Foncaixa FTPYME 1, Fondo de Titulización de Activos

Similar documents
FONCAIXA FTGENCAT 3, Fondo de Titulización de Activos

Foncaixa Hipotecario 9, Fondo De Titulización De Activos

GC FTPYME Sabadell 4, Fondo de Titulización de Activos

GC FTPYME Sabadell 5, Fondo de Titulización de Activos

Foncaixa Hipotecario 10, Fondo de Titulización de Activos

GC Pastor Hipotecario 5 Fondo de Titulización de Activos

BANKINTER LEASING 1, Fondo de Titulización de Activos

Structured Finance. Foncaixa FTPYME 1, FONDO DE TITULIZACIÓN DE ACTIVOS. CDO/Spain New Issue

Publication Date: Jan. 29, 2005 CLO Postsale Report

Erste Bank der oesterreichischen Sparkassen AG

Syracuse Funding EUR Limited Collateralised Fund of Hedge Funds Obligations

Transaction Structure The structure of the transaction is shown in the following chart.

Sept. 15, % B Three-month EURIBOR plus 0.40% Barcelona. Barcelona. Barcelona. Barcelona. Caja de Ahorros y Pensiones de.

Page 1 of 8. Transaction Profile. Transaction Key Features. Supporting Ratings. Publication Date: March 7, 2005 RMBS Presale Report

BANCAJA 11 Fondo de Titulización de Activos

Arena 2003-I B.V. INTERNATIONAL STRUCTURED FINANCE Europe, Africa, Middle East

Page 1 of 9. Transaction Key Features* Transaction Profile. Supporting Ratings. Publication Date: Aug. 9, 2004 RMBS Postsale Report

Caja Rural de Castilla-La Mancha - Mortgage Covered Bonds

Presale: GC FTPYME Sabadell 8 Fondo de Titulización de Activos. Table Of Contents

Global Credit Research - 31 Oct 2012

Caja Rural de Navarra - Mortgage Covered Bonds

HECHO RELEVANTE IM CÉDULAS 10, FONDO DE TITULIZACIÓN DE ACTIVOS

Erste Group Bank Mortgage Covered Bonds Covered Bonds / Austria

Structured Finance FONCAIXA FTGENCAT 3, FONDO DE TITULIZACIÓN DE ACTIVOS. Credit Products/Spain Presale Report

EBS Mortgage Finance - Mortgage Covered Bonds

Erste Group Bank - Public Sector - Covered Bond Programme

Page 1 of 8. Transaction Profile. Transaction Key Features. Supporting Ratings. Publication Date: April 20, 2004 RMBS Presale Report

Caisse Francaise de Financement Local - Public-Sector Covered Bonds

OP Mortgage Bank - Mortgage Covered Bonds 2

Rating Action: Moody's assigns provisional (P)Aaa to Belfius Bank's public sector covered bonds

Deutsche Pfandbriefbank AG - Public-Sector Covered Bonds

European Residential Mortgage Securities Reports (Summary only)

The ABCP Market. For the IMF Conference on Operationalizing Systemic Risk Monitoring, May 27, 2010

Deutsche Pfandbriefbank AG - Public-Sector Covered Bonds

FONCAIXA EMPRESAS 2, FTA ABS/SME Loans/Spain

Skandiabanken Swedish Pool - Mortgage Covered Bonds

Rating Action: Moody's upgrades Swedbank and Swedbank Mortgage to A1; P-1 ratings affirmed Global Credit Research - 04 Jun 2013

SpareBank 1 Boligkreditt AS Mortgage Covered Bond Programme

Swedbank Mortgage AB - Mortgage Covered Bonds

Berlin Hyp AG - Public-Sector Covered Bonds

Rating Action: Moody's assigns an A1 insurance financial strength rating to CNP Assurances with a stable outlook 06 Jun 2018

Rating Action: Moody's upgrades ratings of 15 European covered bonds following methodology update

Bayerische Landesbank - Public-Sector Covered Bonds

GLOBAL CREDIT RATING CO. Rating Methodology. Structured Finance. Global Consumer ABS Rating Criteria Updated April 2014

Hecho Relevante de VALENCIA HIPOTECARIO 3 FONDO DE TITULIZACIÓN DE ACTIVOS

Rating Action: Moody's assigns definitive ratings to South African auto ABS notes issued by Transsec 3 (RF) Limited

Announcement: Moody's confirms Aaa ratings assigned to Erste Group Bank mortgage and public-sector covered bonds

Helgeland Boligkreditt AS - Mortgage Covered Bonds

Rating Action: Moody's reviews Depfa ACS Bank's public sector covered bonds for downgrade Global Credit Research - 14 Sep 2016

Rating Action: Moody's changes Colonial's outlook to negative from stable following tender offer for Axiare Global Credit Research - 14 Nov 2017

Rating Action: Moody's downgrades Banco Popular to Ba3 from Ba1, negative outlook assigned Global Credit Research - 04 Jul 2013

Rating Action: Moody's reviews NORD/LB Luxembourg S.A. - Public-Sector Covered Bonds, direction uncertain 19 Dec 2018

Rating Action: Moody's upgrades Santander Consumer Finance's deposit ratings to Baa1; maintains stable outlook

Rating Action: Moody's takes rating actions on Irish mortgage covered bonds Global Credit Research - 26 Sep 2016

Insurance. Financial Guarantors Subprime Risks: From RMBS to ABS CDOs. Special Comment. Moody s Global. Summary Opinion.

