MOODY'S UPGRADES NINE CLASSES OF GMAC COMMERCIAL MORTGAGE SECURITIES, INC., SERIES 2002-C3
Approximately $727.9 Million of Structured Securities Affected
New York, February 16, 2006 -- Moody's Investors Service upgraded the ratings of nine classes and
affirmed the ratings of nine classes of GMAC Commercial Mortgage Securities,
Inc., Series 2002-C3 Mortgage Pass-Through
Certificates as follows:
-Class A-1, $175,721,361,
Fixed, affirmed at Aaa
-Class A-2, $406,440,000,
Fixed, affirmed at Aaa
-Class X-1, Notional, affirmed at Aaa
-Class X-2, Notional, affirmed at Aaa
-Class B, $29,153,000, Fixed,
upgraded to Aaa from Aa2
-Class C, $11,661,000, Fixed,
upgraded to Aaa from Aa3
-Class D, $18,463,000, Fixed,
upgraded to Aa2 from A2
-Class E, $11,661,000, Fixed,
upgraded to Aa3 from A3
-Class F, $9,717,000, Fixed,
upgraded to A2 from Baa1
-Class G, $9,718,000, Fixed,
upgraded to A3 from Baa2
-Class H, $9,718,000, Fixed,
upgraded to Baa1 from Baa3
-Class J, $18,464,000, Fixed,
upgraded to Baa3 from Ba1
-Class K, $8,746,000, Fixed,
upgraded to Ba1 from Ba2
-Class L, $5,831,000, Fixed,
affirmed at Ba3
-Class M, $4,859,000, Fixed,
affirmed at B1
-Class N, $3,887,000, Fixed,
affirmed at B2
-Class O-1, $2,722,000, Fixed,
affirmed at B3
-Class O-2, $1,165,000, Fixed,
affirmed at B3
As of the February 10, 2006 distribution date, the transaction's
aggregate principal balance has decreased by approximately 4.1%
to $745.3 million from $777.4 million at securitization.
The Certificates are collateralized by 107 loans, ranging in size
from less than 1.0% to 4.5% of the pool,
with the top ten loans representing 29.3% of the pool.
Seven loans, representing 9.2% of the pool,
have defeased and are collateralized by U.S. Government
securities. Two of the pool's top 10 loans have defeased,
including the second largest loan, Parkway Point ($27.3
million - 3.7%) and the ninth largest loan,
Mission Foothills Marketplace ($14.6 million - 2.1%).
One loan has been liquidated from the pool, resulting in a realized
loss of approximately $160,000. One loan, representing
1.2% of the pool, is in special servicing.
Moody's has estimated no loss on this loan. Twenty-five
loans, representing 17.7% of the pool, are on
the master servicer's watchlist.
Moody's was provided with year-end 2004 operating results for 94.0%
of the performing loans, excluding the defeased loans, and
partial year 2005 operating results for 84.0% of the performing
loans. Moody's weighted average loan to value ratio ("LTV")
is 86.2%, compared to 89.3% at securitization.
Moody's is upgrading Classes B, C, D, E,
F, G, H, J and K due to stable overall pool performance,
a relatively high percentage of defeased loans and increased credit support.
The top three loans represent 11.4% of the pool.
The largest loan is the Clifton Commons Loan ($33.6 million
- 4.5%), which is secured by a 173,000
square foot retail center located in Clifton, New Jersey.
The center is 100.0% occupied, the same as at securitization.
Major tenants include a 16-screen AMC Theater (38.0%
GLA; lease expiration May 2019), The Sports Authority (25.0%
GLA; lease expiration March 2014) and Barnes & Noble (21.0%
GLA; lease expiration May 2014). The center is located adjacent
to a community center which includes Super Stop & Shop and Staples.
The property's financial performance has improved since securitization
due to higher rental income and stable expenses. Moody's
LTV is 90.7%, compared to 97.2% at securitization.
The second largest loan is the Shops at River Park Loan ($27.0
million - 3.6%), which is secured by a 134,000
square foot retail center located in Fresno, California.
The property is 97.0% occupied, compared to 91.0%
at securitization. Major tenants include Borders Books (19.0%
GLA; lease expiration May 2013), Cost Plus World Market (14.0%
GLA; lease expiration January 2012) and Zany Brainy (7% GLA;
lease expiration January 2010). Regal Theatres and two other stores
occupy pad sites that are part of the center but not part of the collateral.
The property's financial performance has improved since securitization
due to higher occupancy. Moody's LTV is 80.0%,
compared to 88.6% at securitization.
The third largest loan is the Bailey's Crossroads Loan ($24.5
million - 3.3%), which is secured by a 169,000
square foot retail center located in Fairfax, Virginia. The
property is 100.0% occupied, the same as at securitization.
Major tenants include Best Buy (27.0% GLA; lease expiration
January 2031), Office Depot (18.0% GLA; lease
expiration January 2011) and K&K Men's Center (13.0%
GLA; lease expiration January 2011). Moody's LTV is
78.0%, compared to 80.3% at securitization.
The pool's collateral is a mix of multifamily (33.0%),
retail (32.1%), office and mixed use (13.7%),
U.S. Government securities (9.2%), industrial
and self storage (6.1%), lodging (5.1%)
and CTL (0.8%). The collateral properties are located
in 27 states and Washington, D.C. The highest state
concentrations are California (19.5%), New Jersey
(8.5%), Arizona (8.4%), Pennsylvania
(7.8%) and Florida (7.2%). 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