FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-195164-08 | ||
Free Writing Prospectus
Structural and Collateral Term Sheet
$1,164,686,419
(Approximate Aggregate Cut-off Date Balance of Mortgage Pool)
$1,075,879,000
(Approximate Aggregate Principal Balance of Offered Certificates)
Wells Fargo Commercial Mortgage Trust 2015-C28
as Issuing Entity
Wells Fargo Commercial Mortgage Securities, Inc.
as Depositor
Wells Fargo Bank, National Association
Rialto Mortgage Finance, LLC
C-III Commercial Mortgage LLC
Basis Real Estate Capital II, LLC
as Sponsors and Mortgage Loan Sellers
Commercial Mortgage Pass-Through Certificates
Series 2015-C28
May 1, 2015
WELLS FARGO SECURITIES
Lead Manager and Sole Bookrunner
Deutsche Bank Securities Co-Manager | Morgan Stanley Co-Manager |
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-195164) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.
This free writing prospectus has been prepared by the Underwriters for information purposes only and does not constitute, in whole or in part, a prospectus for the purposes of Directive 2003/71/EC (as amended) and/or Part VI of the Financial Services and Markets Act 2000 as amended or other offering document.
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Deutsche Bank Securities Inc. or Morgan Stanley & Co. LLC, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the Offered Certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the Offered Certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.
Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
2
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certificate Structure |
I. Certificate Structure
Expected Ratings (DBRS/KBRA/Moody’s)(1) | Approximate Initial Certificate Principal Balance or Notional Amount(2) | Approx. Initial Credit Support(3) | Pass-Through Rate Description | Weighted Average Life (Years)(4) | Expected Principal Window(4) | Certificate Principal to Value Ratio(5) | Certificate Principal U/W NOI Debt Yield(6) | ||||||||||
Offered Certificates | |||||||||||||||||
A-1 | AAA(sf)/AAA(sf)/Aaa(sf) | $42,399,000 | 30.000% | (7) | 2.77 | 6/15 – 2/20 | 45.5% | 14.7% | |||||||||
A-2 | AAA(sf)/AAA(sf)/Aaa(sf) | $54,565,000 | 30.000% | (7) | 4.86 | 2/20 – 4/20 | 45.5% | 14.7% | |||||||||
A-3 | AAA(sf)/AAA(sf)/Aaa(sf) | $285,000,000 | 30.000% | (7) | 9.87 | 2/25 – 4/25 | 45.5% | 14.7% | |||||||||
A-4 | AAA(sf)/AAA(sf)/Aaa(sf) | $346,130,000(8) | 30.000% | (7) | 9.90 | 4/25 – 4/25 | 45.5% | 14.7% | |||||||||
A-SB | AAA(sf)/AAA(sf)/Aaa(sf) | $87,186,000 | 30.000% | (7) | 7.48 | 4/20 – 2/25 | 45.5% | 14.7% | |||||||||
A-S(9) | AAA(sf)/AAA(sf)/Aa2(sf) | $88,807,000 | 22.375% | (7) | 9.90 | 4/25 – 4/25 | 50.4% | 13.2% | |||||||||
X-A | AAA(sf)/AAA(sf)/NR | $904,087,000(10) | N/A | Variable(11) | N/A | N/A | N/A | N/A | |||||||||
X-B | AAA(sf)/AAA(sf)/NR | $113,557,000(12) | N/A | Variable(13) | N/A | N/A | N/A | N/A | |||||||||
B(9) | AA(low)(sf)/AA-(sf)/NR | $62,602,000 | 17.000% | (7) | 9.98 | 4/25 – 5/25 | 53.9% | 12.4% | |||||||||
C(9) | A(low)(sf)/A-(sf)/NR | $50,955,000 | 12.625% | (7) | 9.98 | 5/25 – 5/25 | 56.8% | 11.8% | |||||||||
PEX(9) | A(low)(sf)/A-(sf)/NR | $202,364,000 | 12.625% | (7) | 9.95 | 4/25 – 5/25 | 56.8% | 11.8% | |||||||||
D | BBB(low)(sf)/BBB-(sf)/NR | $58,235,000 | 7.625% | (7) | 9.98 | 5/25 – 5/25 | 60.0% | 11.1% | |||||||||
Non-Offered Certificates |
X-E | AAA(sf)/BB-(sf)/NR | $30,573,000(14) | N/A | Variable(15) | N/A | N/A | N/A | N/A | |||||||||
X-F | AAA(sf)/B-(sf)/NR | $23,293,000(16) | N/A | Variable(17) | N/A | N/A | N/A | N/A | |||||||||
X-G | AAA(sf)/NR/NR | $34,941,418(18) | N/A | Variable(19) | N/A | N/A | N/A | N/A | |||||||||
A-4FL | AAA(sf)/AAA(sf)/Aaa(sf)(20) | $346,130,000 (21)(22) | 30.000% | LIBOR plus [ ](23) | 9.90 | 4/25 – 4/25 | 45.5% | 14.7% | |||||||||
A-4FX | AAA(sf)/AAA(sf)/Aaa(sf)(20) | $0(21)(22) | 30.000% | (7) | 9.90 | 4/25 – 4/25 | 45.5% | 14.7% | |||||||||
E | BB(low)(sf)/BB-(sf)/NR | $30,573,000 | 5.000% | (7) | 9.98 | 5/25 – 5/25 | 61.7% | 10.8% | |||||||||
F | B(low)(sf)/B-(sf)/NR | $23,293,000 | 3.000% | (7) | 9.98 | 5/25 – 5/25 | 63.0% | 10.6% | |||||||||
G | NR/NR/NR | $34,941,418 | 0.000% | (7) | 9.98 | 5/25 – 5/25 | 65.0% | 10.3% |
Notes:
(1) | The expected ratings presented are those of DBRS, Inc. (“DBRS”), Kroll Bond Rating Agency, Inc. (“KBRA”) and Moody’s Investors Service, Inc. (“Moody’s”) which the depositor hired to rate the offered certificates. One or more other nationally recognized statistical rating organizations that were not hired by the depositor may use information they receive pursuant to Rule 17g-5 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise, to rate or provide market reports and/or published commentary related to the offered certificates. We cannot assure you as to what ratings a non-hired nationally recognized statistical rating organization would assign or that its reports will not express differing, possibly negative, views of the mortgage loans and/or the offered certificates. The ratings of each class of offered certificates address the likelihood of the timely distribution of interest and, except in the case of the Class X-A and Class X-B certificates, the ultimate distribution of principal due on those classes on or before the Rated Final Distribution Date. See “Risk Factors—Risks Related to the Offered Certificates—Ratings of the Certificates Have Substantial Limitations” and “Ratings” in the free writing prospectus, dated May 1, 2015 (the “Free Writing Prospectus”). DBRS, KBRA and Moody’s have informed us that the “sf” designation in their ratings represents an identifier for structured finance product ratings. |
(2) | The principal balances and notional amounts set forth in the table are approximate. The actual initial principal balances and notional amounts may be larger or smaller depending on the aggregate cut-off date principal balance of the mortgage loans definitively included in the pool of mortgage loans, which aggregate cut-off date principal balance may be as much as 5% larger or smaller than the amount presented in the Free Writing Prospectus. |
(3) | The approximate initial credit support with respect to the Class A-1, A-2, A-3, A-4, A-4FL, A-4FX and A-SB Certificates represents the approximate credit enhancement for the Class A-1, A-2, A-3, A-4, A-4FL, A-4FX and A-SB Certificates in the aggregate. The percentage indicated under the column “Approx. Initial Credit Support” with respect to the Class C Certificates and the Class PEX Certificates represents the approximate credit support for the Class C regular interest, which will have an initial outstanding principal balance on the closing date of $50,955,000. |
(4) | Weighted Average Lives and Expected Principal Windows are calculated based on an assumed prepayment rate of 0% CPR and the “Structuring Assumptions” described on Annex B to the Free Writing Prospectus. |
(5) | The Certificate Principal to Value Ratio for each Class of Certificates (other than the Class A-1, A-2, A-3, A-4, A-4FL, A-4FX, A-SB and PEX Certificates) is calculated as the product of (a) the weighted average Cut-off Date LTV Ratio for the mortgage loans and (b) a fraction, the numerator of which is the total initial Certificate Balance of such Class of Certificates and all Classes of Principal Balance Certificates (other than the Class PEX Certificates) senior to such Class of Certificates and the denominator of which is the total initial Certificate Balance of all of the Principal Balance Certificates (other than the Class PEX Certificates). The Certificate Principal to Value Ratios for each of the Class A-1, A-2, A-3, A-4, A-4FL, A-4FX and A-SB Certificates are calculated in the aggregate for those Classes as if they were a single Class and is calculated as the product of (a) the weighted average Cut-off Date LTV Ratio for the mortgage loans and (b) a fraction, the numerator of which is the total initial aggregate Certificate Balances of such Classes of Certificates and the denominator of which is the total initial Certificate Balance of all of the Principal Balance Certificates (other than the Class PEX Certificates). The Certificate Principal to Value Ratio of the Class PEX Certificates is equal to the Certificate Principal to Value Ratio of the Class C Certificates. In any event, however, excess mortgaged property value associated with a mortgage loan will not be available to offset losses on any other mortgage loan (unless such mortgage loans are cross-collateralized and the cross-collateralization remains in effect). |
(6) | The Certificate Principal U/W NOI Debt Yield for each Class of Certificates (other than the Class A-1, A-2, A-3, A-4, A-4FL, A-4FX, A-SB and PEX Certificates) is calculated as the product of (a) the weighted average UW NOI Debt Yield for the mortgage loans and (b) a fraction, the numerator of which is the total initial Certificate Balance of all of the Classes of Principal Balance Certificates (other than the Class PEX Certificates) and the denominator of which is the total initial Certificate Balance for such Class of Certificates and all Classes of Principal Balance Certificates (other than the Class PEX Certificates) senior to such Class of Certificates. The Certificate Principal U/W NOI Debt Yield for each of the Class A-1, A-2, A-3, A-4, A-4FL, A-4FX and A-SB Certificates is calculated in the aggregate for those Classes as if they were a single Class and is calculated as the product of (a) the weighted average UW NOI Debt Yield for the mortgage loans and (b) a fraction, the numerator of which is the total initial Certificate Balance of all of the Classes of Principal Balance Certificates (other than the Class PEX Certificates) and the denominator of which is the total aggregate initial Certificate Balances for the Class A-1, A-2, A-3, A-4, A-4FL, A-4FX and A-SB Certificates. The Certificate Principal U/W NOI Debt Yield of the Class PEX Certificates is equal to the Certificate Principal U/W NOI Debt Yield for the Class C Certificates. In any event, however, cash flow from each mortgaged property supports only the related mortgage loan and will not be available to support any other mortgage loan (unless such mortgage loans are cross-collateralized and the cross-collateralization remains in effect). |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
3
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certificate Structure |
(7) | The pass-through rates for the Class A-1, A-2, A-3, A-4, A-4FX, A-SB, D, E, F and G Certificates and the Class A-4FX, A-S, B and C regular interests in each case will be one of the following: (i) a fixed rate per annum, (ii) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, (iii) a variable rate per annum equal to the lesser of (a) a fixed rate and (b) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date or (iv) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date minus a specified percentage. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis. The Class PEX Certificates will not have a pass-through rate, but will be entitled to receive the sum of the interest distributable on the Class PEX Components. The pass-through rate for the Class A-S Certificates, the Class A-S regular interest and the Class PEX Component A-S will, at all times, be the same. The pass-through rate for the Class B Certificates, the Class B regular interest and the Class PEX Component B will, at all times, be the same. The pass-through rate for the Class C Certificates, the Class C regular interest and the Class PEX Component C will, at all times, be the same. |
(8) | Represents the maximum initial principal balance of the Class A-4 certificates that will be issued on the closing date. The aggregate initial principal balance of the Class A-4, A-4FL and A-4FX certificates will be $346,130,000. |
(9) | The Class A-S, B, C and PEX Certificates are “Exchangeable Certificates”. On the closing date, the upper-tier REMIC of the issuing entity will issue the Class A-S, B and C regular interests (each a “regular interest”) which will have outstanding principal balances on the closing date of $88,807,000, $62,602,000 and $50,955,000, respectively. The regular interests will be held in a grantor trust for the benefit of the holders of the Class A-S, B, C and PEX Certificates. The Class A-S, B, C and PEX Certificates will, at all times, represent undivided beneficial ownership interests in a grantor trust that will hold those regular interests. Each class of the Class A-S, B and C Certificates will, at all times, represent an undivided beneficial ownership interest in a percentage of the outstanding certificate principal balance of the regular interest with the same alphabetical class designation. The Class PEX Certificates will, at all times, represent an undivided beneficial ownership interest in the remaining percentages of the outstanding certificate principal balances of the Class A-S, B and C regular interests and which portions of those regular interests are referred to in this Term Sheet as the Class PEX Component A-S, Class PEX Component B and Class PEX Component C (collectively, the “Class PEX Components”). Following any exchange of Class A-S, B and C Certificates for Class PEX Certificates or any exchange of Class PEX Certificates for Class A-S, B and C Certificates as described in the Free Writing Prospectus, the percentage interest of the outstanding certificate principal balances of the Class A-S, B and C regular interest that is represented by the Class A-S, B, C and PEX Certificates will be increased or decreased accordingly. The initial certificate principal balance of each of the Class A-S, B and C Certificates shown in the table represents the maximum certificate principal balance of such class without giving effect to any exchange. The initial certificate principal balance of the Class PEX Certificates is equal to the aggregate of the initial certificate principal balance of the Class A-S, B and C Certificates and represents the maximum certificate principal balance of the Class PEX Certificates that could be issued in an exchange. The certificate principal balances of the Class A-S, B and C Certificates to be issued on the closing date will be reduced, in required proportions, by an amount equal to the certificate principal balance of the Class PEX Certificates issued on the closing date. Distributions and allocations of payments and losses with respect to the Exchangeable Certificates are described in this Term Sheet under “Allocations and Distributions on the Class A-S, B, C and PEX Certificates” and under “Description of the Offered Certificates—Distributions” in the Free Writing Prospectus. The maximum certificate principal balance of the Class PEX Certificates is set forth in the table but is not included in the certificate principal balance of the certificates set forth on the cover page of this Term Sheet or on the top of the cover page of the Free Writing Prospectus. |
(10) | The Class X-A Certificates are notional amount certificates. The Notional Amount of the Class X-A Certificates will be equal to the aggregate principal balance of the Class A-1, A-2, A-3, A-4, and A-SB Certificates and the Class A-4FX and A-S regular interests outstanding from time to time. The Class X-A Certificates will not be entitled to distributions of principal. |
(11) | The pass-through rate for the Class X-A Certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-1, A-2, A-3, A-4, and A-SB Certificates and the Class A-4FX and A-S regular interests for the related distribution date, weighted on the basis of their respective aggregate principal balances outstanding immediately prior to that distribution date. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis. |
(12) | The Class X-B Certificates are notional amount certificates. The Notional Amount of the Class X-B Certificates will be equal to the aggregate principal balance of the Class B and C regular interests outstanding from time to time. The Class X-B Certificates will not be entitled to distributions of principal. |
(13) | The pass-through rate for the Class X-B Certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class B and C regular interests for the related distribution date, weighted on the basis of their respective aggregate principal balances outstanding immediately prior to that distribution date. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis. |
(14) | The Class X-E Certificates are notional amount certificates. The Notional Amount of the Class X-E Certificates will be equal to the principal balance of the Class E Certificates outstanding from time to time. The Class X-E Certificates will not be entitled to distributions of principal. |
(15) | The pass-through rate for the Class X-E Certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the pass-through rate on the Class E Certificates for the related distribution date. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis. |
(16) | The Class X-F Certificates are notional amount certificates. The Notional Amount of the Class X-F Certificates will be equal to the principal balance of the Class F Certificates outstanding from time to time. The Class X-F Certificates will not be entitled to distributions of principal. |
(17) | The pass-through rate for the Class X-F Certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the pass-through rate on the Class F Certificates for the related distribution date. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis. |
(18) | The Class X-G Certificates are notional amount certificates. The Notional Amount of the Class X-G Certificates will be equal to the principal balance of the Class G Certificates outstanding from time to time. The Class X-G Certificates will not be entitled to distributions of principal. |
(19) | The pass-through rate for the Class X-G Certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the pass-through rate on the Class G Certificates for the related distribution date. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis. |
(20) | The ratings assigned to the Class A-4FL Certificates reflect only the receipt of up to the fixed rate of interest at a rate equal to the pass-through rate for the Class A-4FX Regular Interest. The ratings of DBRS, KBRA and Moody’s do not address any shortfalls or delays in payment that investors in the Class A-4FL Certificates may experience as a result of the conversion of the pass-through rate on Class A-4FL Certificates from a floating interest rate to a fixed rate. See “Ratings” in the Private Placement Memorandum. |
(21) | Represents the maximum initial principal balance of the Class A-4FL certificates that will be issued on the closing date. The aggregate initial principal balance of the Class A-4, A-4FL and A-4FX certificates will be $346,130,000. The aggregate principal balance of the Class A-4FL and A-4FX certificates will at all times equal the principal balance of the Class A-4FX regular interest. The principal balance of the Class A-4FX certificates will initially be $0. The maximum initial principal balance of the Class A-4FX regular interest is $346,130,000. |
(22) | The Class A-4FL Certificates will evidence a beneficial interest in a grantor trust that includes the Class A-4FX regular interest and an interest rate swap contract. Under some circumstances, holders of the Class A-4FL Certificates may exchange all or a portion of their certificates for a like principal amount of Class A-4FX Certificates having the same pass-through rate as the Class A-4FX Regular Interest. The aggregate principal balance of the Class A-4FL Certificates may be adjusted from time to time as a result of such an exchange. |
(23) | The pass-through rate applicable to the Class A-4FL Certificates on each distribution date will be a per annum rate equal to LIBOR plus a specified percentage; provided, however, that under certain circumstances (generally involving a default or termination under the related interest rate swap contract), the pass-through rate applicable to the Class A-4FL Certificates may convert to a fixed rate equal to the pass-through rate on the Class A-4FX Regular Interest. The initial LIBOR rate will be determined two LIBOR business days prior to the Closing Date, and subsequent LIBOR rates for the Class A-4FL Certificates will be determined two LIBOR business days before the start of the related interest accrual period. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
4
Wells Fargo Commercial Mortgage Trust 2015-C28 | Issue Characteristics |
II. Transaction Highlights
Mortgage Loan Sellers:
Mortgage Loan Seller | Number of Mortgage Loans | Number of Mortgaged Properties | Aggregate Cut-off Date Balance | % of Cut-off Date Pool Balance | ||||||||||||
Wells Fargo Bank, National Association | 35 | 54 | $642,296,277 | 55.1 | % | |||||||||||
Rialto Mortgage Finance, LLC | 21 | 25 | 280,869,730 | 24.1 | ||||||||||||
C-III Commercial Mortgage LLC | 30 | 42 | 147,696,964 | 12.7 | ||||||||||||
Basis Real Estate Capital II, LLC | 13 | 13 | 93,823,448 | 8.1 | ||||||||||||
Total | 99 | 134 | $1,164,686,419 | 100.0 | % |
Loan Pool:
Cut-off Date Balance: | $1,164,686,419 |
Number of Mortgage Loans: | 99 |
Average Cut-off Date Balance per Mortgage Loan: | $11,764,509 |
Number of Mortgaged Properties: | 134 |
Average Cut-off Date Balance per Mortgaged Property(1): | $8,691,690 |
Weighted Average Mortgage Interest Rate: | 4.171% |
Ten Largest Mortgage Loans as % of Cut-off Date Pool Balance: | 47.3% |
Weighted Average Original Term to Maturity or ARD (months): | 118 |
Weighted Average Remaining Term to Maturity or ARD (months): | 116 |
Weighted Average Original Amortization Term (months)(2): | 348 |
Weighted Average Remaining Amortization Term (months)(2): | 347 |
Weighted Average Seasoning (months): | 2 |
(1) Information regarding mortgage loans secured by multiple properties is based on an allocation according to relative appraised values or the allocated loan amounts or property-specific release prices set forth in the related loan documents or such other allocation as the related mortgage loan seller deemed appropriate. (2) Excludes any mortgage loan that does not amortize. |
Credit Statistics:
Weighted Average U/W Net Cash Flow DSCR(1): | 1.69x |
Weighted Average U/W Net Operating Income Debt Yield(1): | 10.3% |
Weighted Average Cut-off Date Loan-to-Value Ratio(1): | 65.0% |
Weighted Average Balloon or ARD Loan-to-Value Ratio(1): | 57.5% |
% of Mortgage Loans with Additional Subordinate Debt(2): | 9.5% |
% of Mortgage Loans with Single Tenants(3): | 3.1% |
(1) With respect to the Eastgate One Phases I-VII & XII mortgage loan, the Eastgate Two Phases VIII-X mortgage loan, the Brickyard Square mortgage loan, the Flatiron Hotel mortgage loan and the Commerce Point I & II mortgage loan, each of which is part of a loan combination, loan-to-value ratio, debt service coverage ratio and debt yield calculations include the related pari passu companion loan(s) (unless otherwise stated) but does not take account of any related subordinate debt. The information for each mortgaged property that relates to a mortgage loan that is cross-collateralized with other mortgage loans is based upon the principal balance of that mortgage loan, except that the applicable loan-to-value ratio, debt service coverage ratio, and debt yield for each such mortgaged property is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgaged property securing a mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. See Annex A-1 and Annex B to the Free Writing Prospectus. (2) The percentage figure expressed as “% of Mortgage Loans with Additional Subordinate Debt” is determined as a percentage of cut-off date principal balance and does not take into account future subordinate debt (whether or not secured by the mortgaged property), if any, that may be permitted under the terms of any mortgage loan or the Pooling and Servicing Agreement. See “Description of the Mortgage Pool—Subordinate and/or Other Financing” in the Free Writing Prospectus. (3) Excludes mortgage loans that are secured by multiple single tenant properties and includes mortgage loans secured by multiple single tenant properties where each property is occupied by the same tenant or tenants that are affiliates of one another. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
5
Wells Fargo Commercial Mortgage Trust 2015-C28 | Issue Characteristics |
Loan Structural Features:
Amortization: Based on the Cut-off Date Pool Balance, 83.8% of the mortgage pool (93 mortgage loans) has scheduled amortization, as follows:
58.8% (43 mortgage loans) provides for an interest-only period followed by an amortization period; and
24.9% (50 mortgage loans) requires amortization during the entire loan term.
Interest-Only: Based on the Cut-off Date Pool Balance, 16.2% of the mortgage pool (6 mortgage loans) provides for interest-only payments during the entire loan term. The Weighted Average Cut-off Date Loan-to-Value Ratio and Weighted Average U/W Net Cash Flow DSCR for those mortgage loans are 67.0% and 2.28x, respectively.
Hard Lockboxes: Based on the Cut-off Date Pool Balance, 35.9% of the mortgage pool (23 mortgage loans) has hard lockboxes in place.