GIOA Conference Moody s Approach to Rating Government Investment Pools: CNAV and Bond Funds. Marty Duffy VP-Managed Investments Group

Moody s Revised Rating Methodology: US Local Government General Obligation Debt

Rating Action: Moody's assigns Baa3 issuer rating to Eutelsat SA Global Credit Research - 28 Jan 2010

Rating Action: Moody's assigns definitive ratings to Italian ABS notes backed by NPLs issued by Brisca Securitization S.r.l.

Rating Action: Moody's assigns definitive ratings to Italian ABS notes backed by NPLs issued by Elrond NPL 2017 S.r.l.

MOODY'S ASSIGNS UNDERLYING A1 RATING TO DENVER INTERNATIONAL AIRPORT'S AIRPORT SYSTEM REVENUE BONDS, SERIES 2009A,B&C; OUTLOOK IS STABLE

Rating Action: Moody's upgrades several Irish mortgage covered bond ratings; actions conclude review

Swedbank Mortgage AB - Covered Bond Programme

Swedbank Mortgage AB - Mortgage Covered Bonds

Municipal Guarantee Board Finland

Rating Action: Moody's affirms long-term ratings of Credit Agricole S.A. and CACIB at A2

Rating Action: Moody's upgrades mortgage covered bonds issued by AIB Mortgage Bank and EBS Mortgage Finance Global Credit Research - 29 Nov 2016

Increasing Use of Interest Rate Swaps by Local Governments Reflects Low Interest Rate Environment and New Authorizing Legislation

Global Credit Research - 24 Feb 2012 ASSIGNS A2 RATING TO $24.6 MILLION G.O. BONDS, 2012 SERIES A & B

Credit Opinion: Bank Nederlandse Gemeenten N.V.

Rating Action: Moody's announces rating actions on student loan ABS backed by FFELP student loans following the update of its rating methodology

CAIXABANK PYMES 8, FONDO DE TITULIZACIÓN

Rating Action: Moody's assigns definitive Aa2 rating to BAWAG P.S.K. Mortgage Covered Bonds

Rating Methodology. Structured Finance. Global Credit-Linked Note and Repackaging Vehicle Rating Criteria. Updated May 2017

Rating Action: Moody's upgrades Kommunalkredit Austria AG's public-sector covered bonds Global Credit Research - 25 Jul 2017

Caja Rural de Castilla-La Mancha - Mortgage Covered Bonds

Rating Action: Moody's reviews 11 Danish financial institutions' ratings for downgrade Global Credit Research - 22 Jul 2009

Moody s Approach to Assessing Credit Risk for Oil & Gas Companies. Gretchen French Vice President and Senior Credit Officer Moody s Investors Service

Rating Action: Moody's: NAMA triggers mostly positive actions on Irish Banks' BFSR's

Barcelona, City of. Annual update. Barcelona's good operating performance. B= Budget. PC: Pre-closing. Source: Issuer. Moody's Investors Service.

Rating Action: Moody's reviews covered bonds issued by Hypo NOE, Hypo Tirol and Heta AR for upgrade Global Credit Research - 25 May 2016

Credit Opinion: Federal Home Loan Bank of San Francisco

Stress Testing Challenges:

Fondo de Titulización de Activos UCI million floating-rate notes José Ramón Torá, Madrid, (34)

October 11 Rating Actions Related to 2006 Subprime First-Lien RMBS

Rating Action: Moody's affirms Hera's Baa1 rating; negative outlook Global Credit Research - 03 Dec 2013

Global Credit Research Credit Opinion 1 DEC Credit Opinion: Pohjola Insurance Ltd. Pohjola Insurance Ltd. Helsinki, Finland.

blend Funding plc Update to credit analysis Credit strengths » Liquidity reserve as structural enhancement Credit challenges

Caja Rural de Navarra - Mortgage Covered Bonds

New Issue: Moody's assigns MIG 1 to Oakland City's (CA) TRAN

CLO Vintage Analysis (2005 to 2014)

Credit Opinion: Radian Guaranty Inc.

[1] All ratios calculated in accordance with the Global Unregulated Utilities and Power Companies Methodology using Moody's standard adjustments.

