Stratification Report for La Hipotecaria S.A
Total Page:16
File Type:pdf, Size:1020Kb
116 West 23rd St., 5th Floor New York, NY 10011 Stratification Report for La Hipotecaria S.A. de C.V El Salvador Trust XV August 2019 The La Hipotecaria 15th Mortgage Trust pool was stratified on a variety of axes to provide an overview of pool characteristics. Each characteristic includes summary information as well as individual statistics by bucket. The cutoff date is 8/31/2019. 646-375-2000 [email protected] www.assettechusa.com La Hipotecaria El Salvador - Trust XV Stratification Report For La Hipotecaria El Salvador August 2019 Cutoff Date: 8/31/2019 Original Term Min: 120Max: 360 WA (original balance): 348WA (remaining balance): 349 Original Term Loans Original Balance Percent Remaining Balance Percent Cumulative Interest Rate (WA) Original Term (WA) Remaining Term (WA) 120 1 16,650 0.04% 12,730 0.03% 0.03% 8.15% 120 82 144 1 45,774 0.11% 30,788 0.08% 0.11% 7.50% 144 104 156 1 21,000 0.05% 16,200 0.04% 0.16% 8.00% 156 106 168 1 18,550 0.04% 14,881 0.04% 0.20% 8.00% 168 117 180 6 197,582 0.48% 133,506 0.35% 0.54% 7.92% 180 135 240 46 1,795,604 4.33% 1,443,720 3.78% 4.33% 7.88% 240 174 252 2 80,104 0.19% 64,426 0.17% 4.49% 8.27% 252 168 264 2 91,169 0.22% 64,096 0.17% 4.66% 8.42% 264 151 276 2 81,896 0.20% 74,426 0.19% 4.86% 7.20% 276 227 300 55 2,517,098 6.06% 2,112,190 5.53% 10.39% 7.55% 300 251 312 8 337,337 0.81% 309,007 0.81% 11.20% 7.84% 312 252 324 7 333,560 0.80% 293,077 0.77% 11.96% 7.56% 324 275 336 11 601,178 1.45% 545,899 1.43% 13.39% 7.41% 336 283 348 7 403,223 0.97% 373,922 0.98% 14.37% 7.57% 348 301 360 667 34,971,867 84.24% 32,700,278 85.63% 100.00% 7.56% 360 308 Total 817 41,512,592 100.00% 38,189,145 7.58% 348 295 Minimum 9,150 2,831 6.65% 120 79 Maximum 168,448 160,460 10.00% 360 340 Average 50,811 46,743 Print Date: 9/3/2019 Page 1 of 18 ASSET TECHNOLOGIES La Hipotecaria El Salvador - Trust XV Stratification Report For La Hipotecaria El Salvador August 2019 Cutoff Date: 8/31/2019 Original Balance Original Balance Loans Original Balance Percent Remaining Balance Percent Cumulative Interest Rate (WA) Original Term (WA) Remaining Term (WA) 5,000 - 10,000 2 19,087 0.05% 15,952 0.04% 0.04% 8.43% 329 226 10,000 - 15,000 21 266,262 0.64% 214,415 0.56% 0.60% 8.77% 323 214 15,000 - 20,000 48 843,556 2.03% 682,431 1.79% 2.39% 8.79% 319 213 20,000 - 25,000 48 1,094,605 2.64% 950,341 2.49% 4.88% 8.34% 335 259 25,000 - 30,000 70 1,889,019 4.55% 1,700,696 4.45% 9.33% 8.01% 348 288 30,000 - 35,000 67 2,160,079 5.20% 1,971,013 5.16% 14.49% 7.97% 339 281 35,000 - 40,000 50 1,883,779 4.54% 1,717,898 4.50% 18.99% 7.91% 350 294 40,000 - 45,000 46 1,960,501 4.72% 1,759,557 4.61% 23.60% 7.91% 342 276 45,000 - 50,000 73 3,446,757 8.30% 3,105,229 8.13% 31.73% 7.84% 347 278 50,000 - 55,000 46 2,397,276 5.77% 2,228,917 5.84% 37.57% 7.72% 346 296 55,000 - 60,000 81 4,655,197 11.21% 4,307,736 11.28% 48.85% 7.50% 356 308 60,000 - 65,000 61 3,818,127 9.20% 3,537,588 9.26% 58.11% 7.49% 349 301 65,000 - 70,000 43 2,901,161 6.99% 2,709,669 7.10% 65.21% 7.37% 349 306 70,000 - 75,000 31 2,249,066 5.42% 2,089,454 5.47% 70.68% 7.34% 352 309 75,000 - 80,000 44 3,384,597 8.15% 3,187,501 8.35% 79.02% 