INTERMONEY TITULIZACION, S.G.F.T.,S.A. 2013-12-31 INTERMONEY TITULIZACION, S.G.F.T.,S.A. 2013-07-01 2013-12-31 INTERMONEY TITULIZACION, S.G.F.T.,S.A. 2012-12-31 INTERMONEY TITULIZACION, S.G.F.T.,S.A. 2008-10-08 INTERMONEY TITULIZACION, S.G.F.T.,S.A. 2012-01-01 2012-12-31 INTERMONEY TITULIZACION, S.G.F.T.,S.A. 2008-10-08 2051-10-24 INTERMONEY TITULIZACION, S.G.F.T.,S.A. 2012-07-01 2012-12-31 INTERMONEY TITULIZACION, S.G.F.T.,S.A. 2013-01-01 2013-12-31 IM CAJAMAR EMPRESAS 2 FTPYME, FTA 9178 CIF - INTERMONEY TITULIZACION, S.G.F.T.,S.A. CIF false S2 2013 TE EM Correcciones en los estados S01 y S03 derivados del proceso de auditoría 99278000 124700000 99278000 124700000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 99278000 124700000 0 0 0 0 0 0 0 0 0 0 88018000 113364000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 11632000 12200000 -372000 -864000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 51202000 64124000 0 0 17561000 24421000 3000 139000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 17558000 24282000 0 0 0 0 0 0 0 0 0 0 14865000 20856000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 323000 603000 7582000 6306000 -5369000 -3885000 65000 262000 0 0 92000 140000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 33641000 39703000 33641000 39703000 0 0 150480000 188824000 123617000 158222000 0 0 123617000 158222000 84567000 115868000 14967000 46268000 69600000 69600000 0 0 0 0 36105000 36851000 37504000 37504000 0 0 0 0 -1399000 -653000 0 0 0 0 2945000 5503000 2945000 5503000 0 0 0 0 0 0 0 0 29837000 36150000 0 0 0 0 29818000 36131000 69000 0 26976000 33571000 26744000 33272000 0 0 232000 299000 0 0 0 0 2390000 2031000 0 0 0 0 0 0 67000 66000 0 0 2323000 1965000 383000 529000 383000 529000 0 0 0 0 0 0 19000 19000 19000 19000 10000 10000 1000 1000 3000 3000 3283000 0 0 0 0 0 -3283000 5000 5000 0 0 -2974000 -5548000 0 0 -2945000 -5503000 0 0 -29000 -45000 150480000 188824000 4007000 5751000 1818000 2753000 0 0 0 0 3863000 5545000 1770000 2653000 144000 206000 48000 100000 -1767000 -3307000 -844000 -1228000 -1408000 -2750000 -662000 -1012000 -359000 -557000 -182000 -216000 -1885000 -1852000 -831000 -1060000 355000 592000 143000 465000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -182000 -267000 -104000 -188000 -16000 -56000 -8000 -28000 -16000 -56000 -8000 -28000 0 0 0 0 -166000 -211000 -96000 -160000 -56000 -58000 -28000 -29000 -6000 -8000 -3000 -4000 -15000 -15000 -7000 -7000 -74000 -115000 -53000 -114000 0 0 0 0 -15000 -15000 -5000 -6000 -993000 -716000 -106000 -404000 0 0 0 0 -993000 -716000 -106000 -404000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 820000 391000 67000 127000 0 0 0 0 0 0 0 0 0 0 0 0 745000 1411000 645000 922000 3992000 5489000 -1476000 -3322000 -2032000 -1473000 161000 228000 0 0 -93000 -97000 -56000 -59000 -7000 -9000 -15000 -15000 -15000 -14000 193000 586000 0 0 0 0 193000 586000 -6807000 -5728000 0 0 0 0 -11033000 -10359000 26797000 31428000 0 0 -37830000 -41787000 4226000 4631000 0 0 4226000 4631000 0 0 0 0 0 0 0 0 -6062000 -4317000 39703000 44020000 33641000 39703000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 673000 -4428000 673000 -4428000 0 0 1885000 1852000 0 0 -2558000 2576000 0 0 0 0 0 0 0 0 16000 56000 -16000 -56000 0 0 0 0 CAJAMAR CAJA RURAL, S.C.C. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1745 121681000 2367 152704000 6157 400000000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1745 121681000 2367 152704000 6157 400000000 0 0 -21419000 -28396000 -9604000 -7663000 -278319000 -247296000 0 0 121681000 152704000 8.2512453768274 5.12626402137302 120 92000 20000 112000 7978000 8090000 128 231000 73000 304000 9998000 10302000 12 37000 12000 49000 953000 1002000 14 116000 23000 139000 775000 914000 11 85000 19000 104000 441000 545000 74 735000 178000 913000 4678000 5591000 188 2960000 508000 3468000 7694000 11162000 547 4256000 833000 5089000 32517000 37606000 93 79000 20000 99000 7776000 7875000 28469000 0 27.66 88 150000 67000 217000 9221000 9438000 32758000 0 28.81 9 34000 12000 46000 947000 993000 3194000 3194000 31.1 8 76000 21000 97000 736000 833000 4416000 4416000 18.89 5 55000 18000 73000 432000 505000 1560000 1560000 32.38 47 434000 163000 597000 4512000 5109000 14709000 14709000 34.74 76 819000 411000 1230000 6196000 7426000 21523000 21523000 34.5 326 1647000 712000 2359000 29820000 32179000 106629000 0 30.18 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 15.18 0 0 11.71 0 0 1.5 0.3 50 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 483 6234000 599 5481000 350 2659000 120 3364000 405 8465000 709 12552000 47 1453000 137 5516000 817 22035000 178 12090000 123 7173000 1817 75370000 687 63006000 615 64695000 1229 102053000 230 35533000 488 61373000 1235 185331000 1745 121680000 2367 152703000 6157 400000000 9.71 9.74 9.76 6.57 5.58 1.65 01 A1 ES0347553002 1675 0 0 0 1675 0 0 0 1675 100000 167500000 1.32 A2(G) ES0347553010 1629 26000 41747000 0.74 1629 49000 79559000 1.3 1629 100000 162900000 4.24 B ES0347553028 416 100000 41600000 2.86 416 100000 41600000 4.53 416 100000 