Erste Bank der oesterreichischen Sparkassen AG Public-Sector Covered Bonds

Credit Opinion: Federal Home Loan Bank of New York

Caja Rural de Navarra - Mortgage Covered Bonds

Rating Action: Moody's affirms Aa1 issuer and bond ratings of the International Finance Facility for Immunisation (IFFIm) with a stable outlook

U.S. Municipal Market The View From the Markets Presentation to the Federal Reserve Banks of Chicago, New York and Philadelphia

KLP Kommunekreditt AS - Public-Sector Covered Bonds

Global Credit Research New Issue 15 MAY New Issue: Chelan County Public Util. Dist 1, WA

Transcription:

INTERNATIONAL STRUCTURED FINANCE NEW ISSUE REPORT Europe, Middle East, Africa Foncaixa FTPYME 1, Fondo de Titulización de Activos La Caixa CLO SME Loans Spain CLOSING DATE 4 December 2003 Lead Analyst Alberto Postigo Analyst Madrid (34) 91 702 6604 Alberto.Postigo@moodys.com Backup Analyst Henry Charpentier AVP-Analyst Madrid (34) 91 702 6606 Henry.Charpentier@moodys.com New York Marie Erickson Investor Liaison Specialist (1) 212 553 4796 Marie.Erickson@moodys.com Client Service Desk London: (44) 207 772 5454 csdlondon@moodys.com Monitoring London: (44) 20 7772 5399 monitor.london@moodys.com Frankfurt: (49) 69 7073 0731 monitor.frankfurt@moodys.com Paris: (33) 1 53 30 1074 monitor.paris@moodys.com Madrid: (34) 91 702 6601 monitor.madrid@moodys.com RATINGS % of Legal Final Maturity Series Rating Amount Total Maturity Expected A1 Aaa 185,000,000 30.83 Sep 2036 Dec 2005 A2 Aaa 89,900,000 14.98 Sep 2036 Mar 2007 A3G Aaa 223,500,000 37.25 Sep 2036 Sep 2033 A3S Aaa 56,000,000 9.33 Sep 2036 Sep 2033 B A2 37,800,000 6.30 Sep 2036 Sep 2033 C Baa2 7,800,000 1.30 Sep 2036 Sep 2033 Total 600,000,000 100 The ratings address the timely payment of interest, and ultimate payment of principal at par on or before the rated final legal maturity date. Moody s ratings address only the credit risks associated with the transaction. Other non-credit risks, such as those associated with the timing of principal prepayments and other market risks, have not been addressed and may have a significant effect on yield to investors. OPINION Strengths of the Transaction Credit enhancement provided by the excess spread, a line of credit and the subordination of the notes Interest Rate Swap provided by La Caixa (Aa2/P-1) guaranteeing an excess spread of 0.75% Guarantee of the Kingdom of Spain for the Series A3G notes Excess spread trapping mechanism through an 18-month artificial write-off Extensive information provided by the originator Weaknesses and Mitigants The deferral of interest payments on Series B and C benefits the Series A notes repayment, but increases the default probability on both series. This negative effect for Series B and C is mitigated by setting the deferral trigger at a level in which the increase in the probability of default is consistent with the rating assigned to the Series B and C notes. Milan: (39) 02 5821 5596 monitor.milan@moodys.com Johannesburg: (27) 11 217 5470 monitor.johannesburg@moodys.com WEBSITE www.moodys.com 01 December, 2003

STRUCTURE SUMMARY Issuer: Foncaixa FTPYME 1, Fondo de Titulización de Activos Structure Type: Senior/Mezzanine/Subordinated floating-rate notes Seller/Servicer: Caixa D Estalvis i Pensions de Barcelona La Caixa (Aa2/P-1) Interest Payments: Quarterly on each payment date Principal Payments: Series A1 and A2 notes are soft bullet Series A3S, A3G, B and C amortise soft bullet and/or pass through Payment Dates: 15 March, 15 June, 15 September, 15 December First payment date: 15 March 2004 Issue Price: 100% Credit Enhancement/Reserves: 0.75% excess spread 1.30% line of credit Subordination of the notes Guarantee of the Kingdom of Spain (Aaa/P-1) for Series A3G notes 4,500,000 liquidity facility for Series A3G notes Liquidity Facility Provider: La Caixa Hedging: Interest rate swap to cover interest rate risk Interest Rate Swap Counterparty: La Caixa Paying Agent: La Caixa Management Company (Gestora): GestiCaixa, S.G.F.T., S.A. Arranger: GestiCaixa, S.G.F.T., S.A. Lead Manager: InverCaixa Valores, S.V., S.A. PROVISIONAL POOL (AS OF 30 SEPTEMBER 2003) Receivables: Loans to Spanish small- and medium-sized enterprises (SMEs) Total Amount: 776,048,704 Number of Contracts: 15,534 Number of Borrowers: 12,976 Geographic Diversity: Catalonia (15.94%), Andalucía (15.23%), Madrid (14.83%), Canary Islands (11.49%) WA Seasoning: 2.30 years WA Remaining Term: 8.62 years Delinquency Status: Not in arrears at the time of securitisation WA Interest Rate (current): 4.20% Interest Basis: 100% floating 2 Moody s Investors Service Foncaixa FTPYME 1, FTA

