MOODY'S UPGRADES FIVE CLASSES OF LB-UBS COMMERCIAL MORTGAGE TRUST 2003-C3
Approximately $1.28 Billion of Structured Securities Affected
New York, April 20, 2006 -- Moody's Investors Service upgraded the ratings of five classes and
affirmed the ratings of 22 classes of LB-UBS Commercial Mortgage
Trust 2002-C3, Commercial Mortgage Pass-Through Certificates,
Series 2003-C3 as follows:
-Class A-1, $110,338,092,
Fixed, affirmed at Aaa
-Class A-2, $275,000,000,
Fixed, affirmed at Aaa
-Class A-3, $150,000,000,
Fixed, affirmed at Aaa
-Class A-4, $550,837,000,
Fixed, affirmed at Aaa
-Class X-CL, Notional, affirmed at Aaa
-Class X-CP, Notional, affirmed at Aaa
-Class X-WC, Notional, affirmed at Aaa
-Class X-MM1, Notional, affirmed at Aaa
-Class B, $20,044,000, WAC Cap,
upgraded to Aaa from Aa1
-Class C, $20,044,000, WAC Cap,
upgraded to Aaa from Aa2
-Class D, $13,363,000, WAC Cap,
upgraded to Aa2 from Aa3
-Class E, $13,363,000, WAC Cap,
upgraded to Aa3 from A1
-Class F, $23,384,000, WAC Cap,
upgraded to A1 from A2
-Class G, $10,023,000, WAC Cap,
affirmed at A3
-Class H, $20,044,000, WAC Cap,
affirmed at Baa1
-Class J, $10,022,000, WAC Cap,
affirmed at Baa2
-Class K, $13,363,000, WAC Cap,
affirmed at Baa3
-Class L, $11,692,000, WAC Cap,
affirmed at Ba1
-Class M, $6,681,000, WAC Cap,
affirmed at Ba2
-Class N, $6,682,000, WAC Cap,
affirmed at Ba3
-Class P, $1,670,000, WAC Cap,
affirmed at B1
-Class Q, $8,352,000, WAC Cap,
affirmed at B2
-Class S, $3,341,000, WAC Cap,
affirmed at B3
-Class MM-1, $6,800,000,
Fixed, affirmed at Baa1
-Class MM-2, $5,300,000,
Fixed, affirmed at Baa2
-Class MM-3, $4,567,108,
Fixed, affirmed at Baa3
-Class X-MM2, Notional, affirmed at Aaa
As of the April 17, 2006 distribution date, the transaction's
aggregate principal balance has decreased by approximately 3.7%
to $1.30 billion from $1.35 billion at securitization.
The Certificates are collateralized by 110 loans, ranging in size
from less than 1.0% to 11.1% of the pool,
with the top ten loans representing 60.9% of the pool.
The pool includes four shadow rated investment grade loans, which
represent 37.4% of the pool. Ten loans, representing
10.2% of the pool, have defeased and are collateralized
by U.S. Government securities.
The pool has not experienced any losses to date. One loan,
representing less than 1.0% of the pool, is in special
servicing. Moody's is not projecting a loss from this specially
serviced loan at this time. Sixteen loans, representing 7.9%
of the pool, are on the master servicer's watchlist.
Moody's was provided with year-end 2004 and partial or full year
2005 operating results for 98.7% and 93.3%
of the performing loans, respectively. Moody's weighted
average loan to value ratio ("LTV") for the conduit component
is 87.7%, compared to 89.9% at securitization.
The upgrade of Classes B, C, D, E and F is due to stable
overall pool performance, a relatively high percentage of defeased
loans and increased credit support.
The largest shadow rated loan is the Westfield Shoppingtown West County
Loan ($143.0 million - 11.1%),
which represents the A Note of a $162.8 million mortgage
loan. The loan is secured by a 1.3 million square foot regional
mall located in Des Peres, Missouri in the St. Louis MSA.
The mall is anchored by J.C. Penney, Nordstrom,
Lord & Taylor and Famous-Barr. The property is 97.8%
leased, essentially the same as at securitization. The loan
sponsor is Westfield America Inc. The property is also encumbered
by a $19.8 million B Note that is held outside the trust.
Moody's current shadow rating of the A Note is A1, the same
as at securitization.
The second largest shadow rated loan is the Polaris Fashion Place Loan
($118.8 million - 9.2%), which
represents the A Note of a $143.7 million mortgage loan.
