Approximately $914 Million of Structured Securities Affected
New York, June 17, 2009 -- Moody's Investors Service ("Moody's") affirmed the ratings
of 16 pooled classes, upgraded six pooled classes and downgraded
three rake classes of LB-UBS Commercial Mortgage Trust 2003-C3,
Commercial Mortgage Pass-Through Certificates, Series 2003-C3.
The upgrades are due to increased credit enhancement due to amortization
and payoffs. The pool balance has decreased by 23% since
Moody's last review. The downgrades are due to higher expected
losses from the Monroeville Mall Loan resulting from increased leverage.
The action is the result of Moody's on-going surveillance
of commercial mortgage backed securities ("CMBS") transactions.
As of the June 15, 2009 distribution date, the transaction's
aggregate principal balance has decreased by approximately 32%
to $914 million from $1.4 billion at securitization.
The Certificates are collateralized by 85 loans, ranging in size
from less than 1% to 15% of the pool, with the top
ten loans representing 66% of the pool. The pool includes
four loans with underlying ratings, which represent 50% of
the pool. Fifteen loans, representing 12% of the pool,
have defeased and are collateralized by U.S. Government
securities.
Seventeen loans, representing 19% of the pool, are
on the master servicer's watchlist. The watchlist includes
loans which meet certain portfolio review guidelines established as part
of the Commercial Mortgage Securities Association's monthly reporting
package. As part of our ongoing monitoring of a transaction,
Moody's reviews the watchlist to assess which loans have material
issues that could impact performance.
Two loans have been liquidated from the pool, resulting in a realized
loss of approximately $110,000. Currently there is
one loan, representing less than 1% of the pool, in
special servicing. Moody's is estimating a loss of approximately
$2.9 million from this loan.
Moody's was provided with year-end 2008 and year-end 2007
operating results for 76% and 96% of the non-defeased
performing loans, respectively. Moody's weighted average
loan to value ("LTV") ratio for the conduit component is 91% compared
to 85% at Moody's prior full review in February 2008.
The largest loan with an underlying rating is the Westfield Shoppingtown
West County Loan ($134 million - 15%), which
is secured by the borrower's interest in a 1.3 million square foot
regional mall located in Des Peres, Missouri. The mall is
anchored by Macy's, J.C. Penney and Nordstrom.
The center was 99% leased as of January 2009, compared to
98% at securitization. The sponsor is CBL & Associates,
who acquired the property in 2007 from Westfield America Inc. The
center is also encumbered by a $19.5 million B Note that
is held outside the trust. Moody's current underlying rating is
A1, the same as last review.
The second largest loan with an underlying rating is the Polaris Fashion
Place Loan ($111 million - 12%), which is secured
by the borrower's interest in a 1.6 million square foot regional
mall located in Columbus, Ohio. The mall is anchored by Sears,
Macy's, J.C. Penney, Saks Fifth Avenue,
Van Maur and The Great Indoors. The mall was 99% leased
as of December 2008, essentially the same as at last review.
The property is also encumbered by a $24.8 million B Note
that is held outside the trust. Property performance has been stable.
Moody's underlying rating is A2, the same as at last review.
The third largest loan with an underlying rating is the Monroeville Mall
Loan ($102 million - 11%), which is secured
by the borrower's interest in a 1.3 million square foot regional
mall located in Monroeville, Pennsylvania. The mall is anchored
by Macy's and J.C. Penney. Since our last review,
the former Boscov's anchor space has become vacant; the anchor
space is not part of the collateral. However, vacant anchor
spaces, particularly in malls with relatively low sales productivity,
can have a detrimental effect on in-line occupancy over time.
Inline occupancy for the property was 90% as of December 2008,
compared to 95% at last review. The sponsor is CBL &
Associates, who acquired the property in 2007. 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.
Property performance has declined due to decreased revenues and increased
expenses. At securitization, Moody's assumed the owner
would exercise a purchase option for the underlying land. The date
to exercise this option has passed and the property must now pay ground
lease payments which have a significant impact on property performance.
Moody's underlying rating is Ba3 compared to A3 at last review.
The fourth largest loan with an underlying rating is the Pembroke Lakes
Mall Loan ($101 million - 11%), which is secured
by the borrower's interest in a 1.1 million square foot regional
mall located in Pembroke Pines, Florida. The mall is anchored
by Macy's, J.C. Penney, Dillard's, Sears,
Dillard's Men, and Macy's Home Store. The center was 99%
leased as of December 2008, essentially the same as at last review.
The sponsor is General Growth Properties. The property is also
encumbered by a $30.0 million B Note that is held outside
the trust. This loan was not included in the Chapter 11 bankruptcy
filing of General Growth Properties (GGP) and affiliates on April 16,
2009. Performance for the mall has been stable since last review;
however, Moody's has incorporated extra stress over concerns
about the retail environment and the GGP bankruptcy filing. Moody's
current underlying rating is Aa1 compared to Aaa at last review.
