The McGraw-Hill Companies
STANDARD & POOR'S

S&P Viewpoint

 

Terwin Mortgage Trust Ratings Cut On 35 Closed-End 2nd-Lien And Subprime Classes

Publication Date:    Sep 28, 2007 12:35 EST

S&PCORRECT: Terwin Mortgage Trust Ratings Cut On 35 Closed-End 2nd-Lien And Subprime Classes
Primary Credit Analyst:
Jessica Rivera, New York (1) 212-438-1726;
jessica_rivera@standardandpoors.com
Secondary Credit Analyst:
Ernestine Warner, New York (1) 212-438-2633;
ernestine_warner@standardandpoors.com
Publication date: 28-Sep-07, 12:35:25 EST
Reprinted from RatingsDirect



(Editor's Note: In the press release published Sept. 25, 2007, the prior
 
rating on class B-1 from series 2006-4SL was misstated in the rating list. A 
corrected version follows.)

NEW YORK (Standard & Poor's) Sept. 28, 2007--Standard & Poor's Ratings 
Services lowered its ratings on 35 of the classes from four Terwin Mortgage 
Trust transactions issued in 2006 (see list). 
     The downgrades reflect the poor performance of all seven loan group 
structures from these transactions, six of which are backed by 30-year 
closed-end second-lien (CES) mortgages; the remaining loan group, series 
2006-1 loan group 1, is backed by subprime collateral. Monthly net losses for 
all seven structures have continued to exceed the monthly excess cash flow and 
have deteriorated available credit support. Subordination, 
overcollateralization (O/C), and excess interest cash flow provide credit 
support for these transactions.
     We lowered our 'AAA' ratings on three classes from series 2006-6, loan 
group 2, to 'AA-'. This CES structure experienced its first loss four months 
after issuance. Since that time, losses have continued to build and have 
steadily deteriorated available credit support, preventing O/C from reaching 
its target of $5.2 million. This transaction currently has no O/C. In 
addition, as a result of losses, the class II-B-5 and II-B-6 balances were 
reduced to zero and class II-B-4 has incurred a principal write-down. As of 
the August 2007 remittance period, cumulative losses were $8.09 million, or 
8.09% of the original principal balance, and the pool had paid down to $63.19 
million. 
     We lowered our ratings to 'D' on three of the affected classes because 
they incurred principal write-downs during the August 2007 remittance period. 
     As of the August 2007 distribution period, total delinquencies on all 
four transactions ranged from approximately 10.45% (series 2006-6, loan group 
1) to 23.21% (series 2006-1, loan group 1) of the current principal balances, 
while severe delinquencies (90-plus days, foreclosures, and REOs) ranged from 
approximately 5.22% (series 2006-1, loan group 2) to 16.39% (series 2006-1, 
loan group 1). Cumulative losses continue to increase on all deals and ranged 
from approximately 0.68% (series 2006-1, loan group 1) to 8.09% (series 
2006-6, loan group 2) of the respective original principal balances.  
 
RATINGS LOWERED
    
Terwin Mortgage Trust 
                                            Rating
Series        Class                   To              From
2006-1        I-B-2                   BB+             BBB+
2006-1        I-B-3                   BB              BBB
2006-1        I-B-4, I-B-5            B               BBB-
2006-1        II-B-1                  BB+             BBB-
2006-1        II-B-2                  B               BB
2006-1        II-B-3                  CCC             B
2006-6        I-B-1                   BBB-            A-
2006-6        I-B-2                   B+              BBB+
2006-6        I-B-3                   CCC             BBB
2006-6        I-B-4                   CCC             B
2006-6        I-B-6                   D               CCC
2006-6        II-A-1, II-A-2, II-G    AA-             AAA
2006-6        II-M-1a, II-M-1b        BBB-            AA
2006-6        II-M-2                  BB              A
2006-6        II-M-3                  CCC             BB+
2006-6        II-B-1                  CCC             B
2006-8        I-M-3                   A               A+
2006-8        I-B-1                   BB+             A-
2006-8        I-B-2                   CCC             BB+
2006-8        I-B-3                   CCC             B
2006-8        I-B-4                   CCC             B
2006-8        I-B-6                   D               CCC
2006-8        II-M-1                  A               AA
2006-8        II-M-2                  BB              A
2006-8        II-M-3                  B               BB+
2006-8        II-B-1                  CCC             B
2006-8        II-B-2                  CCC             B
2006-4SL      B-1                     BBB+  
          A-
2006-4SL      B-2                     BB              BBB+
2006-4SL      B-3                     CCC             BB+
2006-4SL      B-6                     D               CCC













Analytic services provided by Standard & Poor's Ratings Services (Ratings Services) are the result of separate activities designed to preserve the independence and objectivity of ratings opinions. The credit ratings and observations contained herein are solely statements of opinion and not statements of fact or recommendations to purchase, hold, or sell any securities or make any other investment decisions. Accordingly, any user of the information contained herein should not rely on any credit rating or other opinion contained herein in making any investment decision. Ratings are based on information received by Ratings Services. Other divisions of Standard & Poor's may have information that is not available to Ratings Services. Standard & Poor's has established policies and procedures to maintain the confidentiality of non-public information received during the ratings process.

Ratings Services receives compensation for its ratings. Such compensation is normally paid either by the issuers of such securities or third parties participating in marketing the securities. While Standard & Poor's reserves the right to disseminate the rating, it receives no payment for doing so, except for subscriptions to its publications. Additional information about our ratings fees is available at www.standardandpoors.com/usratingsfees.