Reserves: The mortgage loans require amounts to be escrowed monthly as follows (excluding any mortgage loans with springing provisions):
Real Estate Taxes: | 73.6% of the pool | ||
Insurance: | 47.2% of the pool | ||
Capital Replacements: | 74.0% of the pool | ||
TI/LC: | 49.4% of the pool(1) | ||
(1) The percentage of Cut-off Date Balance for mortgage loans with TI/LC reserves is based on the aggregate principal balance allocable to loans that include retail, office, industrial and mixed use properties. |
Call Protection/Defeasance: Based on the Cut-off Date Pool Balance, the mortgage pool had the following call protection and defeasance features:
70.0% of the mortgage pool (77 mortgage loans) features a lockout period, then defeasance only until an open period;
18.4% of the mortgage pool (20 mortgage loans) features a lockout period, then the greater of a prepayment premium or yield maintenance until an open period;
11.6% of the mortgage pool (2 mortgage loans) features a lockout period, then the greater of a prepayment premium or yield maintenance, then defeasance or the greater of a prepayment premium or yield maintenance until an open period;
Please refer to Annex A-1 to the Free Writing Prospectus for further information regarding individual loan call protection.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
6
Wells Fargo Commercial Mortgage Trust 2015-C28 | Issue Characteristics |
III. Issue Characteristics
Securities Offered: | $1,075,879,000 approximate monthly pay, multi-class, commercial mortgage REMIC pass-through certificates consisting of twelve classes (Classes A-1, A-2, A-3, A-4, A-SB, A-S, B, C, PEX, D, X-A and X-B), which are offered pursuant to a registration statement filed with the SEC. | ||
Mortgage Loan Sellers: | Wells Fargo Bank, National Association (“WFB”), Rialto Mortgage Finance, LLC (“RMF”), C-III Commercial Mortgage LLC (“C-III”) and Basis Real Estate Capital II, LLC (“Basis”) | ||
Sole Lead Bookrunning Manager: | Wells Fargo Securities, LLC | ||
Co-Managers: | Deutsche Bank Securities Inc. and Morgan Stanley & Co. LLC | ||
Rating Agencies: | DBRS, Inc., Kroll Bond Rating Agency, Inc. and Moody’s Investors Service, Inc. | ||
Master Servicer: | Wells Fargo Bank, National Association | ||
Special Servicer: | Midland Loan Services, a Division of PNC Bank, National Association | ||
Certificate Administrator: | Wells Fargo Bank, National Association | ||
Trustee: | Wilmington Trust, National Association | ||
Trust Advisor: | Pentalpha Surveillance LLC | ||
Initial Majority Subordinate Certificateholder: | An affiliate of KKR Real Estate Finance Manager, LLC | ||
Cut-off Date: | The Cut-off Date with respect to each mortgage loan is the due date for the monthly debt service payment that is due in May 2015 (or, in the case of any mortgage loan that has its first due date in June 2015, the date that would have been its due date in May 2015 under the terms of that mortgage loan if a monthly debt service payment were scheduled to be due in that month). | ||
Expected Closing Date: | On or about May 21, 2015. | ||
Determination Dates: | The 11th day of each month (or if that day is not a business day, the next succeeding business day), commencing in June 2015. | ||
Distribution Dates: | The fourth business day following the Determination Date in each month, commencing in June 2015. | ||
Rated Final Distribution Date: | The Distribution Date in May 2048. | ||
Interest Accrual Period: | With respect to any Distribution Date, the calendar month immediately preceding the month in which such Distribution Date occurs. | ||
Day Count: | The Offered Certificates will accrue interest on a 30/360 basis. | ||
Minimum Denominations: | $10,000 for each Class of Offered Certificates (other than the Class X-A and X-B Certificates) and $1,000,000 for the Class X-A and X-B Certificates. Investments may also be made in any whole dollar denomination in excess of the applicable minimum denomination. | ||
Clean-up Call: | 1% | ||
Delivery: | DTC, Euroclear and Clearstream Banking | ||
ERISA/SMMEA Status: | Each Class of Offered Certificates is expected to be eligible for exemptive relief under ERISA. No Class of Offered Certificates will be SMMEA eligible. | ||
Risk Factors: | THE CERTIFICATES INVOLVE CERTAIN RISKS AND MAY NOT BE SUITABLE FOR ALL INVESTORS. SEE THE “RISK FACTORS” SECTION OF THE FREE WRITING PROSPECTUS. | ||
Bond Analytics Information: | The Certificate Administrator will be authorized to make distribution date settlements, CREFC® reports and certain supplemental reports (other than confidential information) available to certain financial modeling and data provision services, including Bloomberg, L.P., Trepp, LLC, Intex Solutions, Inc., Markit Group Limited, Interactive Data Corp., BlackRock Financial Management, Inc and CMBS.com, Inc. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
7
Wells Fargo Commercial Mortgage Trust 2015-C28 | Characteristics of the Mortgage Pool |
IV. Characteristics of the Mortgage Pool(1)
A. Ten Largest Mortgage Loans
Mortgage Loan Seller | Mortgage Loan Name | City | State | Number of Mortgage Loans / Mortgaged Properties | Mortgage Loan Cut-off Date Balance ($) | % of Cut-off Date Pool Balance (%) | Property Type | Number of SF, Beds or Units | Cut-off Date Balance Per SF, Bed or Unit ($) | Cut-off Date LTV Ratio (%) | Balloon or ARD LTV Ratio (%) | U/W NCF DSCR (x) | U/W NOI Debt Yield (%) | |||||||||||||||||
RMF | TKG 2 Portfolio | Various | Various | 1 / 5 | $87,547,500 | 7.5 | % | Various | 879,220 | $100 | 74.0 | % | 74.0 | % | 1.97 | x | 8.7 | % | ||||||||||||
WFB | Harden Ranch Plaza | Salinas | CA | 1 / 1 | 85,400,000 | 7.3 | Retail | 421,906 | 202 | 66.2 | 61.3 | 1.37 | 8.9 | |||||||||||||||||
WFB | Eastgate One Phases I-VII & XII | San Diego | CA | 1 / 1 | 75,000,000 | 6.4 | Office | 860,513 | 145 | 48.3 | 43.6 | 1.79 | 11.0 | |||||||||||||||||
WFB | RPC Northeast Storage Portfolio | Various | Various | 1 / 18 | 69,000,000 | 5.9 | Self Storage | 1,028,476 | 67 | 64.6 | 64.6 | 2.37 | 9.6 | |||||||||||||||||
WFB | Eastgate Two Phases VIII-X | San Diego | CA | 1 / 1 | 60,000,000 | 5.2 | Office | 530,436 | 189 | 56.2 | 50.8 | 1.66 | 10.1 | |||||||||||||||||
WFB | 3 Beaver Valley Road | Wilmington | DE | 1 / 1 | 46,350,000 | 4.0 | Office | 263,503 | 176 | 74.9 | 63.2 | 1.56 | 9.8 | |||||||||||||||||
WFB | Encino Financial Center | Encino | CA | 1 / 1 | 44,000,000 | 3.8 | Office | 227,223 | 194 | 61.1 | 55.4 | 1.46 | 8.9 | |||||||||||||||||
WFB | Milestone Portfolio | Various | Various | 1 / 3 | 28,722,854 | 2.5 | Various | 396,825 | 72 | 56.3 | 45.2 | 1.72 | 11.1 | |||||||||||||||||
WFB | The Automatic Lofts | Chicago | IL | 1 / 1 | 28,000,000 | 2.4 | Multifamily | 482 | 58,091 | 66.8 | 65.7 | 1.47 | 8.5 | |||||||||||||||||
RMF | 7979 Westheimer Apartment Homes | Houston | TX | 1 / 1 | 26,377,500 | 2.3 | Multifamily | 459 | 57,467 | 75.0 | 68.3 | 1.41 | 8.8 | |||||||||||||||||
Top Three Total/Weighted Average | 3 / 7 | $247,947,500 | 21.3 | % | 63.5 | % | 60.4 | % | 1.71 | x | 9.5 | % | ||||||||||||||||||
Top Five Total/Weighted Average | 5 / 26 | $376,947,500 | 32.4 | % | 62.6 | % | 59.7 | % | 1.82 | x | 9.6 | % | ||||||||||||||||||
Top Ten Total/Weighted Average | 10 / 33 | $550,397,854 | 47.3 | % | 64.0 | % | 59.6 | % | 1.73 | x | 9.5 | % | ||||||||||||||||||
Non-Top Ten Total/Weighted Average | 89 / 101 | $614,288,565 | 52.7 | % | 65.9 | % | 55.6 | % | 1.66 | x | 10.9 | % |
(1) | With respect to the Eastgate One Phases I-VII & XII mortgage loan, the Eastgate Two Phases VIII-X mortgage loan, the Brickyard Square mortgage loan, the Flatiron Hotel mortgage loan and the Commerce Point I & II mortgage loan, each of which is part of a loan combination, loan-to-value ratio, debt service coverage ratio and debt yield calculations include the related pari passu companion loan(s) (unless otherwise stated) but does not take account of any related subordinate debt. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
8
Wells Fargo Commercial Mortgage Trust 2015-C28 | Characteristics of the Mortgage Pool |
B. Summary of Pari Passu Loan Combinations
Property Name | Mortgage Loan Seller | Related Notes in Loan Group (Original Balance) | Holder of Note | Lead Servicer for the Entire Loan Combination | Current Master Servicer Under Related Securitization Servicing Agreement | Current Special Servicer Under Related Securitization Servicing Agreement | ||||||
Eastgate One Phases I-VII & XII | WFB | $50,000,000 | WFCM 2015-NXS1 | No | Wells Fargo Bank, National Association | Rialto Capital Advisors, LLC | ||||||
WFB | $75,000,000 | WFCM 2015-C28 | Yes | Wells Fargo Bank, National Association | Midland Loan Services, a Division of PNC Bank, National Association | |||||||
Eastgate Two Phases VIII-X | WFB | $40,000,000 | WFCM 2015-NXS1 | No | Wells Fargo Bank, National Association | Rialto Capital Advisors, LLC | ||||||
WFB | $60,000,000 | WFCM 2015-C28 | Yes | Wells Fargo Bank, National Association | Midland Loan Services, a Division of PNC Bank, National Association | |||||||
Brickyard Square | RMF | $25,000,000 | WFCM 2015-C28 | Yes | Wells Fargo Bank, National Association | Midland Loan Services, a Division of PNC Bank, National Association | ||||||
RMF | $11,450,000 | (1) | No | TBD | TBD | |||||||
Commerce Point I & II | RMF | $5,000,000 | CGCMT 2015-GC29 | Yes | Midland Loan Services, a Division of PNC Bank, National Association | Midland Loan Services, a Division of PNC Bank, National Association | ||||||
RMF | $10,000,000 | WFCM 2015-C28 | No | Wells Fargo Bank, National Association | Midland Loan Services, a Division of PNC Bank, National Association |
(1) | The related pari passu companion loan Note A-2 is currently held by RMF and is expected to be contributed to a future securitization. No assurance can be provided that the Note A-2 will not be split further. |
C. Mortgage Loans with Additional Secured and Mezzanine Financing
Loan No. | Mortgage Loan Seller | Mortgage Loan Name | Mortgage Loan Cut-off Date Balance ($) | % of Cut-off Date Balance (%) | Sub Debt Cut-off Date Balance ($) | Mezzanine Debt Cut-off Date Balance ($) | Total Debt Interest Rate (%)(1) | Mortgage Loan U/W NCF DSCR (x) | Total Debt U/W NCF DSCR (x) | Mortgage Loan Cut-off Date U/W NOI Debt Yield (%) | Total Debt Cut-off Date U/W NOI Debt Yield (%) | Mortgage Loan Cut-off Date LTV Ratio (%) | Total Debt Cut-off Date LTV Ratio (%) | |||||||||||||||||||||||
6 | WFB | 3 Beaver Valley Road | $46,350,000 | 4.0 | % | $0 | $3,090,000 | 4.519 | % | 1.56 | x | 1.37 | x | 9.8 | % | 9.2 | % | 74.9 | % | 79.9 | % | |||||||||||||||
9 | WFB | The Automatic Lofts | 28,000,000 | 2.4 | 0 | 5,500,000 | 4.901 | 1.47 | 1.09 | 8.5 | 7.1 | 66.8 | 80.0 | |||||||||||||||||||||||
12 | RMF | Flatiron Hotel(2) | 22,500,000 | 1.9 | 2,500,000 | 0 | 5.300 | 1.70 | 1.61 | 12.8 | 11.5 | 48.9 | 54.3 | |||||||||||||||||||||||
Total/Weighted Average | $96,850,000 | 8.3 | % | $2,500,000 | $8,590,000 | 4.811 | % | 1.57 | x | 1.34 | x | 10.1 | % | 9.1 | % | 66.5 | % | 74.0 | % |
(1) | Total Debt Interest Rate for any specified mortgage loan reflects the weighted average of the interest rates on the respective components of the total debt. |
(2) | Such mortgage asset is a senior interest in a partitioned mortgage loan. Generally, prior to an event of default, principal payments on the partitioned mortgage loan will be allocated sequentially to the junior then senior interests after interest has been applied based on the respective allocated interest rates of each such interest, and, after an event of default, payments on the partitioned mortgage loan will be applied to interest and principal on the senior interest until it is paid in full before any portion thereof is applied to the junior interest. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
9
Wells Fargo Commercial Mortgage Trust 2015-C28 | Characteristics of the Mortgage Pool |
D. Previous Securitization History(1)
Loan No. | Mortgage Loan Seller | Mortgage Loan or Mortgaged Property Name | City | State | Property Type | Mortgage Loan or Mortgaged Property Cut-off Date Balance ($) | % of Cut-off Date Pool Balance (%) | Previous Securitization | ||||||||||
2 | WFB | Harden Ranch Plaza | Salinas | CA | Retail | $85,400,000 | 7.3% | WBCMT 2006-C27 | ||||||||||
6 | WFB | 3 Beaver Valley Road | Wilmington | DE | Office | 46,350,000 | 4.0 | COMM 2004-LB3A | ||||||||||
7 | WFB | Encino Financial Center | Encino | CA | Office | 44,000,000 | 3.8 | JPMCC 2005-LDP3 | ||||||||||
8.01 | WFB | Preferred Freezer | Medley | FL | Industrial | 23,135,860 | 2.0 | WBCMT 2005-C20 | ||||||||||
8.02 | WFB | Veritiv | Jacksonville | FL | Industrial | 2,990,967 | 0.3 | COMM 2005-LP5 | ||||||||||
8.03 | WFB | Best Buy | Beavercreek | OH | Retail | 2,596,027 | 0.2 | CD 2006-CD2 | ||||||||||
13 | WFB | Home Market Foods | Norwood | MA | Industrial | 21,942,998 | 1.9 | WBCMT 2005-C18 | ||||||||||
14 | WFB | Chester Mall Shopping Center | Chester | NY | Retail | 21,000,000 | 1.8 | MSC 2005-HQ6 | ||||||||||
15 | WFB | Old Colony Square | Jersey City | NJ | Retail | 19,800,000 | 1.7 | BSCMS 2005-PWR9 | ||||||||||
18 | WFB | 3700 Buffalo Speedway | Houston | TX | Office | 17,500,000 | 1.5 | BACM 2005-6 | ||||||||||
19 | CIIICM | REL Commons | Various | NH | Retail | 16,500,000 | 1.4 | GMACC 2005-C1 | ||||||||||
20.02 | CIIICM | CubeSmart Shreveport | Shreveport | LA | Self Storage | 3,075,000 | 0.3 | LBUBS 2006-C1 | ||||||||||
24 | CIIICM | Sherlock Storage Portfolio | Various | WA | Self Storage | 13,481,131 | 1.2 | BACM 2005-6 | ||||||||||
26.01 | CIIICM | CubeSmart Corpus Christi | Corpus Christi | TX | Self Storage | 7,087,500 | 0.6 | MSC 2007-IQ14 | ||||||||||
27 | RMF | Newtown Office Building | Newtown Township | PA | Office | 12,925,000 | 1.1 | BSCMS 2005-PWR7 | ||||||||||
28 | WFB | Lincoln View Plaza | Phoenix | AZ | Retail | 12,700,000 | 1.1 | CSFB 2005-C5 | ||||||||||
32 | WFB | Apple - Residence Inn Westford 2 | Westford | MA | Hospitality | 9,981,325 | 0.9 | GMACC 2003-C3 | ||||||||||
37.01 | CIIICM | Briarwood Retail Center | Algonquin | IL | Retail | 2,926,142 | 0.3 | GECMC 2005-C1 | ||||||||||
37.02 | CIIICM | Apple Valley Retail Center | Bartlett | IL | Retail | 2,596,576 | 0.2 | GECMC 2005-C1 | ||||||||||
37.04 | CIIICM | County Line Retail Center | Algonquin | IL | Retail | 958,736 | 0.1 | GECMC 2005-C1 | ||||||||||
39 | WFB | Hampton Inn Great Valley | Frazer | PA | Hospitality | 8,200,000 | 0.7 | MLMT 2005-CIP1 | ||||||||||
41 | CIIICM | Town Square East | Palmdale | CA | Retail | 7,000,000 | 0.6 | BSCMS 2005-T18 | ||||||||||
46 | WFB | CT Storage - Gardena | Gardena | CA | Self Storage | 6,300,000 | 0.5 | CD 2007-CD4 | ||||||||||
50 | Basis | South Hampton Townhomes | Grand Forks | ND | Multifamily | 5,600,000 | 0.5 | BACM 2005-3 | ||||||||||
53 | RMF | Dix-Toledo Shopping Center | Southgate | MI | Retail | 5,092,782 | 0.4 | LBUBS 2006-C7 | ||||||||||
61 | RMF | Metro Station | Orlando | FL | Retail | 4,275,000 | 0.4 | JPMCC 2005-CB11 | ||||||||||
62 | RMF | Walgreens Forest VA | Forest | VA | Retail | 4,250,000 | 0.4 | BSCMS 2007-T28 | ||||||||||
67 | RMF | Winding Woods | O’Fallon | MO | Retail | 3,810,000 | 0.3 | LBUBS 2005-C2 | ||||||||||
69 | Basis | Champions on Luther | College Station | TX | Multifamily | 3,750,000 | 0.3 | JPMCC 2005-LDP1 | ||||||||||
71 | WFB | Lions Head Office Park | Brick | NJ | Office | 3,700,000 | 0.3 | BSCMS 2005-PWR9 | ||||||||||
72 | CIIICM | Country Air & Moore Manor | Various | SC | Manufactured Housing Community | 3,635,445 | 0.3 | CSFB 2005-C2 | ||||||||||
73 | WFB | Fondren Corner | Jackson | MS | Mixed Use | 3,591,023 | 0.3 | CSFB 2005-C4 | ||||||||||
74 | CIIICM | Bryant Circle Self Storage | Ojai | CA | Self Storage | 3,500,000 | 0.3 | BACM 2005-3 | ||||||||||
75 | CIIICM | Planet Self Storage - New Milford | New Milford | CT | Self Storage | 3,500,000 | 0.3 | BSCMS 2006-PW11 | ||||||||||
76 | Basis | Holleman Village Apartments | College Station | TX | Multifamily | 3,450,000 | 0.3 | JPMCC 2005-LDP1 |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
10
Wells Fargo Commercial Mortgage Trust 2015-C28 | Characteristics of the Mortgage Pool |
Loan No. | Mortgage Loan Seller | Mortgage Loan or Mortgaged Property Name | City | State | Property Type | Mortgage Loan or Mortgaged Property Cut-off Date Balance ($) | % of Cut-off Date Pool Balance (%) | Previous Securitization | ||||||||||
77 | WFB | Boynton Place | Boynton Beach | FL | Retail | 3,350,000 | 0.3 | MSC 2005-IQ10 | ||||||||||
79 | WFB | Salem Mini Storage | Salem | OR | Self Storage | 3,100,000 | 0.3 | MSC 2006-T21 | ||||||||||
81 | CIIICM | High Acres & Fairdale MHC | Bemus Point | NY | Manufactured Housing Community | 2,750,000 | 0.2 | BACM 2005-C1 | ||||||||||
84 | CIIICM | Rite Aid Kenmore | Kenmore | WA | Retail | 2,500,000 | 0.2 | MSDWC 2002-IQ2 | ||||||||||
86 | WFB | Walmart Plaza - Pad Sites, Neptune | Neptune | NJ | Other | 1,900,000 | 0.2 | BSCMS 2005-PWR9 | ||||||||||
94 | CIIICM | Phoenix Estates MHP | Deland | FL | Manufactured Housing Community | 1,548,043 | 0.1 | GECMC 2005-C2 | ||||||||||
95 | WFB | Walmart Plaza - Inline, Cobleskill | Cobleskill | NY | Retail | 1,500,000 | 0.1 | BSCMS 2005-PWR9 | ||||||||||
96 | WFB | Tasman Retail | Santa Clara | CA | Retail | 1,497,858 | 0.1 | JPMCC 2005-LDP2 | ||||||||||
Total | $454,747,413 | 39.0 | % |
(1) | The table above represents the most recent securitization with respect to the mortgaged property securing the related mortgage loan, based on information provided by the related borrower or obtained through searches of a third-party database. While the above mortgage loans may have been securitized multiple times in prior transactions, mortgage loans are only listed in the above chart if the mortgage loan in this securitization paid off a mortgage loan in another securitization. The information has not otherwise been confirmed by the mortgage loan sellers. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
11
Wells Fargo Commercial Mortgage Trust 2015-C28 | Characteristics of the Mortgage Pool |
E. Mortgage Loans with Scheduled Balloon Payments and Related Classes |
Class A-2(1) | ||||||||||||||||||||||||||||||||||||||||
Loan No. | Mortgage Loan Seller | Mortgage Loan Name | State | Property Type | Mortgage Loan Cut-off Date Balance ($) | % of Cut-off Date Pool Balance (%) | Mortgage Loan Balance at Maturity ($) | % of Class A-2 Certificate Principal Balance (%)(2) | SF, Beds or Pads | Loan per SF, Bed or Pad ($) | U/W NCF DSCR (x) | U/W NOI Debt Yield (%) | Cut-off Date LTV Ratio (%) | Balloon or ARD LTV Ratio (%) | Rem. IO Period (mos.) | Rem. Term to Maturity (mos.) | ||||||||||||||||||||||||
9 | WFB | The Automatic Lofts | IL | Multifamily | $28,000,000 | 2.4 | % | $27,516,688 | 50.4 | % | 482 | $58,091 | 1.47x | 8.5 | % | 66.8 | % | 65.7 | % | 47 | 59 | |||||||||||||||||||
22 | WFB | Washington Square | NY | Multifamily | 13,800,000 | 1.2 | 13,169,661 | 24.1 | 264 | 52,273 | 1.24 | 8.0 | 70.8 | 67.5 | 21 | 57 | ||||||||||||||||||||||||
52 | CIIICM | Copper Country MHP & Mini Storage | AZ | Manufactured Housing Community | 5,550,000 | 0.5 | 5,286,871 | 9.7 | 191 | 29,058 | 1.62 | 10.2 | 75.0 | 71.4 | 23 | 59 | ||||||||||||||||||||||||
59 | CIIICM | Holiday MHC | SD | Manufactured Housing Community | 4,500,000 | 0.4 | 4,256,752 | 7.8 | 230 | 19,565 | 1.28 | 8.4 | 73.8 | 69.8 | 17 | 59 | ||||||||||||||||||||||||
93 | CIIICM | Blue Ridge Self Storage | NC | Self Storage | 1,596,218 | 0.1 | 1,347,901 | 2.5 | 54,483 | 29 | 1.54 | 13.0 | 44.6 | 37.7 | 0 | 59 | ||||||||||||||||||||||||
Total/Weighted Average | $53,446,218 | 4.6 | % | $51,577,873 | 94.5 | % | 1.41x | 8.7 | % | 68.6 | % | 66.3 | % | 34 | 58 |
(1) | The table above presents the mortgage loan(s) whose balloon payments would be applied to pay down the principal balance of the Class A-2 Certificates, assuming a 0% CPR and applying the “Structuring Assumptions” described in the Free Writing Prospectus, including the assumptions that (i) none of the mortgage loans in the pool experience prepayments prior to maturity (or, in the case of an ARD loan, its anticipated repayment date), defaults or losses; (ii) there are no extensions of maturity dates of any mortgage loans in the pool; and (iii) each mortgage loan in the pool is paid in full on its stated maturity date (or, in the case of an ARD loan, its anticipated repayment date). Each Class of Certificates, including the Class A-2 Certificates, evidences undivided ownership interests in the entire pool of mortgage loans. Debt service coverage ratio, debt yield and loan-to-value ratio information takes no account of subordinate debt (whether or not secured by the mortgaged property), if any, that is allowed under the terms of any mortgage loan. See Annex A-1 to the Free Writing Prospectus. |
(2) | Reflects the percentage equal to the Mortgage Loan Balance at Maturity divided by the initial Class A-2 Certificate Principal Balance. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
12
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
13
Wells Fargo Commercial Mortgage Trust 2015-C28 | Characteristics of the Mortgage Pool |
F. Property Type Distribution(1)
Property Type | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Cut- off Date Balance (%) | Weighted Average Cut-off Date LTV Ratio (%) | Weighted Average Balloon or ARD LTV Ratio (%) | Weighted Average U/W NCF DSCR (x) | Weighted Average U/W NOI Debt Yield (%) | Weighted Average U/W NCF Debt Yield (%) | Weighted Average Mortgage Rate (%) | |||||||||||||||||
Retail | 43 | $393,230,503 | 33.8 | % | 68.2 | % | 61.2 | % | 1.61 | x | 9.8 | % | 9.1 | % | 4.132 | % | ||||||||||
Anchored | 20 | 305,841,938 | 26.3 | 68.5 | 62.2 | 1.62 | 9.7 | 9.1 | 4.100 | |||||||||||||||||
Unanchored | 13 | 53,892,538 | 4.6 | 67.5 | 57.7 | 1.65 | 10.1 | 9.5 | 4.207 | |||||||||||||||||
Shadow Anchored | 6 | 19,650,000 | 1.7 | 72.5 | 62.7 | 1.37 | 8.8 | 8.1 | 4.284 | |||||||||||||||||
Single Tenant | 4 | 13,846,027 | 1.2 | 59.9 | 49.7 | 1.68 | 11.0 | 10.3 | 4.329 | |||||||||||||||||
Office | 11 | 292,950,000 | 25.2 | 61.0 | 54.1 | 1.62 | 10.2 | 9.3 | 3.999 | |||||||||||||||||
Suburban | 10 | 290,175,000 | 24.9 | 60.9 | 54.0 | 1.62 | 10.2 | 9.3 | 3.998 | |||||||||||||||||
Medical | 1 | 2,775,000 | 0.2 | 75.0 | 63.4 | 1.55 | 10.1 | 9.0 | 4.140 | |||||||||||||||||
Self Storage | 36 | 144,937,350 | 12.4 | 65.8 | 60.7 | 1.99 | 9.6 | 9.3 | 4.095 | |||||||||||||||||
Self Storage | 36 | 144,937,350 | 12.4 | 65.8 | 60.7 | 1.99 | 9.6 | 9.3 | 4.095 | |||||||||||||||||
Hospitality | 14 | 115,316,320 | 9.9 | 60.8 | 48.5 | 1.76 | 13.0 | 11.6 | 4.665 | |||||||||||||||||
Limited Service | 10 | 57,193,375 | 4.9 | 64.8 | 49.9 | 1.73 | 12.9 | 11.5 | 4.685 | |||||||||||||||||
Full Service | 2 | 40,955,125 | 3.5 | 58.2 | 50.4 | 1.71 | 12.3 | 11.4 | 4.806 | |||||||||||||||||
Extended Stay | 2 | 17,167,820 | 1.5 | 53.9 | 39.2 | 1.97 | 14.8 | 12.9 | 4.267 | |||||||||||||||||
Multifamily | 11 | 97,956,514 | 8.4 | 70.3 | 63.2 | 1.47 | 9.2 | 8.7 | 4.222 | |||||||||||||||||
Student Housing | 4 | 49,000,000 | 4.2 | 69.1 | 65.7 | 1.39 | 8.4 | 8.2 | 4.234 | |||||||||||||||||
Garden | 7 | 48,956,514 | 4.2 | 71.5 | 60.7 | 1.54 | 10.0 | 9.3 | 4.210 | |||||||||||||||||
Industrial | 6 | 68,516,726 | 5.9 | 58.0 | 48.9 | 2.16 | 11.9 | 10.7 | 3.967 | |||||||||||||||||
Warehouse | 5 | 66,919,824 | 5.7 | 58.0 | 49.1 | 2.17 | 11.9 | 10.7 | 3.966 | |||||||||||||||||
Flex | 1 | 1,596,901 | 0.1 | 59.1 | 42.7 | 1.82 | 14.3 | 11.6 | 4.030 | |||||||||||||||||
Manufactured Housing Community | 8 | 23,326,492 | 2.0 | 69.7 | 60.4 | 1.52 | 9.8 | 9.5 | 4.662 | |||||||||||||||||
Manufactured Housing Community | 8 | 23,326,492 | 2.0 | 69.7 | 60.4 | 1.52 | 9.8 | 9.5 | 4.662 | |||||||||||||||||
Mixed Use | 3 | 19,930,015 | 1.7 | 66.6 | 55.1 | 1.36 | 11.9 | 10.6 | 5.077 | |||||||||||||||||
Office/Retail | 1 | 13,750,000 | 1.2 | 74.1 | 65.6 | 1.34 | 9.4 | 8.6 | 4.950 | |||||||||||||||||
Office/Multifamily/Retail | 1 | 3,591,023 | 0.3 | 71.8 | 45.8 | 1.29 | 10.7 | 9.2 | 4.150 | |||||||||||||||||
Industrial/Retail/Office | 1 | 2,588,992 | 0.2 | 19.6 | 11.9 | 1.60 | 26.5 | 23.2 | 7.040 | |||||||||||||||||
Other | 2 | 8,522,500 | 0.7 | 69.3 | 66.9 | 1.90 | 9.1 | 8.6 | 4.111 | |||||||||||||||||
Leased Fee | 2 | 8,522,500 | 0.7 | 69.3 | 66.9 | 1.90 | 9.1 | 8.6 | 4.111 | |||||||||||||||||
Total/Weighted Average | 134 | $1,164,686,419 | 100.0 | % | 65.0 | % | 57.5 | % | 1.69 | x | 10.3 | % | 9.5 | % | 4.171 | % |
(1) | Because this table presents information relating to the mortgaged properties and not the mortgage loans, (a) the information for mortgage loans secured by more than one mortgaged property (other than through cross-collateralization with other mortgage loans) is based on allocated amounts (allocating the mortgage loan principal balance to each of those properties according to the relative appraised values of the mortgaged properties or the allocated loan amounts or property-specific release prices set forth in the related mortgage loan documents or such other allocation as the related mortgage loan seller deemed appropriate), and (b) the information for each mortgaged property that relates to a mortgage loan that is cross-collateralized with other mortgage loans is based upon the principal balance of that mortgage loan, except that the applicable loan-to-value ratio, debt service coverage ratio and debt yield for each such mortgaged property is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgaged property securing a mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. With respect to the Eastgate One Phases I-VII & XII mortgage loan, the Eastgate Two Phases VIII-X mortgage loan, the Brickyard Square mortgage loan, the Flatiron Hotel mortgage loan and the Commerce Point I & II mortgage loan, each of which is part of a loan combination, loan-to-value ratio, debt service coverage ratio and debt yield calculations include the related pari passu companion loan(s) (unless otherwise stated) but does not take account of any related subordinate debt. See Annex A-1 to the Free Writing Prospectus. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
14
Wells Fargo Commercial Mortgage Trust 2015-C28 | Characteristics of the Mortgage Pool |
G. Geographic Distribution(1)(2)
Location(3) | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Cut- off Date Balance (%) | Weighted Average Cut-off Date LTV Ratio (%) | Weighted Average Balloon or ARD LTV Ratio (%) | Weighted Average U/W NCF DSCR (x) | Weighted Average U/W NOI Debt Yield (%) | Weighted Average U/W NCF Debt Yield (%) | Weighted Average Mortgage Rate (%) | ||||||||||||||||
California | 11 | $305,786,849 | 26.3 | % | 56.9 | % | 51.8 | % | 1.71 | x | 10.3 | % | 9.6 | % | 3.891 | % | |||||||||
Southern | 9 | 218,888,992 | 18.8 | 53.4 | 48.3 | 1.83 | 10.8 | 9.9 | 3.895 | ||||||||||||||||
Northern | 2 | 86,897,858 | 7.5 | 65.6 | 60.7 | 1.40 | 9.1 | 8.8 | 3.883 | ||||||||||||||||
Texas | 21 | 130,841,843 | 11.2 | 71.5 | 60.2 | 1.53 | 10.3 | 9.5 | 4.383 | ||||||||||||||||
Pennsylvania | 17 | 104,623,249 | 9.0 | 66.2 | 59.8 | 1.94 | 10.6 | 9.8 | 4.237 | ||||||||||||||||
New York | 6 | 66,393,318 | 5.7 | 64.0 | 56.8 | 1.51 | 10.4 | 9.6 | 4.542 | ||||||||||||||||
Florida | 10 | 64,749,869 | 5.6 | 63.0 | 51.7 | 1.66 | 10.8 | 9.8 | 4.218 | ||||||||||||||||
Massachusetts | 6 | 57,928,429 | 5.0 | 64.6 | 56.2 | 1.90 | 12.9 | 11.9 | 4.181 | ||||||||||||||||
Other(4) | 63 | 434,362,861 | 37.3 | 68.9 | 61.2 | 1.68 | 9.7 | 9.1 | 4.224 | ||||||||||||||||
Total/Weighted Average | 134 | $1,164,686,419 | 100.0 | % | 65.0 | % | 57.5 | % | 1.69 | x | 10.3 | % | 9.5 | % | 4.171 | % |
(1) | The Mortgaged Properties are located in 34 states. |
(2) | Because this table presents information relating to the mortgaged properties and not the mortgage loans, (a) the information for mortgage loans secured by more than one mortgaged property (other than through cross-collateralization with other mortgage loans) is based on allocated amounts (allocating the mortgage loan principal balance to each of those properties according to the relative appraised values of the mortgaged properties or the allocated loan amounts or property-specific release prices set forth in the related mortgage loan documents or such other allocation as the related mortgage loan seller deemed appropriate), and (b) the information for each mortgaged property that relates to a mortgage loan that is cross-collateralized with other mortgage loans is based upon the principal balance of that mortgage loan, except that the applicable loan-to-value ratio, debt service coverage ratio and debt yield for each such mortgaged property is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgaged property securing a mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. With respect to the Eastgate One Phases I-VII & XII mortgage loan, the Eastgate Two Phases VIII-X mortgage loan, the Brickyard Square mortgage loan, the Flatiron Hotel mortgage loan and the Commerce Point I & II mortgage loan, each of which is part of a loan combination, loan-to-value ratio, debt service coverage ratio and debt yield calculations include the related pari passu companion loan(s) (unless otherwise stated) but does not take account of any related subordinate debt. See Annex A-1 to the Free Writing Prospectus. |
(3) | For purposes of determining whether a mortgaged property is in Northern California or Southern California, Northern California includes areas with zip codes above 93600 and Southern California includes areas with zip codes of 93600 and below. |
(4) | Includes 28 other states. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
15
Wells Fargo Commercial Mortgage Trust 2015-C28 | Characteristics of the Mortgage Pool |
H. Characteristics of the Mortgage Pool(1)
CUT-OFF DATE BALANCE | ||||||||||
Number of | ||||||||||
Range of Cut-off Date | Mortgage | Aggregate Cut- | % of Cut-off | |||||||
Balances ($) | Loans | off Date Balance | Date Balance | |||||||
993,237 - 1,000,000 | 1 | $993,237 | 0.1 | % | ||||||
1,000,001 - 2,000,000 | 13 | 20,756,401 | 1.8 | |||||||
2,000,001 - 3,000,000 | 7 | 17,934,615 | 1.5 | |||||||
3,000,001 - 4,000,000 | 16 | 57,206,530 | 4.9 | |||||||
4,000,001 - 5,000,000 | 10 | 45,230,818 | 3.9 | |||||||
5,000,001 - 6,000,000 | 9 | 50,678,637 | 4.4 | |||||||
6,000,001 - 7,000,000 | 7 | 46,427,445 | 4.0 | |||||||
7,000,001 - 8,000,000 | 1 | 7,186,495 | 0.6 | |||||||
8,000,001 - 9,000,000 | 3 | 25,038,807 | 2.1 | |||||||
9,000,001 - 10,000,000 | 3 | 29,981,325 | 2.6 | |||||||
10,000,001 - 15,000,000 | 10 | 131,656,131 | 11.3 | |||||||
15,000,001 - 20,000,000 | 5 | 90,755,125 | 7.8 | |||||||
20,000,001 - 30,000,000 | 7 | 173,543,352 | 14.9 | |||||||
30,000,001 - 50,000,000 | 2 | 90,350,000 | 7.8 | |||||||
50,000,001 - 70,000,000 | 2 | 129,000,000 | 11.1 | |||||||
70,000,001 - 80,000,000 | 1 | 75,000,000 | 6.4 | |||||||
80,000,001 - 87,547,500 | 2 | 172,947,500 | 14.8 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
Average: | $11,764,509 | |||||||||
UNDERWRITTEN NOI DEBT SERVICE COVERAGE RATIO | ||||||||||
Number of | ||||||||||
Range of U/W NOI | Mortgage | Aggregate Cut- | % of Cut-off | |||||||
DSCRs (x) | Loans | off Date Balance | Date Balance | |||||||
1.26 - 1.30 | 5 | $59,281,131 | 5.1 | % | ||||||
1.31 - 1.40 | 3 | 9,243,237 | 0.8 | |||||||
1.41 - 1.50 | 14 | 187,616,090 | 16.1 | |||||||
1.51 - 1.60 | 17 | 153,104,374 | 13.1 | |||||||
1.61 - 1.70 | 9 | 96,761,427 | 8.3 | |||||||
1.71 - 1.80 | 11 | 87,831,488 | 7.5 | |||||||
1.81 - 1.90 | 12 | 177,449,858 | 15.2 | |||||||
1.91 - 2.00 | 6 | 123,787,617 | 10.6 | |||||||
2.01 - 2.25 | 6 | 110,050,863 | 9.4 | |||||||
2.26 - 2.50 | 8 | 118,901,270 | 10.2 | |||||||
2.51 - 2.75 | 5 | 20,311,206 | 1.7 | |||||||
2.76 - 3.00 | 1 | 8,350,000 | 0.7 | |||||||
3.01 - 3.50 | 1 | 1,497,858 | 0.1 | |||||||
3.51 - 4.48 | 1 | 10,500,000 | 0.9 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
Weighted Average: | 1.82x | |||||||||
UNDERWRITTEN NCF DEBT SERVICE COVERAGE RATIO | ||||||||||
Number of | ||||||||||
Range of U/W NCF | Mortgage | Aggregate Cut- | % of Cut-off | |||||||
DSCRs (x) | Loans | off Date Balance | Date Balance | |||||||
1.24 - 1.30 | 9 | $72,640,392 | 6.2 | % | ||||||
1.31 - 1.40 | 11 | 159,747,567 | 13.7 | |||||||
1.41 - 1.50 | 23 | 246,007,082 | 21.1 | |||||||
1.51 - 1.60 | 12 | 106,041,641 | 9.1 | |||||||
1.61 - 1.70 | 11 | 122,619,983 | 10.5 | |||||||
1.71 - 1.80 | 10 | 184,918,557 | 15.9 | |||||||
1.81 - 1.90 | 3 | 11,696,901 | 1.0 | |||||||
1.91 - 2.00 | 3 | 110,022,948 | 9.4 | |||||||