The loan is secured by a 1.6 million square foot regional mall
located in Columbus, Ohio. The mall is anchored by Kaufmann's,
Sears, Macys, J.C. Penney, Saks Fifth
Avenue, Van Maur and The Great Indoors. The property is 98.9%
leased, essentially the same as at securitization. The loan
sponsor is Glimcher Realty Trust (Moody's senior unsecured shelf
rating (P)Ba2; stable outlook). The property is also encumbered
by a $24.8 million B Note that is held outside the trust.
Moody's current shadow rating of the A Note is A2, compared
to A3 at securitization.
The third largest shadow rated loan is the Monroeville Mall Loan ($112.4
million - 8.7%), which represents the A Note
of a $129.0 million mortgage loan. The loan is secured
by a 1.3 million square foot regional mall located in Monroeville,
Pennsylvania, in the Pittsburgh MSA. The mall is anchored
by Kaufmann's, Macys and J.C. Penney.
The overall occupancy is 99.0%, compared to 95.7%
at securitization. The loan sponsor is CBL & Associates Properties,
Inc. The property is also encumbered by a $16.7 million
B Note that is held within the trust and serves as security for non-pooled
Classes MM-1, MM-2, MM-3 and X-MM2.
Moody's current shadow rating of the A Note is A3, the same
as at securitization.
The fourth largest shadow rated loan is the Pembroke Lakes Mall Loan ($107.0
million - 8.3%), which represents the A Note
of a $137.6 million mortgage loan. The loan is secured
by a 1.1 million square foot regional mall located in Pembroke
Pines, Florida in the Fort Lauderdale MSA. The mall is anchored
by Macys, J.C. Penney, Dilliard's,
Sears and Dillard's Men. The property is 100.0%
occupied, compared to 98.1% at securitization.
Performance has improved since securitization due to higher rental income
and stable expenses. The loan sponsor is General Growth Properties,
Inc. (Moody's senior unsecured shelf rating (P)Ba2;
stable outlook). The property is also encumbered by a $30.6
million B Note that is held outside the trust. Moody's current
shadow rating is Aa1, compared to Aa2 at securitization.
The top three conduit exposures represent 17.8% of the pool.
The largest conduit exposure is the Washington Harbour Loan ($125.0
million - 9.7%), which is secured by a 537,000
square foot office complex located in the Georgetown submarket of Washington,
D.C. The property is 97.4% occupied,
compared to 99.0% at securitization. The loan has
a five-year term and is interest-only. Moody's
LTV is 84.6%, essentially the same as at securitization.
The second largest conduit exposure is the Lembi Portfolio ($55.3
million - 4.3%), which is comprised of seven
cross-collateralized/cross defaulted loans secured by 25 multifamily
properties totaling 511 units. All of the properties are located
in the City of San Francisco, California. The portfolio's
overall occupancy is 93.6%, compared to 96.3%
at securitization. Two loans are on the master servicer's
watchlist due to low debt service coverage. The portfolio's
performance has been impacted by the decline in occupancy and increased
expenses. Moody's LTV is 98.2%, compared
to 93.4% at securitization.
The third largest conduit exposure is the Broadcasting Square Loan ($48.3
million - 3.8%), which is secured by a 468,000
square foot retail shopping center located in the Reading, Pennsylvania
area. The center is anchored by Weis Markets, Dick's
Sporting Goods, Marshall's and Babies"R"'Us,
in addition to being shadow anchored by Target. Moody's LTV
is 88.3%, compared to 91.3% at securitization.
The pool's collateral is a mix of retail (58.4%),
office (16.2%), multifamily (11.9%),
U.S. Government securities (10.1%),
industrial and self storage (2.7%) and lodging (0.7%).
The properties are located in 25 states plus Washington, D.C.
The highest state concentrations are Pennsylvania (15.6%),
California (12.8%), Florida (12.5%),
Missouri (12.4%) and Ohio (11.0%).
All of the loans are fixed rate.
New York
Tad Philipp
Managing Director
Structured Finance Group
Moody's Investors Service
JOURNALISTS: 212-553-0376
SUBSCRIBERS: 212-553-1653
New York
Sandra Ruffin
Vice President - Senior Analyst
Structured Finance Group
Moody's Investors Service
JOURNALISTS: 212-553-0376
SUBSCRIBERS: 212-553-1653