7.15% 346 305 80,000 - 85,000 30 2,475,007 5.96% 2,286,599 5.99% 85.01% 7.21% 344 297 85,000 - 90,000 12 1,041,262 2.51% 995,428 2.61% 87.62% 7.50% 357 313 90,000 - 95,000 12 1,109,243 2.67% 1,053,827 2.76% 90.38% 7.25% 354 308 95,000 - 100,000 4 391,138 0.94% 372,324 0.97% 91.35% 7.02% 360 322 100,000 - 105,000 5 516,304 1.24% 441,668 1.16% 92.51% 7.32% 348 307 105,000 - 110,000 3 321,133 0.77% 293,240 0.77% 93.28% 7.50% 360 315 110,000 - 115,000 2 220,000 0.53% 208,929 0.55% 93.82% 7.48% 360 309 115,000 - 120,000 1 118,560 0.29% 115,160 0.30% 94.13% 7.30% 360 327 120,000 - 125,000 5 607,862 1.46% 580,076 1.52% 95.64% 7.31% 348 303 130,000 - 135,000 2 265,052 0.64% 251,232 0.66% 96.30% 7.00% 360 307 135,000 - 140,000 2 271,268 0.65% 259,836 0.68% 96.98% 6.92% 348 309 140,000 - 145,000 3 428,766 1.03% 406,309 1.06% 98.05% 7.03% 360 309 145,000 - 150,000 2 292,580 0.70% 279,900 0.73% 98.78% 6.90% 360 317 150,000 - 155,000 1 150,400 0.36% 146,276 0.38% 99.16% 7.55% 360 333 165,000 - 170,000 2 334,948 0.81% 319,941 0.84% 100.00% 7.10% 360 317 Total 817 41,512,592 100.00% 38,189,145 7.58% 348 295 Minimum 9,150 2,831 6.65% 120 79 Maximum 168,448 160,460 10.00% 360 340 Average 50,811 46,743 Print Date: 9/3/2019 Page 2 of 18 ASSET TECHNOLOGIES La Hipotecaria El Salvador - Trust XV Stratification Report For La Hipotecaria El Salvador August 2019 Cutoff Date: 8/31/2019 Original Property Value Min: 10,000Max: 185,000 Average: 59,080 Original Property Value Loans Original Balance Percent Remaining Balance Percent Cumulative Interest Rate (WA) Original Term (WA) Remaining Term (WA) 10,000 - 15,000 13 148,908 0.36% 126,492 0.33% 0.33% 8.61% 317 212 15,000 - 20,000 33 526,383 1.27% 405,409 1.06% 1.39% 8.89% 317 203 20,000 - 25,000 29 559,188 1.35% 488,775 1.28% 2.67% 8.49% 330 246 25,000 - 30,000 59 1,416,913 3.41% 1,268,050 3.32% 5.99% 8.26% 345 271 30,000 - 35,000 51 1,429,195 3.44% 1,299,706 3.40% 9.40% 8.02% 346 286 35,000 - 40,000 57 1,804,895 4.35% 1,606,748 4.21% 13.60% 7.97% 334 279 40,000 - 45,000 41 1,492,762 3.60% 1,380,332 3.61% 17.22% 7.98% 349 290 45,000 - 50,000 35 1,419,547 3.42% 1,280,236 3.35% 20.57% 7.91% 352 286 50,000 - 55,000 64 2,876,574 6.93% 2,613,237 6.84% 27.41% 7.89% 354 283 55,000 - 60,000 48 2,316,793 5.58% 2,128,368 5.57% 32.99% 7.96% 345 282 60,000 - 65,000 51 2,750,375 6.63% 2,416,681 6.33% 39.31% 7.72% 345 289 65,000 - 70,000 71 4,146,314 9.99% 3,924,454 10.28% 49.59% 7.33% 353 312 70,000 - 75,000 48 2,959,779 7.13% 2,736,543 7.17% 56.76% 7.53% 351 303 75,000 - 80,000 40 2,565,579 6.18% 2,391,197 6.26% 63.02% 7.44% 351 304 80,000 - 85,000 24 1,694,853 4.08% 1,548,678 4.06% 67.07% 7.28% 340 297 85,000 - 90,000 38 2,807,720 6.76% 2,644,743 6.93% 74.00% 7.23% 352 311 90,000 - 95,000 31 2,360,343 5.69% 2,175,845 5.70% 79.70% 7.28% 339 295 95,000 - 100,000 29 2,351,107 5.66% 2,207,092 5.78% 85.48% 7.21% 346 302 100,000 - 105,000 9 773,002 1.86% 730,546 1.91% 87.39% 7.15% 359 311 105,000 - 110,000 10 904,239 2.18% 864,429 2.26% 89.65% 7.30% 354 312 110,000 - 115,000 8 787,075 1.90% 699,800 1.83% 91.49% 7.19% 352 312 115,000 - 120,000 3 318,413 0.77% 290,991 0.76% 92.25% 7.50% 360 315 120,000 - 125,000 1 86,000 0.21% 83,214 0.22% 92.46% 7.30% 360 329 