An SME loans transaction with a Kingdom of Spain guarantee OVERVIEW Between 1998 and 1999, the Spanish government established the legal framework for the so-called FTPYME programme with the purpose of facilitating the access of SMEs to efficient financing channels. FTPYMES are securitisation funds whose liabilities are partially guaranteed by the Kingdom of Spain and whose assets must have a high content of SME financing. The legal framework was modified at the end of 2001 and, more recently, through a Ministerial Order dated 29 April 2003. The conditions which a fund must meet in order to apply for the Kingdom of Spain guarantee are as follows: 1. Securitised assets must be loans (1) originated by institutions that have previously signed an agreement with the Ministry of Economy; (2) granted to non-financial enterprises based in Spain; and (3) whose initial duration must exceed one year. 2. At least 80% of the loans must be granted to SMEs (as defined by the European Commission in its recommendation of 3 April 1996). 3. The institutions transferring the loans to an FTPYME must in turn reinvest the proceeds of the sale in granting new loans (such loans complying with conditions 1. and 2. above). 50% of such amount must be reinvested within six months and the remaining 50% within one year. The Kingdom of Spain will in turn guarantee interest and principal payments on up to 80% of Aa-rated securities. Significantly, the guarantee is fully binding for the Kingdom of Spain. The FTPYMES securitisation programme already has a solid and proven track record within the Spanish market. The exhaustion of the previous guarantee budget, combined with the increase in demand for guarantees on the part of financial institutions, justifies the Spanish Ministry of Economy s concession of a further budgetary endowment in 2003. This is the first securitisation of SME loans under the FTPYME programme carried out by La Caixa, one of the biggest Spanish financial institutions and with a proven track record in the securitisation market. STRUCTURAL AND LEGAL ASPECTS Structure that incorporates the guarantee of the Kingdom of Spain for one series of notes and with a neutral effect for other series Transfer Agreement La Caixa (Originator) Servicing Agreement Subordinated Loan Agreement Swap Agreement GestiCaixa SGFT, S.A. Management of Fund Foncaixa FTPYME 1, FTA La Caixa (Paying Agent) Kingdom of Spain Guarantee Series A1 Series A2 Series A3G Series A3S Series B Series C Liquidity Line Provider Investors Through this deal, La Caixa is selling a portfolio of loans to Foncaixa FTPYME 1 (the Fondo ), which in turn will issue six series of notes to finance the purchase of the loans (at par). The capital structure consists of: A subordinated series C A mezzanine series B A senior class A composed of four series: (1) a senior series A1, (2) a mezzanine series A2 and (3) a subordinated tranche A3, 80% of which is guaranteed by the Kingdom of Spain (namely, the Series A3G notes) and series A3S which is the non-guaranteed part of the tranche. It is important to point out that the series within class A are not subordinated in terms of interest payments. Foncaixa FTPYME 1, FTA Moody s Investors Service 3

Liquidity line to ensure the timeliness to interest guarantee payments Interest rate swap guaranteeing an excess spread of 75 bppa Line of credit to help the Fondo meet its payment obligations Each series of notes is supported by the series subordinated to itself, a line of credit and the excess spread guaranteed under the swap agreement with La Caixa. The swap agreement will also hedge the Fondo against the risk derived from having different index reference rates on the assets and notes sides. In addition, the Fondo will benefit from a subordinated loan provided by La Caixa to fund the starting expenses and the notes issuance costs. Since the Spanish Treasury s guarantee payments may take up to three months after the request to feed through, the management company has entered into a liquidity facility agreement with La Caixa. Under this agreement, La Caixa will, if necessary, immediately advance up to 4,500,000, which will be used to cover potential shortfalls in interest on the guaranteed notes. These advances will be repaid out of the funds received from the Spanish Treasury and the interest of the liquidity line will be paid out from the Fondo s available funds. Should La Caixa s short-term rating fall below P-1, it will have to find a suitably rated guarantor or substitute within 30 business days as provider of the liquidity line. According to the swap agreement entered into between the Fondo and La Caixa, on each payment date: La Caixa will pay a rate equal to the weighted average interest rate on the notes over a notional equal to the outstanding amount of the notes. The Fondo will pay the sum of (1) the weighted average interest rate on the loans less 75 bppa, over a notional calculated as the difference between the outstanding amount of the notes and the outstanding amount of the amortisation account and (2) the index reference rate of the notes over a notional equal to the outstanding amount of the amortisation account. The excess spread thus provided through the swap agreement constitutes the first layer of protection for investors. In the event of La Caixa s long-term rating being downgraded below A1, it will within 30 business days have to (1) collateralise its obligations under the swap agreement in an amount sufficient to maintain the then current rating of the notes or (2) to find a suitably rated guarantor or substitute. Any failure by La Caixa to comply with these conditions will constitute an event of default under the swap agreement. The second layer of protection against losses is a line of credit provided by La Caixa. It will be used to cover potential shortfalls on interest or principal on an ongoing basis. At every point in time, the amount available under the line of credit will be the lesser of the following amounts: 1. 1.30% of the initial balance of the notes 2. The higher of the following amounts: 2.60% of the outstanding balance of the notes 0.75% of the initial balance of the notes The amount available under the line of credit will not be reduced if either of the following scenarios occur: The amount of loans more than 90 days in arrears exceeds 1% of the outstanding principal balance of the portfolio. There is any amount drawn from the line of credit In addition to these triggers, if La Caixa loses its P-1 rating, the line of credit will automatically be drawn and deposited in the treasury account in the form of cash reserve if La Caixa cannot obtain a first demand guarantee from a P-1 rated entity within 30 days. 4 Moody s Investors Service Foncaixa FTPYME 1, FTA