2.01 - 2.25 | 6 | 33,322,283 | 2.9 | |||||||
2.26 - 2.50 | 6 | 92,952,782 | 8.0 | |||||||
2.51 - 3.00 | 3 | 12,718,424 | 1.1 | |||||||
3.01 - 3.50 | 1 | 1,497,858 | 0.1 | |||||||
3.51 – 3.95 | 1 | 10,500,000 | 0.9 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
Weighted Average: | 1.69x |
LOAN PURPOSE | ||||||||||
Number of | ||||||||||
Mortgage | Aggregate Cut- | % of Cut-off | ||||||||
Loan Purpose | Loans | off Date Balance | Date Balance | |||||||
Refinance | 79 | $927,144,309 | 79.6 | % | ||||||
Acquisition | 20 | 237,542,110 | 20.4 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
MORTGAGE RATE | ||||||||||
Number of | ||||||||||
Range of Mortgage Rates | Mortgage | Aggregate Cut- | % of Cut-off | |||||||
(%) | Loans | off Date Balance | Date Balance | |||||||
3.570 - 3.750 | 1 | $10,500,000 | 0.9 | % | ||||||
3.751 - 4.000 | 10 | 418,317,998 | 35.9 | |||||||
4.001 - 4.250 | 38 | 394,020,417 | 33.8 | |||||||
4.251 - 4.500 | 23 | 158,086,859 | 13.6 | |||||||
4.501 - 4.750 | 13 | 94,081,525 | 8.1 | |||||||
4.751 - 5.000 | 8 | 71,905,445 | 6.2 | |||||||
5.001 - 7.000 | 3 | 13,171,077 | 1.1 | |||||||
7.001 - 7.160 | 3 | 4,603,098 | 0.4 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
Weighted Average: | 4.171% | |||||||||
UNDERWRITTEN NOI DEBT YIELD | ||||||||||
Number of | ||||||||||
Range of U/W NOI | Mortgage | Aggregate Cut- | % of Cut-off | |||||||
Debt Yields (%) | Loans | off Date Balance | Date Balance | |||||||
7.6 - 8.0 | 5 | $59,281,131 | 5.1 | % | ||||||
8.1 - 9.0 | 21 | 365,560,067 | 31.4 | |||||||
9.1 - 10.0 | 16 | 242,000,655 | 20.8 | |||||||
10.1 - 11.0 | 22 | 263,427,509 | 22.6 | |||||||
11.1 - 12.0 | 10 | 89,400,837 | 7.7 | |||||||
12.1 - 13.0 | 7 | 57,297,169 | 4.9 | |||||||
13.1 - 14.0 | 4 | 30,931,462 | 2.7 | |||||||
14.1 - 15.0 | 3 | 10,889,683 | 0.9 | |||||||
15.1 - 16.0 | 4 | 16,815,624 | 1.4 | |||||||
16.1 - 17.0 | 2 | 20,481,325 | 1.8 | |||||||
17.1 - 18.0 | 1 | 2,500,000 | 0.2 | |||||||
19.1 - 20.0 | 1 | 1,497,858 | 0.1 | |||||||
20.1 – 85.2 | 3 | 4,603,098 | 0.4 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
Weighted Average: | 10.3% | |||||||||
UNDERWRITTEN NCF DEBT YIELD | ||||||||||
Number of | ||||||||||
Range of U/W NCF | Mortgage | Aggregate Cut- | % of Cut-off | |||||||
Debt Yields (%) | Loans | off Date Balance | Date Balance | |||||||
7.4 - 8.0 | 6 | $63,556,131 | 5.5 | % | ||||||
8.1 - 9.0 | 34 | 545,105,661 | 46.8 | |||||||
9.1 - 10.0 | 21 | 281,279,085 | 24.2 | |||||||
10.1 - 11.0 | 15 | 145,815,818 | 12.5 | |||||||
11.1 - 12.0 | 7 | 63,686,805 | 5.5 | |||||||
12.1 - 13.0 | 2 | 8,421,218 | 0.7 | |||||||
13.1 - 14.0 | 6 | 26,041,865 | 2.2 | |||||||
14.1 - 15.0 | 2 | 20,481,325 | 1.8 | |||||||
15.1 - 16.0 | 1 | 1,697,555 | 0.1 | |||||||
16.1 - 18.0 | 1 | 2,500,000 | 0.2 | |||||||
18.1 - 20.0 | 1 | 1,497,858 | 0.1 | |||||||
20.1 – 82.2 | 3 | 4,603,098 | 0.4 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
Weighted Average: | 9.5% |
(1) | Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to value ratio, debt service coverage ratio and debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. With respect to the Eastgate One Phases I-VII & XII mortgage loan, the Eastgate Two Phases VIII-X mortgage loan, the Brickyard Square mortgage loan, the Flatiron Hotel mortgage loan and the Commerce Point I & II mortgage loan, each of which is part of a loan combination, loan-to-value ratio, debt service coverage ratio and debt yield calculations include the related pari passu companion loan(s) (unless otherwise stated) but does not take account of any related subordinate debt. See Annex A-1 to the Free Writing Prospectus. Prepayment provisions for each mortgage loan reflects the entire life of the loan (from origination to maturity or ARD). |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
16
Wells Fargo Commercial Mortgage Trust 2015-C28 | Characteristics of the Mortgage Pool |
ORIGINAL TERM TO MATURITY OR ARD | |||||||||
Original Terms to Maturity or ARD (months) | Number of Mortgage Loans | Aggregate Cut- off Date Balance | % of Cut-off Date Balance | ||||||
60 | 5 | $53,446,218 | 4.6 | % | |||||
120 | 91 | 1,106,637,103 | 95.0 | ||||||
240 | 3 | 4,603,098 | 0.4 | ||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | |||||
Weighted Average: | 118 months | ||||||||
REMAINING TERM TO MATURITY OR ARD | |||||||||
Range of Remaining Terms to Maturity or ARD (months) | Number of Mortgage Loans | Aggregate Cut- off Date Balance | % of Cut-off Date Balance | ||||||
42 - 84 | 8 | $58,049,316 | 5.0 | % | |||||
85 - 120 | 91 | 1,106,637,103 | 95.0 | ||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | |||||
Weighted Average: | 116 months | ||||||||
ORIGINAL AMORTIZATION TERM(2) | |||||||||
Range of Original Amortization Terms (months) | Number of Mortgage Loans | Aggregate Cut- off Date Balance | % of Cut-off Date Balance | ||||||
Interest-Only | 7 | $211,707,500 | 18.2 | % | |||||
240 | 4 | 10,143,449 | 0.9 | ||||||
241 - 300 | 18 | 160,823,563 | 13.8 | ||||||
301 - 360 | 70 | 782,011,907 | 67.1 | ||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | |||||
Weighted Average(3): | 348 months | ||||||||
(2) The original amortization term shown for any mortgage loan that is interest-only for part of its term does not include the number of months in its interest-only period and reflects only the number of months as of the commencement of amortization remaining from the end of such interest-only period. (3) Excludes the non-amortizing mortgage loans. | |||||||||
REMAINING AMORTIZATION TERM(4) | |||||||||
Range of Remaining Amortization Terms (months) | Number of Mortgage Loans | Aggregate Cut- off Date Balance | % of Cut-off Date Balance | ||||||
Interest-Only | 7 | $211,707,500 | 18.2 | % | |||||
42 - 60 | 2 | 2,014,106 | 0.2 | ||||||
61 - 180 | 1 | 2,588,992 | 0.2 | ||||||
181 - 240 | 2 | 8,129,342 | 0.7 | ||||||
241 - 300 | 17 | 158,234,571 | 13.6 | ||||||
301 - 360 | 70 | 782,011,907 | 67.1 | ||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | |||||
Weighted Average(5): | 347 months | ||||||||
(4) The remaining amortization term shown for any mortgage loan that is interest-only for part of its term does not include the number of months in its interest-only period and reflects only the number of months as of the commencement of amortization remaining from the end of such interest-only period. (5) Excludes the non-amortizing mortgage loans. | |||||||||
LOCKBOXES | |||||||||
Type of Lockbox | Number of Mortgage Loans | Aggregate Cut- off Date Balance | % of Cut-off Date Balance | ||||||
Springing | 54 | $593,200,248 | 50.9 | % | |||||
Hard | 23 | 417,863,466 | 35.9 | ||||||
Soft | 5 | 88,037,500 | 7.6 | ||||||
None | 17 | 65,585,205 | 5.6 | ||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | |||||
PREPAYMENT PROVISION SUMMARY | |||||||||
Prepayment Provision | Number of Mortgage Loans | Aggregate Cut- off Date Balance | % of Cut-off Date Balance | ||||||
Lockout/Defeasance/Open | 77 | $814,968,065 | 70.0 | % | |||||
Lockout/GTR YM or 1%/Open | 20 | 214,718,354 | 18.4 | ||||||
Lockout/ GTR YM or 1%/Defeasance or GTR YM or 1%/Open | 2 | 135,000,000 | 11.6 | ||||||
Total: | 99 | $1,164,686,419 | 100.0 | % |
CUT-OFF DATE LOAN-TO-VALUE RATIO | ||||||||||
Number of | ||||||||||
Range of Cut-off Date LTV | Mortgage | Aggregate Cut- | % of Cut-off | |||||||
Ratios (%) | Loans | off Date Balance | Date Balance | |||||||
5.6 - 30.0 | 3 | $4,603,098 | 0.4 | % | ||||||
30.1 - 35.0 | 1 | 1,497,858 | 0.1 | |||||||
35.1 - 40.0 | 1 | 2,500,000 | 0.2 | |||||||
40.1 - 45.0 | 3 | 13,793,773 | 1.2 | |||||||
45.1 - 50.0 | 4 | 108,892,782 | 9.3 | |||||||
50.1 - 55.0 | 6 | 37,431,325 | 3.2 | |||||||
55.1 - 60.0 | 11 | 132,885,359 | 11.4 | |||||||
60.1 - 65.0 | 17 | 205,993,278 | 17.7 | |||||||
65.1 - 70.0 | 14 | 204,093,092 | 17.5 | |||||||
70.1 - 75.0 | 39 | 452,995,855 | 38.9 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
Weighted Average: | 65.0% | |||||||||
BALLOON OR ARD LOAN-TO-VALUE RATIO | ||||||||||
Number of | ||||||||||
Range of Balloon LTV | Mortgage | Aggregate Cut- | % of Cut-off | |||||||
Ratios (%) | Loans | off Date Balance | Date Balance | |||||||
0.0 - 20.0 | 3 | $4,603,098 | 0.4 | % | ||||||
20.1 - 25.0 | 1 | 1,497,858 | 0.1 | |||||||
25.1 - 30.0 | 1 | 2,500,000 | 0.2 | |||||||
30.1 - 35.0 | 2 | 8,230,679 | 0.7 | |||||||
35.1 - 40.0 | 3 | 16,670,325 | 1.4 | |||||||
40.1 - 45.0 | 8 | 108,183,396 | 9.3 | |||||||
45.1 - 50.0 | 14 | 108,509,263 | 9.3 | |||||||
50.1 - 55.0 | 17 | 163,051,302 | 14.0 | |||||||
55.1 - 60.0 | 20 | 196,962,999 | 16.9 | |||||||
60.1 - 65.0 | 17 | 334,587,500 | 28.7 | |||||||
65.1 - 70.0 | 11 | 126,792,500 | 10.9 | |||||||
70.1 - 74.0 | 2 | 93,097,500 | 8.0 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
Weighted Average: | 57.5% | |||||||||
AMORTIZATION TYPE | ||||||||||
Number of | ||||||||||
Mortgage | Aggregate Cut- | % of Cut-off | ||||||||
Type of Amortization | Loans | off Date Balance | Date Balance | |||||||
Interest-only, | ||||||||||
Amortizing Balloon | 41 | $677,910,000 | 58.2 | % | ||||||
Amortizing Balloon | 48 | 288,554,813 | 24.8 | |||||||
Interest-only, Balloon | 6 | 189,207,500 | 16.2 | |||||||
Interest-only, | ||||||||||
Amortizing ARD | 2 | 7,000,000 | 0.6 | |||||||
Fully Amortizing | 2 | 2,014,106 | 0.2 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
ORIGINAL TERM OF INTEREST-ONLY PERIOD FOR PARTIAL IO LOANS | ||||||||||
Number of | ||||||||||
Mortgage | Aggregate Cut- | % of Cut-off | ||||||||
Range of IO Term (months) | Loans | off Date Balance | Date Balance | |||||||
12 - 24 | 19 | $158,887,500 | 13.6 | % | ||||||
25 -48 | 11 | 152,890,000 | 13.1 | |||||||
49 - 84 | 13 | 373,132,500 | 32.0 | |||||||
Total: | 43 | $684,910,000 | 58.8 | % | ||||||
Weighted Average: | 50 months | |||||||||
SEASONING | ||||||||||
Number of | ||||||||||
Mortgage | Aggregate Cut- | % of Cut-off | ||||||||
Seasoning (months) | Loans | off Date Balance | Date Balance | |||||||
0 | 33 | $302,380,500 | 26.0 | % | ||||||
1 | 49 | 721,516,954 | 61.9 | |||||||
2 | 10 | 109,210,420 | 9.4 | |||||||
3 | 4 | 26,975,448 | 2.3 | |||||||
186 - 198 | 3 | 4,603,098 | 0.4 | |||||||
Total: | 99 | $1,164,686,419 | 100.0 | % | ||||||
Weighted Average: | 2 months |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
17
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certain Terms and Conditions |
V. Certain Terms and Conditions
Interest Entitlements: | The interest entitlement of each Class of Offered Certificates on each Distribution Date generally will be the interest accrued during the related Interest Accrual Period on the related Certificate Principal Balance or Notional Amount at the related pass-through rate, net of any prepayment interest shortfalls allocated to that Class for such Distribution Date as described below. If prepayment interest shortfalls arise from voluntary prepayments (without Special Servicer consent) on particular non-specially serviced mortgage loans during any collection period, the Master Servicer is required to make a compensating interest payment to offset those shortfalls, generally up to an amount equal to the portion of its master servicing fees that accrue at one basis point per annum. The remaining amount of prepayment interest shortfalls will be allocated to reduce the interest entitlement on all Classes of Certificates (other than the Class X-A, X-B, X-E, X-F and X-G Certificates), pro rata, based on their respective amounts of accrued interest for the related Distribution Date (except with respect to the allocation among the Class A-S, B, C and PEX Certificates as described below under “Allocations and Distributions on the Class A-S, B, C and PEX Certificates”). If a Class receives less than the entirety of its interest entitlement on any Distribution Date, then the shortfall, excluding any shortfall due to prepayment interest shortfalls, will be added to its interest entitlement for the next succeeding Distribution Date. Interest entitlements on the Class E and D Certificates and the Class C and B regular interests, in that order, may be reduced by certain Trust Advisor expenses (subject to the discussion below under “Allocations and Distributions on the Class A-S, B, C and PEX Certificates”). | ||
Principal Distribution Amount: | The Principal Distribution Amount for each Distribution Date generally will be the aggregate amount of principal received or advanced in respect of the mortgage loans, net of any non-recoverable advances and interest thereon that are reimbursed to the Master Servicer, the Special Servicer or the Trustee during the related collection period. Non-recoverable advances and interest thereon are reimbursable from principal collections and advances before reimbursement from other amounts. The Principal Distribution Amount may also be reduced, with a corresponding loss, to the Class E and D Certificates and the Class C, B and A-S regular interests, then to the Class A-1, A-2, A-3, A-4 and A-SB Certificates and Class A-4FX regular interest (with any losses on the Class A-1, A-2, A-3, A-4 and A-SB Certificates and Class A-4FX regular interest allocated pro rata according to their respective Certificate Principal Balances immediately prior to that Distribution Date), in that order, in connection with certain Trust Advisor expenses to the extent that interest entitlements on the Class B and C regular interests and the Class D and E Certificates are insufficient to absorb the effect of the expense on any particular Distribution Date. For a discussion on the allocation of amounts distributable in respect of the Class A-S, B and C regular interests, see “Allocations and Distributions on the Class A-S, B, C and PEX Certificates” below. | ||
Distributions: | On each Distribution Date, funds available for distribution from the mortgage loans, net of specified trust fees, expenses and reimbursements will generally be distributed in the following amounts and order of priority (in each case to the extent of remaining available funds): | ||
1. | Class A-1, A-2, A-3, A-4, A-SB, X-A, X-B, X-E, X-F and X-G Certificates and Class A-4FX regular interest: To interest on the Class A-1, A-2, A-3, A-4, A-SB, X-A, X-B, X-E, X-F and X-G Certificates and the Class A-4FX regular interest, pro rata, according to their respective interest entitlements. | ||
2. | Class A-1, A-2, A-3, A-4 and A-SB Certificates and Class A-4FX regular interest: To principal on the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX regular interest in the following amounts and order of priority: (i) first, to principal on the Class A-SB Certificates, in an amount up to the Principal Distribution Amount for such Distribution Date until their Certificate Principal Balance is reduced to the Class A-SB Planned Principal Balance for such Distribution Date; (ii) second, to principal on the Class A-1 Certificates until their Certificate Principal Balance is reduced to zero, up to the remainder of the Principal Distribution Amount for such Distribution Date; (iii) third, to principal on the Class A-2 Certificates until their Certificate Principal Balance is reduced to zero, up to the remainder of the Principal Distribution Amount for such Distribution Date; (iv) fourth, to principal on the Class A-3 Certificates until their Certificate Principal Balance is reduced to zero, up to the remainder of the Principal Distribution Amount for such Distribution Date; (v) fifth, on a pro rata basis, to principal on the Class A-4 Certificates and the Class A-4FX regular interest until their respective Certificate Principal Balances are reduced to zero, up to the remainder of the Principal Distribution Amount for such Distribution Date; and (vi) sixth, to principal on the Class A-SB Certificates until their Certificate Principal Balance is reduced to zero, up to the remainder of the Principal Distribution Amount for such Distribution Date. However, if the Certificate Principal Balance of each and every Class of Principal Balance Certificates, other than the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX regular |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
18
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certain Terms and Conditions |
interest, has been reduced to zero as a result of the allocation of Mortgage Loan losses and expenses and any of the Class A-1, A-2, A-3, A-4 and A-SB Certificates and Class A-4FX regular interest remains outstanding, then the Principal Distribution Amount will be distributed on the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX regular interest, pro rata, based on their respective outstanding Certificate Principal Balances, until their Certificate Principal Balances have been reduced to zero. |
3. | Class A-1, A-2, A-3, A-4 and A-SB Certificates and Class A-4FX regular interest: To reimburse the holders of the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX regular interest, pro rata, for any previously unreimbursed losses (other than certain Trust Advisor expenses) on the mortgage loans that were previously allocated in reduction of the Certificate Principal Balances of such Classes. | ||
4. | Class A-S regular interest: To make distributions on the Class A-S regular interest as follows: (a) first, to interest on Class A-S regular interest in the amount of the interest entitlement for that Class; (b) next, to the extent of the portion of the Principal Distribution Amount remaining after distributions in respect of principal to each Class with a higher distribution priority (in this case, the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX regular interest), to principal on the Class A-S regular interest until its principal balance is reduced to zero; and (c) next, to reimburse the holders of the Class A-S regular interest for any previously unreimbursed losses (other than certain Trust Advisor expenses) on the mortgage loans that were previously allocated to that Class in reduction of its principal balance. | ||
5. | Class B regular interest: To make distributions on the Class B regular interest as follows: (a) first, to interest on Class B regular interest in the amount of the interest entitlement for that Class; (b) next, to the extent of the portion of the Principal Distribution Amount remaining after distributions in respect of principal to each Class with a higher distribution priority (in this case, the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX and A-S regular interests), to principal on the Class B regular interest until its principal balance is reduced to zero; and (c) next, to reimburse the holders of the Class B regular interest for any previously unreimbursed losses (other than certain Trust Advisor expenses) on the mortgage loans that were previously allocated to that Class in reduction of its principal balance. | ||
6. | Class C regular interest: To make distributions on the Class C regular interest as follows: (a) first, to interest on Class C regular interest in the amount of the interest entitlement for that Class; (b) next, to the extent of the portion of the Principal Distribution Amount remaining after distributions in respect of principal to each Class with a higher distribution priority (in this case, the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX, A-S and B regular interests), to principal on the Class C regular interest until its principal balance is reduced to zero; and (c) next, to reimburse the holders of the Class C regular interest for any previously unreimbursed losses (other than certain Trust Advisor expenses) on the mortgage loans that were previously allocated to that Class in reduction of its principal balance. | ||
7. | Class D Certificates: To make distributions on the Class D Certificates as follows: (a) first, to interest on Class D Certificates in the amount of the interest entitlement for that Class; (b) next, to the extent of the portion of the Principal Distribution Amount remaining after distributions in respect of principal to each Class with a higher distribution priority (in this case, the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX, A-S, B and C regular interests), to principal on the Class D Certificates until its principal balance is reduced to zero; and (c) next, to reimburse the holders of the Class D Certificates for any previously unreimbursed losses (other than certain Trust Advisor expenses) on the mortgage loans that were previously allocated to that Class in reduction of its principal balance. | ||
8. | After the Class A-1, A-2, A-3, A-4 and A-SB Certificates, the Class A-4FX, A-S, B and C regular interests and the Class D Certificates are paid all amounts to which they are entitled, the remaining funds available for distribution will be used to pay interest, principal and loss reimbursement amounts (other than certain Trust Advisor expenses) on the Class E, F and G Certificates sequentially in that order in a manner analogous to the Class D Certificates. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
19
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certain Terms and Conditions |
Allocations and Distributions on the Class A-S, B, C and PEX Certificates: | On the closing date, the upper-tier REMIC of the issuing entity will issue the Class A-S, Class B and Class C regular interests (each a “regular interest”) which will have outstanding principal balances on the closing date of $88,807,000, $62,602,000 and $50,955,000, respectively. The regular interests will be held in a grantor trust for the benefit of the holders of the Class A-S, B, C and PEX Certificates. The Class A-S, B, C and PEX Certificates will, at all times, represent undivided beneficial ownership interests in a grantor trust that will hold those regular interests. Each class of the Class A-S, B and C Certificates will, at all times, represent an undivided beneficial ownership interest in a percentage of the outstanding principal balance of the regular interest with the same alphabetical class designation. The Class PEX Certificates will, at all times, represent an undivided beneficial ownership interest in the remaining percentages of the outstanding principal balances of the Class A-S, B and C regular interests and which percentage interests are referred to in this Term Sheet as the “Class PEX Component A-S”, “Class PEX Component B” and “Class PEX Component C”, respectively (collectively, the “Class PEX Components”). Interest, principal, prepayment premiums, yield maintenance charges and voting rights that are allocated to the Class A-S, B or C regular interest will be distributed or allocated, as applicable, as between the Class A-S, B or C Certificates, as applicable, on the one hand, and Class PEX Component A-S, Class PEX Component B or Class PEX Component C, as applicable (and correspondingly, the Class PEX Certificates), on the other hand, pro rata, based on their respective percentage interests in the Class A-S, Class B or Class C regular interest, as applicable. In addition, any losses (including, without limitation, as a result of Trust Advisor expenses) that are allocated to the Class A-S, Class B or Class C regular interest will correspondingly be allocated as between the Class A-S, B or C Certificates, as applicable, on the one hand, and Class PEX Component A-S, Class PEX Component B or Class PEX Component C, as applicable (and correspondingly, the Class PEX Certificates), on the other hand, pro rata, based on their respective percentage interests in the Class A-S, Class B or Class C regular interest, as applicable. For a complete description of the allocations and distributions with respect to the Class A-S regular interest, the Class B regular interest and the Class C regular interest (and correspondingly the Class A-S, B, C and PEX Certificates and the Class PEX Component A-S, Class PEX Component B and Class PEX Component C), see “Description of the Offered Certificates” in the Free Writing Prospectus. See “Material Federal Income Tax Consequences” in the Free Writing Prospectus for a discussion of the tax treatment of the Exchangeable Certificates. | |
Exchanging Certificates through Combination and Recombination: | If you own Class A-S, B and C Certificates, you will be able to exchange them for a proportionate interest in the Class PEX Certificates, and vice versa, as described in the Free Writing Prospectus. You can exchange your Exchangeable Certificates by notifying the Certificate Administrator. If Exchangeable Certificates are outstanding and held by certificateholders, those certificates will receive principal and interest that would otherwise have been payable on the same proportion of certificates exchanged therefor if those certificates were outstanding and held by certificateholders. Any such allocations of principal and interest between classes of Exchangeable Certificates will have no effect on the principal or interest entitlements of any other class of certificates. The Free Writing Prospectus describes the available combinations of Exchangeable Certificates eligible for exchange. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
20
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certain Terms and Conditions |
Allocation of Yield Maintenance and Prepayment Premiums: | If any yield maintenance charge or prepayment premium is collected during any particular collection period with respect to any mortgage loan, then on the distribution date corresponding to that collection period, the certificate administrator will pay that yield maintenance charge or prepayment premium (net of liquidation fees payable therefrom) in the following manner: (1) to each of the Class A-1, A-2, A-3, A-4, A-SB and D Certificates and Class A-4FX, A-S, B and C regular interests, the product of (a) such yield maintenance charge or prepayment premium, (b) the related Base Interest Fraction (as defined in the Free Writing Prospectus) for such class or regular interest, and (c) a fraction, the numerator of which is equal to the amount of principal distributed to such class or regular interest for that distribution date, and the denominator of which is the total amount of principal distributed to all Principal Balance Certificates (other than the Class A-4FX and A-4FL Certificates and the Exchangeable Certificates) and the Class A-4FX, A-S, B and C regular interests for that distribution date, and (2) to the Class X-A Certificates, the excess, if any, of (a) the product of (i) such yield maintenance charge or prepayment premium and (ii) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-1, A-2, A-3, A-4, A-SB Certificates and Class A-4FX and A-S regular interest for that distribution date, and the denominator of which is the total amount of principal distributed to all Principal Balance Certificates (other than the Class A-4FX and A-4FL Certificates and the Exchangeable Certificates) and the Class A-4FX, A-S, B and C regular interests for that distribution date, over (b) the amount of such yield maintenance charge or prepayment premium distributed to the Class A-1, A-2, A-3, A-4, A-SB Certificates and Class A-4FX and A-S regular interests as described above, and (3) to the Class X-B Certificates, any remaining such yield maintenance charge or prepayment premium not distributed as described above. No prepayment premiums or yield maintenance charges will be distributed to the holders of the Class X-E, X-F, X-G, E, F, G, V or R Certificates. For a description of when prepayment premiums and yield maintenance charges are generally required on the mortgage loans, see Annex A-1 to the Free Writing Prospectus. See also “Risk Factors—Prepayments and Repurchases of the Mortgage Assets Will Affect the Timing of Your Cash Flow and May Affect Your Yield” in the prospectus attached to the Free Writing Prospectus. Prepayment premiums and yield maintenance charges will be distributed on each Distribution Date only to the extent they are actually received on the mortgage loans as of the related Determination Date. | |
Realized Losses: | The Certificate Principal Balances of the Class A-1, A-2, A-3, A-4, A-SB, D, E, F and G Certificates, and the Class A-4FX, A-S, B and C regular interests will be reduced without distribution on any Distribution Date as a write-off to the extent of any losses realized on the mortgage loans allocated to such Class or regular interest on such Distribution Date. Such losses (other than certain Trust Advisor expenses) will be applied in the following order, in each case until the related Certificate Principal Balance is reduced to zero: first, to Class G; second, to Class F; third, to Class E; fourth, to Class D; fifth, to the Class C regular interest; sixth, to the Class B regular interest; seventh, to the Class A-S regular interest; and, finally, pro rata, to Classes A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX regular interest based on their outstanding Certificate Principal Balances. Certain Trust Advisor expenses (if not absorbed by reductions of interest entitlements on the Class E and D Certificates and the Class C and B regular interests) will be applied as write-offs in a similar manner, except that such write-offs will be applied only to the Class E and D Certificates, the Class C, B and A-S regular interests, and the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX regular interest (with any write-offs on the Class A-1, A-2, A-3, A-4 and A-SB Certificates and the Class A-4FX regular interest to be allocated pro rata according to their respective Certificate Principal Balances immediately prior to that Distribution Date), in that order. Any realized losses allocated to the Class A-S, B and C regular interests will, in turn, be allocated to the Class A-S, B, C and PEX Certificates as described above in “Allocations and Distributions on the Class A-S, B, C and PEX Certificates”. The notional amount of the Class X-A Certificates will be reduced by the amount of all losses that are allocated to the Class A-1, A-2, A-3, A-4 or A-SB Certificates or the Class A-4FX or A-S regular interests as write-offs in reduction of their Certificate Principal Balances. The notional amount of the Class X-B Certificates will be reduced by the amount of all losses that are allocated to the Class B and C regular interests as write-offs in reduction of their Certificate Principal Balances. The notional amount of the Class X-E Certificates will be reduced by the amount of all losses that are allocated to the Class E Certificates as write-offs in reduction of its Certificate Principal Balance. The notional amount of the Class X-F Certificates will be reduced by the amount of all losses that are allocated to the Class F Certificates as write-offs in reduction of its Certificate Principal Balance. The notional amount of the Class X-G Certificates will be reduced by the amount of all losses that are allocated to the Class G Certificates as write-offs in reduction of its Certificate Principal Balance. | |
Debt Service Advances: | The Master Servicer or, if the Master Servicer fails to do so, the Trustee, will be obligated to advance delinquent debt service payments (other than balloon payments and default interest) and assumed debt service payments on the mortgage loans (including each pari passu mortgage loan but not its related pari passu companion loans), except to the extent any such advance is deemed |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
21
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certain Terms and Conditions |
non-recoverable from collections on the related mortgage loan. In addition, if an Appraisal Reduction Amount exists for a given mortgage loan, the interest portion of any debt service advance for such mortgage loan will be reduced, which will have the effect of reducing the amount of interest available for distribution to the Certificates in reverse alphabetical order of their Class designations (except that interest payments on the Class A-1, A-2, A-3, A-4, A-SB, X-A, X-B, X-E, X-F and X-G Certificates and the Class A-4FX regular interest would be affected on a pari passu basis). | ||
Servicing Advances: | The Master Servicer or, if the Master Servicer fails to do so, the Trustee, will be obligated to make servicing advances with respect to each mortgage loan it services, including the payment of delinquent property taxes, insurance premiums and ground rent, except to the extent that those advances are deemed non-recoverable from collections on the related mortgage loan. The master servicer under the WFCM 2015-C28 securitization will have the primary obligation to make any servicing advances with respect to the Eastgate One Phases I-VII & XII loan combination, the Eastgate Two Phases VIII-X loan combination, the Brickyard Square loan combination and the Flatiron Hotel loan combination. The master servicer of the CGCMT 2015-GC29 securitization will have the primary obligation to make any servicing advances with respect to the Commerce Point I & II loan combination. | |