41600000 8.07 C ES0347553036 280 100000 28000000 3.56 280 100000 28000000 5.32 280 100000 28000000 8.78 4000 111347000 4000 149159000 4000 400000000 A1 ES0347553002 NS EUR 3M 0.3 0.523 365 68 0 0 0 0 0 A2(G) ES0347553010 NS EUR 3M 0.8 1.023 365 68 80000 0 41729000 18000 41826000 B ES0347553028 S EUR 3M 0.9 1.123 365 68 87000 0 41600000 0 41687000 C ES0347553036 S EUR 3M 1 1.223 365 68 64000 0 28000000 0 28064000 231000 0 111329000 18000 111577000 A1 ES0347553002 2051-10-24 0 167500000 0 5471000 0 167500000 0 5471000 A2(G) ES0347553010 2051-10-24 37830000 121171000 664000 13973000 41769000 83341000 1958000 13309000 B ES0347553028 2051-10-24 0 0 468000 4359000 0 0 798000 3891000 C ES0347553036 2051-10-24 0 0 344000 3077000 0 0 566000 2733000 37830000 288671000 1476000 26880000 41769000 250841000 3322000 25404000 A1 ES0347553002 2008-10-08 MDY Aaa - Aaa A2(G) ES0347553010 2012-07-04 MDY A3 (sf) A3 (sf) Aaa B ES0347553028 2012-07-04 MDY A3 (sf) A3 (sf) A2 C ES0347553036 2013-03-28 MDY Baa3 (sf) Baa3 (sf) Ba2 26689000 30577000 21.93 20.02 1.99 2.16 true true false false false false 0 0 true true 37.48 53.34 41826000 79707000 37.4862202783728 53.3314152660315 0 0 false false CIF CAJAMAR CAJA RURAL CIF BBVA CIF - CIF - CIF - CIF Generalitat de Catalunya CIF - 3 0 2167000 2731000 2.06 2.29 1.86 0 0 0 0 0 2167000 2731000 2.06 2.29 1.86 - 12 0 16570000 15559000 13.62 11.54 12.82 0 0 0 0 0 16570000 15559000 13.62 11.54 12.82 Apartado 4.9.3 del la Nota de Valores Dotación del Fondo de Reserva 72.92 74.64 72.92 Apartado 4.9.4. del la Nota de Valores * Que el SNP DC no fallidos sea igual o mayor al 10 Saldo Inicial de los DC. 26.28 29.82 27.83 Apartado 4.9.4. del la Nota de Valores - 0 0 0 - - 0 0 0 - B ES0347553028 0.75 2.07 1.87 Apartado 4.9.4. del la Nota de Valores (CInt) C ES0347553036 1.25 2.07 1.87 Apartado 4.9.4. del la Nota de Valores (CInt) B ES0347553028 0 0 0 Apartado 3.4.6.4 del Módulo Adicional C ES0347553036 0 0 0 Apartado 3.4.6.4 del Módulo Adicional 1 2.07 1.87 Apartado 3.4.2.2 del Módulo Adicional Ratios de morosidad: Numerador: Impago de más de 90 días de los préstamos no fallidos Denominador: Saldo vivo vencido y no vencido de los préstamos no fallidos Ratios de fallidos: Numerador: Saldo vivo vencido y no vencido de los préstamos fallidos Denominador: Saldo vivo vencido y no vencido del total de la cartera (incluye recuperaciones) 890 65598000 1172 80217000 3006 210251000 5 200000 5 200000 7 502000 1 230000 1 230000 2 249000 3 73000 3 89000 4 232000 0 0 0 0 0 0 0 0 0 0 0 0 63 2288000 106 