English | Español  
line
 
     
 

First Mortgage Trust

 
     
 

Status of Mortgage Bonds

First Quarter Statistics, (January 01, 2009 to March 31, 2009)

Interest Rates , Series A:

4.75%
Amortization Factor :
0.431042458
Interest Rates, Series B:
Amortization Factor:
0.801443207

Historical Data,l First Mortgage Trust, Serie A

First day of Quarter
Last day of the Quarter
Balance at Begining of Quarter
Amortization factor during theQuarter
Interest Rates during the Quarter
Interest Payments
Amortization Payment
27-May-99
30-Jun-99
13,500,000.00
1.000000000
8.00%
103,561.64
51,616.59
01-Jul-99
30-Sep-99
13,448,383.41
0.996176549
8.00%
271,178.36
45,900.00
01-Oct-99
31-Dic-99
13,402,483.41
0.996176549
8.00%
270,252.82
0.00
01-Ene-00
31-Mar-00
13,402,483.41
0.996176549
8.00%
267,315.29
0.00
01-Abr-00
30-Jun-00
13,402,483.41
0.996176549
8.00%
267,315.29
117,910.00
01-Jul-00
30-Sep-00
13,284,573.42
0.984042475
8.00%
267,875.23
50,000.03
01-Oct-00
31-Dic-00
13,234,573.38
0.980338769
8.00%
266,867.01
0.00
01-Ene-01
31-Mar-01
13,234,573.38
0.980338769
8.00%
261,065.56
0.00
01-Abr-01
30-Jun-01
13,234,573.38
0.980338769
8.25%
272,215.23
413,999.97
01-Jul-01
30-Sep-01
12,820,573.41
0.949672105
8.25%
266,597.68
0.00
01-Oct-01
31-Dic-01
12,820,573.41
0.949672105
8.25%
266,597.68
0.00
01-Ene-02
31-Mar-02
12,820,573.41
0.949672105
8.00%
252,898.98
0.00
01-Abr-02
30-Jun-02
12,820,573.41
0.949672105
7.50%
239,727.16
427,500.00
01-Jul-02
30-Sep-02
12,820,573.41
0.918005438
7.25%
226,470.68
0.23
01-Oct-02
31-Dic-02
12,393,073.18
0.918005421
7.25%
226,470.68
195,000.00
01-Ene-03
31-Mar-03
12,198,073.18
0.903560976
6.75%
203,022.72
235,000.00
01-Abr-03
30-Jun-03
11,963,073.18
0.886153569
7.00%
208,780.21
180,000.00
01-Jul-03
30-Sep-03
11,783,073.18
0.872820236
6.50%
193,048.71
240,000.00
01-Oct-03
31-Dic-03
11,543,073.18
0.855042458
6.25%
181,842.93
125,000.00
01-Ene-04
31-Mar-04
11,418,073.18
0.845783199
6.25%
177,918.61
120,000.00
01-Abr-04
30-Jun-04
11,298,073.18
0.836894309
6.00%
169,006.79
400,000.00
01-Jul-04
30-Sep-04
10,898,073.18
0.807264680
5.75%
157,947.42
250,000.00
01-Oct-04
31-Dic-04
10,648,073.18
0.788746161
5.50%
147,614.30
234,000.00
01-Ene-05
31-Mar-05
10,414,073.18
0.771412282
5.25%
134,812.32
700,000.00
01-Abr-05
30-Jun-05
9,714,073.18
0.719560970
5.25%
127,147.90
480,000.00
01-Jul-05
30-Sep-05
9,234,073.18
0.684005420
5.25%
122,193.35
425,000.00
01-Oct-05
31-Dic-05
8,809,073.18
0.652523939
5.00%
111,018.46
180,000.00
01-Ene-06
31-Mar-06
8,629,073.18
0.639190606
5.25%
111,705.13
470,000.00
01-Abr-06
30-Jun-06
8,159,073.18
0.604375791
5.25%
106,794.44
350,000.00
01-Jul-06
30-Sep-06
7,809,073.18
0.578449865
5.25%
103,336.50
290,000.00
01-Oct-06
31-Dic-06
7,519,073.18
0.556968384
5.25%
99,498.97
130,000.00
01-Ene-07
31-Mar-07
7,389,073.18
0.547338754
5.25%
95,653.07
400,000.00
01-Abr-07
30-Jun-07
6,989,073.18
0.517709124
5.25%
91,480.27
180,000.00
01-Jul-07
30-Sep-07
6,809,073.18
0.504375791
5.25%
90,103.63
155,000.00
01-Oct-07
31-Dic-07
6,654,073.18
0.492894310
5.00%
83,859.55
100,000.00
01-Ene-08
31-Mar-08
6,554,073.18
0.485486902
5.00%
81,701.46
230,000.00
01-Abr-08
30-Jun-08
6,324,073.18
0.468449865
5.00%
78,834.34
385,000.00
01-Jul-08
30-Sep-08
5,939,073.18
0.439931347
5.00%
74,848.59
120,000.00
01-Oct-08
31-Dic-08
5,819,073.18
0.431042458
4.75%
0.00
0.00