Appraisal Reduction Amounts: | An Appraisal Reduction Amount generally will be created in the amount, if any, by which the principal balance of a required appraisal loan (which is a mortgage loan with respect to which certain defaults, modifications or insolvency events have occurred as further described in the Free Writing Prospectus) plus other amounts overdue or advanced in connection with such mortgage loan exceeds 90% of the appraised value of the related mortgaged property plus certain escrows and reserves (including letters of credit) held with respect to the mortgage loan. With respect to the Flatiron Hotel loan combination, any Appraisal Reduction Amount will be allocated first to the subordinate companion loan and then to the Flatiron Hotel mortgage loan. A mortgage loan will cease to be a required appraisal loan when the same has ceased to be a specially serviced mortgage loan (if applicable), has been brought current for at least three consecutive months and no other circumstances exist that would cause such mortgage loan to be a required appraisal loan. Appraisal Reduction Amounts will affect the amount of debt service advances on the related mortgage loan. Appraisal Reduction Amounts will also be taken into account in the determination of the identity of the Class whose majority constitutes the “majority subordinate certificateholder” and is entitled to appoint the subordinate class representative. | |
Clean-Up Call and Exchange Termination: | On each Distribution Date occurring after the aggregate unpaid principal balance of the mortgage loans is reduced below 1% of the initial aggregate principal balance of the mortgage loans as of the Cut-off Date, certain specified persons will have the option to purchase all of the remaining mortgage loans (and the trust’s interest in all property acquired through exercise of remedies in respect of any mortgage loan) at the price specified in the Free Writing Prospectus. Exercise of the option will terminate the trust and retire the then-outstanding certificates. If the aggregate Certificate Principal Balances of each of the Class A-1, A-2, A-3, A-4, A-SB, PEX and D Certificates and the Class A-4FX, A-S, B and C regular interests have been reduced to zero, the trust may also be terminated in connection with an exchange of all the then-outstanding certificates, for the mortgage loans and REO properties then remaining in the issuing entity, but all of the holders of those Classes of outstanding certificates would have to voluntarily participate in the exchange. | |
Liquidation Loan Waterfall: | Following the liquidation of any loan or property, the net liquidation proceeds generally will be applied (after reimbursement of advances and certain trust fund expenses), first, as a recovery of accrued interest, other than delinquent interest that was not advanced as a result of Appraisal Reduction Amounts, second, as a recovery of principal until all principal has been recovered, and then as a recovery of delinquent interest that was not advanced as a result of Appraisal Reduction Amounts. Please see “Description of the Offered Certificates—Distributions—Application of Mortgage Loan Collections” in the Free Writing Prospectus. | |
Majority Subordinate Certificateholder and Subordinate Class Representative: | A subordinate class representative may be appointed by the “majority subordinate certificate-holder”, which will be the holder(s) of a majority of: (a) during a “subordinate control period”, the most subordinate class among the Class F and G Certificates that has a Certificate Principal Balance, as notionally reduced by any Appraisal Reduction Amounts allocable to that class, that is at least equal to 25% of its total initial principal balance and (b) during a “collective consultation period”, the most subordinate class among the Class F and G Certificates that has a total principal balance, without regard to Appraisal Reduction Amounts, that is at least equal to 25% of its initial Certificate Principal Balance. The majority subordinate certificateholder will have a continuing right to appoint, remove or replace the subordinate class representative in its sole discretion. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
22
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certain Terms and Conditions |
This right may be exercised at any time and from time to time. See “Servicing of the Mortgage Loans and Administration of the Trust Fund—The Majority Subordinate Certificateholder and the Subordinate Class Representative” in the Free Writing Prospectus. | ||
Control and Consultation: | The rights of various parties to replace the Special Servicer and approve or consult with respect to major actions of the Special Servicer will vary according to defined periods. A “subordinate control period” will exist as long as the Class F Certificates have a Certificate Principal Balance, net of any Appraisal Reduction Amounts allocable to that class, that is not less than 25% of the initial principal balance of that class (unless a senior consultation period is deemed to occur generally or with respect to a particular mortgage loan, pursuant to clause (ii) of the definition of “senior consultation period”). In general, during a subordinate control period (and, with respect to the Flatiron Hotel loan combination, other than prior to the occurrence and continuance of a control appraisal period with respect to the related subordinate companion loan), (i) the subordinate class representative will be entitled to grant or withhold approval of asset status reports prepared, and material servicing actions proposed, by the Special Servicer, and (ii) the majority subordinate certificateholder, or the subordinate class representative on its behalf, will be entitled to terminate and replace the Special Servicer with or without cause, and appoint itself or another person as the successor special servicer (other than with respect to the Commerce Point I & II loan combination). It will be a condition to such appointment that DBRS, KBRA and Moody’s confirm that the appointment would not result in a qualification, downgrade or withdrawal of any of their then-current ratings of certificates. With respect to the Commerce Point I & II mortgage loan, serviced pursuant to the CGCMT 2015-GC29 pooling and servicing agreement, the majority subordinate certificateholder, or the subordinate class representative on its behalf, has the right to terminate the CGCMT 2015-GC29 special servicer solely with respect to the Commerce Point I & II loan combination, under terms substantially similar in all material respects to or materially consistent with the rights described above. A “collective consultation period” will exist as long as the Class F Certificates have a Certificate Principal Balance that both (i) as notionally reduced by any Appraisal Reduction Amounts allocable to that class, is less than 25% of its initial principal balance and (ii) without regard to any Appraisal Reduction Amounts allocable to that class, is 25% or more of its initial Certificate Principal Balance (unless a senior consultation period is deemed to occur generally or with respect to a particular mortgage loan, pursuant to clause (ii) of the definition of “senior consultation period”). In general, during a collective consultation period, the Special Servicer will be required to consult with the Trust Advisor (in addition to the subordinate class representative, during a collective consultation period) (and, with respect to the Flatiron Hotel loan combination, other than prior to the occurrence and continuance of a control appraisal period with respect to the related subordinate companion loan) in connection with asset status reports and material special servicing actions (other than with respect to the Commerce Point I & II loan combination). With respect to the Commerce Point I & II mortgage loan, the subordinate class representative will have the right to consent to, and consult with respect to, the actions of the CGCMT 2015-GC29 special servicer in accordance with the related intercreditor agreement and the CGCMT 2015-GC29 pooling and servicing agreement in the same manner as the subordinate class representative under the CGCMT 2015-GC29 pooling and servicing agreement does with respect to the other mortgage loans in that securitization. A “senior consultation period” will exist as long as either (i) the Class F certificates have an aggregate principal balance, without regard to any Appraisal Reduction Amounts allocable to that class, that is less than 25% of its initial principal balance or (ii) during such time as the Class F certificates are the most subordinate class of control-eligible certificates that have a then outstanding principal balance, net of Appraisal Reduction Amounts, at least equal to 25% of its initial principal balance, the then-majority subordinate certificateholder has irrevocably waived its right to appoint a subordinate class representative and to exercise any of the rights of the majority subordinate certificateholder or cause the exercise of the rights of the subordinate class representative and such rights have not been reinstated to a successor majority subordinate certificateholder as set forth in the pooling and servicing agreement. In general, during a senior consultation period, the Special Servicer must seek to consult with the Trust Advisor (and, with respect to the Flatiron Hotel loan combination, other than prior to the occurrence and continuance of a control appraisal period with respect to the related subordinate companion loan) in connection with asset status reports and material special servicing actions (other than with respect to the Commerce Point I & II loan combination), and, in general, no subordinate class representative will be recognized or have any right to terminate the Special Servicer or approve, direct or consult with respect to servicing matters. With respect to the Eastgate One Phases I-VII & XII loan combination, the Eastgate Two Phases VIII-X loan combination and the Brickyard Square loan combination, the rights of the subordinate class representative described above will be subject to the consultation rights of the holder of a related pari passu companion loan described under “Loan Combinations” below. With respect to the Flatiron Hotel loan combination, the subordinate class representative will have such rights as described below. With respect to the Commerce Point I & II loan combination, the rights of the subordinate class representative described above will be subject to the consultation rights of the holder of a related pari passu companion loan described under “Loan Combinations” below. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
23
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certain Terms and Conditions |
Notwithstanding any contrary description set forth above, with respect to the Commerce Point I & II mortgage loan, (a) the holder of the pari passu companion loan in the related loan combination (including any subordinate class representative or special servicer under the CGCMT 2015-GC29 securitization) will have consultation rights with respect to asset status reports and material special servicing actions involving the related loan combination, as provided for in the related intercreditor agreement and as described in the Free Writing Prospectus, and those rights will be in addition to the rights of the subordinate class representative in this transaction with respect to the Commerce Point I & II loan combination described above; and (b) the existence of a subordinate control period, collective consultation period or senior consultation period under the WFCM 2015-C28 pooling and servicing agreement will not limit the consultation rights of the holders of the related pari passu companion loan. Notwithstanding any contrary description set forth above, with respect to the Eastgate One Phases I-VII & XII mortgage loan, the Eastgate Two Phases VIII-X mortgage loan and the Brickyard Square mortgage loan, (a) each holder of a pari passu companion loan in the related loan combination (including any subordinate class representative or special servicer under any securitization of such pari passu companion loan) will have consultation rights with respect to asset status reports and material special servicing actions involving the related loan combination, as provided for in the related intercreditor agreement and as described in the Free Writing Prospectus, and those rights will be in addition to the rights of the subordinate class representative in this transaction described above; and (b) the existence of a subordinate control period, collective consultation period or senior consultation period under the WFCM 2015-C28 pooling and servicing agreement will not limit the consultation rights of the holders of the related pari passu companion loans. Other than with respect to the Flatiron Hotel loan combination, loan combination control rights, in general, also include the right, in certain circumstances, to direct the replacement of the special servicer for the related loan combination only. With respect to the Flatiron Hotel loan combination, so long as a control appraisal period has not occurred with respect to the related subordinate companion loan, the holder of such subordinate companion loan will have the right to direct the replacement of the special servicer for the Flatiron Hotel loan combination. In addition, prior to the occurrence and continuance of a control appraisal period with respect to the related subordinate companion loan, the holder of such subordinate companion loan will generally have the same rights with respect to the Flatiron Hotel loan combination as the subordinate class representative has during the continuance of a subordinate control period with respect to the other mortgage loans in the mortgage pool. After the occurrence and during the continuance of a control appraisal period with respect to the related subordinate companion loan, the holder of such subordinate companion loan will no longer have any such rights with respect to the Flatiron Hotel loan combination and all of those rights will be exercisable by the subordinate class representative for this transaction. Notwithstanding any contrary description set forth above, in the event that the subordinate class representative is an affiliate of the manager, guarantor or borrower under any mortgage loan, the subordinate class representative will have no right to receive asset status reports, to grant or withhold approval of, or consult with respect to, asset status reports prepared, and material servicing actions proposed, by the Special Servicer, with respect to such mortgage loan. | ||
Replacement of Special Servicer by General Vote of Certificateholders: | During any “collective consultation period” or “senior consultation period”, the Special Servicer may be terminated and replaced upon the affirmative direction of certificate owners holding not less than 75% of the appraisal-reduced voting rights of all certificates, following a proposal from certificate owners holding not less than 25% of the appraisal-reduced voting rights of all certificates. The certificateholders who initiate a vote on a termination and replacement of the Special Servicer without cause must cause DBRS, KBRA and Moody’s to confirm the then-current ratings of the certificates (or decline to review the matter) and cause the payment of the fees and expenses incurred in the replacement. | |
Appraisal Remedy: | Solely for purposes of determining whether a “subordinate control period” is in effect, whenever the Special Servicer obtains an appraisal or updated appraisal under the pooling and servicing agreement, the subordinate class representative, with respect to the mortgage loans serviced by the Special Servicer will have the right (at its or their expense) to direct the Special Servicer to hire a qualified appraiser to prepare a second appraisal of the mortgaged property. The Special Servicer must thereafter determine whether, based on its assessment of such second appraisal, any recalculation of the Appraisal Reduction Amount is warranted. The Appraisal Reduction Amount, whether based on the first or the second appraisal, will become effective following the second appraisal, except that the Appraisal Reduction Amount based on the first appraisal shall become effective if the subordinate class representative declines to demand a second appraisal within a specified number of business days, or if a second appraisal is not received within 90 days after the direction of the subordinate class representative. In addition, for the same purposes, if |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
24
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certain Terms and Conditions |
there is a material change in the mortgaged property securing any mortgage loan for which an Appraisal Reduction Amount has been calculated, the majority certificateholder of the Class F or G Certificates or other designated certificateholders will be entitled (at its expense) to present an additional appraisal to the Special Servicer, which will generally be required to recalculate the Appraisal Reduction Amount based upon such additional appraisal. This latter right may not be exercised more frequently than once in any 12-month period for each mortgage loan for which an Appraisal Reduction Amount was calculated and can only be exercised during a subordinate control period or a collective consultation period as further described in the Free Writing Prospectus. With respect to the Flatiron Hotel loan combination, the holder of the related subordinate companion loan will have the same rights to request a qualified appraisal be obtained by the Special Servicer at the expense of such holder as are described above with respect to the subordinate class representative. | ||
Sale of Defaulted Assets: | There will be no “fair value” purchase option. Instead, the pooling and servicing agreement will authorize the Special Servicer to sell defaulted mortgage loans serviced by the Special Servicer to the highest bidder in a manner generally similar to sales of REO properties. The sale of a defaulted loan (other than the Commerce Point I & II mortgage loan) for less than par plus accrued interest and certain other fees and expenses owed on the loan will be subject to consent or consultation rights of the subordinate class representative and/or Trust Advisor and, in the case of the Eastgate One Phases I-VII & XII mortgage loan, the Eastgate Two Phases VIII-X mortgage loan and the Brickyard Square mortgage loan, consultation rights of the holders of the related pari passu companion loans, as described in the Free Writing Prospectus. In addition, pursuant to the related intercreditor agreement, the holder of the Flatiron Hotel subordinate companion loan will have the right, by written notice to the Special Servicer, delivered at any time an event of default under the Flatiron Hotel loan combination has occurred and is continuing, subject to the conditions set forth in the related intercreditor agreement, to purchase, in immediately available funds, the Flatiron Hotel mortgage loan in whole but not in part at a purchase price not less than the sum of the outstanding principal balance of the Flatiron Hotel mortgage loan, accrued and unpaid interest, outstanding servicing advances, and certain other costs or expenses. In the case of the Commerce Point I & II mortgage loan, pursuant to the related intercreditor agreement and the CGCMT 2015-GC29 pooling and servicing agreement, the CGCMT 2015-GC29 special servicer may offer to sell to any person (or may offer to purchase) for cash the related loan combination during such time as the related pari passu companion loan constitutes a defaulted mortgage loan under the CGCMT 2015-GC29 pooling and servicing agreement, and, in connection with any such sale, the CGCMT 2015-GC29 special servicer is required to sell both the applicable mortgage loan and the related pari passu companion loan as a whole loan. The subordinate class representative for this securitization will have consent or consultation rights with respect to such sale, as described in the Free Writing Prospectus. Notwithstanding any contrary description set forth above, in the event that the subordinate class representative is an affiliate of the manager, guarantor or borrower under a defaulted mortgage loan, the subordinate class representative will have no consent or consultation rights with respect to the sale of such defaulted mortgage loan. | |
“As-Is” Appraisals: | Appraisals must be conducted on an “as-is” basis, and must be no more than 9 months old, for purposes of determining Appraisal Reduction Amounts, market value in connection with REO sales, etc. Required appraisals may consist of updates of prior appraisals. Internal valuations by the Special Servicer are permitted if the principal balance of a mortgage loan is less than $2,000,000. | |
Trust Advisor: | The Trust Advisor will perform certain review duties that will generally include a limited annual review of and report regarding the Special Servicer to the Certificate Administrator. The review and report generally will be based on: (a) during a collective consultation period or senior consultation period, any asset status reports and additional information delivered to the Trust Advisor by the Special Servicer with respect to any mortgage loan serviced by the Special Servicer, and/or (b) during a senior consultation period, in addition to the applicable information described above, a meeting with the Special Servicer to conduct a limited review of the Special Servicer’s operational practices on a platform basis in light of the servicing standard. In addition, during any collective consultation period or senior consultation period, the Special Servicer must seek to consult with the Trust Advisor (in addition to the subordinate class representative during a collective consultation period) in connection with material special servicing actions with respect to specially serviced mortgage loans serviced by the Special Servicer. Furthermore, under certain circumstances, but only during a senior consultation period, the Trust Advisor may recommend the replacement of the Special Servicer, in which case the Certificate Administrator will deliver notice of such recommendation to the certificateholders, and certificateholders with specified |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
25
Wells Fargo Commercial Mortgage Trust 2015-C28 | Certain Terms and Conditions |
percentages of the voting rights may direct the replacement of the Special Servicer at their expense; provided, however, that with respect to the Flatiron Hotel loan combination, the foregoing right will only apply during the occurrence and continuance of a control appraisal period with respect to the related subordinate companion loan. The Trust Advisor may be removed and replaced without cause upon the affirmative direction of certificates owners holding not less than 75% of the appraisal-reduced voting rights of all certificates, following a proposal from certificate owners holding not less than 25% of the appraisal-reduced voting rights of all certificates. The certificateholders who initiate a vote on a termination and replacement of the Trust Advisor without cause must cause DBRS, KBRA and Moody’s to confirm the then-current ratings of the certificates (or decline to review the matter) and cause the payment of the fees and expenses incurred in the replacement. During any “subordinate control period”, the proposed replacement trust advisor will be subject to the subordinate class representative’s consent (such consent not to be unreasonably withheld). If a proposed termination and replacement of the Trust Advisor is not consummated within 180 days following the initial request of the certificateholders who requested a vote, the proposed termination and replacement shall have no further force or effect. The Trust Advisor generally may be discharged from its duties if and when the Class A-1, A-2, A-3, A-4, A-4FL, A-4FX, A-SB, A-S, B, C, PEX, D and E Certificates are retired. | ||
Certain Fee Offsets: | If a workout fee is earned by the Special Servicer following a loan default with respect to any mortgage loan that it services, then certain limitations will apply to the collection and retention of a modification fee from the borrower. The modification fee generally must not exceed 1% of the principal balance of the loan as modified. In addition, if the loan re-defaults within a specified period of months and other conditions are satisfied, any subsequent workout or liquidation fee on that loan must be reduced by a portion of the previously-collected modification fee. Furthermore, workout fees, liquidation fees and modification fees collected with respect to any workout, liquidation and/or partial liquidation of a mortgage loan or loan combination that is serviced by the Special Servicer will be subject to an aggregate cap equal to the greater of (i) $1,000,000 and (ii) 1.00% of the stated principal balance of the subject mortgage loan or loan combination. | |
Deal Website: | The Certificate Administrator will be required to maintain a deal website which will include, among other items: (a) summaries of asset status reports prepared by the Special Servicer, (b) inspection reports, (c) appraisals, (d) various “special notices” described in the Free Writing Prospectus, (e) the “Investor Q&A Forum” and (f) a voluntary “Investor Registry”. Investors may access the deal website following execution of a certification and confidentiality agreement. | |
Initial Majority Subordinate Certificateholder: | It is expected that an affiliate of KKR Real Estate Finance Manager, LLC will be the initial majority subordinate certificateholder. | |
Loan Combinations: | Each of the mortgaged properties identified on Annex A-1 to the Free Writing Prospectus as Eastgate One Phases I-VII & XII, Eastgate Two Phases VIII-X, Brickyard Square, Flatiron Hotel and Commerce Point I & II secures both a mortgage loan to be included in the trust fund and one or more other mortgage loans that will not be included in the trust fund, which will be pari passu in right of payment with the trust mortgage loan (in the case of Eastgate One Phases I-VII & XII, Eastgate Two Phases VIII-X, Brickyard Square and Commerce Point I & II) or subordinate in right of payment with the trust mortgage loan (in the case of Flatiron Hotel). The Eastgate One Phases I-VII & XII loan combination, the Eastgate Two Phases VIII-X loan combination, the Flatiron Hotel loan combination and the Brickyard Square loan combination will be principally serviced under the pooling and servicing agreement. The Commerce Point I & II loan combination will be serviced under the pooling and servicing agreement for the CGCMT 2015-GC29 securitization. As of the closing date, the pari passu companion loans in such loan combinations will be held by the parties identified above under “IV. Characteristics of the Mortgage Pool—B. Summary of Pari Passu Loan Combinations”. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
26
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
27
TKG 2 PORTFOLIO |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
28
TKG 2 PORTFOLIO |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
29
Loan Information | Property Information | |||||||
Mortgage Loan Seller: | Rialto Mortgage Finance, LLC | Single Asset/Portfolio: | Portfolio | |||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Retail | |||||
Original Principal Balance: | Specific Property Type: | Anchored | ||||||
Cut-off Date Principal Balance: | Location: | |||||||
% of Initial Pool Balance: | 7.5% | Size(3): | 879,220 SF | |||||
Loan Purpose: | Cut-off Date Principal Balance Per SF(3): | |||||||
Borrower Names(1): | Year Built/Renovated: | |||||||
Sponsor: | Title Vesting(4)(5): | Fee & Leasehold | ||||||
Mortgage Rate: | Property Manager: | Self-managed | ||||||
Note Date: | 3rd Most Recent Occupancy(6): | |||||||
Anticipated Repayment Date: | 2nd Most Recent Occupancy (As of)(3): | |||||||
Maturity Date: | Most Recent Occupancy (As of)(3): | |||||||
IO Period: | Current Occupancy (As of)(3): | |||||||
Loan Term (Original): | ||||||||
Seasoning: | Underwriting and Financial Information: | |||||||
Amortization Term (Original): | ||||||||
Loan Amortization Type: | 3rd Most Recent NOI (As of): | |||||||
Interest Accrual Method: | 2nd Most Recent NOI (As of): | |||||||
Call Protection: | Most Recent NOI (As of): | |||||||
Lockbox Type: | ||||||||
Additional Debt: | None | U/W Revenues: | ||||||
Additional Debt Type: | NAP | U/W Expenses: | ||||||
U/W NOI: | ||||||||
U/W NCF: | ||||||||
Escrows and Reserves(2): | U/W NOI DSCR: | 2.10x | ||||||
U/W NCF DSCR: | 1.97x | |||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NOI Debt Yield: | ||||
Taxes | NAP | U/W NCF Debt Yield: | ||||||
Insurance | NAP | As-Is Appraised Value: | ||||||
Replacement Reserves | Springing | NAP | As-Is Appraisal Valuation Date(7): | |||||
TI/LC Reserve | Springing | $2,188,237 | Cut-off Date LTV Ratio: | |||||
Ground Rent | NAP | LTV Ratio at Maturity or ARD: | ||||||
(1) | See “The Borrowers” section. |
(2) | See “Escrows” section. |
(3) | Size and Occupancy include 295,698 square feet of tenant-owned improvements at the Spring Prairie Center property. |
(4) | One of the borrowers owns a leasehold interest in the Spring Prairie Center property pursuant to a ground lease from the State of Montana. One of the borrowers owns a fee and leasehold interest in the Fairhaven Commons property (in which case, the borrower is both ground lessor and ground lessee). |
(5) | See “Ground Lease” section. |
(6) | See “Historical Occupancy” section. |
(7) | See “Appraisal” section. |
The Mortgage Loan. The mortgage loan (the “TKG 2 Portfolio Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering four retail properties and the leased fee interest in a retail property located in five states (the “TKG 2 Portfolio Properties”). The TKG 2 Portfolio Mortgage Loan was originated on April 10, 2015 by Rialto Mortgage Finance, LLC. The TKG 2 Portfolio Mortgage Loan had an original principal balance of $87,547,500, has an outstanding principal balance as of the Cut-off Date of $87,547,500 and accrues interest at an interest rate of 4.086% per annum. The TKG 2 Portfolio Mortgage Loan had an initial term of 120 months, has a remaining term of 119 months as of the Cut-off Date and requires interest-only payments through the term of the TKG 2 Portfolio Mortgage Loan. The TKG 2 Portfolio Mortgage Loan matures on April 6, 2025.
Following the lockout period, the borrowers have the right to prepay the TKG 2 Portfolio Mortgage Loan in whole, or in part (see “Partial Release” section) on any date before January 6, 2025 provided that the borrowers pay the greater of a yield maintenance premium or a prepayment premium equal to 1.0% of the then outstanding principal balance. In addition, the TKG 2 Portfolio Mortgage Loan is prepayable without penalty on or after January 6, 2025.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
30
TKG 2 PORTFOLIO |
Sources and Uses
Sources | Uses | |||||||||
Original loan amount | % | % | ||||||||
Total Sources | 100.0 | % | Total Uses | 100.0 | % |
The Properties. The TKG 2 Portfolio Properties are comprised of four retail properties and the leased fee interest in a retail property, totaling 879,220 square feet and located in Colorado, Louisiana, Massachusetts, Michigan and Montana. The TKG 2 Portfolio Properties were built between 1988 and 2007 and as of April 1, 2015, were 95.9% occupied by 78 tenants with individual occupancies ranging from 88.3% to 100.0%. The TKG 2 Portfolio Properties were approximately 56.6% occupied by investment grade tenants as of April 1, 2015. The TKG 2 Portfolio Properties were acquired by the borrowers through individual transactions executed from 2012 to 2014.
