Moody's Upgrades Three Classes of LB-UBS Commercial Mortgage Trust 2004-C2
Approximately $1.2 Billion of Structured Securities Affected
New York, March 13, 2007 -- Moody's Investors Service upgraded the ratings of three classes
and affirmed the ratings of 18 classes of LB-UBS Commercial Mortgage
Trust 2004-C2, Commercial Mortgage Pass-Through Certificates,
Series 2004-C2 as follows:
-Class A-1, $76,808,166,
Fixed, affirmed at Aaa
-Class A-2, $267,000,000,
Fixed, affirmed at Aaa
-Class A-3, $144,000,000,
Fixed, affirmed at Aaa
-Class A-4, $558,483,000,
Fixed, affirmed at Aaa
-Class X-CL, Notional, affirmed at Aaa
-Class X-CP, Notional, affirmed at Aaa
-Class B, $15,433,000, Fixed,
upgraded to Aaa from Aa1
-Class C, $13,889,000, Fixed,
upgraded to Aa1 from Aa2
-Class D, $12,346,000, Fixed,
upgraded to Aa2 from Aa3
-Class E, $16,976,000, Fixed,
affirmed at A1
-Class F, $13,890,000, WAC,
affirmed at A2
-Class G, $21,605,000, WAC,
affirmed at A3
-Class H, $12,347,000, WAC,
affirmed at Baa1
-Class J, $10,802,000, WAC,
affirmed at Baa2
-Class K, $12,347,000, WAC,
affirmed at Baa3
-Class L, $4,629,000, WAC,
affirmed at Ba1
-Class M, $4,630,000, WAC,
affirmed at Ba2
-Class N, $3,087,000, WAC,
affirmed at Ba3
-Class P, $3,086,000, WAC,
affirmed at B1
-Class Q, $3,087,000, WAC,
affirmed at B2
-Class S, $3,086,000, WAC,
affirmed at B3
As of the February 16, 2007 distribution date, the transaction's
aggregate certificate balance has decreased by approximately 1.9%
to $1.21 billion from $1.23 billion at securitization.
The Certificates are collateralized by 84 mortgage loans. The loans
range in size from less than 1.0% to 15.5%
of the pool, with the top 10 loans representing 64.9%
of the pool. The pool includes four investment grade shadow rated
loan, representing 29.8% of the outstanding loan balance.
Five loans, representing 18.5% of the pool,
have defeased, including the top loan -- 666 Fifth
Avenue ($187.5 million -- 15.5%).
There have been no loans liquidated from the trust and therefore no realized
losses. Currently there are no loans in special servicing.
Fifteen loans, representing 10.8% of the pool,
are on the master servicer's watchlist.
Moody's was provided with full-year 2005 and partial-year
2006 operating results for 98.0% and 77.3%,
respectively, of the performing loans. Moody's loan to value
ratio ("LTV") for the conduit component is 92.6%,
compared to 96.4% at securitization. Moody's
is upgrading Classes B, C and D due to increased subordination levels
and defeasance.
The largest shadow rated loan is the GIC Office Portfolio Loan ($150.0
million -- 12.4%), which is a pari passu interest
in a $700.0 million first mortgage loan. The loan
is secured by 12 office properties totaling 6.4 million square
feet and located in seven states. The highest geographic concentrations
are Chicago (56.0% of Moody's value), San Francisco
(13.0%) and suburban Philadelphia (9.0%).
The portfolio is 90.6% occupied, essentially the same
as at securitization. The Chicago concentration is comprised of
two buildings -- the AT&T Corporate Center (1.5
million square feet; 37.1%) and the USG Building (928,000
square feet; 18.9%). The performance of these
properties has declined slightly since securitization. The loan
sponsor is Prime Plus Investments, Inc., a private
REIT wholly owned by the Government of Singapore Investment Corporation
(Realty) Pte Ltd. The loan matures in January 2014 and is structured
with an initial five-year interest only period. Moody's
current shadow rating is A2, the same as at securitization.
The second largest shadow rated loan is the Somerset Collection Loan ($125.5
million - 10.4%), which is a 50.0%
pari passu interest in a $251.0 million first mortgage loan.
The loan is secured by the borrower's interest in a 1.4 million
square foot regional mall located in Troy, Michigan. The
mall is the dominant mall in its trade area and is anchored by Macy's,
Nordstrom, Saks Fifth Avenue and Neiman Marcus. The property
is 97.7% occupied, essentially the same as at securitization.