Treasury Account and Amortisation Account Limitations on renegotiation of both the interest rate and the maturity of the loans Payment structure that incorporates the reimbursement of the guarantee payments The treasury account will be held at La Caixa. The proceeds from the loans, any amount received under the swap agreement, the cash reserve (if funded) and any amount drawn from the liquidity line or received from the Spanish Treasury will be deposited in the treasury account. Moody s has set up some triggers in order to protect the treasury account from the possible downgrade of the short-term rating of La Caixa. Should La Caixa s short-term rating fall below P-1, the management company will have to perform any of the following actions in the indicated order of priority within 30 business days: 1. Find a suitably rated guarantor or substitute 2. Collateralise its payment obligations under the treasury account in an amount sufficient to maintain the then current rating of the notes. 3. Invest the outstanding amount of the treasury account in securities issued by a P-1 rated entity. La Caixa guarantees an annual yield of the amounts deposited in the treasury account equal to the index reference rate of the notes. Until the payment date falling on 15 March 2007, the amount retained as principal due will be transferred to a special account held at La Caixa (namely, the amortisation account). This account is subject to the same triggers and the same yield as the treasury account. Any renegotiation of the terms and conditions of the loans is subject to the gestora s approval. Exceptionally, the gestora may authorise La Caixa to renegotiate the interest rate or maturity of the loans without requiring its approval. However, La Caixa will not be able to (1) renegotiate the interest rate of any loan if the weighted average interest rate of the pool falls below the index reference rate of the notes plus 0.60%, or (2) extend the maturity of any loan later than 15 September 2033. Moreover, the renegotiation of the maturity of the loans is subject to the following conditions: 1. The global initial amount of loans on which the maturity has been extended cannot be greater than 10% of the initial amount of the pool. 2. The frequency of payments cannot be decreased. 3. The repayment system cannot be modified. On each quarterly payment date, the Fondo s available funds (amounts received from the asset pool, the reserve fund, amounts received under the swap agreement and interest earned on the transaction accounts) will be applied in the following simplified order of priority: 1. Cost and fees, excluding servicing fee (except in the case in which La Caixa is replaced as servicer of the loans) 2. Any amount due under the swap agreement (except termination payments) 3. Interest payment to Series A1, A2, A3G and A3S notes, interest payment on draw-down amounts (if any) under the liquidity facility and reimbursement of any amount obtained from the Kingdom of Spain on previous payment dates to cover the potential shortfall on interest payment to Series A3G notes 4. Interest payment to Series B notes (if not deferred) 5. Interest payment to Series C notes (if not deferred) 6. Retention of an amount equal to the principal due under the notes 7. Interest payment to Series B notes (if deferred) 8. Interest payment to Series C notes (if deferred) 9. Reimbursement of any amounts drawn from the line of credit or replenishment of the cash reserve (if funded) 10. Termination payments under the swap agreement 11. Junior expenses Foncaixa FTPYME 1, FTA Moody s Investors Service 5