The following table presents certain information relating to the TKG 2 Portfolio Properties:
Property Name – Location | % of Portfolio Cut-off Date Principal Balance | Occupancy | Year Built/ Renovated | Net Rentable Area (SF) | Allocated Cut-off Date Principal Balance | Appraised Value | Allocated LTV | ||||||||
University Place – Shreveport, LA | 37.7% | 98.4% | 2001/NAP | 178,710 | $33,037,500 | $44,900,000 | 73.6% | ||||||||
Fairhaven Commons – Fairhaven, MA | 23.0% | 88.3% | 1990/NAP | 212,393 | $20,100,000 | $27,400,000 | 73.4% | ||||||||
Castle Rock Shoppes – Castle Rock, CO | 21.9% | 97.2% | 2007/NAP | 105,528 | $19,200,000 | $25,600,000 | 75.0% | ||||||||
Meridian Towne Center – Okemos, MI | 9.8% | 93.7% | 1988/NAP | 86,891 | $8,587,500 | $11,540,000 | 74.4% | ||||||||
Spring Prairie Center – Kalispell, MT | 7.6% | 100.0% | 2004/NAP | 295,698(1) | $6,622,500 | $8,830,000 | 75.0% | ||||||||
Total/Weighted Average | 100.0% | 95.9% | 879,220 | $87,547,500 | $118,270,000 | 74.0% |
(1) | Net Rentable Area includes 295,698 square feet of tenant-owned improvements at the Spring Prairie Center property. |
University Place – Shreveport, Louisiana (37.7% of Cut-off Date Principal Balance)
The University Place property is a 178,710 square foot anchored retail center located in Shreveport, Louisiana. The University Place property is anchored by Best Buy, Bed Bath & Beyond, TJ Maxx and shadow anchored by Target. As of April 1, 2015, the University Place property was 98.4% occupied by 27 tenants.
Fairhaven Commons – Fairhaven, Massachusetts (23.0% of Cut-off Date Principal Balance)
The Fairhaven Commons property is a 212,393 square foot anchored retail center located in Fairhaven, Massachusetts. The Fairhaven Commons property is anchored by Walmart, Marshall’s, Sears and Ocean State Job Lot. As of April 1, 2015, the Fairhaven Commons property was 88.3% occupied by 11 tenants.
Castle Rock Shoppes – Castle Rock, Colorado (21.9% of Cut-off Date Principal Balance)
The Castle Rock Shoppes property is a 105,528 square foot anchored retail center located in Castle Rock, Colorado. The Castle Rock Shoppes property is anchored by Sprouts and Michael’s and is shadow anchored by Home Depot. As of April 1, 2015, the Castle Rock Shoppes property was 97.2% occupied by 14 tenants.
Meridian Towne Center – Okemos, Michigan (9.8% of Cut-off Date Principal Balance)
The Meridian Towne Center property is a 86,891 square foot anchored retail center located in Okemos, Michigan. The Meridian Towne Center property is anchored by Marshall’s and shadow anchored by Target. As of April 1, 2015, the Meridian Towne Center property was 93.7% occupied by 12 tenants.
Spring Prairie Center – Kalispell, Montana (7.6% of Cut-off Date Principal Balance)
The Spring Prairie Center property is comprised of 31.0 acres of land beneath an anchored retail center located in Kalispell, Montana. The Spring Prairie Center property is ground leased from the State of Montana and, in turn, sub-let to eight retailers, including Lowe’s and Costco. As of April 1, 2015, the Spring Prairie Center property was 100.0% occupied by 8 tenants.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
31
TKG 2 PORTFOLIO |
The following table presents certain information relating to the tenancies at the TKG 2 Portfolio Properties:
Major Tenants
Tenant Name | Credit Rating (Fitch/ Moody’s/ S&P)(1) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF(2) | Annual U/W Base Rent(2) | % of Total Annual U/W Base Rent | Sales PSF(3) | Occupancy Cost(3) | Lease Expiration Date | ||||||||||||
Anchor Tenant – Collateral | |||||||||||||||||||||
Stop & Shop(4)(5) | B/B1/B+ | 52,131 | 5.9% | $12.35 | $643,727 | 7.3% | NAV | NAV | 5/31/2020 | ||||||||||||
Best Buy(6) | BB/Baa2/BB | 45,830 | 5.2% | $14.00 | $641,620 | 7.3% | NAV | NAV | 1/31/2017 | ||||||||||||
Walmart(5) | AA/Aa2/AA | 93,568 | 10.6% | $5.95 | $556,730 | 6.3% | $425 | 1.9% | 8/21/2018 | ||||||||||||
Sprouts(7) | NR/NR/BB- | 28,314 | 3.2% | $17.00 | $481,338 | 5.5% | NAV | NAV | 2/28/2025 | ||||||||||||
Bed Bath & Beyond(6) | NR/Baa1/A- | 30,000 | 3.4% | $11.00 | $330,000 | 3.8% | NAV | NAV | 1/31/2022 | ||||||||||||
Sears(5) | CC/Caa1/CCC+ | 21,422 | 2.4% | $14.45 | $309,548 | 3.5% | NAV | NAV | 4/24/2016 | ||||||||||||
TJ Maxx(6) | NR/A3/A+ | 30,000 | 3.4% | $8.75 | $262,500 | 3.0% | NAV | NAV | 1/31/2017 | ||||||||||||
Michael’s(7) | NR/NR/B+ | 21,647 | 2.5% | $11.50 | $248,940 | 2.8% | NAV | NAV | 8/31/2017 | ||||||||||||
Big 5 Sporting Goods(7) | NR/NR/NR | 10,251 | 1.2% | $14.50 | $148,632 | 1.7% | NAV | NAV | 1/31/2019 | ||||||||||||
Office Max(7) | NR/B2/B- | 14,300 | 1.6% | $9.25 | $132,275 | 1.5% | NAV | NAV | 3/31/2019 | ||||||||||||
Total Anchor Tenant – Collateral | 347,463 | 39.5% | $10.81 | $3,755,310 | 42.8% | ||||||||||||||||
Major Tenants – Collateral | |||||||||||||||||||||
LifeWay Christian Store(6) | NR/NR/NR | 10,000 | 1.1% | $20.00 | $200,000 | 2.3% | $294 | 9.0% | 9/30/2016 | ||||||||||||
David’s Bridal(8) | NR/B3/B | 10,083 | 1.1% | $19.68 | $198,433 | 2.3% | NAV | NAV | 2/28/2017 | ||||||||||||
Marshalls(8) | NR/A3/A+ | 26,470 | 3.0% | $7.13 | $188,730 | 2.2% | $331 | 3.7% | 3/31/2020 | ||||||||||||
Total Major Tenants – Collateral | 46,553 | 5.3% | $12.61 | $587,163 | 6.7% | ||||||||||||||||
Ground Lease | |||||||||||||||||||||
Lowe’s(9) | NR/A3/A- | 134,456 | 15.3% | $1.72 | $231,125 | 2.6% | NAV | NAV | 12/31/2024 | ||||||||||||
Costco(9) | A+/A1/A+ | 131,532 | 15.0% | $1.73 | $227,265 | 2.6% | NAV | NAV | 9/30/2025 | ||||||||||||
Famous Dave’s(9) | NR/NR/NR | 7,762 | 0.9% | $6.15 | $47,700 | 0.5% | NAV | NAV | 6/30/2026 | ||||||||||||
Wells Fargo(9) | AA-/A2/A+ | 5,429 | 0.6% | $11.14 | $60,500 | 0.7% | NAV | NAV | 2/28/2031 | ||||||||||||
Applebee’s(9) | NR/NR/NR | 5,776 | 0.7% | $9.18 | $53,000 | 0.6% | NAV | NAV | 9/30/2030 | ||||||||||||
Mednorth(9) | NR/NR/NR | 5,615 | 0.6% | $11.75 | $66,000 | 0.8% | NAV | NAV | 2/28/2029 | ||||||||||||
McDonalds(9) | A/A2/A | 3,224 | 0.4% | $17.83 | $57,500 | 0.7% | NAV | NAV | 11/15/2027 | ||||||||||||
Starbucks(9) | A-/A3/A- | 1,904 | 0.2% | $25.41 | $48,375 | 0.6% | NAV | NAV | 2/28/2027 | ||||||||||||
Total Ground Leases – Collateral | 295,698 | 33.6% | $2.68 | $791,465 | 9.0% | ||||||||||||||||
Non-Major Tenants – Collateral(10) | 153,601 | 17.5% | $23.70 | $3,641,100 | 41.5% | ||||||||||||||||
Occupied Collateral Total | 843,315 | 95.9% | $10.41 | $8,775,038 | 100.0% | ||||||||||||||||
Vacant Space | 35,905 | 4.1% | |||||||||||||||||||
Collateral Total | 879,220 | 100.0% | |||||||||||||||||||
(1) | Certain ratings are those of the parent company whether or not the parent guarantees the lease. |
(2) | Unless otherwise noted, Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent escalations through April 30, 2016 totaling $90,047 for the University Place, Fairhaven Commons and Castle Rock Shoppes properties; and through March 31, 2016 totaling $31,969 for the Spring Prairie Center and Meridian Towne Center properties. |
(3) | Sales PSF and Occupancy Cost are for the trailing 12-month period ending December 31, 2014. |
(4) | Stop & Shop subleases 30,130 square feet of its space to Marshall’s (expiring May 31, 2020) and 22,068 square feet of its space to Ocean State Job Lot (expiring May 30, 2020). |
(5) | Located at the Fairhaven Commons property. |
(6) | Located at the University Place property. |
(7) | Located at the Castle Rock Shoppes property. |
(8) | Located at the Meridian Towne Center property. |
(9) | Tenant owns its own improvements at the Spring Prairie Center property. |
(10) | Includes 4 outparcels at the University Place property with zero net rentable square feet but contribute to Annual U/W Base Rent. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
32
TKG 2 PORTFOLIO |
The following table presents certain information relating to the historical sales (PSF) at the TKG 2 Portfolio Properties:
Historical Sales (PSF)
Tenant Name | 2013(1) | 2014(1) |
TJ Maxx | $277 | NAV |
(1) | Historical Sales (PSF) are based on historical statements provided by the borrowers. |
The following table presents certain information relating to the lease rollover schedule at the TKG 2 Portfolio Properties:
Lease Expiration Schedule(1)(2)(3)(4)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF(5) | ||||||||
MTM | $0 | $0.00 | |||||||||||||
$17.29 | |||||||||||||||
$16.77 | |||||||||||||||
$16.35 | |||||||||||||||
$9.87 | |||||||||||||||
$15.31 | |||||||||||||||
$12.05 | |||||||||||||||
$11.58 | |||||||||||||||
$10.93 | |||||||||||||||
$39.81 | |||||||||||||||
$2.40 | |||||||||||||||
$4.43 | |||||||||||||||
Thereafter | $11.47 | ||||||||||||||
Vacant | 0 | $0 | $0.00 | ||||||||||||
Total/Weighted Average | 78 | 100.0% | $8,775,038 | $10.41 |
(1) | Information obtained from the underwritten rent roll. |
(2) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule. |
(3) | Includes 295,698 square feet of tenant-owned improvements at the Spring Prairie Center property. |
(4) | Number of Leases Expiring, Annual U/W Base Rent, and Annual U/W Base Rent PSF include 4 outparcels at the University Place property with zero net rentable square feet but contribute to U/W Base Rent. |
(5) | Weighted Average Annual U/W Base Rent PSF excludes vacant space. |
Historical Occupancy
(1) | The TKG 2 Portfolio Properties were acquired in 2013 and 2014. |
(2) | Information obtained from the borrowers. |
(3) | Occupancies include 295,698 square feet of tenant-owned improvements at the Spring Prairie Center property. |
(4) | Information obtained from the underwritten rent roll. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
33
TKG 2 PORTFOLIO |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the TKG 2 Portfolio Properties:
Cash Flow Analysis
U/W | % of U/W Effective Gross Income | U/W $ per SF | |||||||||||||||||||
Base Rent | $8,485,204 | 77.9 | % | ||||||||||||||||||
Rent Steps | 1.1 | ||||||||||||||||||||
Percentage Rent | 106,809 | 12,642 | 86,653 | 86,653 | 69,314 | 0.6 | 0.08 | ||||||||||||||
Grossed Up Vacant Space | 5.3 | ||||||||||||||||||||
Total Reimbursables | 21.9 | ||||||||||||||||||||
Other Income | 0.0 | ||||||||||||||||||||
Less Vacancy & Credit Loss | (6.9 | ) | |||||||||||||||||||
Effective Gross Income | 100.0 | % | |||||||||||||||||||
Total Operating Expenses | 31.3 | % | |||||||||||||||||||
Net Operating Income | 68.7 | % | |||||||||||||||||||
TI/LC | 3.3 | ||||||||||||||||||||
Capital Expenditures | 1.0 | ||||||||||||||||||||
Net Cash Flow | 64.4 | % | |||||||||||||||||||
NOI DSCR | |||||||||||||||||||||
NCF DSCR | |||||||||||||||||||||
NOI DY | |||||||||||||||||||||
NCF DY |
(1) | The underwritten economic vacancy is 6.4%. The TKG 2 Portfolio Properties were 95.9% physically occupied as of April 1, 2015. |
Appraisal. As of the appraisal valuation dates ranging from January 31, 2015 to February 19, 2015, the TKG 2 Portfolio Properties had an aggregate “as-is” appraised value of $118,270,000.
Environmental Matters. According to Phase I environmental assessments dated February 27, 2015, there was no evidence of any recognized environmental conditions at the TKG 2 Portfolio Properties.
Market Overview and Competition. The TKG 2 Portfolio Properties are located in five diverse markets.
Shreveport, Louisiana
The University Place property is located in Shreveport, Louisiana, approximately 9.0 miles south of the Shreveport central business district. Regional access to the University Place property’s neighborhood is provided by Youree Drive and E. 70th Street. E. 70th Street runs in an east/west direction connecting the area to Bossier City to the east and Interstate 20 to the west providing access to Dallas, Texas. The immediate area surrounding the University Place property consists of a mix of older and newer commercial properties, single-family and multi-family residential developments. Commercial development is primarily retail and service-oriented, concentrated along the major roadways such as Youree Drive and E. 70th Street. Just south of the University Place property is a Target and a Sam’s Club. Kings Crossing is located across the street from the University Place property and is anchored by Lowe’s, PetSmart, and Pier 1 Imports. Also located across from the University Place property is Regal Court Shopping Center, which is anchored by JC Penney, Kohl’s, and Dick’s Sporting Goods. According to a third party market research report, the 2015 estimated population within a one-, three-, and five-mile radius of the University Place property is 6,739, 61,915 and 146,786, respectively, and the average household income within the same radii is $86,296, $81,644 and $68,951, respectively. According to a third party market research report, submarket rent and vacancy are estimated to be $18.17 per square foot on a triple net basis and 4.4%, respectively.
Fairhaven, Massachusetts
The Fairhaven Commons property is located in southeastern Massachusetts in the town of Fairhaven, approximately 55.0 miles south of Boston. The Fairhaven Commons property is positioned near the corner of Route 240 and Route 6, a major intersection in the Fairhaven Commons property’s neighborhood. The immediate area surrounding the Fairhaven Commons property consists primarily of commercial development located along Route 6. Fairhaven Plaza (located less than one-half mile southeast of the Fairhaven Commons property) is a 81,156 square foot Super Stop & Shop anchored shopping center with other tenants including Rocky’s Ace Hardware and Sleepy’s. Berdon Plaza (located one-half mile south of the Fairhaven Commons property) is a 114,449 square foot Shaw’s anchored grocery center. Plaza Way’s (located one-half mile south of the Fairhaven Commons property) tenant base is comprised of a Kmart, Staples, and Dollar Tree. The remaining retail uses surrounding the Fairhaven Commons property include free-standing bank branches, free-standing restaurants, gas stations, and service-related retailers. Residential development in the neighborhood is primarily located along secondary streets and consists of single-family residences. The nearest regional mall is Dartmouth Mall, located approximately eight miles west of the Fairhaven Commons property. Dartmouth Mall totals 669,000 square feet and is anchored by JC Penney, Macy’s, Sears, and AMC Theatres. According to a third party market research report, the 2015 estimated population within a one-, three-, and five-mile radius of the Fairhaven Commons property is 4,794, 80,815 and 130,648, respectively, and the average household income within the same radii is $78,536, $51,099, and $58,521, respectively. According to a third party market research report, submarket rent and vacancy are estimated to be $13.25 per square foot on a triple net basis and 5.1%, respectively.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
34
TKG 2 PORTFOLIO |
Castle Rock, Colorado
The Castle Rock Shoppes property is located in the town of Castle Rock, in north central Colorado, approximately 27.0 miles south of Denver’s central business district. Regional access to the Castle Rock Shoppes property’s neighborhood is provided by Interstate 25, the primary north/south connector, and Founders Parkway, a major east/west artery, which are both adjacent to the Castle Rock Shoppes property. Interstate 25 connects Denver to the north and Colorado Springs to the south. The immediate area surrounding the Castle Rock Shoppes property consists primarily of retail properties, vacant land and single-family subdivisions. Retail centers located less than one mile south of the Castle Rock Shoppes property include the Shops at Milestone, which is anchored by Kings Soopers, Outlets at Castle Rock, and Home Depot. Adjacent to the Castle Rock Shoppes property is a major retail development under construction that will be anchored by a 136,000 square foot Sam’s Club. The new development, Promenade at Castle Rock, is scheduled to be completed in the summer of 2016. According to a third party market research report, the 2015 estimated population within a one-, three-, and five-mile radius of the Castle Rock Shoppes property is 3,497, 34,386 and 67,796, respectively, and the average household income within the same radii is $120,100, $128,927, and $126,910, respectively. According to a third party market research report, submarket rent and vacancy are estimated to be $17.66 per square foot on a triple net basis and 4.2%, respectively.
Okemos, Michigan
The Meridian Towne Center property is located in Okemos, Michigan, which is approximately eight miles east of the Lansing central business district. Regional access to the neighborhood is provided by Interstate 96, a major east/west thoroughfare located approximately three miles south of the Meridian Towne Center property. Interstate 96 provides access to Detroit to the east and Grand Rapids to the west. The immediate area surrounding the Meridian Towne Center property consists of second generation commercial space. The neighborhood land use is a mix of commercial and residential development. The major retail developments in the area include the Meridian Mall and Lansing Mall. Meridian Mall, located less than one quarter mile west of the Meridian Towne Center property, was built in 1969 and renovated in 2001. Meridian Mall is classified as a regional mall with 978,129 square feet and features a food court and approximately 125 stores. Meridian Mall is anchored by Bed, Bath & Beyond, Dick’s Sporting Goods, JC Penney, Macy’s and Younkers. Lansing Mall, located 11.7 miles west of the Meridian Towne Center property, was built in 1969 and renovated in the early 2000’s. Lansing Mall is an 830,052 square foot mall, featuring approximately 90 stores and is anchored by Best Buy, Younkers, Dunham’s Sports, JC Penney, Macy’s, and TJ Maxx. Other retail malls in the greater area include Howell Outlet Center (located 26.6 miles east), Jackson Crossing (located 37.4 miles south), and Westwood Mall (located 38.9 miles south). According to a third party market research report, the 2015 estimated population within a one-, three-, and five-mile radius of the Meridian Town Center Property is 3,651, 49,262 and 97,828, respectively, and the average household income within the same radii is $67,261, $75,607 and $70,546, respectively. According to a third party market research report, submarket rent is estimated to range from $10.00 to $25.00 per square foot, on a triple-net basis, and vacancy is estimated at 10.0%.
Kalispell, Montana
The Spring Prairie Center property is located three miles north of the Kalispell, Montana central business district. Primary access to the area is provided by U.S. Highway 2 and U.S. Highway 93, as well as additional points of access by air and rail services. Glacier Park International Airport is located eight miles northeast of the Spring Prairie Center property. Rail service for commercial users is provided by Burlington Northern and Santa Fe, while passenger rail service is provided by Amtrak. The area surrounding the Spring Prairie Center property consists of a mix of commercial uses along U.S. Highway 2 and U.S. Highway 93 with residential uses along secondary arterials. Commercial development includes retail and office uses, a significant concentration of medical related development near Kalispell Regional Medical Center (approximately two miles south of the Spring Prairie Center property), and Flathead Valley Community College (one mile south of the Spring Prairie Center property). In addition to the Spring Prairie Center property’s anchor tenants, major retailers in the neighborhood include Walmart Supercenter, Home Depot, Best Buy, Ross, Bed, Bath & Beyond, Target, Dollar Tree, and Cabela’s. According to a third party market research report, the 2015 estimated population within a one-, three-, and five-mile radius of the Spring Prairie Center property is 6,047, 21,583, and 36,869, respectively and the average household income within the same radii is $58,449, $54,963 and $58,051, respectively. According to a third party market research report, submarket rent and vacancy are estimated to be $5.16 per square foot on a triple net basis and 5.9%, respectively.
The Borrowers. The borrowers are TKG Castle Rock Colorado, LLC; TKG Fairhaven Commons, LLC; TKG Meridian Towne Center, LLC; TKG Spring Prairie Development, LLC; Shreve Center DE, L.L.C; and Shreve Center Lot 10, L.L.C., each of which is a single purpose Delaware limited liability company with two independent directors. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of the TKG 2 Portfolio Mortgage Loan. The borrowers are owned by E. Stanley Kroenke. Mr. Kroenke is the guarantor of certain nonrecourse carveouts under The TKG 2 Portfolio Mortgage Loan.
The Sponsor. The sponsor, E. Stanley Kroenke, is chairman, co-founder, and owner of THF Realty, a real estate development firm. Mr. Kroenke holds real estate interests in shopping centers, office buildings, industrial and warehouse properties, sports stadiums and storage facilities across the United States. Mr. Kroenke owns 235 properties totaling approximately 37.6 million square feet. Mr. Kroenke’s current and former board and trustee memberships include Wal-Mart Stores, Inc., Central Bancompany, Boone County National Bank and Community Investments Partnerships of St. Louis. Mr. Kroenke also owns the Denver Nuggets of the NBA, the Colorado Avalanche of the NHL and the St. Louis Rams of the NFL, and is the largest shareholder in Arsenal of the English Premier League. According to a letter from Mr. Kroenke’s accounting firm dated March 19, 2015, he had a current net worth and liquidity in excess of $100.0 million and $20.0 million, respectively. Mr. Kroenke is also the sponsor under the Winding Woods Mortgage Loan, which will be contributed to the WFCM 2015-C28 Trust.
Escrows. No ongoing monthly escrows are required for real estate taxes, insurance, or ground rent so long as no Cash Management Trigger Event or Cash Sweep Event (as defined below) has occurred and is continuing under the TKG 2 Portfolio Mortgage Loan documents. Monthly reserves in the amount of $7,294 for replacement reserves and $36,471 for tenant improvement and leasing
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
35
TKG 2 PORTFOLIO |
commissions (subject to a cap of $2,188,237) are required upon the occurrence of the earlier of a Cash Management Trigger Event or Cash Sweep Event (as defined below).
In the event a Cash Management Trigger Event or Cash Sweep Event has occurred, the borrowers are required to make monthly deposits: (i) for the payment of real estate taxes in an amount equal to one-twelfth of the amount that the lender estimates will be necessary to pay taxes over the then succeeding twelve-month period and for the payment of insurance in an amount equal to one-twelfth of the amount that the lender estimates will be necessary to pay insurance premiums over the then succeeding twelve-month period; (ii) in addition to the monthly tenant improvement and leasing commissions reserve, an amount equal to all extraordinary lease payment amounts; and (iii) for ground rent in an amount equal to the ground rent for the month in which the payment date occurs.
Lockbox and Cash Management. Upon the occurrence and continuance of a Cash Management Trigger Event, the borrowers are required to establish a lender-controlled lockbox account. The loan documents also require that all revenues received by the borrowers or the property manager after the occurrence of a Cash Management Trigger Event be deposited into the lockbox account within one business day of receipt. Prior to the occurrence of a Cash Sweep Event, all excess funds on deposit are disbursed to the borrowers.
A “Cash Management Trigger Event” will commence upon the earlier of (i) the occurrence and continuance of an event of default; (ii) the occurrence of a bankruptcy action of any of the borrowers, the guarantor or the manager; or (iii) the occurrence and continuance of a Cash Management DSCR Trigger Event (as defined below). A Cash Management Trigger Event will end with respect to clause (i), upon the cure of such event of default; with respect to clause (ii), upon such bankruptcy petition being discharged, stayed, or dismissed among other conditions; and with respect to clause (iii), once the amortizing debt service coverage ratio is greater than 1.15x for two consecutive quarters, among other conditions.
A “Cash Sweep Event” will commence upon the earlier of (i) the occurrence and continuance of an event of default; (ii) the occurrence of a bankruptcy action of any of the borrowers, the guarantor or the manager; or (iii) the occurrence and continuance of a Cash Sweep DSCR Trigger Event (as defined below). A Cash Sweep Event will end with respect to clause (i), upon the cure of such event of default has been cured; with respect to clause (ii), upon such bankruptcy petition being discharged, stayed, or dismissed among other conditions; and with respect to clause (iii), once the amortizing debt service coverage ratio is greater than 1.10x for two consecutive quarters, among other conditions.
A “Cash Management DSCR Trigger Event” occurs upon any date the amortizing debt service coverage ratio based on the trailing 12-month period immediately preceding the date of such determination is less than 1.15x.
A “Cash Sweep DSCR Trigger Event” occurs upon any date the amortizing debt service coverage ratio, based on the trailing 12-month period immediately preceding the date of such determination, is less than 1.10x; provided that a Cash Sweep DSCR Trigger Event shall not be deemed to have occurred if within five (5) days of written notification to the borrowers of the lender’s determination of the amortizing debt service coverage ratio, the borrowers deliver to the lender one or more Master Leases (as defined below) that results in a minimum amortizing debt service coverage ratio of 1.25x for the TKG 2 Portfolio Properties.
A “Master Lease” is a lease agreement between the borrowers, as landlord, and the guarantor, as tenant, that (i) is for a term of 10 or more years, (ii) is subordinate to the loan documents, and (iii) contains terms and conditions reasonably acceptable to lender. The Master Lease may not be amended without prior consent of the lender, and can be terminated only if no event of default exists and upon satisfaction of: (a) as of the Master Lease termination date, the amortizing debt service coverage ratio excluding rent from the Master Lease is at least 1.25x for two consecutive quarters, or (b) at the time of termination, the borrowers deposit with the lender an amount equal to cash flow that would have been swept into the excess cash flow account, among other conditions. There are no Master Leases currently in effect.
Assumption. The borrowers have the ongoing right to transfer the TKG 2 Portfolio Properties one year after the origination date, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee’s experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, a rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
Partial Release. The borrowers are permitted to release any of the TKG 2 Portfolio Properties after April 10, 2017 but prior to January 6, 2025, subject to certain conditions including: (i) the applicable release price of 110% of the allocated loan amount has been paid to the lender; (ii) no default or event of default exists; (iii) the borrowers deliver a certificate to the lender confirming that the representations and warranties in the loan agreement are true and correct in all material respect as of the date of the release; (iv) the borrowers have paid all expenses to the lender in connection with the release on and as of the date of release; (v) the borrowers and guarantor have executed and delivered documentation to the lender confirming the continued validity of the loan documents; (vi) after release, the amortizing debt service coverage ratio based on the trailing six months preceding the date of determination with respect to the individual properties remaining subject to the loan documents is no less than the greater of (1) 1.35x and (2) the amortizing debt service coverage ratio based upon the trailing six months period preceding the date of determination as of the date immediately preceding such release; (vii) after the release the loan to value ratio is not greater than the lesser of (1) 75.0% and (2) the loan to value ratio as of the date immediately preceding such release; (viii) the lender has received a confirmation from DBRS, KBRA and Moody’s that such release will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates; and (ix) after such release, no borrowers that continue to be obligated under the terms of the loan documents will be the
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
36
TKG 2 PORTFOLIO |
owners of, or have any interest in, such released individual property and the lender has received satisfactory evidence including, without limitation, (if available) and a copy of a title policy, dated as of the date of such release, among other conditions.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. Not permitted.
Ground Lease. The Spring Prairie Center property consists of a 31.0-acre site, leased to one of the borrowers under a 50-year ground lease with the State of Montana. This ground lease commenced in 2003 and expires in 2053, with nine, five-year and one, four-year renewal options thereafter. According to the lease, the current base rent of $231,753 per annum will increase 10.0% every 10 years throughout its lease term with the next scheduled increase in 2023. The Spring Prairie Center property has been subsequently subleased to eight national and local tenants, which constructed their buildings from 2004 to 2011, collectively encompassing 295,698 square feet of leasehold improvements.
The Fairhaven Commons Property has a ground lease which commenced in December 2000 with Route 6 Holdings, LLC, Fairhaven Holdings, LLC and Nationwide 1031 Exchange Clearing House, Inc. as landlords and Heyman Associates No. 12, as the tenant. The ground lease has a 30-year term and in 2013 the ground lease was assigned to TKG Fairhaven Commons, LLC. Presently, Fairhaven Commons, LLC holds the fee interest, as ground lessor, and the leasehold interest, as ground lessee, of the Fairhaven Commons property. The mortgage on the Fairhaven Commons property encumbers both the fee and leasehold interests.