The top three non-defeased conduit loans represent 27% of
the pool. The largest conduit loan is the Broadcasting Square Loan
($46 million - 13%), which is secured by a
467,000 square foot power center located in Reading, Pennsylvania.
The largest tenants are Weis Market, Dick's Clothing & Sports,
and Bed Bath & Beyond. The center was 100% leased as
of December 2008; the same as last review. Moody's LTV is
83% compared to 88% at last review.
The second largest conduit loan is the LIRA Apartments Loan ($29
million - 9%), which is secured by a 152- unit
apartment building located in New York City. The property has maintained
near 100% occupancy since securitization. The loan benefits
from the property's location in the strong NYC multifamily market and
amortization. Moody's LTV is 64% compared to 79%
at last review.
The third largest conduit loan is the Lynnfield Office Park Loan ($16
million - 5%), which is secured by a 282,000
square foot office building located in Memphis, Tennessee.
The property was 86% leased as of March 2009 compared to 79%
at last review. Despite the increased occupancy, property
performance has declined due to decreased rental revenue and increased
expenses. Moody's LTV is 110% compared to 95% at
last review.
Moody's full rating action is as follows:
-Class A-3, $146,355,477,
affirmed at Aaa; previously affirmed at Aaa on 2/07/08.
-Class A-4, $550,837,000,
affirmed at Aaa; previously affirmed at Aaa on 2/07/08.
-Class X-CL, Notional, affirmed at Aaa;
previously affirmed at Aaa on 2/07/08.
-Class X-CP, Notional, affirmed at Aaa;
previously affirmed at Aaa on 2/07/08.
-Class X-WC, Notional, affirmed at Aaa;
previously affirmed at Aaa on 2/07/08.
-Class X-MM1, Notional, affirmed at Aaa;
previously affirmed at Aaa on 2/07/08.
-Class B, $20,044,000, affirmed
at Aaa; previously affirmed at Aaa on 2/07/08.
-Class C, $20,044,000, affirmed
at Aaa; previously affirmed at Aaa on 2/07/08.
-Class D, $13,363,000, upgraded
to Aaa from Aa2; previously affirmed at Aa2 on 2/07/08.
-Class E, $13,363,000, upgraded
to Aa1 from Aa3; previously affirmed at Aa3 on 2/07/08.
-Class F, $23,384,000, upgraded
to Aa2 from A1; previously affirmed at A1 on 2/07/08.
-Class G, $10,023,000, upgraded
to A1 from A3; previously affirmed at A3 on 2/07/08.
-Class H, $20,044,000, upgraded
to A3 from Baa1; previously affirmed at Baa1 on 2/07/08.
-Class J, $10,022,000, upgraded
to Baa1 from Baa2; previously affirmed at Baa2 on 2/07/08.
-Class K, $13,363,000, affirmed
at Baa3; previously affirmed at Baa3 on 2/07/08.
-Class L, $11,692,000, affirmed
at Ba1; previously affirmed at Ba1 on 2/07/08.
-Class M, $6,681,000, affirmed at
Ba2; previously affirmed at Ba2 on 2/07/08.
-Class N, $6,682,000, affirmed at
Ba3; previously affirmed at Ba3 on 2/07/08.
-Class P, $1,670,000, affirmed at
B1; previously affirmed at B1 on 2/07/08.
-Class Q, $8,352,000, affirmed at
B2; previously affirmed at B2 on 2/07/08.
-Class S, $3,341,000, affirmed at
B3; previously affirmed at B3 on 2/07/08.
-Class MM-1, $6,800,000,
downgraded to B1 from Baa1; previously affirmed at Baa1 on 2/07/08.
-Class MM-2, $5,300,000,
downgraded to B2 from Baa2; previously affirmed at Baa2 on 2/07/08.
-Class MM-3, $4,567,108,
downgraded to B3 from Baa3; previously affirmed at Baa3 on 2/07/08.
-Class X-MM2, Notional, affirmed at Aaa;
previously affirmed at Aaa on 2/07/08.
Moody's monitors transactions on both a monthly basis through two sets
of quantitative tools: MOST® (Moody's Surveillance Trends) and
CMM on Trepp, and a periodic basis through a full review.
Moody's prior full review is summarized in a press release February 7,
2008.
The principal methodology used in rating and monitoring this transaction
is "CMBS: Moody's Approach to Rating Fusion Transactions" dated
April 19, 2005, which can be found at www.moodys.com
in the Credit Policy & Methodologies directory, in the Ratings
Methodologies subdirectory. Other methodologies and factors that
may have been considered in the process of rating this issue can also
be found in the Credit Policy & Methodologies directory.
New York
Annelise Osborne
Vice President - Senior Analyst
Structured Finance Group
Moody's Investors Service
JOURNALISTS: 212-553-0376
SUBSCRIBERS: 212-553-1653
New York
Sandra Ruffin
VP - Senior Credit Officer
Structured Finance Group
Moody's Investors Service
JOURNALISTS: 212-553-0376
SUBSCRIBERS: 212-553-1653
Moody's Upgrades Six and Downgrades Three Classes of LB-UBS 2003-C3