MOODY'S UPGRADES TWO CLASSES OF CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP., SERIES 2003-C4
Approximately $1.27 Billion of Structured Securities Affected
New York, June 15, 2006 -- Moody's Investors Service upgraded the ratings of two classes and affirmed
the ratings of 17 classes of Credit Suisse First Boston Mortgage Securities
Corp., Commercial Mortgage Pass-Through Certificates,
Series 2003-C4 as follows:
-Class A-1, $29,342,306,
Fixed, affirmed at Aaa
-Class A-1A, $314,295,666,
WAC Cap, affirmed at Aaa
-Class A-2, $118,226,000,
Fixed, affirmed at Aaa
-Class A-3, $89,652,000,
Fixed, affirmed at Aaa
-Class A-4, $508,497,000,
WAC Cap, affirmed at Aaa
-Class A-X, Notional, affirmed at Aaa
-Class A-SP, Notional, affirmed at Aaa
-Class B, $36,765,000, WAC Cap,
upgraded to Aa1 from Aa2
-Class C, $16,711,000, WAC Cap,
upgraded to Aa2 from Aa3
-Class D, $33,422,000, WAC Cap,
affirmed at A2
-Class E, $16,711,000, WAC Cap,
affirmed at A3
-Class F, $21,724,000, WAC,
affirmed at Baa1
-Class G, $15,040,000, WAC,
affirmed at Baa2
-Class H, $16,711,000, WAC,
affirmed at Baa3
-Class J, $15,040,000, WAC Cap,
affirmed at Ba1
-Class K, $8,355,000, WAC Cap,
affirmed at Ba2
-Class L, $6,685,000, WAC Cap,
affirmed at Ba3
-Class O, $1,671,000, WAC Cap,
affirmed at B3
-Class MM, $2,353,848, Fixed,
affirmed at Baa2
As of the May 17, 2006 distribution date, the transaction's
aggregate balance has decreased by approximately 3.8% to
$1.29 billion from $1.34 billion at securitization.
The Certificates are collateralized by 170 mortgage loans ranging from
less than 1.0% to 5.9% of the pool,
with the top 10 loans representing 36.0% of the pool.
The pool includes a shadow rated component, representing 13.1%
of the pool. Nine loans, representing approximately 6.3%
of the pool, have defeased and are collateralized by U.S.
Government securities.
One loan has been liquidated from the trust, resulting in a realized
loss of approximately $1.2 million. Currently there
are no loans in special servicing. Thirty loans, representing
11.7% of the pool, are on the master servicer's
watchlist.
Moody's was provided with year-end 2005 operating results for 96.4%
of the pool. Moody's weighted average conduit loan-to-value
ratio ("LTV") is 86.9%, compared to 90.1%
at securitization. The upgrade of Classes B and C is primarily
due to stable overall pool performance and increased credit support.
The shadow rated component consists of three loans. The first shadow
rated loan is the Circle Center Mall Loan ($76.4 million
- 5.9%), which is secured by an 800,000
square foot regional mall located in downtown Indianapolis, Indiana.
The mall is anchored by Nordstrom and Parisian. The in-line
space is 82.2% occupied, compared to 93.1%
at securitization. The loan has amortized by approximately 4.0%
since securitization, which has offset the decline in revenues due
to lower occupancy. The loan sponsor is Simon Property Group (Moody's
senior unsecured rating Baa1; positive outlook). Moody's
current shadow rating is A2, the same as at securitization.
The second shadow rated loan is the Mayfair Mall Loan ($44.7
million - 3.5%), which represents a pari-passu
interest in a senior note secured by a 1.3 million square foot
mixed-use property that consists of a regional mall (859,000
square feet) and an office building (420,000 square feet).
The property is located approximately seven miles northwest of Milwaukee
in Wauwatosa, Wisconsin and is anchored by Marshall Field's
and the Boston Store. The property's performance has been
stable since securitization. The in-line retail space and
the office building are 95.0% and 86.0% occupied
respectively, essentially the same as at securitization.
The loan sponsor is General Growth Properties (Moody's senior unsecured
shelf rating (P)Ba2; stable outlook). The current balance
of the senior note is $169.5 million. The property
is also encumbered by an $18.8 million B Note. A
portion of the B Note, $2.4 million, is included
in the trust and is the security for non-pooled Class MM.
Moody's current shadow ratings of the senior loan and B Note are
A3 and Baa2 respectively, the same as at securitization.
The third shadow rated loan is the 540 Madison Avenue Loan ($45.0
million - 3.5%), which is secured by the fee
interest in a 281,000 square foot office building located in the
Plaza District office submarket of New York City. The property
is 100.0% occupied, compared to 96.0%
at securitization. The property is subject to a ground lease (expiration
December 2037) and ground lease payments are set at 1.1 times the
debt service on the loan. The loan is interest only for the first
five years of the 10-year term. Moody's current shadow
rating is Baa1, the same as at securitization.
The three largest conduit loans represent 14.4% of the outstanding
pool balance. The largest conduit loan is the Wanamaker Building
Loan ($63.3 million - 4.9%),
which is secured by a 974,000 square foot office building located
in downtown Philadelphia, Pennsylvania. The building was
originally built in 1904 as a department store and was converted to office
use in the 1990s. The largest tenants are Children's Hospital
of Philadelphia (12.3% NRA; lease expiration May 2013)
and GSA-Army Corps of Engineers (11.8% NRA;
lease expiration November 2012). The property is 80.0%
occupied, compared to 96.0% at securitization.
The decline in occupancy is due to American Business Financial Services,
Inc., the property's largest tenant at securitization
(24.0% NRA), filing for bankruptcy protection and
vacating the building in 2005. The loan sponsor is IPC US Income
REIT, a Canadian REIT that invests in U.S. real estate.
Moody's LTV is 80.1%, compared to 77.1%
at securitization.
The second largest conduit loan is the Jefferson Point Shopping Center
Loan ($62.0 million - 4.8%),
which is secured by a 543,000 square foot retail center located
in Fort Wayne, Indiana. The center is shadow anchored by
a Von Maur Department Store. The property is 94.0%
occupied, compared to 84.0% at securitization.
Major tenants include Raven Motion Pictures (5.6% GLA;
lease expiration November 2021) and Bed Bath & Beyond (14.6%
GLA; lease expiration January 2012). Moody's LTV is 91.5%,
compared to 98.2% at securitization.
The third largest conduit loan is the Mira Mesa Market Center Loan ($60.7
million - 4.7%), which consists of two cross
collateralized loans secured by two adjacent retail centers totaling 464,000
square feet. The centers are anchored by Home Depot (28.0%
GLA; lease expiration January 2021) and Edwards Cinema (20.3%
GLA; lease expiration June 2020). The two properties are 100.0%
occupied, compared to 98.4% at securitization.
Moody's LTV is 86.3%, compared to 88.7%
at securitization.
The pool's collateral is a mix of retail (37.3%),
office and mixed use (22.2%), multifamily (20.1%),
industrial and self storage (12.1%), U.S.
Government securities (6.3%) and lodging (2.0%).
The collateral properties are located in 33 states. The highest
state concentrations are California (18.0%), Indiana
(12.0%), Texas (9.2%), Florida
(6.5%) and Pennsylvania (5.3%). 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