The payment of interest on the Series B and C notes will be brought to a more junior position if, on two consecutive payment dates, the following criteria are met: Series B a) The outstanding amount of loans more than 90 days past due is higher than 10.4% of the initial amount of the asset pool b) Series A3G and A3S notes are not fully redeemed Series C a) The outstanding amount of loans more than 90 days past due is higher than 6.15% of the initial amount of the asset pool b) Series B notes are not fully redeemed The principal due to the notes incorporates an 18- month artificial write-off mechanism Principal due allocation mechanism Series A1 and A2 notes amortisation The deferral will no longer be in effect for Series B once Series A3G and A3S notes are fully amortised, and for Series C once Series B notes are fully amortised. The transaction s structure benefits from an artificial write-off mechanism. This mechanism is implicit in the definition of principal due under the notes, which is calculated as the difference between (1) the outstanding amount of the notes and (2) the difference between (i) the outstanding amount of the portfolio and (ii) the outstanding amount of the loans with any amount due but unpaid for more than 18 months (or before if the debtor is declared bankrupt or the management company considers that there are no reasonable expectations of recovery under each such loan). The artificial write-off speeds up the off-balance sheet of a non-performing loan; thus, the amount of notes collateralised by non-performing loans is minimised, and consequently the negative carry. However, the most important benefit for the transaction is that the amount of excess spread trapped in the structure is bigger (the excess spread between the artificial write-off time and the natural write-off time would otherwise be lost): the transaction makes better use of the excess spread, allowing for lower levels of other credit enhancement figures. A principal deficiency will occur, on any payment date, if the issuer s available funds are not sufficient to reimburse the principal due under the notes, according to the cash flow rules stated above. The amortisation deficit attributable to Series A3G will be covered by the guarantee from the Kingdom of Spain. The amount retained as principal due will be used for the repayment of the following items in the indicated simplified order of priority: 1. Amortisation of Series A1 notes 2. Amortisation of Series A2 notes 3. Amortisation of Series A3S and A3G notes and reimbursement to the Spanish Treasury of any amount used to cover any potential shortfall on principal on Series A3G notes 4. Amortisation of Series B notes 5. Amortisation of Series C notes Series A1 and A2 notes are soft bullet. Until the payment date falling on 15 March 2007, the amount retained as principal due will be transferred to the amortisation account, creating an amortisation fund for Series A1 and A2 notes. Funds available in the amortisation fund will be used for the repayment of Series A1 notes on the payment date falling on 15 December 2005, and for the repayment of Series A2 notes on the payment date falling on 15 March 2007. Should the amount available on the amortisation fund not be sufficient to fully redeem the notes, the outstanding principal remaining after such partial repayments will be repaid on a pass-through basis on the following payment dates. 6 Moody s Investors Service Foncaixa FTPYME 1, FTA

If the amount available on the amortisation fund is higher than the outstanding balance of Series A1 and A2 notes on the payment date falling on 15 March 2007, the excess will be used for the repayment of the rest of the series. Thus, Series A3S, A3G, B and C may amortise soft bullet. The negative carry created by the amortisation fund is compensated by (1) the annual yield of the amortisation account which equals the index reference rate of the notes and (2) La Caixa payments under the swap agreement which covers the weighted average margin of the notes for a portion of the balance of the notes equal to the outstanding amount of the amortisation fund. Moody s rating addresses the timely payment of interest and redemption of principal on or before the final legal maturity date (September 2036). The rating does not address full redemption of the Notes on the expected maturity date. Well diversified portfolio of loans granted to SMEs COLLATERAL REFERENCE PORTFOLIO As of September 2003, the provisional pool is made up of 15,534 loans and 12,976 borrowers for a total amount of 776,048,704. The loans have been originated by La Caixa in its normal course of business, and comply with the following criteria: The loans are granted to SMEs (excluding real state developers) resident in Spain The loans are repaid by direct debit and through monthly instalments The loans have accrued at least two instalments No loan incorporates any type of balloon payments or deferred payments of interest or principal None of the loan agreements provides a cap on the applicable interest rate 100% of the principal of the loans has been drawn The loans are referenced to floating-rate indexes (Mibor, Euribor, IRPH, IRMH) (with a weighted average interest rate of 4.20%) The loans have been originated between 1988 and August 2003, with a weighted average seasoning of 2.30 years and a weighted average remaining life of 8.62 years. The longest loan matures in September 2033. 100% of the loans hold any kind of guarantee. 73.7% of the outstanding of the portfolio is secured by a mortgage, and 25.4% hold a personal guarantee. In terms of debtor concentration, the highest exposure is 0.70% of the outstanding of the provisional pool but, at closing, no debtor would represent more than 0.5% of the issuance. Furthermore, the sum of the debtor exposures higher than 0.1% will represent less than 2.4% of the issuance. Geographically, the pool is concentrated in Catalonia (16%), Andalucía (15%), Madrid (15%), the Canary Islands (11%) and Valencia (10%). The originator represents and guarantees that, as of the date of the transfer: There will be no amounts due and unpaid under any of the loans The loans have been granted according to its current credit policies There has been no breach of any of the loan agreements The pool of loans complies with the conditions to apply for the guarantee of the Kingdom of Spain Foncaixa FTPYME 1, FTA Moody s Investors Service 7