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrowers provide coverage for terrorism in an amount equal to the full replacement cost of the TKG 2 Portfolio Properties, as well as business interruption insurance covering no less than the 12-month period following the occurrence of a casualty event, together with a 6-month extended period of indemnity.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
37
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
38
HARDEN RANCH PLAZA |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
39
HARDEN RANCH PLAZA |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
40
HARDEN RANCH PLAZA |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
41
No. 2 – Harden Ranch Plaza |
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Retail | ||||
Original Principal Balance: | $85,400,000 | Specific Property Type: | Anchored | ||||
Cut-off Date Principal Balance: | $85,400,000 | Location: | Salinas, CA | ||||
% of Initial Pool Balance: | 7.3% | Size: | 421,906 SF | ||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per SF: | $202.41 | ||||
Borrower Names(1): | Salinas Shopping Center Associates Limited Partnership; Harden Ranch Plaza Associates, LLC | Year Built/Renovated: | 1991/2014 | ||||
Sponsors(2): | Various | Title Vesting: | Fee | ||||
Mortgage Rate: | 3.880% | Property Manager: | Self-managed | ||||
Note Date: | April 8, 2015 | 3rd Most Recent Occupancy (As of): | 97.3% (12/31/2012) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 98.8% (12/31/2013) | ||||
Maturity Date: | April 11, 2025 | Most Recent Occupancy (As of): | 97.2% (12/31/2014) | ||||
IO Period: | 84 months | Current Occupancy (As of): | 97.5% (4/3/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 1 month | Underwriting and Financial Information: | |||||
Amortization Term (Original): | 300 months | ||||||
Loan Amortization Type: | Interest-only, Amortizing Balloon | 3rd Most Recent NOI (As of): | $6,875,067 (12/31/2012) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $7,206,149 (12/31/2013) | ||||
Call Protection: | L(25),D(88),O(7) | Most Recent NOI (As of): | $7,578,359 (12/31/2014) | ||||
Lockbox Type: | Springing (Without Established Account) | ||||||
Additional Debt(3): | Yes | U/W Revenues: | $10,015,413 | ||||
Additional Debt Type(3): | Future Mezzanine | U/W Expenses: | $2,415,885 | ||||
U/W NOI: | $7,599,528 | ||||||
Escrows and Reserves(4): | U/W NCF: | $7,304,077 | |||||
U/W NOI DSCR: | 1.42x | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF DSCR: | 1. 1.37x | ||
Taxes | $63,104 | $63,104(4) | NAP | U/W NOI Debt Yield: | 8. 8.9% | ||
Insurance | $88,649 | $8,059 | NAP | U/W NCF Debt Yield: | 8.6% | ||
Replacement Reserves | $200,000 | $6,169 | NAP | As-Is Appraised Value: | $129,000,000 | ||
TI/LC Reserve | $341,500 | $18,445 | $683,000(4) | As-Is Appraisal Valuation Date: | March 5, 2015 | ||
Safeway Reserve | $0 | Springing | NAP | Cut-off Date LTV Ratio: | 66.2% | ||
Ross Reserve | $650,000 | $0 | NAP | LTV Ratio at Maturity or ARD: | 61.3% | ||
(1) | See “The Borrowers” section. |
(2) | See “The Sponsors” section. |
(3) | See “Subordinate and Mezzanine Indebtedness” section. |
(4) | See “Escrows” section. |
The Mortgage Loan. The mortgage loan (the “Harden Ranch Plaza Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering an anchored retail center located in Salinas, California (the “Harden Ranch Plaza Property”). The Harden Ranch Plaza Mortgage Loan was originated on April 8, 2015 by Wells Fargo Bank, National Association. The Harden Ranch Plaza Mortgage Loan had an original principal balance of $85,400,000, has an outstanding principal balance as of the Cut-off Date of $85,400,000 and accrues interest at an interest rate of 3.880% per annum. The Harden Ranch Plaza Mortgage Loan had an initial term of 120 months, has a remaining term of 119 months as of the Cut-off Date and requires interest-only payments for the first 84 payments following origination, and thereafter, requires payments of principal and interest based on a 25-year amortization schedule. The Harden Ranch Plaza Mortgage Loan matures on April 11, 2025.
Following the lockout period, the borrower has the right to defease the Harden Ranch Plaza Mortgage Loan in whole, or in part (see “Partial Release” section), on any date before October 11, 2024. In addition, the Harden Ranch Plaza Mortgage Loan is prepayable without penalty on or after October 11, 2024.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
42
HARDEN RANCH PLAZA |
Sources and Uses
Sources | Uses | ||||||||
Original loan amount | $85,400,000 | 100.0% | Loan payoff(1) | $76,944,575 | 90.1 | % | |||
Reserves | 1,343,253 | 1.6 | |||||||
Closing costs | 711,073 | 0.8 | |||||||
Return of equity(2) | 6,401,099 | 7.5 | |||||||
Total Sources | $85,400,000 | 100.0% | Total Uses | $85,400,000 | 100.0 | % |
(1) | The Harden Ranch Plaza Property was previously securitized in the WBCMT 2006-C27 transaction. |
(2) | Return of equity funds were used towards buying out a previous investor for $16.3 million. |
The Property. The Harden Ranch Plaza Property comprises a single-story anchored retail center totaling 421,906 square feet of rentable area and located in Salinas, California. Built by the sponsors from 1991 to 1993 and renovated in 2014, the Harden Ranch Plaza Property is situated on 40.3 acres of land and is shadow anchored by Target (not part of the collateral) and Wal-Mart (not part of the collateral) and anchored by Safeway, Ashley Furniture, Michael’s, Marshalls and In-Shape Health Club. In addition, Ross has a pending lease to take over the current Office Depot space, which has a lease expiring January 31, 2016 (See “Major Tenants” section). The Harden Ranch Plaza Property is divided into a north parcel and south parcel, which are situated on the northwest corner and southwest corner, respectively, of North Main Street and Harden Parkway. The south parcel contains 185,072 square feet and houses Safeway, Office Depot (Ross), In-Shape Health Club and approximately 71,000 square feet of in-line space (“Harden Ranch Plaza South”), while the remainder of the Harden Ranch Plaza Property comprises the north parcel. The Harden Ranch Plaza Property contains a total of 24 buildings, which includes three leased fee tenants that own their improvements (Red Lobster, Olive Garden and BJ’s Restaurant). The Harden Ranch Plaza Property contains 2,225 surface parking spaces, resulting in a parking ratio of 5.3 spaces per 1,000 square feet of rentable area. The Harden Ranch Plaza Property has maintained an average occupancy of 97.5% since 2005, and as of April 3, 2015, the Harden Ranch Plaza Property was 97.5% occupied by 66 tenants.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
43
HARDEN RANCH PLAZA |
The following table presents certain information relating to the tenancy at the Harden Ranch Plaza Property:
Major Tenants
Tenant Name | Credit Rating (Fitch/ Moody’s/ S&P)(1) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF(2) | Annual U/W Base Rent(2) | % of Total Annual U/W Base Rent | Sales PSF(3) | Occupancy Cost(3) | Lease Expiration Date | |||||||||
Anchor Tenants – Not Part of Collateral | ||||||||||||||||||
Walmart | AA/Aa2/AA | 130,506 | ANCHOR OWNED – NOT PART OF THE COLLATERAL | |||||||||||||||
Target | A-/A2/A | 115,300 | ANCHOR OWNED – NOT PART OF THE COLLATERAL | |||||||||||||||
Anchor Tenant – Collateral | ||||||||||||||||||
Safeway | NR/B2/B | 52,686 | 12.5% | $14.80 | $779,732 | 9.4% | $542 | 3.3% | 8/31/2016(4) | |||||||||
Ashley Furniture | NR/NR/NR | 53,098 | 12.6% | $11.23 | $596,524 | 7.2% | $148 | 10.2% | 11/30/2027 | |||||||||
Ross(5) | NR/A3/A- | 25,258 | 6.0% | $14.00 | $353,612 | 4.3% | NAP | NAP | 1/31/2026 | |||||||||
Michael’s | NR/NR/B+ | 24,113 | 5.7% | $14.25 | $343,525 | 4.1% | NAV | NAV | 3/31/2024 | |||||||||
Marshalls | NR/A3/A+ | 27,000 | 6.4% | $12.25 | $330,750 | 4.0% | $359 | 4.3% | 1/31/2022 | |||||||||
In-Shape Health Club | NR/NR/NR | 36,015 | 8.5% | $7.38 | $265,704 | 3.2% | NAV | NAV | 8/31/2022 | |||||||||
Total Anchor Tenant – Collateral | 218,170 | 51.7% | $12.24 | $2,669,846 | 32.2% | |||||||||||||
Major Tenants – Collateral | ||||||||||||||||||
Party City | NR/NR/NR | 12,000 | 2.8% | $20.79 | $249,480 | 3.0% | $196 | 12.1% | 1/31/2018 | |||||||||
Walgreens | NR/Baa2/BBB | 14,000 | 3.3% | $16.70 | $233,772 | 2.8% | $182(6) | 11.1%(6) | 11/30/2031(7) | |||||||||
Mattress Discounters | NR/NR/NR | 7,625 | 1.8% | $29.02 | $221,297 | 2.7% | $168 | 21.1% | 10/31/2018 | |||||||||
AutoZone | BBB/Baa1/BBB | 8,004 | 1.9% | $26.00 | $208,128 | 2.5% | NAV | NAV | 1/31/2020 | |||||||||
Pet Fun | NR/NR/NR | 6,286 | 1.5% | $32.90 | $206,828 | 2.5% | $306 | 12.5% | 10/31/2015 | |||||||||
Factory 2-U | NR/NR/NR | 16,000 | 3.8% | $12.00 | $192,000 | 2.3% | $149 | 10.8% | 5/31/2021 | |||||||||
Total Major Tenants – Collateral | 63,915 | 15.1% | $20.52 | $1,311,504 | 15.8% | |||||||||||||
Non-Major Tenants – Collateral(8)(9) | 129,099 | 30.6% | $33.34 | $4,303,771 | 51.9% | |||||||||||||
Occupied Collateral Total | 411,184 | 97.5% | $20.15 | $8,285,122 | 100.0% | |||||||||||||
Vacant Space | 10,722 | 2.5% | ||||||||||||||||
Collateral Total(9) | 421,906 | 100.0% | ||||||||||||||||
(1) | Certain ratings are those of the parent company whether or not the parent guarantees the lease. |
(2) | Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent bumps through April 2016, totaling $69,128. |
(3) | Sales PSF and Occupancy Cost are for the trailing 12-month period ending December 31, 2014. |
(4) | Safeway has six, five-year renewal options. |
(5) | Ross has a pending lease for the space that is currently occupied by Office Depot. Office Depot is currently paying annual base rent of $14.64 per square foot and has a lease expiring January 31, 2016, at which point the tenant is expected to vacate. Ross is expected to open for business in June 2016. |
(6) | Sales PSF and Occupancy Cost shown for Walgreens exclude pharmacy sales. Total 2014 sales including pharmacy were $6.9 million ($496 per square foot), indicating a 4.1% occupancy cost. |
(7) | Walgreens has the right to terminate its lease in November 2016, November 2021 and November 2025 with 12 months’ notice. |
(8) | Includes a property management office comprising 1,555 square feet for which a lease is not in-place. |
(9) | Includes BJ’s Restaurant, Red Lobster and Olive Garden, which own their improvements and have no associated square footage. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
44
HARDEN RANCH PLAZA |
The following table presents certain information relating to the historical sales and occupancy costs at the Harden Ranch Plaza Property:
Historical Sales (PSF) and Occupancy Costs(1)
Tenant Name | 2012 | 2013 | 2014 | Current Occupancy Cost |
Safeway | $502 | $508 | $542 | 3.3% |
Ashley Furniture | $134 | $142 | $148 | 10.2% |
Marshalls | $310 | $340 | $359 | 4.3% |
Party City | $210 | $189 | $196 | 12.1% |
Walgreens | $189(2) | $177(2) | $182(2) | 11.1%(2) |
Mattress Discounters | $145 | $151 | $168 | 21.1% |
Pet Fun | $275 | $291 | $306 | 12.5% |
Factory 2-U | $157 | $149 | $149 | 10.8% |
(1) | Historical Sales (PSF) and Occupancy Costs were provided by the borrower. Tenants who are not required to report sales have been excluded from the chart above. Current Occupancy Cost is based on 2014 sales. |
(2) | Walgreens’ sales per square foot and occupancy costs exclude pharmacy sales. Including pharmacy sales, sales per square foot in 2012, 2013 and 2014 were $474, $482 and $496, respectively. |
The following table presents certain information relating to the lease rollover schedule at the Harden Ranch Plaza Property:
Lease Expiration Schedule(1)(2)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF(3) | ||||||||
MTM | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2015 | 8 | 15,612 | 3.7% | 15,612 | 3.7% | $517,473 | $33.15 | ||||||||
2016 | 7 | 72,094 | 17.1% | 87,706 | 20.8% | $1,314,057 | $18.23 | ||||||||
2017 | 12 | 32,778 | 7.8% | 120,484 | 28.6% | $966,825 | $29.50 | ||||||||
2018 | 10 | 38,080 | 9.0% | 158,564 | 37.6% | $1,047,632 | $27.51 | ||||||||
2019 | 5 | 7,805 | 1.8% | 166,369 | 39.4% | $261,144 | $33.46 | ||||||||
2020 | 8 | 29,571 | 7.0% | 195,940 | 46.4% | $861,803 | $29.14 | ||||||||
2021 | 1 | 16,000 | 3.8% | 211,940 | 50.2% | $192,000 | $12.00 | ||||||||
2022(4) | 7 | 77,195 | 18.3% | 289,135 | 68.5% | $1,239,761 | $16.06 | ||||||||
2023 | 1 | 2,625 | 0.6% | 291,760 | 69.2% | $137,815 | $52.50 | ||||||||
2024 | 2 | 25,513 | 6.0% | 317,273 | 75.2% | $387,205 | $15.18 | ||||||||
2025 | 0 | 0 | 0.0% | 317,273 | 75.2% | $0 | $0.00 | ||||||||
Thereafter(5) | 5 | 93,911 | 22.3% | 411,184 | 97.5% | $1,359,408 | $14.48 | ||||||||
Vacant | 0 | 10,722 | 2.5% | 421,906 | 100.0% | $0 | $0.00 | ||||||||
Total/Weighted Average | 66 | 421,906 | 100.0% | $8,285,122 | $20.15 |
(1) | Information obtained from the underwritten rent roll. |
(2) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule. |
(3) | Annual U/W Base Rent PSF excludes vacant space. |
(4) | Includes Red Lobster and Olive Garden, which own their improvements and have no associated square footage. |
(5) | Includes a property management office comprising 1,555 square feet for which a lease is not in-place as well as BJ’s Restaurant, which owns its improvements and has no associated square footage. |
The following table presents historical occupancy percentages at the Harden Ranch Plaza Property:
Historical Occupancy
12/31/2012(1) | 12/31/2013(1) | 12/31/2014(1) | 4/3/2015(2) | |||
97.3% | 98.8% | 97.2% | 97.5% |
(1) | Information obtained from the borrower. |
(2) | Information obtained from the underwritten rent roll. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
45
HARDEN RANCH PLAZA |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Harden Ranch Plaza Property:
Cash Flow Analysis
2012 | 2013 | 2014 | U/W | % of U/W Effective Gross Income | U/W $ per SF | ||||||||
Base Rent | $7,525,627 | $7,749,095 | $8,010,748 | $8,285,122 | 82.7% | $19.64 | |||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 187,278 | 1.9 | 0.44 | |||||||
Percentage Rent | 0 | 0 | 0 | 0 | 0.0 | 0.00 | |||||||
Total Reimbursables | 1,921,304 | 2,072,793 | 1,936,883 | 1,953,613 | 19.5 | 4.63 | |||||||
Other Income | 10,954 | 9,137 | 13,021 | 13,021 | 0.1 | 0.03 | |||||||
Less Vacancy & Credit Loss | 0 | 0 | 0 | (423,620)(1) | (4.2) | (1.00) | |||||||
Effective Gross Income | $9,457,885 | $9,831,025 | $9,960,653 | $10,015,413 | 100.0% | $23.74 | |||||||
Total Operating Expenses | $2,582,819 | $2,624,876 | $2,382,294 | $2,415,885 | 24.1% | $5.73 | |||||||
Net Operating Income | $6,875,067 | $7,206,149 | $7,578,359 | $7,599,528 | 75.9% | $18.01 | |||||||
TI/LC | 0 | 0 | 0 | 221,426 | 2.2 | 0.52 | |||||||
Capital Expenditures | 0 | 0 | 0 | 74,025 | 0.7 | 0.18 | |||||||
Net Cash Flow | $6,875,067 | $7,206,149 | $7,578,359 | $7,304,077 | 72.9% | $17.31 | |||||||
NOI DSCR | 1.29x | 1.35x | 1.42x | 1.42x | |||||||||
NCF DSCR | 1.29x | 1.35x | 1.42x | 1.37x | |||||||||
NOI DY | 8.1% | 8.4% | 8.9% | 8.9% | |||||||||
NCF DY | 8.1% | 8.4% | 8.9% | 8.6% |
(1) | The underwritten economic vacancy is 5.0%. The Harden Ranch Plaza Property was 97.5% physically occupied as of April 3, 2015. |
Appraisal. As of the appraisal valuation date of March 5, 2015, the Harden Ranch Plaza Property had an “as-is” appraised value of $129,000,000.
Environmental Matters. The Phase I environmental assessment dated March 11, 2015 identified a recognized environmental condition pertaining to ground water contamination at the adjacent Shell gas station (not part of the collateral). Per monitoring results from the third and fourth quarter of 2014, various gasoline compounds have migrated on the footprint of the Harden Ranch Plaza Property; however, onsite detections are below levels for vapor intrusion risk. Based on the identification of Shell (rated Aa2/AA by Moody’s/S&P) as the responsible party, detections below levels for vapor intrusion risk and other factors, no further action was recommended.
Market Overview and Competition. The Harden Ranch Plaza Property is located in Salinas, California, approximately 23.0 miles northeast of Monterey and 57.0 miles south of San Jose. The Harden Ranch Plaza Property is situated on North Main Street, a primary thoroughfare through the city of Salinas that has a daily traffic count of approximately 29,000 vehicles. Directly to the west of the Harden Ranch Plaza Property is the Starwood-owned Northridge Mall, which is the largest shopping center in Monterey County, totaling approximately 893,000 square feet and anchored by Macy’s, JCPenney, Sears and Forever 21. According to a third-party market research provider, as of April 2015, Northridge Mall was 99.9% leased. As of 2014, the estimated population within a three- and five-mile radius of the Harden Ranch Plaza Property was 110,938 and 161,975, respectively. The average household income within the same three- and five-mile radii was $61,694 and $63,371, respectively.
According to a third-party market research report, the Harden Ranch Plaza Property is located within the Salinas retail market. As of the first quarter of 2015, the submarket reported a total inventory of 1,722 properties totaling approximately 18.0 million square feet with a 3.3% vacancy rate. The appraiser concluded to the following market rents for the Harden Ranch Plaza Property, all on a triple-net basis: $33.00 per square foot (“PSF”) for spaces less than 1,500 square feet (“SF”); $30.00 PSF for spaces from 1,500 to 3,000 SF; $27.00 PSF for spaces from 3,001 to 5,000 SF; $21.00 PSF for spaces from 5,001 to 10,000 SF; $18.00 PSF for large shop spaces; $27.00-$51.00 PSF for pad sites; $14.40 PSF for junior anchor spaces; and $9.00-$18.00 PSF for anchor spaces. Overall, the appraiser concluded that the in-place rents at the Harden Ranch Plaza Property are approximately 3.3% below market rents.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
46
HARDEN RANCH PLAZA |
The following table presents certain information relating to some comparable retail properties for the Harden Ranch Plaza Property:
Competitive Set(1)
Harden Ranch Plaza (Subject) | Edgewater | Sand Dollar Shopping Center | Dunes on Monterey Bay | Boronda Crossing | Westridge Shopping Center | |||||||
Location | Salinas, CA | Sand City, CA | Sand City, CA | Marina, CA | Salinas, CA | Salinas, CA | ||||||
Distance from Subject | -- | 19.8 miles | 19.8 miles | 12.6 miles | 2.5 miles | 24.7 miles | ||||||
Property Type | Power Center | Power Center | Power Center | Power Center | Power Center | Power Center | ||||||
Year Built/Renovated | 1991/2014 | 1999/NAP | 1992/NAP | 2007/NAP | 2008/NAP | 2002/NAP | ||||||
Anchor Tenants | Walmart (shadow), Target (shadow), Safeway, Ashley, Ross, Michael’s, Marshalls, In-Shape | SaveMart, PetSmart, Target, Ulta, Ross, Sports Authority | Costco, Marshalls, Office Depot | Target, REI, Party City, Michael’s, Best Buy, Old Navy, Kohl’s, Bed Bath & Beyond | Home Depot, Babies R Us, BevMo, Kohl’s | Walmart, Costco, Save Mart, Ross, Dick’s, Office Max, Ethan Allen | ||||||
Total GLA | 421,906 SF | 277,537 SF | 213,843 SF | 343,342 SF | 292,786 SF | 565,000 SF | ||||||
Total Occupancy | 98% | 100% | 100% | 99% | 90% | 97% |
(1) | Information obtained from the appraisal. |
The Borrowers. The borrower is comprised of two tenants-in-common: Salinas Shopping Center Associates Limited Partnership (a California limited partnership) and Harden Ranch Plaza Associates, LLC (a Delaware limited liability company), each of which is a single purpose entity with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Harden Ranch Plaza Mortgage Loan. The following parties serve as the guarantors of certain nonrecourse carveouts under the Harden Ranch Plaza Mortgage Loan: Russell R. Pratt, individually and as trustee of the Russell R. Pratt Living Trust; Joan F. Pratt, individually and as trustee of the Joan F. Pratt Living Trust; and John Frederick Goldsmith and Margaret Osborne Goldsmith, individually and as co-trustees of the John Frederick Goldsmith and Margaret Osborne Living Trust.
The Sponsors. The sponsors are Russell R. Pratt, individually and as trustee of the Russell R. Pratt Living Trust; Joan F. Pratt, individually and as trustee of the Joan F. Pratt Living Trust; and John Frederick Goldsmith and Margaret Osborne Goldsmith, individually and as co-trustees of the John Frederick Goldsmith and Margaret Osborne Living Trust. Mr. Pratt and Mr. Goldsmith have over 65 years of combined experience in developing and managing retail centers throughout California. Mr. Pratt has over 35 years of experience in all facets of the retail industry, having developed more than 15 shopping centers totaling over 2.0 million square feet and three self-storage facilities containing over 230,000 square feet. In addition, Mr. Pratt is a former trustee of the International Council of Shopping Centers. Mr. Goldsmith has 30 years of experience in the shopping center industry, including development, leasing, construction and management.
Escrows. The loan documents provide for upfront reserves of $63,104 for taxes, $88,649 for insurance, $200,000 for replacement reserves and $341,500 for general tenant improvements and leasing commissions (“TI/LCs”). Ongoing monthly reserves are required in an amount equal to $63,104 for taxes, $8,059 for insurance, $6,169 for replacement reserves and $18,445 for general TI/LCs (“Leasing Reserve Funds”)(subject to a cap of $683,000, as long as (i) no event of default has occurred and is continuing and (ii) the debt yield is no less than 6.75%). The loan documents do not require monthly escrows for taxes related to the leased premises occupied by Olive Garden, Red Lobster and Safeway as long as long as (a) the respective tenants are not in default under their leases and (b) the borrower provides the lender with timely proof of tax payment.
The loan documents provide for an upfront reserve of $650,000 for costs related to the re-tenanting of the Office Depot space (the “Office Depot/Ross Reserve Funds”). Office Depot’s lease expires on January 31, 2016, and Ross has a pending lease for Office Depot’s space. Any remaining balance in the Office Depot/Ross Reserve Funds will be released to the borrower once Ross, or another replacement tenant acceptable to the lender, is in occupancy of the Office Depot space, open for business and paying full, unabated rent. Ross’ Letter of Intent stipulates a $500,000 tenant improvement allowance, leaving approximately $150,000 of the Office Depot/Ross Reserve Funds for other costs.
Upon the occurrence and continuance of a Safeway Reserve Trigger (as defined below), the borrower must deposit on each monthly payment date an amount equal to the quotient of $780,000 (“Safeway Reserve Cap”) divided by the number of months until the earlier of (i) Safeway’s lease maturity date and (ii) the date on which Safeway will go dark. In addition, the borrower may use up to $342,000 of available Leasing Reserve Funds to achieve the Safeway Reserve Cap, thus reducing the required monthly reserves outlined in the preceding sentence.
A “Safeway Reserve Trigger” will occur upon the earlier of the date on which (i) Safeway gives notice of its election to not extend its lease; (ii) Safeway fails to notify the borrower of its intention to extend its lease at least 180 days prior to its lease expiration dates (August 31, 2016 and August 31, 2021); or (iii) six months prior to the date that Safeway has notified the borrower that it will “go dark”. A Safeway Reserve Trigger will end upon the earlier of the date on which (a) Safeway renews or extends its lease on terms acceptable to the lender; or (b) a replacement tenant acceptable to the lender signs a lease for the Safeway space and such tenant has commenced paying rent.
Lockbox and Cash Management. Upon the occurrence of a Deposit Account Event Period (as defined below), the borrower will be required to establish a lender-controlled lockbox account and cause all rents to be deposited directly into such lockbox account. During a Deposit Account Event Period, and prior to a Cash Trap Event Period (as defined below), all excess funds on deposit in the lockbox
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
47
HARDEN RANCH PLAZA |
account are distributed to the borrower. During a Cash Trap Event Period, all excess funds on deposit in the lockbox account are swept to a lender-controlled subaccount on a monthly basis.
A “Deposit Account Event Period” will commence upon the earlier of (i) the occurrence and continuance of an event of default or (ii) the debt yield falling below 6.75% at the end of any calendar month. A Deposit Account Event Period will expire with regard to clause (i), upon the cure of such event of default; and with regard to clause (ii), upon the date that the debt yield is equal to or greater than 6.75% for one calendar month.
A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence and continuance of an event of default or (ii) the debt yield falling below 6.50% at the end of any calendar month. A Cash Trap Event Period will expire with regard to clause (i), upon the cure of such event of default; and with regard to clause (ii), upon the date that the debt yield is equal to or greater than 6.50% for one calendar month.
Property Management. The Harden Ranch Plaza Property is managed by an affiliate of the borrower.
Assumption. The borrower has a two-time right to transfer the Harden Ranch Plaza Property, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including, but not limited to the following: (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee’s experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
Partial Release. Following the lockout period, the borrower is permitted to release any of the Release Parcels (as defined below) in connection with a partial defeasance, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including, but not limited to (i) partial defeasance of (1) 120% of the Release Parcel’s allocated loan balance for any of the Release Parcels except for Harden Ranch Plaza South, or (2) for Harden Ranch Plaza South, the quotient of the appraised value of Harden Ranch Plaza South divided by the appraised value of the entire Harden Ranch Plaza Property (both based on then-current appraisals), multiplied by the outstanding balance of the Harden Ranch Plaza Mortgage Loan; (ii) Safeway has exercised its 2016 option to renew its lease; (iii) Office Depot has either renewed or been replaced with an acceptable replacement tenant; (iv) the debt yield with respect to the remaining portion of the Harden Ranch Plaza Property will be no less than the greater of (x) the debt yield immediately prior to the proposed release and (y)(a) 8.50%, if the release occurs on or before April 8, 2018; (b) 9.00%, if the release occurs after April 8, 2018 but on or before April 8, 2020; (c) 9.50%, if the release occurs after April 8, 2020 but on or before April 8, 2022; and (d) 10.0%, if the release occurs after April 8, 2022; (v) the amortizing debt service coverage ratio (based on a 25-year amortization term)(“DSCR”) with respect to the remaining portion of the Harden Ranch Plaza Property will be no less than 1.25x; (vi) the loan-to-value ratio (“LTV”) with respect to the remaining portion of the Harden Ranch Plaza Property will be no greater than 65.0%; and (vii) the lender receives rating agency confirmation from DBRS, KBRA and Moody’s that the release will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
The “Release Parcels” include (i) Harden Ranch Plaza South (as defined in the “Property” section), (ii) the Red Lobster pad site, (iii) the Jack in the Box pad site, (iv) the Olive Garden pad site and (v) the AutoZone pad site.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. Provided no event of default has occurred and is continuing, the borrower has the right to incur mezzanine financing subject to the satisfaction of certain conditions, including but not limited to (i) the execution of an intercreditor agreement in form and substance acceptable to the lender and each of DBRS, KBRA and Moody’s; (ii) the combined LTV is not greater than 75.0%; (iii) the combined amortizing DSCR is not less than 1.20x (using a 25-year amortization schedule); and (iv) the lender receives rating agency confirmation from DBRS, KBRA and Moody’s that the mezzanine financing will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
Ground Lease. None.
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the Harden Ranch Plaza Property, as well as business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a six-month extended period of indemnity.
