KEY RATING DRIVERS
Since the last rating action, five assets are no longer in the pool; four positions paid in full while one took a large loss totaling approximately
The portfolio has become increasingly concentrated. Commercial real estate loans (CREL) comprise the majority of the collateral. Approximately 18% of the total collateral consists of whole loans or A-notes, while 21% are real estate owned (REO) assets, 12% are B-notes or rake bonds, and 7% mezzanine debt. CMBS represent 36% of the collateral. Since last review, the average Fitch derived rating for the underlying CMBS collateral declined to 'B/B-' from 'B+/B'. The combined percentage of defaulted loans and assets of concern is in line with last review at 49%.
Under Fitch's methodology, approximately 68.8% of the portfolio is modeled to default in the base case stress scenario, defined as the 'B' stress. Modeled Recoveries are 38%.
The largest component of Fitch's base case loss expectation is REO land for development (13.8% of the portfolio) located within the
The next largest component of Fitch's base case loss expectation is the modeled losses on the CMBS bond collateral (36.1% of the pool).
The third largest component of Fitch's base case loss expectation is a defaulted junior mezzanine loan (6.9%) secured by ownership interests in a multifamily property located in
The transaction was analyzed according to the 'Surveillance Criteria for U.S. CREL CDOs and CMBS Large Loan Floating-Rate Transactions', which applies stresses to property cash flows and debt service coverage ratio tests to project future default levels for the underlying CREL portfolio. Recoveries are based on stressed cash flows and Fitch's long-term capitalization rates. The rated securities (CUSIP) portion of the collateral was analyzed according to the 'Global Rating Criteria for Structured Finance CDOs', whereby the default and recovery rates are derived from Fitch's Structured Finance Portfolio Credit Model. Rating default rates and rating recovery rates from both the CREL and CUSIP portions of the collateral are then blended on a weighted average basis. The default levels were then compared to the breakeven levels generated by Fitch's cash flow model of the CDO under the various defaults timing and interest rate stress scenarios as described in the report 'Global Rating Criteria for Structured Finance CDOs'. The breakeven rates for classes A-1 through E pass the cash flow model at the ratings listed below.
The Stable Outlooks on classes A-1 through D generally reflect the classes' senior position in the capital structure and/or cushion in the modeling.
The 'CCC' ratings for classes F through K are based on a deterministic analysis that considers Fitch's base case loss expectation for the pool and the current percentage of defaulted assets and Fitch assets of concern factoring in anticipated recoveries relative to each classes credit enhancement.
If the collateral continues to repay at or near par, classes may be upgraded. The junior classes are subject to further downgrade should realized losses begin to increase.
Gramercy 2005-1 is a commercial real estate (CRE) CDO managed by
Fitch upgrades the following classes as indicated:
Fitch affirms the following classes as indicated:
Fitch downgrades the following classes as indicated:
Additional information is available at 'www.fitchratings.com'.
--'Global Structured Finance Rating Criteria' (
--'Surveillance Criteria for U.S. CREL CDOs and CMBS Large Loan Floating-Rate Transactions' (
--'Global Rating Criteria for Structured Finance CDOs' (
Global Structured Finance Rating Criteria
Surveillance Criteria for U.S. CREL CDOs and CMBS Large Loan Floating-Rate Transactions
Global Rating Criteria for Structured Finance CDOs
Primary Surveillance Analyst
Source: Fitch Ratings
Most Popular Stories
- Homeowners More Satisfied With Mortgage Servicers
- Discounts Help U.S. Auto Sales Sizzle in July
- Russia, Ukraine Now Face Off Over Football Clubs
- Colorado Issuing Immigrant Driver's Licenses
- Recruiting and Keeping the Perfect Employee
- MassMutual Teams Up With ALPFA
- Chrysler U.S. Sales in July Hit 9-Year High
- Fiat Looks Abroad After Chrysler Merger Vote
- Dow Wipes Out Gains for the Year: What Happens Now?
- House Shelves Immigration Bill, Goes on Vacation