Portfolio Breakdown by Interest Rate Portfolio Breakdown by Current Balance (Thousand ) IRPH Cajas 25.07% Other 0.06% 150-200 8.48% 200-400 12.71% + 400 0.70% 0-25 11.06% 25-50 15.52% IRMH 1.50% Mibor/Euribor 73.37% 100-150 22.17% 50-75 15.70% 75-100 13.66% Portfolio Breakdown by Year of Origination Portfolio Breakdown by Maturity 20.00% 18.00% 16.00% 14.00% 12.00% 10.00% 8.00% 6.00% 4.00% 2.00% 0.00% 4.26% 2.66% 4.01% 7.45% 12.51% 18.09% 13.56% 14.41% 17.51% 5.55% < 1996 1997 1998 1999 2000 2001 1H2002 2H2002 1H2003 2H2003 La Caixa, the Spanish largest savings bank, is the originator and the servicer of the assets pool 100.00% 90.00% 80.00% 70.00% 60.00% 50.00% 40.00% 30.00% 20.00% 10.00% 0.00% <2006 5.31% 21.64% 34.64% 47.71% 69.86% 78.94% <2008 <2010 <2012 <2014 <2016 <2018 95.83% 97.26% 97.82% 98.57% 98.98% 99.16% 100% 94.67% 89.08% <2020 <2022 <2024 <2026 <2028 <2030 <2032 <2034 ORIGINATOR, SERVICER AND MANAGEMENT COMPANY La Caixa s Aa2/P-1/B+ ratings reflect the institution s solid credit fundamentals including ample liquidity, low risk profile and strong economic capital along with its dominant and stable retail banking franchise in Catalonia, one of Spain s wealthiest regions. Despite a less benign economic environment, La Caixa s strong brand and position as one of Spain s largest providers of retail financial servicers are key elements that should continue to underpin the success of its targeted geographical diversification. With total assets amounting to 103 billion, La Caixa is Spain s largest savings bank and its third-largest banking group. La Caixa business focuses largely on providing a high volume of standardised banking products to private individuals through a highly automated distribution network and with a very decentralised commercial business model. The bulk of La Caixa lending is domestic retail, with 56% of loans to individuals, 31% SMEs and real state developers, 10% large corporates and 3% public sector. On a risk-weighted assets basis, La Caixa s profitability indicators compare favourably with those of its domestic and international peers given the institution s relatively low risk profile. La Caixa continues to strengthen its credit risk practices with the introduction of internal ratings, scoring systems and the quantification of risk premiums. 8 Moody s Investors Service Foncaixa FTPYME 1, FTA

Servicer Paying Agent Management Company Moody s used a lognormal approach based on default and recovery historical information provided by the originator La Caixa will act as servicer of the loans, and will transfer the proceeds of the loans to the treasury account on a daily basis. In the event of La Caixa being declared bankrupt or failing to perform its obligations as servicer, the management company will have to designate a new suitable institution as guarantor of La Caixa s obligations under the servicing agreement or even as new servicer. Otherwise, the management company itself would step in as servicer of the loans. La Caixa will act as paying agent of the Fondo. In the event of La Caixa s short-term rating falling below P-1, it will within 30 business days have to be replaced in its role of paying agent by a suitably rated institution. GestiCaixa, S.G.F.T., S.A., is an experienced management company in the Spanish securitisation market. The gestora is fully owned by La Caixa, and its obligations within the structure are supported by all of its shareholders. MOODY S ANALYSIS Moody s has based its analysis on the historical performance of sample pools similar to the pool being securitised. The main parameters for the default rate (mean and standard deviation) have been derived from the historical data, and later adjusted for (1) the seasoning of the portfolio, (2) an expected less favourable macro-economic environment and (3) other qualitative aspects. It is important to note that a loan has been considered as defaulted after 90 days past due. Assumptions for recoveries, delinquency and prepayments have also been established. Cumulative Gross Loss Rate per Quarter of Origination Cumulative Recovery Rate per Quarter of Default 6.000% 100.00% 5.000% 90.00% 80.00% 4.000% 70.00% 60.00% 3.000% 50.00% 2.000% 40.00% 30.00% 1.000% 20.00% 10.00% 0.000% 1Q 3Q 5Q 7Q 9Q 11Q 13Q 15Q 17Q 19Q 21Q 23Q 25Q 27Q 2T 1996 3T 1996 4T 1996 1T 1997 2T 1997 3T 1997 4T 1997 1T 1998 2T 1998 3T 1998 4T 1998 1T 1999 2T 1999 3T 1999 4T 1999 1T 2000 2T 2000 3T 2000 4T 2000 1T 2001 2T 2001 3T 2001 4T 2001 1T 2002 2T 2002 3T 2002 4T 2002 1T 2003 0.00% 1Q 3Q 5Q 7Q 9Q 11Q 13Q 15Q 17Q 19Q 21Q 23Q 25Q 27Q 3T 1996 4T 1996 1T 1997 2T 1997 3T 1997 4T 1997 1T 1998 2T 1998 3T 1998 4T 1998 1T 1999 2T 1999 3T 1999 4T 1999 1T 2000 2T 2000 3T 2000 4T 2000 1T 2001 2T 2001 3T 2001 4T 2001 1T 2002 2T 2002 3T 2002 4T 2002 1T 2003 Quantitative modelling Moody s has used an expected loss methodology that reflects the probability of default for each series of notes times the severity of the loss expected for each series of notes. For this analysis, gross losses have been assumed to be lognormally distributed, with a mean of 2.10% and a standard deviation of 1.16%. To allocate losses to the notes in accordance with their priority of payment and relative size, Moody s has built a model that reproduces the cash flows and different triggers present in the transaction. The sensitivity to a variation in the initial assumptions has also been tested. The excess spread, together with the line of credit and the subordination of the various series, provides a credit enhancement that is sufficient to achieve expected losses that, combined with each series expected average life, are consistent with the range of the ratings of the notes. Foncaixa FTPYME 1, FTA Moody s Investors Service 9