Earthquake Insurance. A seismic reported dated March 10, 2015 determined that the probable maximum loss at the Harden Ranch Plaza Property was 12.0%. Earthquake insurance is not required.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
48
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
49
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
50
EASTGATE ONE PHASES I-VII & XII |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
51
EASTGATE ONE PHASES I-VII & XII |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
52
EASTGATE ONE PHASES I-VII & XII |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
53
No. 3 – Eastgate One Phases I-VII & XII |
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Office | ||||
Original Principal Balance(1): | $75,000,000 | Specific Property Type: | Suburban | ||||
Cut-off Date Principal Balance(1): | $75,000,000 | Location: | San Diego, CA | ||||
% of Initial Pool Balance: | 6.4% | Size: | 860,513 SF | ||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per SF(1): | $145.26 | ||||
Borrower Name: | Irvine Eastgate Office I LLC | Year Built/Renovated: | 1998/2014 | ||||
Sponsor: | The Irvine Company LLC | Title Vesting: | Fee | ||||
Mortgage Rate: | 3.785% | Property Manager: | Self-managed | ||||
Note Date: | March 24, 2015 | 3rd Most Recent Occupancy (As of)(4): | 82.1% (6/30/2012) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of)(4): | 79.9% (6/30/2013) | ||||
Maturity Date: | April 11, 2025 | Most Recent Occupancy (As of)(4): | 85.2% (6/30/2014) | ||||
IO Period: | 60 months | Current Occupancy (As of)(5): | 85.3% (3/1/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 1 month | Underwriting and Financial Information: | |||||
Amortization Term (Original): | 360 months | ||||||
Loan Amortization Type: | Interest-only, Amortizing Balloon | 3rd Most Recent NOI (As of)(4)(6): | $11,351,216 (6/30/2013) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of)(4)(6): | $12,679,687 (6/30/2014) | ||||
Call Protection(2): | L(23),GRTR 1% or YM or D(92),O(5) | Most Recent NOI (As of)(6): | $10,887,120 (TTM 1/31/2015) | ||||
Lockbox Type: | Hard/Springing Cash Management | ||||||
Additional Debt(1): | Yes | ||||||
Additional Debt Type(1): | Pari Passu | ||||||
U/W Revenues(6): | $18,427,881 | ||||||
U/W Expenses: | $4,645,519 | ||||||
U/W NOI(6): | $13,782,363 | ||||||
Escrows and Reserves(3): | U/W NCF(6): | $12,465,133 | |||||
U/W NOI DSCR(1)(6): | 1.98x | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF DSCR(1)(6): | 1.79x | ||
Taxes | $0 | Springing | NAP | U/W NOI Debt Yield(1)(6): | 11.0% | ||
Insurance | $0 | Springing | NAP | U/W NCF Debt Yield(1)(6): | 10.0% | ||
Replacement Reserves | $0 | Springing | $791,671 | As-Is Appraised Value: | $259,000,000 | ||
TI/LC Reserve | $0 | Springing | $2,151,595 | As-Is Appraisal Valuation Date: | February 25, 2015 | ||
Rent Concession Reserve | $330,334 | $0 | NAP | Cut-off Date LTV Ratio(1): | 48.3% | ||
Tenant Specific TI/LC Reserve | $3,552,963 | $0 | NAP | LTV Ratio at Maturity or ARD(1): | 43.6% | ||
(1) | The Eastgate One Loan Combination, with an original principal balance totaling $125,000,000, is comprised of two pari passu notes (Notes A-1 and A-2). The controlling Note A-1 had an original balance of $75,000,000, has an outstanding principal balance as of the Cut-off Date of $75,000,000 and will be contributed to the WFCM 2015-C28 Trust. The non-controlling Note A-2 had an original principal balance of $50,000,000 and was contributed to the WFCM 2015-NXS1 Trust. All statistical information related to the balance per square foot, loan-to-value ratios, debt service coverage ratios and debt yields are based on the Eastgate One Loan Combination. |
(2) | After the lockout period, the Eastgate One Loan Combination is prepayable for two months with payment of the greater of a yield maintenance premium or prepayment premium equal to 1.0% of the principal amount being prepaid, and then may be (i) defeased or (ii) prepaid with payment of a yield maintenance premium or prepayment premium up to but excluding December 11, 2024. |
(3) | See “Escrows” section. |
(4) | The borrower reports financials on a fiscal year-end of June 30. |
(5) | See “Historical Occupancy” section. |
(6) | See “Cash Flow Analysis” section. |
The Mortgage Loan. The mortgage loan is part of a loan combination (the “Eastgate One Phases I-VII & XII Loan Combination”; herein referred to as the “Eastgate One Loan Combination”) that is evidenced by two pari passu promissory notes (Notes A-1 and A-2) secured by a first mortgage encumbering a 16-building office campus located in San Diego, California (the “Eastgate One Phases I-VII & XII Property”; herein referred to as the “Eastgate One Property”). The Eastgate One Loan Combination was originated on March 24, 2015 by Wells Fargo Bank, National Association. The Eastgate One Loan Combination had an original principal balance of $125,000,000, has an outstanding principal balance as of the Cut-off Date of $125,000,000 and accrues interest at an interest rate of 3.785% per annum. The Eastgate One Loan Combination had an initial term of 120 months, has a remaining term of 119 months as of the Cut-off Date and requires interest-only payments for the first 60 payments following origination, and thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The Eastgate One Loan Combination matures on April 11, 2025. See “Description of the Mortgage Pool—Loan Combinations—The Eastgate One Phases I-VII & XII Loan Combination” and “Servicing of the Mortgage Loans and Administration of the Trust Fund” in the Free Writing Prospectus.
Note A-1, which will be contributed to the WFCM 2015-C28 Trust, had an original principal balance of $75,000,000, has an outstanding principal balance as of the Cut-off Date of $75,000,000 and represents the controlling interest in the Eastgate One Loan Combination.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
54
EASTGATE ONE PHASES I-VII & XII |
Note A-2 (the “Eastgate One Companion Loan”), which was contributed to the WFCM 2015-NXS1 Trust, had an original principal balance of $50,000,000 and represents the non-controlling interest in the Eastgate One Loan Combination.
Following the lockout period, the borrower has the right to defease (with the exception of the first two months after the lockout period) or prepay the Eastgate One Loan Combination in whole, but not in part, on any date before December 11, 2024, provided, with respect to a prepayment that the borrower pays the greater of a yield maintenance premium or a prepayment premium equal to 1.0% of the principal amount being prepaid. In addition, the Eastgate One Loan Combination is prepayable without penalty on or after December 11, 2024.
Sources and Uses(1)
Sources | Uses | |||||||||
Original loan combination amount | $125,000,000 | 100.0 | % | Reserves | $3,883,297 | 3.1 | % | |||
Closings costs | 447,086 | 0.4 | ||||||||
Return of equity | 120,669,617 | 96.5 | ||||||||
Total Sources | $125,000,000 | 100.0 | % | Total Uses | $125,000,000 | 100.0 | % |
(1) | The Eastgate One Property was previously unencumbered. |
The Property. The Eastgate One Property is a newly-renovated 16-building class B office campus totaling 860,513 square feet located in San Diego, California. The Eastgate One Property is part of the larger “Eastgate Campus”, which also includes the “Eastgate Two Phases VIII-X Property”, defined and detailed later in this Free Writing Prospectus Structural and Collateral Term Sheet and not part of the collateral for the Eastgate One Loan Combination. The Eastgate Campus contains a total of 1,390,949 square feet in 24 buildings and is approximately 88.2% leased.
The sponsor developed 14 of the Eastgate One Property buildings (totaling 733,904 square feet; 85.3% of net rentable area) between 1998 and 2002, which were subsequently renovated in 2013 and 2014. The two additional buildings (totaling 126,609 square feet; 14.7% of net rentable area) were constructed in 1998 and were vacant when purchased by the sponsor in 2014. The borrower’s total cost basis in the Eastgate One Property is $151.4 million. Renovations over the last two years, totaling approximately $2.9 million, include updated entryways, the addition of ten outdoor workspaces, new signage, improved landscaping, a fitness center and outdoor Wi-Fi throughout the campus. According to the appraisal, the sponsor plans to spend an additional $11.9 million in capital expenditures over the next five years at the Eastgate One Property.
The Eastgate One Property is located at the intersection of Eastgate Mall and Towne Centre Drive, approximately 0.6 miles northeast of the Westfield University Towne Center Mall. All 16 buildings on the 64.3-acre site are two stories and amenities include a fitness center, a sand volleyball court, a basketball court, a bocce ball court, putting green, public Wi-Fi, a conference center and outdoor work spaces. The Eastgate One Property has exhibited an average occupancy of 88.2% over the last ten years and has demonstrated the ability to quickly absorb vacant space. The Eastgate One Property has absorbed approximately 430,638 square feet (50.0% of net rentable area) of vacant space since 2013, as a result of two large tenants vacating in 2013 and 2014. Since the beginning of 2014, the sponsor has executed new leases at a weighted average rent of $20.05 per square foot, triple-net. The Eastgate One Property contains 3,191 surface parking spaces, equating to a parking ratio of approximately 3.7 parking spaces per 1,000 square feet of rentable area. As of March 1, 2015 the Eastgate One Property was 85.3% leased by 25 tenants and 77.6% physically occupied.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
55
EASTGATE ONE PHASES I-VII & XII |
The following table presents certain information relating to the tenancy at the Eastgate One Property:
Major Tenants
Tenant Name | Credit Rating (Fitch/Moody’s/ S&P)(1) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF(2) | Annual U/W Base Rent(2) | % of Total Annual U/W Base Rent | Lease Expiration Date | ||||||||||
Major Tenants | |||||||||||||||||
Qualcomm, Inc. | NR/A1/A+ | 75,900 | 8.8 | % | $19.80 | $1,502,820 | 10.4 | % | 3/31/2016 | ||||||||
Lytx, Inc. | NR/NR/NR | 76,141 | 8.8 | % | $18.84 | $1,434,496 | 9.9 | % | 12/31/2024 | (3) | |||||||
Agena Bioscience(4) | NR/NR/NR | 55,558 | 6.5 | % | $24.00 | $1,333,392 | 9.2 | % | 12/31/2021 | ||||||||
Oracle America, Inc. | A+/A1/A+ | 63,412 | 7.4 | % | $20.82(5) | $1,320,530(5) | 9.1 | % | 9/30/2021 | (6) | |||||||
Epsilon Data Management, LLC (Alliance Data Systems)(7) | NR/NR/NR | 47,559 | 5.5 | % | $21.34(7) | $1,014,790(7) | 7.0 | % | 7/31/2020 | ||||||||
L-3 Communications Corporation | BBB-/NR/BBB- | 48,293 | 5.6 | % | $15.72 | $759,166 | 5.2 | % | 7/31/2017 | ||||||||
Total Major Tenants | 366,863 | 42.6 | % | $20.08 | $7,365,194 | 50.8 | % | ||||||||||
Non-Major Tenants(8) | 367,205 | 42.7 | % | $19.42(8) | $7,131,948 | 49.2 | % | ||||||||||
Occupied Collateral Total | 734,068 | 85.3 | % | $19.75 | $14,497,143 | 100.0 | % | ||||||||||
Vacant Space | 126,445 | 14.7 | % | ||||||||||||||
Collateral Total | 860,513 | 100.0 | % | ||||||||||||||
(1) | Certain ratings are those of the parent company whether or not the parent company guarantees the lease. |
(2) | Annual U/W Base Rent PSF and Annual U/W Base Rent include rent averaging and contractual rent steps through April 30, 2016 totaling $805,942. |
(3) | Lytx, Inc. has the one-time right to terminate its lease on January 1, 2022 with 12 months’ notice and payment of two months of then current rent and all unamortized tenant improvements and leasing commissions. |
(4) | Agena Bioscience is expected to be in occupancy and paying rent by January 1, 2016. |
(5) | The Annual U/W Base Rent and Annual U/W Base Rent PSF for Oracle America, Inc. represent the tenant’s average rent over the lease term. The tenant’s current in-place rent is $18.00 per square foot or $1,141,416. |
(6) | Oracle America, Inc. has the one-time right to terminate its lease on October 1, 2019 with 12 months’ notice and payment of two months of then current rent and all unamortized tenant improvements and leasing commissions. |
(7) | Epsilon Data Management, LLC recently expanded by 15,853 square feet. They are currently occupying and paying $18.84 per square foot on 31,706 square feet (3.7% of net rentable area), but are not in occupancy and paying rent on their 15,853 square foot (1.8% of net rentable area) expansion space. They will begin paying full rent of $975,911 ($20.52 per square foot) on the entire 47,559 square foot space in August 2016. A reserve of $817,856 was taken for outstanding tenant improvement costs. The Annual U/W Base Rent and Annual U/W Base Rent PSF for Epsilon Data Management, LLC represent the tenant’s average rent over the lease term. |
(8) | Non-Major Tenants includes a 6,091 square foot fitness center, for which no rent was underwritten. The Non-Major Tenants Annual U/W Base Rent PSF is $19.75 per square foot excluding this space. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
56
EASTGATE ONE PHASES I-VII & XII |
The following table presents certain information relating to the lease rollover schedule at the Eastgate One Property:
Lease Expiration Schedule(1)(2)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF(3) | |||||||||||
MTM | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||||||
2015 | 2 | 22,612 | 2.6% | 22,612 | 2.6% | $335,040 | $14.82 | |||||||||||
2016 | 3 | 97,997 | 11.4% | 120,609 | 14.0% | $1,977,464 | $20.18 | |||||||||||
2017 | 5 | 104,804 | 12.2% | 225,413 | 26.2% | $1,819,515 | $17.36 | |||||||||||
2018 | 6 | 76,167 | 8.9% | 301,580 | 35.0% | $1,539,680 | $20.21 | |||||||||||
2019 | 4 | 74,199 | 8.6% | 375,779 | 43.7% | $1,435,643 | $19.35 | |||||||||||
2020 | 4 | 130,523 | 15.2% | 506,302 | 58.8% | $2,609,607 | $19.99 | |||||||||||
2021 | 2 | 118,970 | 13.8% | 625,272 | 72.7% | $2,653,922 | $22.31 | |||||||||||
2022 | 1 | 22,097 | 2.6% | 647,369 | 75.2% | $444,718 | $20.13 | |||||||||||
2023 | 0 | 0 | 0.0% | 647,369 | 75.2% | $0 | $0.00 | |||||||||||
2024 | 2 | 76,141 | 8.8% | 723,510 | 84.1% | $1,434,496 | $18.84 | |||||||||||
2025 | 1 | 10,558 | 1.2% | 734,068 | 85.3% | $247,057 | $23.40 | |||||||||||
Thereafter | 0 | 0 | 0.0% | 734,068 | 85.3% | $0 | $0.00 | |||||||||||
Vacant | 0 | 126,445 | 14.7% | 860,513 | 100.0% | $0 | $0.00 | |||||||||||
Total/Weighted Average | 30 | 860,513 | 100.0% | $14,497,143 | $19.75 |
(1) | Information obtained from the underwritten rent roll. |
(2) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule. |
(3) | Weighted Average Annual U/W Base Rent PSF excludes vacant space. |
The following table presents historical occupancy percentages at the Eastgate One Property:
Historical Occupancy
6/30/2012(1) | 6/30/2013(1) | 6/30/2014(1) | 3/1/2015(2) | |||
82.1% | 79.9% | 85.2% | 85.3% |
(1) | Information obtained from the borrower. The borrower reports on a fiscal year-end of June 30. |
(2) | Information obtained from the underwritten rent roll. Current Occupancy includes Agena Bioscience (55,558 square feet; 6.5% of net rentable area), which recently entered into a lease and is expected to be in occupancy and paying rent by January 1, 2016, and Cogent Communications, Inc. (10,558 square feet; 1.2% of net rentable area), which recently entered into a lease but is not yet in occupancy or paying rent. A reserve of $250,213 was taken for outstanding tenant improvements and leasing commissions for Cogent Communications, Inc. Current Occupancy excluding these tenants is 77.6% |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
57
EASTGATE ONE PHASES I-VII & XII |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Eastgate One Property:
Cash Flow Analysis
2012(1)(2) | 2013(1)(2)(3) | 2014(1)(3)(4) | TTM 1/31/2015(4) | U/W(4) | % of U/W Effective Gross Income | U/W $ per SF | |||||||||
Base Rent | $14,153,279 | $12,440,738 | $13,150,091 | $11,728,179 | $14,497,143(5) | 78.7% | $16.85 | ||||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 0 | 2,807,079 | 15.2 | 3.26 | ||||||||
Total Reimbursables | 2,974,661 | 2,990,126 | 3,519,549 | 3,339,678 | 3,801,804 | 20.6 | 4.42 | ||||||||
Other Income | 114,191 | 123,481 | 127,055 | 11,606 | 128,935 | 0.7 | 0.15 | ||||||||
Less Vacancy & Free Rent | (7,676) | (636,599) | (329,928) | 0 | (2,807,079)(6) | (15.2) | (3.26) | ||||||||
Effective Gross Income | $17,234,455 | $14,917,746 | $16,466,767 | $15,079,463 | $18,427,881 | 100.0% | $21.41 | ||||||||
Total Operating Expenses | $3,464,804 | $3,566,530 | $3,787,080 | $4,192,343 | $4,645,519 | 25.2% | $5.40 | ||||||||
Net Operating Income | $13,769,651 | $11,351,216 | $12,679,687 | $10,887,120 | $13,782,363 | 74.8% | $16.02 | ||||||||
TI/LC | 0 | 0 | 0 | 0 | 921,394 | 5.0 | 1.07 | ||||||||
Capital Expenditures | 0 | 0 | 0 | 0 | 395,836 | 2.1 | 0.46 | ||||||||
Net Cash Flow | $13,769,651 | $11,351,216 | $12,679,687 | $10,887,120 | $12,465,133 | 67.6% | $14.49 | ||||||||
NOI DSCR(7) | 1.97x | 1.63x | 1.82x | 1.56x | 1.98x | ||||||||||
NCF DSCR(7) | 1.97x | 1.63x | 1.82x | 1.56x | 1.79x | ||||||||||
NOI DY(7) | 11.0% | 9.1% | 10.1% | 8.7% | 11.0% | ||||||||||
NCF DY(7) | 11.0% | 9.1% | 10.1% | 8.7% | 10.0% |
(1) | The borrower reports financials on a fiscal year-end of June 30. |
(2) | The decrease in Effective Gross Income from 2012 to 2013 was due to three single-tenant buildings totaling 180,718 square feet (21.0% of net rentable area) becoming vacant from October 2012 to March 2013. |
(3) | The increase in Effective Gross Income from 2013 to 2014 was due to the lease-up of approximately 113,433 square feet (13.2% of net rentable area) in 2014. |
(4) | The increase in Effective Gross Income from 2014 and TTM 1/31/2015 to Underwritten is due to new leasing activity totaling approximately 188,227 square feet (21.9% of net rentable area) and rent averaging and contractual rent steps through April 30, 2016 totaling $805,942. TTM 1/31/2015 Effective Gross Income was also lower due to LPL Financial vacating approximately 203,248 square feet (23.6% of net rentable area) in May 2014. |
(5) | Base Rent includes $1,333,392 in underwritten rent attributed to Agena Bioscience, which has a signed lease and is expected to be in occupancy and paying rent by January 1, 2016. The U/W NOI and NCF DSCR excluding the Agena Bioscience lease are 1.75x and 1.57x, respectively. |
(6) | The underwritten economic vacancy is 16.2%. The Eastgate One Property was 85.3% leased (including Agena Bioscience, which is not yet in occupancy) and 77.6% physically occupied as of March 1, 2015. |
(7) | DSCRs and debt yields are based on the Eastgate One Loan Combination. |
Appraisal. As of the appraisal valuation date of February 25, 2015, the Eastgate One Property had an “as-is” appraised value of $259,000,000. The appraiser also concluded to an “as-stabilized” value of $290,000,000 as of March 1, 2017. The “as-stabilized” value assumes a stabilized occupancy of 95.0%.
Environmental Matters. According to the Phase I environmental report dated February 27, 2015, there was no evidence of any recognized environmental conditions at the Eastgate One Property.
Market Overview and Competition. The Eastgate One Property is located in San Diego, California, at the intersection of Eastgate Mall and Towne Centre Drive, directly west of Interstate 805, the major north-south highway in Southern California, and approximately 1.8 miles east of Interstate 5. The Eastgate One Property is part of the larger Eastgate Campus, a 24-building, 113.6-acre office campus owned and operated by the Irvine Company. The Eastgate One Property is located in the east portion of the University Towne Center (“UTC”) mixed-use area, which is generally situated east of Interstate 5, west of Interstate 805, and north of State Route 52 in north-central suburban San Diego, approximately 13.4 miles north of the San Diego central business district. The Eastgate One Property is located 0.6 miles northeast of Westfield UTC mall, a 1.1 million square foot super-regional mall with 150 retail tenants, including anchors Sears, Nordstrom and Macy’s. According to the appraisal, the mall underwent a major renovation in 2012, and it is expected to undergo a second phase over the next three years, the plan for which includes a new 330,000 square foot Nordstrom, luxury and high fashion retailers, ten restaurants and a new parking structure along Genesee Avenue. The $600.0 million project is scheduled for opening in the Fall of 2016. Other major commercial demand generators include the University of California – San Diego (2.3 miles west), with an enrollment of 30,310 students (as of Fall 2013), and considered one of the top ranked public research universities in the United States by a leading publication in 2014, and Marine Corps Air Station Miramar (4.1 miles east), an air field that is home to the 3rd Marine Aircraft Wing.
According to the appraisal, the Eastgate One Property is located in the UTC office submarket, the financial center for a larger business area known as the Golden Triangle. Much of the newer development in the area has consisted of high density office, commercial and residential uses, primarily within the Golden Triangle area. Located within the San Diego office market, the UTC office submarket comprised approximately 6.6 million square feet of office space as of the fourth quarter of 2014 and accounted for approximately 8.9% of San Diego’s office inventory. The Irvine Company currently owns and operates 3.7 million square feet of office space in the UTC office submarket, exhibiting an average occupancy rate of approximately 94.0% as of December 2014. The UTC office submarket exhibited 2014 net absorption of 454,865 square feet, the largest amount of any San Diego submarket and double that of the next closest submarket. As of the fourth quarter of 2014, the submarket occupancy rate was 88.0% for all space and 78.9% for class B space (both vacancy rates include approximately 288,224 square feet that is 100.0% vacant and is not being actively marketed for lease; excluding these vacant buildings results in a submarket occupancy rate of 86.9% for class B space), with a current average asking rent within the submarket of $29.16 per square foot for all space, and $28.08 per square foot for class B space, on a full-service gross basis. Deducting the appraiser’s assumption of $6.94 per square foot for reimbursements, the average triple-net rents equate to $22.22 per square foot
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
58
EASTGATE ONE PHASES I-VII & XII |
and $21.14 per square foot, respectively. Average rent in the submarket has increased 9.2% year-over-year (December 2013 to December 2014). The appraiser’s competitive set exhibited an average occupancy of 90.5%.
The following table presents certain information relating to comparable office properties for the Eastgate One Property:
Competitive Set(1)
Eastgate One Phases I-VII & XII (Subject) | Eastgate Two Phases VII-X | Centrewest Plaza | Sorrento Gateway | Fieldstone Plaza | |
Location | San Diego, CA | San Diego, CA | San Diego, CA | San Diego, CA | San Diego, CA |
Distance from Subject | -- | 0.1 miles | 1.2 miles | 1.1 miles | 1.0 miles |
Property Type | Office | Office | Office | Office | Office |
Year Built/Renovated | 1998/2014 | 1998/2013 | 1990/NAV | 2008/NAV | 1986/NAV |
Stories | 2 | 2-3 | 3 | 2 | 2 |
Total GLA | 860,513 SF | 530,436 SF | 195,584 SF | 228,254 SF | 86,684 SF |
Total Occupancy | 85% | 93% | 87% | 100% | 82% |
(1) | Information obtained from the appraisal. |
The Borrower. The borrower is Irvine Eastgate Office I LLC, a Delaware limited liability company which is a single purpose entity with two independent directors. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Eastgate One Loan Combination. Spectrum Office Properties II LLC is the guarantor of certain nonrecourse carveouts under the Eastgate One Loan Combination.
The Sponsor. The sponsor is The Irvine Company, LLC (“Irvine Company”). Irvine Company was established in 1864 and is a diversified, privately held real-estate investment company and master-planner, which was largely responsible for the stewardship and master-planning of the City of Irvine in Orange County, California, which was incorporated in 1971. As of December 31, 2014, Irvine Company’s investment portfolio totals approximately 98 million square feet and includes 500 office buildings totaling 38.2 million square feet, 129 multifamily properties totaling over 50,000 units, 41 retail properties totaling 8.4 million square feet and three resort properties totaling 1,163 rooms, primarily located in Southern California. In addition, within Orange County, California, the Irvine Company owns and manages an extensive unencumbered land bank currently fully entitled for commercial, retail, multifamily and single-family development. Spectrum Office Properties II LLC, an affiliate of the sponsor, also serves as the guarantor of certain nonrecourse carveouts for the Eastgate Two Phases VIII-X Loan Combination.
Escrows. The loan documents provide for upfront reserves in the amount of $330,334 for rent concessions ($228,424 for Lytx and $101,910 for Kyocera) and $3,552,963 for outstanding tenant improvements and leasing commissions ($2,219,420 for Oracle, $817,856 for Epsilon Data Management, LLC, $250,013 for Cogent Communications, Inc., $228,585 for Kyocera, $31,239 for BioTheranostics and $5,849 for Lytx). The loan documents do not require monthly escrows for real estate taxes as long as (i) no DSCR Trigger Event Period (as defined below) exists and (ii) the borrower provides the lender with timely proof of payment of real estate taxes. The loan documents do not require monthly escrows for insurance as long as (i) no DSCR Trigger Event Period exists; (ii) the Eastgate One Property is insured under an acceptable blanket insurance policy; and (iii) the borrower provides the lender with evidence of renewal of the required policies and timely proof of payment of the insurance premiums when due. The loan documents do not require monthly escrows for capital expenditures or tenant improvements and leasing commissions as long as no DSCR Trigger Event Period exists. Upon the occurrence of a DSCR Trigger Event Period, monthly reserves of $32,986 for capital expenditures (capped at $791,691) and $89,650 for tenant improvements and leasing commissions (capped at $2,151,595) shall be required. A “DSCR Trigger Event Period” will commence upon (i) an event of default or (ii) the amortizing debt service coverage ratio falling below 1.20x at the end of any calendar quarter. A DSCR Trigger Event Period will be cured upon the (i) cure of such event of default and (ii) the amortizing debt service coverage ratio being equal to or greater than 1.20x for two consecutive calendar quarters.
Lockbox and Cash Management. The Eastgate One Loan Combination requires a lender-controlled lockbox account, which is already in place, and that the borrower direct tenants to pay their rents directly into such lockbox account. The loan documents also require that all rents received by the borrower or the property manager be deposited into the lockbox account within three business days of receipt. Prior to the occurrence of a Cash Trap Event Period (as defined below), all funds are required to be distributed to the borrower. During a Cash Trap Event Period, all funds are swept on a daily basis to a lender-controlled cash management account. In addition, during a Cash Trap Event Period, after application to various reserves, if the excess cash flow held by the lender is greater than six months of debt service payments, any excess cash flow will be disbursed to the borrower.
A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence of an event of default or (ii) the amortizing debt service coverage ratio falling below 1.10x at the end of any calendar quarter. A Cash Trap Event Period will be cured, with regard to clause (i), upon the cure of such event of default and with regard to clause (ii), upon the amortizing debt service coverage ratio being equal to or greater than 1.15x for two consecutive calendar quarters.
Property Management. The Eastgate One Property is managed by an affiliate of the borrower.
Assumption. The borrower has the right to transfer the Eastgate One Property, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee’s experience, financial
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
59
EASTGATE ONE PHASES I-VII & XII |
strength and general business standing; (ii) execution of a recourse guaranty (which includes an environmental indemnity) by an affiliate of the transferee; and (iii) rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates and similar confirmations from each rating agency rating any securities backed by the Eastgate One Companion Loan with respect to the ratings of such securities.
Partial Release. Not permitted.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. Not permitted.
Additional Indebtedness. The loan documents permit the pledge of a direct or indirect interest in an upper tier entity (Spectrum Office Properties II LLC or its affiliated owners) and non-controlling interests in the borrower if the pledgor owns a direct or indirect interest in real property other than the Eastgate One Property, subject to certain additional conditions, including no change of control to the parties other than Spectrum Office Properties II LLC or its affiliates.
Ground Lease. None.
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the Eastgate One Property; provided, however, if the Terrorism Risk Insurance Program Reauthorization Act is discontinued or not renewed, the borrower will not be required to pay annual premiums in excess of two times the amount for a standalone all risk policy. The loan documents also require business interruption insurance covering no less than the 24-month period following the occurrence of a casualty event, together with a 12-month extended period of indemnity.
Earthquake Insurance. The loan documents do not require earthquake insurance. The seismic report dated February 27, 2015 indicated a probable maximum loss of 9.0%.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
60
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
61
RPC NORTHEAST STORAGE PORTFOLIO |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
62
RPC NORTHEAST STORAGE PORTFOLIO |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
63
No. 4 – RPC Northeast Storage Portfolio | |||||||
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Portfolio | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Self Storage | ||||
Original Principal Balance: | $69,000,000 | Specific Property Type: | Self Storage | ||||
Cut-off Date Principal Balance: | $69,000,000 | Location: | Various – See Table | ||||
% of Initial Pool Balance: | 5.9% | Size: | 1,028,476 SF | ||||
Loan Purpose: | Acquisition | Cut-off Date Principal Balance Per SF: | $67.09 | ||||
Borrower Names(1): | Various | Year Built/Renovated: | Various – See Table | ||||
Sponsors: | William H. Flaherty; Greg Bates | Title Vesting: | Fee | ||||
Mortgage Rate: | 3.880% | Property Manager: | Extra Space Management Inc. | ||||
Note Date: | April 2, 2015 | 3rd Most Recent Occupancy (As of): | 83.8% (12/31/2012) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 86.5% (12/31/2013) | ||||
Maturity Date: | April 11, 2025 | Most Recent Occupancy (As of): | 89.0% (12/31/2014) | ||||
IO Period: | 120 months | Current Occupancy (As of): | 90.4% (1/31/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 1 month | Underwriting and Financial Information: | |||||
Amortization Term (Original): | NAP | ||||||
Loan Amortization Type: | Interest-only, Balloon | 3rd Most Recent NOI (As of): | $6,117,398 (12/31/2013) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $6,670,835 (12/31/2014) | ||||
Call Protection: | L(25),D(91),O(4) | Most Recent NOI (As of): | $6$6,719,647 (TTM 1/31/2015) | ||||
Lockbox Type: | Springing (Without Established Account) | ||||||
Additional Debt: | None | ||||||
Additional Debt Type: | NAP | ||||||
U/W Revenues: | $11,681,103 | ||||||
U/W Expenses: | $5,082,115 | ||||||
U/W NOI: | $6,598,989 | ||||||
Escrows and Reserves(2): | U/W NCF: | $6,444,717 | |||||
U/W NOI DSCR: | 2.42x | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF DSCR: | 2.37x | ||
Taxes | $417,031 | $94,103 | NAP | U/W NOI Debt Yield: | 9.6% | ||
Insurance | $0 | Springing | NAP | U/W NCF Debt Yield: | 9.3% | ||
Replacement Reserves | $0 | $8,571 | $308,556 | As-Is Appraised Value: | $106,770,000 | ||
Deferred Maintenance | $279,330 | $0 | NAP | As-Is Appraisal Valuation Date(3): | Various | ||
Environmental Reserve | $3,750 | $0 | NAP | Cut-off Date LTV Ratio: | 64.6% | ||
Amortization Reserve | $0 | Springing | NAP | LTV Ratio at Maturity or ARD: | 64.6% | ||
(1) | The borrower comprises 18 separate limited liability companies. |
(2) | See “Escrows” section. |
(3) | The As-Is Appraisal Valuation Dates range from February 12, 2015 to February 20, 2015. |
The Mortgage Loan. The mortgage loan (the “RPC Northeast Storage Portfolio Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering 18 self storage properties totaling 1,028,476 square feet which are located in five states (the “RPC Northeast Storage Portfolio Properties”). The RPC Northeast Storage Portfolio Mortgage Loan was originated on April 2, 2015 by Wells Fargo Bank, National Association. The RPC Northeast Storage Portfolio Mortgage Loan had an original principal balance of $69,000,000, has an outstanding principal balance as of the Cut-off Date of $69,000,000 and accrues interest at an interest rate of 3.880% per annum. The RPC Northeast Storage Portfolio Mortgage Loan had an initial term of 120 months, has a remaining term of 119 months as of the Cut-off Date, and requires interest-only payments through the term of the RPC Northeast Storage Portfolio Mortgage Loan. The RPC Northeast Storage Portfolio Mortgage Loan matures on April 11, 2025.
