Fitch Affirms Newcastle CDO IX

  Fitch Affirms Newcastle CDO IX

Business Wire

NEW YORK -- January 25, 2013

Fitch Ratings has affirmed all classes of Newcastle CDO IX Ltd./Newcastle CDO
IX, LLC (collectively, Newcastle CDO IX) reflecting Fitch's base case loss
expectation of 26.7%. Fitch's performance expectation incorporates prospective
views regarding commercial real estate market value and cash flow declines. A
detailed list of rating actions follows at the end of this release.

SENSITIVITY/RATING DRIVERS

The transaction has exited its reinvestment period in May 2012. Since Fitch's
last rating action, class A-1 has paid down by $79.2 million primarily due to
the full payoff of two assets, the discounted sale of another asset, and the
amortization of several other assets in the pool. The transaction has realized
losses of $4.93 million due to the sale of one commercial real estate
collateralized debt obligation (CRE CDO) bond at a significant discount to
par. In addition, six assets were added resulting in built par of
approximately $2.5 million.

As of the December 2012 trustee report and per Fitch categorizations, the CDO
was substantially invested as follows: CRE mezzanine debt (38.1%), corporate
debt and real estate bank loans (20%), B-notes (14.8%), whole loans/A-notes
(9.4%), CRE CDOs (7.8%), principal cash (1.2%), commercial mortgage-backed
securities (CMBS; 4%), real estate investment trust debt (REIT; 3.2%),and
residential mortgage-backed securities (RMBS; 1.5%). The CRE loan portion of
the collateral is mostly comprised of subordinate debt (52.9% of the portfolio
is either B notes or mezzanine debt). Fitch modeled significant losses upon
default for these assets since they are generally highly leveraged debt
classes. Two assets (1.8%) were reported as defaulted. The defaulted assets
consist of a CMBS rake bond and mezzanine debt collateralized by the same
asset. Fitch classified six additional assets (18.2%) as Loans of Concern.

Under Fitch's methodology, approximately 56.1% of the portfolio is modeled to
default in the base case stress scenario, defined as the 'B' stress. In this
scenario, the modeled average cash flow decline is 5% from, generally,
trailing 12-month third and fourth quarter 2012. Modeled recoveries average
55.9%.

Newcastle CDO IX is a CRE CDO managed by Newcastle Investment Corp. The CDO
was originally issued as a $825 million CRE CDO; however, in April and
September 2009, notes with a face amount of $64.525 million were surrendered
to the trustee for cancellation, which has resulted in greater cushion to the
overcollateralization (OC) ratios. As of the December 2012 trustee report, all
OC and interest coverage tests were in compliance.

The largest component of Fitch's base case loss expectation is a mezzanine
loan (4.7%) secured by an interest in a portfolio of golf courses located
across the United States. The collateral was initially comprised of more than
170 leased, owned, and managed golf courses; however, multiple golf courses
were released with the remaining collateral comprising 95 courses, as reported
by the asset manager. The initial loan matured in July 2010 and the first
mortgage was modified and granted forbearance until July 2012, which was
subsequently extended further until December 2012. A cash flow sweep has
currently been implemented with no made payments to the mezzanine debt. The
CDO holds the first loss position in the loan capital structure. The loan
remains of concern due to the unique nature of the collateral. Fitch modeled a
term default and a full loss on this position.

The next largest component of Fitch's base case loss expectation is a
mezzanine loan (3.3%) secured by an interest in a portfolio of 12 full service
hotels totaling 4,718 keys located in Puerto Rico, Jamaica, and Florida.
Performance has continually remained significantly below underwritten
expectations at issuance. The property cash flow reported by the asset manager
as of the trailing-12 months ended September 2012 still remains greater than
40% below peak property performance. Fitch modeled a term default and a full
loss on this overleveraged position in its base case scenario.

The third largest component of Fitch's base case loss expectation is an A-note
(7%) secured by the construction project of a super-regional mall and
entertainment facility located in East Rutherford, New Jersey. The project's
original business plan has stalled due to the economic downturn. In April
2011, a replacement developer was selected and negotiations to secure minimum
financing to continue the construction of the project remain in progress. The
loan remains of concern due to the unique nature of the collateral and the
continued delay in completion of the project. Fitch modeled a term default
with a moderate loss in its base case scenario.