Structural Analysis Legal Analysis Moody s will monitor the performance of the transaction on an ongoing basis Visit Moodys.com for further details Moody s considers how the cash flows generated by the collateral are allocated to the parties within the transaction, and the extent to which various structural features of the transaction may provide additional protection to investors, or act as a source of risk themselves. In addition, Moody s ensures that the transaction is not affected by the bankruptcy of the originator or the servicer of the portfolio. Moody s makes sure that the legal documentation correctly reflects the structure of the deal, as well as the assumptions made in its analysis. RATING SENSITIVITIES AND MONITORING Moody s will monitor the transaction on an ongoing basis to ensure that it continues to perform in the manner expected, including checking all supporting ratings and reviewing periodic servicing reports. Any subsequent changes in the rating will be publicly announced and disseminated through Moody s Client Service Desk. GestiCaixa, S.G.F.T, S.A, in its capacity as management company, will prepare quarterly monitoring reports with respect to the portfolio and payments to the notes. These reports will detail the amounts received by the issuer during each collection period and will provide portfolio data. RELATED RESEARCH For a more detailed explanation of Moody s approach to this type of transaction as well as similar transactions, please refer to the following reports: RATING METHODOLOGY: FTPYMEs: Moody s Analytical Approach to Spanish Securitisation Funds Launched Under Government s FTPYME Programme, Special Report, October 2003 RATING METHODOLOGY: The Lognormal Method Applied to ABS Analysis, Special Report, July 2002 GC FTGENCAT II, FTA, New Issue Report, April 2003 SF29371isf Copyright 2003, Moody s Investors Service, Inc. and/or its licensors including Moody s Assurance Company, Inc. (together, MOODY S ). All rights reserved. ALL INFORMATION CONTAINED HEREIN IS PROTECTED BY COPYRIGHT LAW AND NONE OF SUCH INFORMATION MAY BE COPIED OR OTHERWISE REPRODUCED, REPACKAGED, FURTHER TRANSMITTED, TRANSFERRED, DISSEMINATED, REDISTRIBUTED OR RESOLD, OR STORED FOR SUBSEQUENT USE FOR ANY SUCH PURPOSE, IN WHOLE OR IN PART, IN ANY FORM OR MANNER OR BY ANY MEANS WHATSOEVER, BY ANY PERSON WITHOUT MOODY S PRIOR WRITTEN CONSENT. All information contained herein is obtained by MOODY S from sources believed by it to be accurate and reliable. Because of the possibility of human or mechanical error as well as other factors, however, such information is provided as is without warranty of any kind and MOODY S, in particular, makes no representation or warranty, express or implied, as to the accuracy, timeliness, completeness, merchantability or fitness for any particular purpose of any such information. Under no circumstances shall MOODY S have any liability to any person or entity for (a) any loss or damage in whole or in part caused by, resulting from, or relating to, any error (negligent or otherwise) or other circumstance or contingency within or outside the control of MOODY S or any of its directors, officers, employees or agents in connection with the procurement, collection, compilation, analysis, interpretation, communication, publication or delivery of any such information, or (b) any direct, indirect, special, consequential, compensatory or incidental damages whatsoever (including without limitation, lost profits), even if MOODY S is advised in advance of the possibility of such damages, resulting from the use of or inability to use, any such information. The credit ratings, if any, constituting part of the information contained herein are, and must be construed solely as, statements of opinion and not statements of fact or recommendations to purchase, sell or hold any securities. NO WARRANTY, EXPRESS OR IMPLIED, AS TO THE ACCURACY, TIMELINESS, COMPLETENESS, MERCHANTABILITY OR FITNESS FOR ANY PARTICULAR PURPOSE OF ANY SUCH RATING OR OTHER OPINION OR INFORMATION IS GIVEN OR MADE BY MOODY S IN ANY FORM OR MANNER WHATSOEVER. Each rating or other opinion must be weighed solely as one factor in any investment decision made by or on behalf of any user of the information contained herein, and each such user must accordingly make its own study and evaluation of each security and of each issuer and guarantor of, and each provider of credit support for, each security that it may consider purchasing, holding or selling. MOODY S hereby discloses that most issuers of debt securities (including corporate and municipal bonds, debentures, notes and commercial paper) and preferred stock rated by MOODY S have, prior to assignment of any rating, agreed to pay to MOODY S for appraisal and rating services rendered by it fees ranging from $1,500 to $1,800,000. 10 Moody s Investors Service Foncaixa FTPYME 1, FTA