| Schedule of Total Assets, Risk-Weighted Assets and Components of the Effective Equity According To Basel III |
Information on regulatory capital
and capital adequacy indicators is presented below:
| | |
| |
| |
Local and
Overall consolidated | | |
Local and
Overall consolidated | |
| | |
Total assets, risk-weighted assets and effective equity components under
Basel III | |
| |
December 31,
2025 | | |
December 31,
2024 | |
| Item No. | |
Item description | |
Note | |
MCh$ | | |
MCh$ | |
| | |
| |
| |
| | |
| |
| 1 | |
Total assets as per the statement of financial position | |
| |
| 54,100,903 | | |
| 52,095,441 | |
| 2 | |
Non-consolidated investment in subsidiaries | |
a | |
| — | | |
| — | |
| 3 | |
Assets discounted from regulatory capital, other than item 2 | |
b | |
| 2,069,627 | | |
| 2,544,175 | |
| 4 | |
Derivative credit equivalents | |
c | |
| 1,070,598 | | |
| 1,056,941 | |
| 5 | |
Contingent loans | |
d | |
| 3,110,749 | | |
| 3,104,187 | |
| 6 | |
Assets generated by the intermediation of financial instruments | |
e | |
| — | | |
| — | |
| 7 | |
= (1-2-3+4+5-6) Total assets for
regulatory purposes | |
| |
| 56,212,623 | | |
| 53,712,394 | |
| 8.a | |
Credit risk weighted assets, estimated according to the standard methodology (CRWA) | |
f | |
| 33,093,851 | | |
| 32,704,910 | |
| 8.b | |
Credit risk weighted assets, estimated according to internal methodologies (CRWA) | |
f | |
| — | | |
| — | |
| 9 | |
Market risk weighted assets (MRWA) | |
h | |
| 1,712,039 | | |
| 1,309,590 | |
| 10 | |
Operational risk weighted assets (ORWA) | |
g | |
| 4,112,856 | | |
| 4,339,979 | |
| 11.a | |
= (8.a/8.b+9+10) Risk-weighted
assets (RWA) | |
| |
| 38,918,746 | | |
| 38,354,479 | |
| 11.b | |
= (8.a/8.b+9+10) Risk-weighted assets, after application
of the output floor (RWA) | |
| |
| 38,918,746 | | |
| 38,354,479 | |
| 12 | |
Owner’s equity | |
| |
| 5,799,534 | | |
| 5,622,999 | |
| 13 | |
Non-controlling interest | |
i | |
| 1 | | |
| 2 | |
| 14 | |
Goodwill | |
j | |
| — | | |
| — | |
| 15 | |
Excess minority investments | |
k | |
| — | | |
| — | |
| 16 | |
= (12+13-14-15) Core Tier 1 Capital
(CET1) | |
| |
| 5,799,535 | | |
| 5,623,001 | |
| 17 | |
Additional deductions to core tier 1 capital, other than
item 2 | |
l | |
| 155,410 | | |
| 111,087 | |
| 18 | |
= (16-17-2) Core Tier 1 Capital
(CET1) | |
| |
| 5,644,125 | | |
| 5,511,914 | |
| 19 | |
Voluntary (additional) provisions located as additional Tier 1 capital (AT1) | |
m | |
| — | | |
| — | |
| 20 | |
Subordinated bonds imputed as additional tier 1 capital (AT1) | |
m | |
| — | | |
| — | |
| 21 | |
Preferred shares allocated to additional tier 1 capital (AT1) | |
| |
| — | | |
| — | |
| 22 | |
Bonds without a fixed term of maturity imputed to additional tier 1 capital (AT1) | |
| |
| — | | |
| — | |
| 23 | |
Discounts on AT1 | |
l | |
| — | | |
| — | |
| 24 | |
= (19+20+21+22-23) Additional Tier
1 Capital (AT1) | |
| |
| — | | |
| — | |
| 25 | |
= (18+24) Tier 1 Capital | |
| |
| 5,644,125 | | |
| 5,511,914 | |
| 26 | |
Voluntary provisions (additional) imputed as Tier 2 capital (T2) | |
n | |
| 413,673 | | |
| 408,811 | |
| 27 | |
Subordinated bonds imputed as Tier 2 capital (T2) | |
n | |
| 1,057,377 | | |
| 1,034,567 | |
| 28 | |
= (26+27) Equivalent tier 2 capital (T2) | |
| |
| 1,471,050 | | |
| 1,443,378 | |
| 29 | |
Discounts applied to T2 | |
l | |
| — | | |
| — | |
| 30 | |
= (28-29) Tier 2 capital (T2) | |
| |
| 1,471,050 | | |
| 1,443,378 | |
| 31 | |
= (25+30) Effective equity | |
| |
| 7,115,175 | | |
| 6,955,292 | |
| 32 | |
Additional basic capital required for the constitution of the
conservation buffer | |
o | |
| 972,969 | | |
| 958,862 | |
| 33 | |
Additional basic capital required to set up the countercyclical
buffer | |
p | |
| 194,594 | | |
| 191,772 | |
| 34 | |
Additional basic capital required for banks qualified as systemic | |
q | |
| 486,484 | | |
| 359,573 | |
| 35 | |
Additional capital required for the evaluation
of the adequacy of effective equity (Pillar 2) | |
r | |
| 37,946 | | |
| 35,957 | |
| a) | Relates to the value of the investment in subsidiaries that are not consolidated. Applies only in the local consolidation when the bank has subsidiaries abroad, fully deducting its value in assets and CET1. |
| b) | Relates to the value of the asset items that are discounted from the regulatory capital, in accordance with the paragraph(a) of title N°3 of chapter 21-30 of the RAN. |
| c) | Relates to the credit equivalents of the derivative instruments, in accordance with the paragraph (b) of title N°3 of chapter 21-30 of the RAN. |
| d) | Relates to the contingent exposure according to the paragraph c) of the title N°3 of chapter 21-30 of the RAN. |
| e) | Relates to the intermediation of financial instrument assets in the name of the bank on behalf of third parties that are consolidated as established in the paragraph d) of the title N°3 of chapter 21-30 of the RAN. |
| f) | Relates to the estimated credit risk weighted assets according to the chapter 21-6 of RAN. If the bank does not have the authorization to apply internal methodologies, needs to inform the field 8.b as zero. |
| g) | Relates to market risk weighted assets according to the chapter 21-7 of the RAN. |
| h) | Relates to the estimated operational risk weighted assets according to the chapter 21-8 of the RAN. |
| i) | Corresponds to the non-controlling interest, depending on the level of consolidation, up to 20% of the owners’ assets. |
| j) | Assets that correspond to goodwill. |
| k) | Relates to the balances of investment assets in non-business support companies that do not participate in the consolidation, above 5% of the owners’ equity. |
| l) | For CET1 and T2, banks must estimate the equivalent value for each tier of capital, as well as that obtained by fully applying Chapter 21-1 of the RAN. Then, the difference between the equivalent value and the fully applied value must be weighted by the discount factor in force on the reporting date according to the transitional provisions of Chapter 21-1 of the RAN and reported in this row. For AT1, discounts are applied directly if any. |
| m) | Provisions and subordinated bonds allocated to additional tier 1 capital (AT1), as established in Chapter 21-2 of the RAN. |
| n) | Provisions and subordinated bonds allocated to the equivalent definition of tier 2 capital (T2), as established in Chapter 21-1 of the RAN. |
| o) | Relates to the additional basic capital (CET1) for the constitution of the conservation buffer, as established in Chapter 21-12 of the RAN. |
| p) | Relates to the additional basic capital (CET1) for the constitution of the countercyclical buffer, as established in Chapter 21-12 of the RAN. |
| q) | Relates to the additional basic capital (CET1) for banks qualified as systemic banks, as established in Chapter 21-11 of the RAN. |
| r) | Relates to the additional capital for the evaluation of the sufficiency of the effective equity (Pillar 2) of the bank, as established in Chapter 21-13 of the RAN. |
|