125,000 - 130,000 6 687,172 1.66% 653,303 1.71% 94.18% 7.32% 349 308 130,000 - 135,000 2 197,200 0.48% 190,220 0.50% 94.67% 7.38% 360 323 135,000 - 140,000 1 124,050 0.30% 116,473 0.30% 94.98% 7.88% 360 292 140,000 - 145,000 3 291,468 0.70% 277,134 0.73% 95.70% 7.07% 349 311 145,000 - 150,000 3 375,052 0.90% 356,664 0.93% 96.64% 6.97% 360 310 150,000 - 155,000 2 276,000 0.66% 265,965 0.70% 97.33% 7.05% 360 323 155,000 - 160,000 2 292,546 0.70% 280,783 0.74% 98.07% 7.02% 360 317 160,000 - 165,000 2 295,400 0.71% 283,904 0.74% 98.81% 7.23% 360 325 175,000 - 180,000 2 311,248 0.75% 293,653 0.77% 99.58% 6.85% 360 307 185,000 - 190,000 1 166,500 0.40% 159,481 0.42% 100.00% 7.30% 360 318 Total 817 41,512,592 100.00% 38,189,145 7.58% 348 295 Minimum 9,150 2,831 6.65% 120 79 Maximum 168,448 160,460 10.00% 360 340 Average 50,811 46,743 Print Date: 9/3/2019 Page 3 of 18 ASSET TECHNOLOGIES La Hipotecaria El Salvador - Trust XV Stratification Report For La Hipotecaria El Salvador August 2019 Cutoff Date: 8/31/2019 Original Loan To Value Min: 29.00%Max: 98.00% WA (original balance): 86.95%WA (remaining balance): 87.02% Original LoanTo Value Loans Original Balance Percent Remaining Balance Percent Cumulative Interest Rate (WA) Original Term (WA) Remaining Term (WA) 25 %- 30% 1 16,469 0.04% 11,527 0.03% 0.03% 9.25% 240 128 40 %- 45% 1 35,700 0.09% 34,526 0.09% 0.12% 6.95% 360 325 45 %- 50% 1 25,000 0.06% 22,462 0.06% 0.18% 8.08% 360 273 50 %- 55% 10 406,749 0.98% 369,646 0.97% 1.15% 7.36% 324 284 55 %- 60% 8 350,290 0.84% 319,936 0.84% 1.99% 7.64% 346 309 60 %- 65% 9 281,513 0.68% 253,322 0.66% 2.65% 7.77% 343 283 65 %- 70% 11 552,198 1.33% 482,181 1.26% 3.91% 7.51% 339 292 70 %- 75% 20 981,429 2.36% 898,434 2.35% 6.26% 7.68% 360 305 75 %- 80% 47 2,216,740 5.34% 2,010,227 5.26% 11.53% 7.57% 342 288 80 %- 85% 65 2,944,674 7.09% 2,556,311 6.69% 18.22% 7.70% 332 273 85 %- 90% 214 12,122,431 29.20% 11,222,551 29.39% 47.61% 7.36% 350 303 90 %- 95% 379 20,385,101 49.11% 18,953,007 49.63% 97.24% 7.66% 350 297 95 %- 100% 51 1,194,298 2.88% 1,055,014 2.76% 100.00% 8.34% 343 254 Total 817 41,512,592 100.00% 38,189,145 7.58% 348 295 Minimum 9,150 2,831 6.65% 120 79 Maximum 168,448 160,460 10.00% 360 340 Average 50,811 46,743 Print Date: 9/3/2019 Page 4 of 18 ASSET TECHNOLOGIES La Hipotecaria El Salvador - Trust XV Stratification Report For La Hipotecaria El Salvador August 2019 Cutoff Date: 8/31/2019 Current Loan To Value Min: 8.51%Max: 93.70% WA (original balance): 80.05%WA (remaining balance): 81.09% Current LoanTo Value Loans Original Balance Percent Remaining Balance Percent Cumulative Interest Rate (WA) Original Term (WA) Remaining Term (WA) 5 %- 10% 3 125,000 0.30% 15,426 0.04% 0.04% 7.70% 311 247 10 %- 15% 2 51,800 0.12% 7,508 0.02% 0.06% 7.70% 360 274 15 %- 20% 2 42,714 0.10% 9,627 0.03% 0.09% 8.67% 277 202 20 %- 25% 1 16,469 0.04% 11,527 0.03% 0.12% 9.25% 240 128 25 %- 30% 3 129,940 0.31% 43,068 0.11% 0.23% 7.95% 315 263 30 %- 35% 2 61,563 0.15% 39,342 0.10% 0.33% 8.14% 169 103 35 %- 40% 6 285,253 0.69% 127,348 0.33% 0.66% 7.83% 285 220 40 %- 45% 10 330,008 0.79% 209,068 0.55% 1.21% 7.91% 315 243 45 %- 50% 9 283,074 0.68% 229,645 0.60% 1.81% 7.84% 323 268 50 %- 55% 12 510,866 1.23% 420,498