Historical Data,l First Mortgage Trust, Serie B

First day of Period
Last day of the Period Balance at Begining of Period
Amortization factor during the Period
Interest during the Period Interest Payments Amortization Payment
27-May-99
30-Jun-99
1,500,000.00
1.000000000
n/a
0.00
5,735.19
01-Jul-99
31-Dic-99
1,494,264.81
0.996176540
n/a
0.00
5,100.00
01-Ene-00
31-Dic-00
1,489,164.81
0.992776540
11.68%
290,086.90
0.00
01-Ene-01
31-Dic-01
1,489,164.81
0.962109870
10.27%
153,063.89
46,000.00
01-Ene-02
31-Dic-02
1,443,164.81
0.962109870
9.03%
131,000.00
20,000.00
01-Ene-03
31-Dic-03
1,423,164.81
0.948776540
8.75%
124,526.92
65,000.00
01-Ene-04
31-Dic-04
1,358,164.81
0.905443207
8.38%
113,746.30
26,000.00
01-Ene-05
31-Dic-05
1,332,164.81
0.888109873
8.37%
111,568.80
20,000.00
01-Ene-06
31-Dic-06
1,312,164.81
0.874776540
7.51%
98,500.29
20,000.00
01-Ene-07
31-Dic-07
1,292,164.81
0.861443207
7.40%
95,645.58
90,000.00
01-Ene-08
31-Dic-08
1,202,164.81
0.801443207
0.00
0.00

Terms of the M.B.S. Issues

Issue Date
May 27, 1999
Issuer

Wall Street Compañía Hipotecaria, S. A. (today La Hipotecaria, S. A.) acting as trustee, according to the terms and conditions of the First Mortgage Trust, incorporated March 1, 1999 by Wall Street Securities, S. A. as Trustee and Beneficiary.

MBS Characteristics
MBS (Mortgage-Backed Securities) are issue in two (2) series in denominations of $1,000 each.
Issue Amount

$15,000,000: Series A for the sum of $13,500,000 and Series B for the sum of $1,500,000.

Maturity Date

The maturity date of both series is February 22, 2029 or when the last mortgage loan in the trust is cancelled in full, whichever occurs last.

Repayment of Capital

In the case of Series A, the issuer will make partial quarterly repayments of capital, and the case of Series B, repayments of capital will be annual.

Interest Rate, Series A

The interest rate of Series A is indexed to 1.75% below the Reference Rate published quarterly by the Banking Superintendent of Panama.
Interest Rate, Series B

The interest rate of Series B is fixed annually based on the balance in the interest account of the trust, after debiting the account according to the terms and conditions of the Administration Agreement and Trust Agreements, but prior to debiting the account for payment of interest to the holders of the Series B. The maximum rate permitted is Reference Rate, plus 5.5%

Extraordinary Interest

If the trustee determines that it is advantageous to sell one or more of the mortgages credit owned by the trust and such a sale results in a profit for the trust, said profit will be divided in equal parts between the registered owners of the Series A and Series B.

Base for Interest Calculation
365 calendar days

Frequency of Interest Payments

The Series A will pay interest four times per year on January 1, April 1, July 1 and October 1. Series B will pay interest once per year on January 10.

Guarantee

Both series are guaranteed solely by the general credit of the trust and the assets that comprise the trust.

Use of Funds

The trustee will use the funds from this MBS issue to purchase a defined portfolio of mortgage loans.

Prior Redemption

Holders of both series will receive partial and periodic payments of capital approximately equivalent to the amortization of capital of the mortgages that comprise the trust.

Fiscal Treatment

Interest payments are exempt from local income taxes as per Panamanian law.

Subscriber

Wall Street Securities, S.A.
Trustee and Administrator
Wall Street Compañia Hipotecaria, S.A. (today La Hipotecaria)
Payment Agent
Wall Street Securities, S.A.
Stock Exchange Seat
Wall Street Compañia Bursatil, S.A.
Registered Sales Agents
Wall Street Securities, S.A..
Legal Advisors
Arias, Fabrega & Fabrega.

Reporting

Annual Financial Statements
Quarterly Financial Statements
Reports to Panamanian Regulatory Authorities
Annual Reports

Quarterly Reports


 
 
© 2008, La Hipotecaria
This page is best viewed at 800 x 600 screen resolution or higher. Best viewed using Microsoft I E 6.0