3565000 323 15330000 8 507000 9 616000 30 2564000 67 4366000 92 5554000 219 12837000 6 867000 6 957000 8 1380000 0 0 0 0 0 0 0 0 0 0 0 0 82 7787000 98 9316000 202 20419000 6 393000 6 452000 11 926000 559 35769000 800 47368000 2154 124658000 0 0 0 0 0 0 0 0 0 0 0 0 55 3602000 69 4139000 191 10652000 0 0 0 0 0 0 1745 121680000 2367 152703000 6157 400000000 0 0 0 0 0 0 0 0 0 0 0 0 1745 121680000 2367 152703000 6157 400000000 1745 121681000 121681000 2367 152704000 152704000 6157 400000000 400000000 1745 121681000 2367 152704000 6157 400000000 719 51954000 702 52707000 596 0 324 42823000 434 58140000 595 0 50 8772000 71 12852000 376 0 3 383000 3 396000 36 0 0 0 0 0 4 0 0 0 0 0 2 0 0 0 1 145000 0 0 0 0 0 0 1 0 1096 103932000 1211 124240000 1610 0 39.25 41.57 52.07 IRPHCE 50 2209000 0.74 4.06 MIBH 2 4000 1.25 1.78 EUR12 17 1052000 1.01 2.68 EUR3 2 284000 0.93 2.65 EUR6 261 7878000 0.7 1.58 EURH 1082 98672000 1.08 3.12 FIXED 175 2433000 0 5.62 IRPHB 4 14000 0.41 3.62 IRPHC 152 9135000 0.98 4.69 1745 121681000 1.02 3.2 48 1608000 116 2918000 0 0 236 10993000 233 8123000 0 0 85 4034000 69 4135000 0 0 38 2150000 72 5697000 0 0 33 3134000 86 6652000 0 0 763 77809000 858 94403000 32 433000 60 4222000 113 6852000 32 957000 78 6684000 124 8099000 85 3565000 71 2815000 110 4066000 178 11897000 199 4292000 351 6474000 847 75997000 34 1584000 48 1917000 1622 149678000 21 1114000 35 1225000 946 78277000 21 713000 39 1244000 908 40324000 14 207000 31 347000 606 17045000 15 93000 31 130000 447 10868000 11 90000 20 175000 251 6943000 14 106000 25 203000 163 3248000 3 20000 5 32000 29 487000 1 14000 1 14000 10 264000 0 0 0 0 1 17000 1745 121682000 2367 152706000 6157 400000000 3.2 3.29 5.97 1.111 1.069 5.933025 9.05 7.46 5 General real estate construction and civil engineering work 5.88 45200 6.17 0 7.23 45200 4000 111347000 111347000 4000 400000000 400000000 4000 111347000 4000 400000000 S06 caj empr 2 201312.txt TXT RW4gbGEgY29udGFiaWxpZGFkIGRlbCBGb25kbyBubyBzZSBoYSBkYWRvIGRlIGJhamEgZGVsIGFjdGl2byBuaW5n+m4gRGVyZWNobyBkZSBDculkaXRvIHBvciBmYWxsaWRvLCBzaW4gcGVyanVpY2lvIGRlIGxhIGNvcnJlc3BvbmRpZW50ZSBjb3JyZWNjafNuIGRlIHN1IHZhbG9yIHBvciBkZXRlcmlvcm8gc2Vn+m4gbGEgTm9ybWEgMTOqIGRlIGxhIENpcmN1bGFyIDIvMjAwOSwgbW9kaWZpY2FkYSBwb3IgbGEgTm9ybWEgUHJpbWVyYSBkZSBsYSBDaXJjdWxhciA0LzIwMTAuDQoNClRhYmxhIFMuMDVfMUQ6IExhcyBoaXDzdGVzaXMgZGUgbW9yb3NpZGFkLCB0YXNhIGRlIGZhbGxpZG9zIHkgcmVjdXBlcmFjafNuIGRlIGZhbGxpZG9zIGVuIGVsIGVzY2VuYXJpbyBpbmljaWFsIHNvbiBsYXMgY29uc2lkZXJhZGFzIHBhcmEgbGEgZXN0aW1hY2nzbiBkZSBmbHVqb3MgZGUgbG9zIGJvbm9zIHJlY29naWRhcyBlbiBlbCBmb2xsZXRvIGRlIGVtaXNp824uIExhIGNhcnRlcmEgY2VkaWRhIGVuIGVsIG1vbWVudG8gaW5pY2lhbCBubyB0ZW7tYSBpbXBhZ28gc3VwZXJpb3IgYSA5MCBk7WFzLg0KDQpUYWJsYSBTLjA1XzIgY3VhZHJvIEEgY2FtcG8gWzAwMDRdLEhpcG90ZXNpcyBVdGlsaXphZGFzIHBhcmEgZWwgY+FsY3VsbyBkZSBsYSBWaWRhIE1lZGlhIGRlIGxvcyBCb25vczoNCg0KVEFBOiA3LDk2JSAtIEZhbGxpZG9zIGFudWFsOiA0LDQ3JSAtIEZhbGxpZG9zIHJlY3VwZXJhY2nzbjogMCUgLSBDYWxsOiAxMCUNCg0KVGFibGEgUy4wNV8yIGN1YWRybyBCIGNhbXBvIFs5OTgwXSwgdGlwbyBkZSBpbnRlculzIGFwbGljYWRvIGVuIGxhIHVsdGltYSBmZWNoYSBkZSBkZXRlcm1pbmFjafNuLg0KDQpUYWJsYSBTLjA1XzUgY3VhZHJvIEMgRGlzdHJpYnVjafNuIHNlZ/puIGVsIHBvcmNlbnRhamUgZGVsIGltcG9ydGUgcGVuZGllbnRlIGRlIGFtb3J0aXphciBkZSBsb3MgcHLpc3RhbW9zIHNvYnJlIGVsIHZhbG9yIGRlIHRhc2FjafNuIGRlIGxvcyBpbm11ZWJsZXMgZGVsIHF1ZSBkaXNwb25lIGxhIGdlc3RvcmEuIFNvbG8gc2UgY29uc2lkZXJhbiBwculzdGFtb3MgY29uIGdhcmFudO1hIGhpcG90ZWNhcmlhLg0KDQpUYWJsYSBTLjA1XzUgY3VhZHJvIEQgIFByaW5jaXBhbGVzIO1uZGljZXMgZGUgcmVmZXJlbmNpYToNCiAgDQpFVVIxMjogUmF0ZSBwdWJsaXNoZWQgYnkgdGhlIEV1cm9wZWFuIEJhbmtpbmcgRmVkZXJhdGlvbiBmb3IgMS15ZWFyIEV1cm8gZGVwb3NpdCB0cmFuc2FjdGlvbnMuICANCk1JQjEyOiBNYWRyaWQgSW50ZXJiYW5rIE9mZmVyZWQgUmF0ZSBmb3IgMS15ZWFyIGRlcG9zaXQgdHJhbnNhY3Rpb25zLiAgDQpFVVJIOiBNb250aGx5IEVVUjEyIGF2ZXJhZ2UgcHVibGlzaGVkIGJ5IHRoZSBCYW5rIG9mIFNwYWluLCBwYXJhZ3JhcGggMTksMSBvZiB0aGUgc3RhdGlzdGljYWwgYnVsbGV0aW4sTW9ydGdhZ2UgTWFya2V0IE9mZmljaWFsIFJlZmVyZW5jZSBSYXRlcy4gIA0KTUlCSDogTW9udGhseSBNSUIxMiBhdmVyYWdlIHB1Ymxpc2hlZCBieSB0aGUgQmFuayBvZiBTcGFpbiwgcGFyYWdyYXBoIDE5LDEgb2YgdGhlIHN0YXRpc3RpY2FsIGJ1bGxldGluLCBNb3J0Z2FnZSBNYXJrZXQgT2ZmaWNpYWwgUmVmZXJlbmNlIFJhdGVzLiAgDQpJUlBIQ0U6IE1vbnRobHkgYXZlcmFnZSByYXRlIGZvciBtb3J0Z2FnZSBsb2FucyBvdmVyIDMgeWVhcnMgdG8gcHVyY2hhc2UgZnJlZSBob3VzaW5nIGZyb20gQmFua3MsIENhamFzIGRlIEFob3Jyb3MgYW5kIE1vcnRnYWdlIExlbmRpbmcgQ29tcGFuaWVzLCBwdWJsaXNoZWQgYnkgdGhlIEJhbmsgb2YgU3BhaW4sIHBhcmFncmFwaCAxOSwxIG9mIHRoZSBzdGF0aXN0aWNhbCBidWxsZXRpbiwgTW9ydGdhZ2UgTWFya2V0IE9mZmljaWFsIFJlZmVyZW5jZSBSYXRlcy4gIA0KSVJQSEI6IE1vbnRobHkgYXZlcmFnZSByYXRlIGZvciBtb3J0Z2FnZSBsb2FucyBvdmVyIDMgeWVhcnMgdG8gcHVyY2hhc2UgZnJlZSBob3VzaW5nIGZyb20gQmFua3MsIHB1Ymxpc2hlZCBieSB0aGUgQmFuayBvZiBTcGFpbiwgIHBhcmFncmFwaCAxOSwxIG9mIHRoZSBzdGF0aXN0aWNhbCBidWxsZXRpbiwgTW9ydGdhZ2UgTWFya2V0IE9mZmljaWFsIFJlZmVyZW5jZSBSYXRlcy4gIA0KSVJQSEM6IE1vbnRobHkgYXZlcmFnZSByYXRlIGZvciBtb3J0Z2FnZSBsb2FucyBvdmVyIDMgeWVhcnMgdG8gcHVyY2hhc2UgZnJlZSBob3VzaW5nIGZyb20gQ2FqYXMgZGUgQWhvcnJvcywgcHVibGlzaGVkIGJ5IHRoZSBCYW5rIG9mICBTcGFpbiwgcGFyYWdyYXBoIDE5LDEgb2YgdGhlIHN0YXRpc3RpY2FsIGJ1bGxldGluLCBNb3J0Z2FnZSBNYXJrZXQgT2ZmaWNpYWwgUmVmZXJlbmNlIFJhdGVzLg== No hay informe de auditor iso4217:EUR xbrli:pure