The property is also encumbered by a B Note which is held outside the
trust. The loan is interest only for its entire 10-year
term. Moody's current shadow rating is A2, the same as at
securitization
The third largest loan is the Farmers Market Loan ($43.1
million - 3.6%), which is secured by a 228,339
square foot mixed use property (retail & office) built in 1940 and
renovated in 2002. As of June 2006 occupancy was 98.4%,
compared to 84.1% at securitization. The largest
tenants are: The Ant Farm, LLC (13.0% NRA;
lease expiration November 2014) and The Children's Place (9.0%
NRA; lease expiration December 2017). Performance has been
stable since securitization. Moody's current shadow rating
is A2, the same as at securitization.
The fourth largest loan in the pool is the Ruppert Yorkville Towers Loan
($38.8 million - 3.2%), which
is secured by the borrower's interest in a high-rise multifamily
tower complex located on the Upper East Side submarket of Manhattan.
The complex was completed in 1975 and converted to a condominium structure
in 2003. Upon conversion to condominium ownership, 825 units
were sold to insiders with the remaining 432 units held by the borrower.
In addition, the complex has 53,810 square feet of commercial
space and 557 parking spaces. The collateral for this loan includes
the unsold residential units, unsold storage units, commercial
and garage space. The unsold units are either vacant, occupied
by market rate tenants or occupied by pre-conversion tenants at
below market rental rates. The units occupied by pre-conversion
tenants are governed by an agreement determining future rents.
As these units are vacated, the rents are reset to market rates.
In addition, as existing leases expire, rents on those units
may also rise to full market for the existing tenants. The majority
of existing tenants pay significantly below market rents. However,
rents are expected in increase over time as tenants renew or as units
are converted to market. As of September 2006 occupancy was 98.0%,
compared to 97.5% at securitization. Net operating
income has improved by approximately 30.0% since securitization.
Moody's current shadow rating is Aaa, the same as at securitization.
The three largest conduit exposures represent 14.6% of the
pool. The largest conduit exposure is the Maritime Plaza I and
II Loans ($76.3 million -- 6.3%),
which is secured by two office buildings with an aggregate of 345,736
square feet. Built in 2001 and renovated in 2003, the properties
are situated at the intersection of M Street and 12th Street in Washington,
DC. As of December 2006, occupancy was 89.0%
compared to 85.1% at securitization. The largest
tenant is Computer Sciences (senior unsecured A3, 36% of
NRA, lease expires October 2008). Financial performance has
been stable since securitization. Moody's LTV is 98.1%
compared to 99.2% at securitization.
The second largest conduit loan is the Inland Center Loan ($54.0
million - 4.5%), which is secured by a 1,050,253
square foot regional mall (221,445 square feet is collateral) located
in San Bernardino, California. The building was constructed
in 1966 and renovated in 2001 and is anchored by Sears, Macy's
(formerly Robinsons-May) and Harris-Gottschalks.
As of September 2006 the property was 76.0% leased due to
an anchor tenant, Macy's (18.0% GLA),
vacating the property. The center was 93.5% occupied
at securitization. The property's performance in calendar
year 2006 dropped significantly compared to calendar year. However,
performance remained in line with calendar year 2004. The loan
is interest only for its entire term. Moody's LTV is 99.8%,
the same as at securitization.
The third largest conduit loan is the 280 Metro Center Loan ($46.0
million -- 3.8%), which is secured by the borrower's
interest in a 351,816 square foot (213,787 square feet of
collateral) anchored retail center located in Colma, California,
10 miles south of San Francisco, California. The property
was constructed in 1986. The property is 100.0% occupied,
the same as at securitization. The property is anchored by Marshalls,
Nordstrom Rack and Bed Bath & Beyond. Net cash flow has been
stable since securitization. Moody's LTV is 94.8%
compared to 98.6% at securitization.
The pool's collateral is a mix of retail (40.4%),
office (24.9%), U.S. Government securities
(18.5%), multifamily and manufactured housing (13.3%),
industrial and self storage (1.6%) and lodging (1.3%).
The collateral properties are located in 27 states and the District of
Columbia. The highest state concentrations are California (28.2%),
Michigan (13.3%), New York (9.8%),
Texas (8.3%) and Illinois (7.9%). 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
Stewart Rubin
VP - Senior Credit Officer
Structured Finance Group
Moody's Investors Service
JOURNALISTS: 212-553-0376
SUBSCRIBERS: 212-553-1653