This 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 (DSCR) tests
to project future default levels for the underlying portfolio. Recoveries for
the loan assets are based on stressed cash flows and Fitch's long-term
capitalization rates. The structured finance bonds, real estate bank loans and
corporate debt portion of the collateral were analyzed in the Portfolio Credit
Model according to the 'Global Rating Criteria for Structured Finance CDOs'.
The combined default levels were then compared to the breakeven levels
generated by Fitch's cash flow model of the CDO under the various default
timing and interest rate stress scenarios, as described in the report 'Global
Criteria for Cash Flow Analysis in CDOs'. Based on this analysis, the
breakeven rates for classes A-1 through G are generally consistent with the
ratings assigned below. The Rating Outlooks for classes A-1 and A-2 remain
Stable reflecting the classes' senior position in the capital stack and
positive cushion in cash flow modeling. The Rating Outlooks for classes B
through G remain reflecting Fitch's expectation of further negative credit
migration of the underlying collateral and the concentration of subordinate
CRE loan positions in the portfolio.

The 'CCCsf' ratings for classes H through L are based upon a deterministic
analysis that considers Fitch's base case expected loss for the pool and the
current percentage of defaulted assets and Fitch Loans of Concern factoring in
anticipated recoveries relative to each class' credit enhancement.

Fitch affirms the following classes as indicated:

--$300,313,292 class A-1 affirm at 'BBBsf'; Outlook Stable;

--$115,500,000 class A-2 affirm at 'BBsf'; Outlook Stable;

--$37,125,000 class B affirm at 'BBsf'; Outlook Negative;

--$24,750,000 class E affirm at 'BBsf'; Outlook Negative;

--$18,562,000 class F affirm at 'Bsf'; Outlook Negative;

--$11,262,000 class G affirm at 'Bsf'; Outlook Negative;

--$18,056,000 class H affirm at 'CCC'; RE 100%;

--$21,656,000 class J affirm at 'CCC'; RE 100%;

--$19,593,000 class K affirm at 'CCC'; RE 95%;

--$23,718,000 class L affirm at 'CCC'; RE 0%.

Class S has paid in full. Fitch has previously withdrawn the ratings on
classes C and D. Fitch does not rate class M and the preferred shares.

Additional information is available at 'www.fitchratings.com'. The ratings
above were solicited by, or on behalf of, the issuer, and therefore, Fitch has
been compensated for the provision of the ratings.

Applicable Criteria and Related Research:

--'Global Structured Finance Rating Criteria' (June 6, 2012);

--'Surveillance Criteria for U.S. CREL CDOs and CMBS Large Loan Floating-Rate
Transactions' (Nov. 29, 2012);

--'Global Rating Criteria for Structured Finance CDOs' (Oct. 3, 2012);

--'Global Criteria for Cash Flow Analysis in CDOs' (Sept. 13, 2012).

Applicable Criteria and Related Research:

Global Structured Finance Rating Criteria
http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=679923

Surveillance Criteria for U.S. CREL CDOs and CMBS Large Loan Floating-Rate
Transactions
http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=695733

Global Rating Criteria for Structured Finance CDOs
http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=690203

Global Criteria for Cash Flow Analysis in CDOs
http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=688518

ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS.
PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK:
HTTP://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS. IN ADDITION, RATING
DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S
PUBLIC WEBSITE 'WWW.FITCHRATINGS.COM'. PUBLISHED RATINGS, CRITERIA AND
METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF
CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL,
COMPLIANCE AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM
THE 'CODE OF CONDUCT' SECTION OF THIS SITE.

Contact:

Fitch Ratings
Primary Surveillance Analyst
Melissa Che, +1-212-908-9107
Director
Fitch, Inc.
One State Street Plaza
New York, NY 10004
or
Committee Chairperson
Mary MacNeill, +1-212-908-0785
Managing Director
or
Media Relations
Sandro Scenga, +1-212-908-0278 (New York)
sandro.scenga@fitchratings.com
 
Press spacebar to pause and continue. Press esc to stop.