03%

37 07/31/2015 26.71% 64.55% 13.12 0.27% 0.74% 5.40% 670,775,331.03 0.27% 0.20% 1.08% 0.23% 0.51% 0.07% 1.67% 0.10%

38 10/31/2015 25.38% 64.33% 13.42 0.27% 0.76% 5.61% 637,413,741.16 0.09% 0.13% 0.97% 0.15% 0.62% 0.00% 0.12% 0.10%

39 01/31/2016 24.11% 64.66% 13.70 0.27% 0.76% 5.59% 605,554,682.44 0.17% 0.06% 0.85% 0.05% 0.43% 0.00% 0.09% 0.00%

40 04/30/2016 23.35% 64.30% 13.94 0.27% 0.76% 5.72% 586,450,779.23 0.24% 0.03% 0.69% 0.18% 0.44% 0.00% 0.10% 0.08%

41 07/31/2016 22.64% 63.98% 14.16 0.27% 0.76% 5.82% 568,533,587.78 0.25% 0.12% 0.72% 0.03% 0.35% 0.00% 0.19% 0.14%

42 10/31/2016 21.88% 63.28% 14.40 0.27% 0.77% 5.78% 549,452,045.17 0.31% 0.15% 0.62% 0.06% 0.48% 0.04% 1.53% 0.08%

43 01/31/2017 21.16% 62.70% 14.64 0.28% 0.80% 5.83% 531,347,969.43 0.09% 0.06% 0.68% 0.01% 0.43% 0.09% 1.56% 0.10%

44 04/30/2017 20.70% 62.34% 14.88 0.28% 0.80% 5.84% 519,847,340.36 0.09% 0.01% 0.49% 0.11% 0.22% 0.03% 0.21% 0.03%

45 07/31/2017 20.09% 61.77% 15.12 0.28% 0.81% 5.86% 504,469,267.09 0.11% 0.09% 0.49% 0.10% 0.24% 0.06% 1.86% 0.03%

46 10/31/2017 19.51% 61.35% 15.35 0.28% 0.81% 5.83% 489,899,476.70 0.04% 0.06% 0.43% 0.05% 0.33% 0.01% 0.05% 0.01%

47 01/31/2018 18.87% 60.94% 15.55 0.28% 0.81% 5.88% 473,805,303.86 0.23% 0.06% 0.44% 0.05% 0.36% 0.03% 1.94% 0.02%

48 04/30/2018 18.16% 60.45% 15.76 0.28% 0.81% 5.94% 456,104,864.30 0.22% 0.00% 0.31% 0.08% 0.49% 0.11% 1.97% 0.05%

49 07/31/2018 17.49% 60.04% 15.98 0.28% 0.81% 5.95% 439,209,161.82 0.16% 0.05% 0.32% 0.13% 0.50% 0.13% 2.13% 0.02%

50 10/31/2018 16.81% 59.44% 16.15 0.28% 0.81% 5.96% 422,220,602.34 0.15% 0.12% 0.33% 0.06% 0.36% 0.03% 2.15% 0.07%

51 01/31/2019 16.10% 59.01% 16.36 0.28% 0.81% 6.06% 404,210,690.57 0.08% 0.21% 0.29% 0.09% 0.54% 0.03% 1.96% 0.09%

52 04/30/2019

*: The value in this field is not zero, but rounded below 0.00%.-The figures of Principal Outstanding of Delinquent Reference Claims of periods 14 and 15 are biased downwards due to the applied erroneous routine for the correction of technical delinquencies.-


Collection Period:

Payment Date:

Determination Date:



All Amounts in Euro

Page 25 of 25

11/01/2018 01/31/2019to

01/11/2019

02/11/2019

02/14/2019

02/26/2019


Documents

PB Domicile 2006-1 PLC - Investor Report...PB DOMICILE 2006-1 plc Block A Georges Quay Plaza Georges Quay Dublin 2 Ireland Contact Person: Eamonn Sherry Telephone: +353 1 6806005 Facsimile: