English | Español  
line
 
     
 

Third Mortgage Trust

 
     
 

Status of Mortgage Bonds

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

Interest Rates , Series A:
4.75%
Amortization Factor :
0.540000000
Interest Rates, Series B:
5.25%
Amortization Factor:
0.832000000

Historical Data, Third 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
30-Jul-02
30-Sep-02
7,500,000.00
1.00000000
7.25%
93,852.74
0.00
01-Oct-02
31-Dic-02
7,500,000.00
1.00000000
7.25%
137,054.79
0.00
01-Ene-03
31-Mar-03
7,500,000.00
1.00000000
6.75%
124,828.77
0.00
01-Abr-03
30-Jun-03
7,500,000.00
1.00000000
7.00%
130,890.41
0.00
01-Jul-03
30-Sep-03
7,500,000.00
1.00000000
6.50%
122,876.71
90,000.00
01-Oct-03
31-Dic-03
7,410,000.00
0.98800000
6.25%
116,732.88
120,000.00
01-Ene-04
31-Mar-04
7,290,000.00
0.97200000
6.25%
113,594.18
425,000.00
01-Abr-04
30-Jun-04
6,865,000.00
0.915333333
6.00%
102,692.88
0.00
01-Jul-04
30-Sep-04
6,865,000.00
0.915333333
5.75%
99,495.48
250,000.00
01-Oct-04
31-Dic-04
6,615,000.00
0.88200000
5.50%
91,703.84
140,000.00
01-Ene-05
31-Mar-05
6,475,000.00
0.863333333
5.25%
83,820.21
325,000.00
01-Abr-05
30-Jun-05
6,150,000.00
0.82000000
5.25%
80,497.59
0.00
01-Jul-05
30-Sep-05
6,150,000.00
0.82000000
5.25%
81,382.19
275,000.00
01-Oct-05
31-Dic-05
5,875,000.00
0.783333333
5.00%
74,041.00
160,000.00
01-Ene-06
31-Mar-06
5,715,000.00
0.76200000
5.25%
73,981.85
345,000.00
01-Abr-06
30-Jun-06
5,370,000.00
0.71600000
5.25%
70,288.15
100,000.00
01-Jul-06
30-Sep-06
5,270,000.00
0.702666667
5.25%
69,737.26
230,000.00
01-Oct-06
31-Dic-06
5,040,000.00
0.67200000
5.25%
66,693.71
170,000.00
01-Ene-07
31-Mar-07
4,870,000.00
0.649333333
5.25%
63,043.14
220,000.00
01-Abr-07
30-Jun-07
4,650,000.00
0.62000000
5.25%
60,864.04
0.00
01-Jul-07
30-Sep-07
4,650,000.00
0.62000000
5.25%
61,532.88
150,000.00
01-Oct-07
31-Dic-07
4,500,000.00
0.600000000
5.00%
56,712.33
160,000.00
01-Ene-08
31-Mar-08
4,340,000.00
0.578666667
5.00%
54,101.37
170,000.00
01-Abr-08
30-Jun-08
4,170,000.00
0.556000000
5.00%
51,982.20
0.00
01-Jul-08
30-Sep-08
4,170,000.00
0.556000000
5.00%
52,533.42
120,000.00
01-Oct-08
31-Dic-08
4,050,000.00
0.540000000
4.75%
0.00
0.00

Historical data, Third Mortgage Trust, Serie B

First day of Quarter
Last day of the Quarter Balance at Begining of Quarter
Amortization Factor during theQuarter
Interest Rates during the Quarter Quarterly Acumulated Interest Interest Payments
Amortization Payment
30-Jul-02
30-Sep-02
2,500,000.00
1.00000000
7.75%
33,441.78
0.00
0.00
01-Oct-02
31-Dic-02
2,500,000.00
1.00000000
7.75%
48,835.62
0.00
0.00
01-Ene-03
31-Mar-03
2,500,000.00
1.00000000
7.25%
44,691.78
0.00
0.00
01-Abr-03
30-Jun-03
2,500,000.00
1.00000000
7.50%
46,746.58
173,715.75
0.00
01-Jul-03
30-Sep-03
2,500,000.00
1.00000000
7.00%
44,109.59
0.00
0.00
01-Oct-03
31-Dic-03
2,500,000.00
1.00000000
6.75%
42,534.25
0.00
0.00
01-Ene-04
31-Mar-04
2,500,000.00
1.00000000
6.75%
42,071.92
0.00
0.00
01-Abr-04
30-Jun-04
2,500,000.00
1.00000000
6.50%
40,513.69
169,229.45
0.00
01-Jul-04
30-Sep-04
2,500,000.00
1.00000000
6.25%
39,383.57
0.00
0.00
01-Oct-04
31-Dic-04
2,500,000.00
1.00000000
6.00%
37,808.23
0.00
0.00
01-Ene-05
31-Mar-05
2,500,000.00
1.00000000
5.75%
35,445.21
0.00
0.00
01-Abr-05
30-Jun-05
2,500,000.00
1.00000000
5.75%
35,839.03
148,476.04
60,000.00
01-Jul-05
30-Sep-05
2,440,000.00
0.97600000
5.75%
35,363.29
0.00
0.00
01-Oct-05
31-Dic-05
2,440,000.00
0.97600000
5.50%
33,825.75
0.00
0.00
01-Ene-06
31-Mar-06
2,440,000.00
0.97600000
5.75%
34,594.52
0.00
0.00
01-Abr-06
30-Jun-06
2,440,000.00
0.97600000
5.75%
34,978.90
138,762.47
40,000.00
01-Jul-06
30-Sep-06
2,400,000.00
0.96000000
5.75%
34,783.56
0.00
0.00
01-Oct-06
31-Dic-06
2,400,000.00
0.96000000
5.75%
34,783.56
0.00
0.00
01-Ene-07
31-Mar-07
2,400,000.00
0.96000000
5.75%
34,027.40
0.00
0.00
01-Abr-07
30-Jun-07
2,400,000.00
0.96000000
5.75%
34,405.48
138,000.00
155,000.00
01-Jul-07
30-Sep-07
2,245,000.00
0.89800000
5.75%
35,363.29
0.00
0.00
01-Oct-07
31-Dic-07
2,245,000.00
0.898000000
5.50%
33,825.75
0.00
0.00
01-Ene-08
31-Mar-08
2,245,000.00
0.898000000
5.50%
30,784.18
0.00
0.00
01-Abr-08
30-Jun-08
2,245,000.00
0.898000000
5.50%
30,784.18
125,227.96
165,000.00
01-Jul-08
30-Sep-08
2,080,000.00
0.832000000
5.50%
28,835.07
0.00
0.00
01-Oct-08
31-Dic-08
2,080,000.00
0.832000000
5.25%
0.00
0.00
0.00

Terms of the M.B.S. Issues

Issue Date July 19, 2002
Issuer

La Hipotecaria, S. A. acting as trustee, according to the terms and conditions of the Third Mortgage Trust, incorporated March 18, 2002 by La Hipotecaria (Holding) Inc. as trustor and beneficiary.

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

$10,000,000: Series A; $7,500,000 and Series B; $2,500,000.

Maturity Date

The maturity date of both series is December 18, 2031 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, the issuer will make annual repayments of capital.

Priority of Series A in Capital Payments:

The payment of capital of the MBS Series A is senior to the payments of capital of the MBS Series B. (See Section 2 of Part VI of the Prospectus.)

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. (On the issue date the rate of the MBS series A was 8.00%.)
Interest Rate, Series B

Series B will receive payments of Ordinary Interest basted on an interest rate indexed to 1.25% below the Reference Rate published quarterly by the Banking Superintendent of Panama. Additionally, the Series B will receive extraordinary interest basted 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 extraordinary interest to the holders of the Series B. (On the issue date the ordinary interest rate was 9.00% and extraordinary interest was the equivalent of approximately 0.25%).

Priority of Interest Payments to Series A:

The payment of interest of the MBS Series A is senior to the payments of interest of the MBS Series B. (See Section 2 of Part VI of the Prospectus.)

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 July 10.

Base for Interest Calculation
365 calendar days

Form of Payment:

All interest and capital will be paid in dollars of the United States of America. While all MBS are represented by macro-titles, payments will be made through authorized accounts of Latin Clear.

Guarantee

Both series are guaranteed solely by the general credit of the trust and a separate Guarantee Trust that holds legal title to all mortgage loans and Citibank N.A. (Panama Branch) serves as independent trustee of the Guarantee 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 on these MBS are exempt from local income taxes as per Panamanian law.

Trustee and Administrator:

La Hipotecaria, S. A.
Trustee of Guarantee Trust: Citibank N.A. (Panama Branch)
Investment Bankers: Wall Street Securities, S. A.
Payment Agent Wall Street Securities, S. A.
Stock Exchange Bolsa de Valores de Panama, S. A.
Custody Agents Central Latinoamericana de Valores, S. A. (LatinClear).
Legal Advisors Arias, Fabrega y Fabrega

Reporting

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

Quarterly Reports
Risk Rating 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