Following the lockout period, the borrower has the right to defease the RPC Northeast Storage Portfolio Mortgage Loan in whole, or in part (see “Partial Release” section), on any date before January 11, 2025. In addition, the RPC Northeast Storage Portfolio Mortgage Loan is prepayable without penalty on or after January 11, 2025.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
64
RPC NORTHEAST STORAGE PORTFOLIO |
Sources and Uses
Sources | Uses | |||||
Original loan amount | $69,000,000 | 63.3% | Purchase price | $106,500,000 | 97.7% | |
Sponsors’ new cash contribution | 40,040,238 | 36.7 | Reserves | 700,111 | 0.6 | |
Closing costs | 1,840,127 | 1.7 | ||||
Total Sources | $109,040,238 | 100.0% | Total Uses | $109,040,238 | 100.0% |
The Properties. The RPC Northeast Storage Portfolio Properties comprise 18 self storage properties totaling 1,028,476 square feet, which are located in five states: Pennsylvania (12), Maryland (3), Indiana (1), Kentucky (1) and New Jersey (1). The RPC Northeast Storage Portfolio Properties were constructed between 1981 and 2005, and one of the properties was renovated in 2004. As of January 31, 2015, the RPC Northeast Storage Portfolio Properties were 90.4% occupied.
The following table presents certain information relating to the RPC Northeast Storage Portfolio Properties:
Property Name – Location | Allocated Cut-off Date Principal Balance | % of Portfolio Cut-off Date Principal Balance | Occu- pancy | Year Built/ Renovated | Net Rentable Area (SF) | Appraised Value | Allocated LTV | |||||||
1008 Greenhill Road – West Chester, PA | $9,850,000 | 14.3% | 89.8% | 2000/NAP | 95,192 | $15,180,000 | 64.9% | |||||||
4600 Edges Mill Road – Downingtown, PA | $6,415,000 | 9.3% | 90.1% | 1985/NAP | 73,978 | $9,870,000 | 65.0% | |||||||
154 Leaders Heights Road – York, PA | $5,128,000 | 7.4% | 91.9% | 1989/NAP | 85,289 | $7,890,000 | 65.0% | |||||||
76 Wormans Mill Court – Frederick, MD | $4,940,000 | 7.2% | 92.4% | 2001/NAP | 52,885 | $7,600,000 | 65.0% | |||||||
321 West Uwchlan Ave – Downingtown, PA | $4,836,000 | 7.0% | 90.8% | 2000/NAP | 57,207 | $7,440,000 | 65.0% | |||||||
3950 West Jonathan Dr. – Bloomington, IN | $4,404,000 | 6.4% | 92.7% | 1997/2004 | 54,230 | $6,780,000 | 65.0% | |||||||
202, 234 Dartmouth; 9073 Franklin Hill Road – East Stroudsburg, PA | $4,368,000 | 6.3% | 94.2% | 1988/NAP | 83,343 | $6,720,000 | 65.0% | |||||||
115 Wormans Mill Court – Frederick, MD | $4,200,000 | 6.1% | 89.2% | 1997/NAP | 49,901 | $6,760,000 | 62.1% | |||||||
329 West Butler Avenue – Chalfont, PA | $3,737,000 | 5.4% | 93.0% | 1989/NAP | 48,663 | $5,750,000 | 65.0% | |||||||
2440 O’Bryan Boulevard – Owensboro, KY | $3,542,000 | 5.1% | 91.3% | 2000/NAP | 66,506 | $5,450,000 | 65.0% | |||||||
173 Stanhope Sparta Rd. – Andover, NJ | $3,315,000 | 4.8% | 89.8% | 2002/NAP | 49,910 | $5,100,000 | 65.0% | |||||||
7315 Industry Lane – Frederick, MD | $3,289,000 | 4.8% | 91.8% | 1993/NAP | 45,369 | $5,060,000 | 65.0% | |||||||
5630 Linglestown Road – Harrisburg, PA | $3,100,000 | 4.5% | 91.3% | 2005/NAP | 35,625 | $5,050,000 | 61.4% | |||||||
1030 Reeves Street – Dunmore, PA | $2,346,000 | 3.4% | 87.5% | 1982/NAP | 42,091 | $3,610,000 | 65.0% | |||||||
2199 Parklyn Drive – York, PA | $1,729,000 | 2.5% | 86.9% | 1998/NAP | 47,133 | $2,660,000 | 65.0% | |||||||
900 Vogelsong Road – York, PA | $1,358,000 | 2.0% | 80.5% | 1989/NAP | 61,135 | $2,090,000 | 65.0% | |||||||
153 Pumping Station Road – Hanover, PA | $1,280,000 | 1.9% | 89.5% | 1981/NAP | 41,969 | $1,970,000 | 65.0% | |||||||
10 Roller Circle – Hanover, PA | $1,163,000 | 1.7% | 92.3% | 1989/NAP | 38,050 | $1,790,000 | 65.0% | |||||||
Total/Weighted Average | $69,000,000 | 100.0% | 90.4% | 1,028,476 | $106,770,000 | 64.6% |
The following table presents historical occupancy percentages at the RPC Northeast Storage Portfolio Properties:
Historical Occupancy
12/31/2012(1) | 12/31/2013(1) | 12/31/2014(1) | 1/31/2015(2) | |||
83.8% | 86.5% | 89.0% | 90.4% |
(1) | Information obtained from the borrower. |
(2) | Information obtained from the underwritten rent roll. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
65
RPC NORTHEAST STORAGE PORTFOLIO |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the RPC Northeast Storage Portfolio Properties:
Cash Flow Analysis
2013 | 2014 | TTM 1/31/2015 | U/W | % of U/W Effective Gross Income | U/W $ per SF | ||||||||
Base Rent | $10,764,606 | $11,456,551 | $11,524,361 | $11,215,032 | 96.0% | $10.90 | |||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 1,228,680 | 10.5 | 1.19 | |||||||
Less Concessions & Credit Loss | (610,746) | (602,086) | (607,204) | (607,204) | (5.2) | (0.59) | |||||||
Other Income | 716,085 | 763,811 | 766,983 | 763,947 | 6.5 | 0.74 | |||||||
Less Vacancy | 0 | 0 | 0 | (919,351)(1) | (7.9) | (0.89) | |||||||
Effective Gross Income | $10,869,945 | $11,618,275 | $11,684,139 | $11,681,103 | 100.0% | $11.36 | |||||||
Total Operating Expenses | $4,752,547 | $4,947,441 | $4,964,492 | $5,082,115 | 43.5% | $4.94 | |||||||
Net Operating Income | $6,117,398 | $6,670,835 | $6,719,647 | $6,598,989 | 56.5% | $6.42 | |||||||
Capital Expenditures | 0 | 0 | 0 | 154,271 | 1.3 | 0.15 | |||||||
Net Cash Flow | $6,117,398 | $6,670,835 | $6,719,647 | $6,444,717 | 55.2% | $6.27 | |||||||
NOI DSCR | 2.25x | 2.45x | 2.47x | 2.42x | |||||||||
NCF DSCR | 2.25x | 2.45x | 2.47x | 2.37x | |||||||||
NOI DY | 8.9% | 9.7% | 9.7% | 9.6% | |||||||||
NCF DY | 8.9% | 9.7% | 9.7% | 9.3% |
(1) | The underwritten economic vacancy is 7.4%. As of January 31, 2015, the RPC Northeast Storage Portfolio Properties were 90.4% physically occupied. |
Appraisal. As of the appraisal valuation dates ranging from February 12, 2015 to February 20, 2015, the RPC Northeast Storage Portfolio Properties had an aggregate “as-is” appraised value of $106,770,000.
Environmental Matters. According to the Phase I environmental reports dated from January 27, 2015 to February 18, 2015, there was no evidence of any recognized environmental conditions at 17 of the RPC Northeast Storage Portfolio Properties.
At the 10 Roller Circle (Hanover, Pennsylvania) property, the Phase I environmental assessment identified a recognized environmental condition related to a leaking underground storage tank (“LUST”) at an adjacent property. However, the assessment noted that the concentration of contaminants does not represent a vapor intrusion, and active remediation is underway. Therefore, no further action was recommended.
The Borrower. The borrower comprises 18 separate Delaware limited liability companies, each of which is a single purpose entity with one independent director. Legal counsel to the borrower provided a non-consolidation opinion in connection with the origination of the RPC Northeast Storage Portfolio Mortgage Loan. RPC Reliance, LLC (“RPC”) is the guarantor of certain nonrecourse carveouts under the RPC Northeast Storage Portfolio Mortgage Loan.
The Sponsors. The sponsors are William H. Flaherty and Greg Bates, who serve as the President & CEO and Senior Vice President, respectively, of Rosewood Property Company (“Rosewood”). Headquartered in Dallas, Texas, Rosewood specializes in commercial real estate development, investment and management. As of April 2015, Rosewood’s commercial real estate portfolio comprised Rosewood Court (415,000 square feet of office and retail in Dallas, Texas), Custer Court (a 120,000 square foot suburban office building in Richardson, Texas), Heritage Creekside (a 122-acre mixed-use master plan project in Plano, Texas), Elevation at County Line Station (a 265-unit multifamily development in Denver, Colorado), Lovers Lane Apartments (a 336-unit multifamily project in Dallas, Texas), Alexan Shadow Creek (a 392-unit multifamily development in Pearland, Texas), Ventura Ridge Apartments (a 336-unit multifamily development in San Antonio, Texas) and seven self storage properties in three states (in addition to the RPC Northeast Storage Portfolio Properties). Rosewood disclosed six loans totaling approximately $26.8 million and one loan with an unknown loan balance that resulted in foreclosures or deeds-in-lieu of foreclosure in December 1991. See “Description of the Mortgage Pool – Default History, Bankruptcy Issues and Other Proceedings” in the Free Writing Prospectus.
Escrows. The loan documents provide for upfront reserves of $417,031 for taxes, $279,330 for deferred maintenance and $3,750 for an environmental reserve for radon testing and remediation at the 154 Leaders Heights Road property (suggested by the Phase I environmental report but not classified as a recognized environmental condition). The loan documents also provide for ongoing monthly reserves of $94,103 for taxes and $8,571 for replacement reserves (subject to a cap of $308,556, as long as (i) no event of default has occurred and is continuing and (ii) the borrower adequately maintains the RPC Northeast Storage Portfolio Properties). Ongoing monthly reserves for insurance are not required as long as (i) no event of default has occurred and is continuing; (ii) the borrower provides the lender with evidence of renewal of the insurance policies and timely proof of payment of insurance premiums; and (iii) the RPC Northeast Storage Portfolio Properties are covered by an acceptable blanket insurance policy.
The RPC Northeast Storage Portfolio Mortgage Loan is also structured with an amortization reserve account. During an Amortization Deposit Period (as defined below), the borrower is required to make monthly deposits into the amortization reserve account, as outlined in the amortization schedule in the loan agreement. The scheduled payments outlined in the amortization schedule are equivalent to the hypothetical principal payments assuming the RPC Northeast Storage Portfolio Mortgage Loan had a 30-year amortization period (with the same 3.880% interest rate).
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
66
RPC NORTHEAST STORAGE PORTFOLIO |
An “Amortization Deposit Period” is defined as any period on or after May 11, 2020, commencing upon the debt yield being less than 10.0% at the end of any calendar month and ending when the debt yield is equal to or greater than 10.5% for three consecutive calendar months.
Lockbox and Cash Management. Upon the occurrence of a Cash Trap Event Period (as defined below), the borrower is required to establish a lender-controlled lockbox account and direct all tenants to deposit all rents directly into such lockbox account. During a Cash Trap Event Period, all excess funds on deposit in the lockbox account are swept to a lender-controlled cash flow subaccount on a monthly basis.
A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence and continuance of an event of default; or (ii) the amortizing debt service coverage ratio (based on a 30-year amortization schedule) (“Amortizing DSCR”) being less than 1.20x at the end of any calendar month. A Cash Trap Event Period will end, with regard to clause (i), upon the cure of such event of default; and with regard to clause (ii), upon the Amortizing DSCR being equal to or greater than 1.30x for two consecutive calendar quarters.
Property Management. The RPC Northeast Storage Portfolio Properties are managed by Extra Space Management Inc.
Assumption. The borrower has a two-time right to transfer the RPC Northeast Storage Portfolio Properties, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee’s experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
Partial Release. Following the lockout period, the borrower is permitted to release any constituent properties, in connection with a bona fide sale to an unaffiliated third party, subject to certain conditions, including (i) a partial defeasance of 115% of the released property’s allocated loan amount; (ii) the Amortizing DSCR with respect to the remaining properties will be no less than the greater of (x) the Amortizing DSCR immediately prior to the release and (y) 1.65x (the Amortizing DSCR at the time of origination); and (iii) the loan-to-value ratio (“LTV”) with respect to the remaining properties will be equal to or less than the lesser of (a) the LTV immediately prior to the release and (b) 64.6%.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. Not permitted.
Ground Lease. None.
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the RPC Northeast Storage Portfolio Properties(provided that the borrower is not required to pay terrorism insurance premiums in excess of two times the premium for all risk and business interruption coverage if TRIPRA is no longer in effect), as well as business interruption insurance covering no less than the 12-month period following the occurrence of a casualty event, together with a six-month extended period of indemnity.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
67
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
68
EASTGATE TWO PHASES VIII-X |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
69
EASTGATE TWO PHASES VIII-X |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
70
EASTGATE TWO PHASES VIII-X |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
71
No. 5 – Eastgate Two Phases VIII-X | |||||||
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Office | ||||
Original Principal Balance(1): | $60,000,000 | Specific Property Type: | Suburban | ||||
Cut-off Date Principal Balance(1): | $60,000,000 | Location: | San Diego, CA | ||||
% of Initial Pool Balance: | 5.2% | Size: | 530,436 SF | ||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per SF(1): | $188.52 | ||||
Borrower Name: | Irvine Eastgate Office II LLC | Year Built/Renovated: | 1998/2014 | ||||
Sponsor: | The Irvine Company LLC | Title Vesting: | Fee | ||||
Mortgage Rate: | 3.765% | Property Manager: | Self-managed | ||||
Note Date: | March 24, 2015 | 3rd Most Recent Occupancy (As of)(4): | 82.2% (6/30/2012) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of)(4)(5): | 100.0% (6/30/2013) | ||||
Maturity Date: | April 11, 2025 | Most Recent Occupancy (As of)(4)(5): | 84.0% (6/30/2014) | ||||
IO Period: | 60 months | Current Occupancy (As of)(5): | 92.9% (3/1/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 1 month | Underwriting and Financial Information: | |||||
Amortization Term (Original): | 360 months | ||||||
Loan Amortization Type: | Interest-only, Amortizing Balloon | 3rd Most Recent NOI (As of)(4)(6): | $13,476,737 (6/30/2013) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of)(4)(6): | $12,079,649 (6/30/2014) | ||||
Call Protection(2): | L(23),GRTR 1% or YM or D(92),O(5) | Most Recent NOI (As of)(4)(6): | $10,335,839 (TTM 1/31/2015) | ||||
Lockbox Type: | Hard/Springing Cash Management | ||||||
Additional Debt(1): | Yes | ||||||
Additional Debt Type(1): | Pari Passu | ||||||
U/W Revenues: | $13,219,531 | ||||||
Escrows and Reserves(3): | U/W Expenses: | $3,163,053 | |||||
U/W NOI: | $10,056,478 | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF: | $9,231,067 | ||
Taxes | $0 | Springing | NAP | U/W NOI DSCR(1): | 1.81x | ||
Insurance | $0 | Springing | NAP | U/W NCF DSCR(1): | 1.66x | ||
Replacement Reserves | $0 | Springing | $328,869 | U/W NOI Debt Yield(1): | 10.1% | ||
TI/LC Reserve | $0 | Springing | $1,326,090 | U/W NCF Debt Yield(1): | 9.2% | ||
Rent Concession Reserve | $75,200 | $0 | NAP | As-Is Appraised Value: | $178,000,000 | ||
Tenant Specific TI/LC Reserve | $1,698,283 | $0 | NAP | As-Is Appraisal Valuation Date: | February 25, 2015 | ||
Provide Commerce Reserve | $0 | Springing | NAP | Cut-off Date LTV Ratio(1): | 56.2% | ||
Service-Now Reserve | $0 | Springing | NAP | LTV Ratio at Maturity or ARD(1): | 50.8% | ||
(1) | The Eastgate Two Loan Combination, with an original principal balance totaling $100,000,000, is comprised of two pari passu notes (Notes A-1 and A-2). The controlling Note A-1 had an original balance of $60,000,000, has an outstanding principal balance as of the Cut-off Date of $60,000,000 and will be contributed to the WFCM 2015-C28 Trust. The non-controlling Note A-2 had an original principal balance of $40,000,000 and was contributed to the WFCM 2015-NXS1 Trust. All statistical information related to the balance per square foot, loan-to-value ratios, debt service coverage ratios and debt yields are based on the Eastgate Two Loan Combination. |
(2) | After the lockout period, the Eastgate Two Loan Combination is prepayable for two months with payment of the greater of a yield maintenance premium or prepayment premium, and then may be (i) defeased or (ii) prepaid with payment of a yield maintenance premium or prepayment premium equal to 1.0% of the principal amount being prepaid up to but excluding December 11, 2024. |
(3) | See “Escrows” section. |
(4) | The borrower reports financials on a fiscal year-end of June 30. |
(5) | See “Historical Occupancy” section. |
(6) | See “Cash Flow Analysis” section. |
The Mortgage Loan. The mortgage loan is part of a loan combination (the “Eastgate Two Phases VIII-X Loan Combination”; herein referred to as the “Eastgate Two Loan Combination”) that is evidenced by two pari passu promissory notes (Notes A-1 and A-2) secured by a first mortgage encumbering an eight-building office campus located in San Diego, California (the “Eastgate Two Phases VIII-X Property”; herein referred to as the “Eastgate Two Property”). The Eastgate Two Loan Combination was originated on March 24, 2015 by Wells Fargo Bank, National Association. The Eastgate Two Loan Combination had an original principal balance of $100,000,000, has an outstanding principal balance as of the Cut-off Date of $100,000,000 and accrues interest at an interest rate of 3.765% per annum. The Eastgate Two Loan Combination had an initial term of 120 months, has a remaining term of 119 months as of the Cut-off Date and requires interest-only payments for the first 60 payments following origination, and thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The Eastgate Two Loan Combination matures on April 11, 2025. See “Description of the Mortgage Pool—Loan Combinations—The Eastgate Two Phases VIII-X Loan Combination” and “Servicing of the Mortgage Loans and Administration of the Trust Fund” in the Free Writing Prospectus.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
72
EASTGATE TWO PHASES VIII-X |
Note A-1, which will be contributed to the WFCM 2015-C28 Trust, had an original principal balance of $60,000,000, has an outstanding principal balance as of the Cut-off Date of $60,000,000 and represents the controlling interest in the Eastgate Two Loan Combination. Note A-2 (the “Eastgate Two Companion Loan”), which was contributed to the WFCM 2015-NXS1 Trust, had an original principal balance of $40,000,000 and represents the non-controlling interest in the Eastgate Two Loan Combination.
Following the lockout period, the borrower has the right to defease (with the exception of the first two months after the lockout period) or prepay the Eastgate Two Loan Combination in whole, but not in part, on any date before December 11, 2024, provided, with respect to a prepayment that the borrower pays the greater of a yield maintenance premium or a prepayment premium equal to 1.0% of the principal amount being prepaid. In addition, the Eastgate Two Loan Combination is prepayable without penalty on or after December 11, 2024.
Sources and Uses(1)
Sources | Uses | |||||
Original loan combination amount | $100,000,000 | 100.0% | Reserves | $1,773,483 | 1.8% | |
Closings costs | 366,154 | 0.4 | ||||
Return of equity | 97,860,363 | 97.9 | ||||
Total Sources | $100,000,000 | 100.0% | Total Uses | $100,000,000 | 100.0% |
(1) | The Eastgate Two Property was previously unencumbered. |
The Property. The Eastgate Two Property is a newly-renovated eight-building class B office campus totaling 530,436 square feet located in San Diego, California. The Eastgate Two Property is part of the larger “Eastgate Campus”, which also includes the “Eastgate One Phases I-VII & XII Property”, defined and detailed earlier in this Free Writing Prospectus Structural and Collateral Term Sheet and not part of the collateral for the Eastgate Two Loan Combination. The Eastgate Campus contains a total of 1,390,949 square feet in 24 buildings and is approximately 88.2% leased.
The Eastgate Two Property was developed between 1998 and 2006, and subsequently renovated in 2014. Five of the eight buildings (totaling approximately 65.6% of net rentable area) are occupied by a single tenant or subtenant. Amylin Pharmaceuticals, the largest tenant, occupies three of those five buildings (220,093 square feet; 41.5% of net rentable area), but subleases two of the three buildings to Provide Commerce, and the third building to two other subtenants (see “Major Tenants” section). The sponsor’s total cost basis in the Eastgate Two Property is $264.5 million. Recent renovations totaled approximately $1.3 million in 2014 and included updated entryways and the addition of outdoor workspaces. According to the borrower’s budget, they plan to spend an additional $3.9 million in capital expenditures over the next five years.
The Eastgate Two Property is located at the intersection of Eastgate Mall and Towne Centre Drive, approximately 0.6 miles northeast of the Westfield University Towne Center Mall. Six of the eight buildings on the 49.3-acre site are two stories. Amenities include three outdoor workspaces and public Wi-Fi. Further, tenants have access to the fitness center, sand volleyball court, and conference center at the adjacent Eastgate One Phases I-VII & XII Property. The Eastgate Two Property has exhibited an average occupancy of 88.8% over the last seven years and has demonstrated the ability to quickly absorb vacant space. The Eastgate Two Property has absorbed approximately 177,932 square feet (33.5% of net rentable area) of vacant space since 2014, as a result of two large tenants vacating in 2013 and 2014. Since the beginning of 2014, the sponsor has executed new leases at a weighted average rent of $19.23 per square foot, triple-net. The Eastgate Two Property contains 522 subterranean parking spaces and 1,863 surface parking spaces, for a total of 2,385 parking spaces, equating to a parking ratio of approximately 4.5 parking spaces per 1,000 square feet of rentable area. As of March 1, 2015, the Eastgate Two Property was 92.9% leased by six tenants and was occupied by eight tenants including subleases.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
73
EASTGATE TWO PHASES VIII-X |
The following table presents certain information relating to the tenancy at the Eastgate Two Property:
Major Tenants
Tenant Name | Credit Rating (Fitch/Moody’s/ S&P) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF(1) | Annual U/W Base Rent(1) | % of Total Annual U/W Base Rent | Lease Expiration Date | ||||
Major Tenants | |||||||||||
Amylin Pharmaceuticals(2) | NR/NR/NR | 220,093 | 41.5% | $23.48(2) | $5,167,874(2) | 49.9% | Various(3) | ||||
Service-Now(4) | NR/NR/NR | 155,443 | 29.3% | $18.67(4) | $2,901,816(4) | 28.0% | 9/30/2022 | ||||
Intercept Pharmaceuticals, Inc. | NR/NR/NR | 47,000 | 8.9% | $19.44 | $913,680 | 8.8% | 9/30/2019 | ||||
DivX | NR/NR/NR | 38,807 | 7.3% | $18.84 | $731,124 | 7.1% | 11/30/2019 | ||||
WMK Office San Diego, LLC | NR/NR/NR | 23,500 | 4.4% | $20.04 | $470,940 | 4.5% | 3/31/2020 | ||||
CONNECT San Diego(5) | NR/NR/NR | 7,725 | 1.5% | $22.20(5) | $171,495(5) | 1.7% | 6/30/2020 | ||||
Total Major Tenants | 492,568 | 92.9% | $21.03 | $10,356,929 | 100.0% | ||||||
Occupied Collateral Total | 492,568 | 92.9% | $21.03 | $10,356,929 | 100.0% | ||||||
Vacant Space | 37,868 | 7.1% | |||||||||
Collateral Total | 530,436 | 100.0% | |||||||||
(1) | Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent steps through April 30, 2016 totaling $91,818. |
(2) | Amylin Pharmaceuticals subleases all of its space to three tenants under the following terms: (i) Provide Commerce – 156,561 square feet (29.5% of net rentable area); $3,514,058 annual base rent ($22.45 annual sublease rent PSF) through March 31, 2018 (62,816 square feet; 11.8% of net rentable area) and September 30, 2018 (93,745 square feet; 17.7% of net rentable area); (ii) Kratos Defense – 33,924 square feet (6.4% of net rentable area); $573,994 annual sublease rent ($16.92 annual base rent PSF) through September 30, 2018; and (iii) Plaza Home Mortgage – 29,608 square feet (5.6% of net rentable area); $486,756 annual base rent ($16.44 annual sublease rent PSF) through September 30, 2018. The Amylin Pharmaceuticals space was underwritten based on a blended market rent of $23.48 per square foot triple-net; Amylin currently pays $34.54 per square foot triple-net. |
(3) | Amylin Pharmaceuticals leases 157,277 square feet (29.7% of net rentable area) on a lease that expires September 30, 2018 and 62,816 square feet (11.8% of net rentable area) on a lease that expires March 31, 2018. |
(4) | Service-Now recently expanded by 60,900 square feet. They are currently occupying and paying $10.53 per square foot on 50,000 square feet (9.4% of net rentable area), but are not in occupancy and paying rent on 10,900 square feet (2.1% of net rentable area) of the expansion space. They will begin paying full rent of $18.96 per square foot on the 60,900 square foot expansion space in November 2016, which is what was underwritten. A reserve of $19,533 was taken for outstanding tenant improvement costs. |
(5) | CONNECT San Diego is expected to take occupancy and begin paying rent in July 2015. A reserve of $386,250 was taken for outstanding tenant improvements and leasing commissions. |
The following table presents certain information relating to the lease rollover schedule at the Eastgate Two Property:
Lease Expiration Schedule(1)(2)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF(3) | ||||||||
MTM | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2015 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2016 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2017 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2018 | 1 | 220,093 | 41.5% | 220,093 | 41.5% | $5,167,874 | $23.48 | ||||||||
2019 | 2 | 85,807 | 16.2% | 305,900 | 57.7% | $1,644,804 | $19.17 | ||||||||
2020 | 2 | 31,225 | 5.9% | 337,125 | 63.6% | $642,435 | $20.57 | ||||||||
2021 | 0 | 0 | 0.0% | 337,125 | 63.6% | $0 | $0.00 | ||||||||
2022 | 1 | 155,443 | 29.3% | 492,568 | 92.9% | $2,901,816 | $18.67 | ||||||||
2023 | 0 | 0 | 0.0% | 492,568 | 92.9% | $0 | $0.00 | ||||||||
2024 | 0 | 0 | 0.0% | 492,568 | 92.9% | $0 | $0.00 | ||||||||
2025 | 0 | 0 | 0.0% | 492,568 | 92.9% | $0 | $0.00 | ||||||||
Thereafter | 0 | 0 | 0.0% | 492,568 | 92.9% | $0 | $0.00 | ||||||||
Vacant | 0 | 37,868 | 7.1% | 530,436 | 100.0% | $0 | $0.00 | ||||||||
Total/Weighted Average | 6 | 530,436 | 100.0% | $10,356,929 | $21.03 |
(1) | Information obtained from the underwritten rent roll. |
(2) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule. |
(3) | Weighted Average Annual U/W Base Rent PSF excludes vacant space. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
74
EASTGATE TWO PHASES VIII-X |
The following table presents historical occupancy percentages at the Eastgate Two Property:
Historical Occupancy
6/30/2012(1) | 6/30/2013(1)(2) | 6/30/2014(1)(2) | 3/1/2015(3)(4) | |||
82.2% | 100.0% | 84.0% | 92.9% |
(1) | Information obtained from the borrower. The borrower reports on a fiscal year-end of June 30. |
(2) | The decrease in occupancy from 2013 to 2014 was due to Lockheed Martin vacating approximately 121,800 square feet (23.0% of net rentable area) in November 2013. |
(3) | Information obtained from the underwritten rent roll. |
(4) | Current Occupancy includes CONNECT San Diego (7,725 square feet; 1.5% of net rentable area) and expansion space for Service-Now (10,900 square feet; 2.1% of net rentable area), but neither tenant is yet in occupancy or paying rent. A reserve of $386,250 was taken for outstanding tenant improvements and leasing commissions for CONNECT San Diego and $19,353 for Service-Now. Current Occupancy, excluding CONNECT San Diego and the Service-Now expansion space, is 89.3%. |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Eastgate Two Property:
Cash Flow Analysis
2012(1)(2) | 2013(1)(2)(3) | 2014(1)(3)(4) | TTM 1/31/2015(4) | U/W | % of U/W Effective Gross Income | U/W $ per SF | ||||||||
Base Rent | $12,588,460 | $14,288,103 | $12,537,922 | $10,615,905 | $10,356,929(5) | 78.3% | $19.53 | |||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 0 | 849,290 | 6.4 | 1.60 | |||||||
Total Reimbursables | 2,432,872 | 2,995,178 | 2,673,002 | 2,497,823 | 2,862,602 | 21.7 | 5.40 | |||||||
Other Income | 8,378 | 6,405 | 10,831 | 0 | 0 | 0.0 | 0.00 | |||||||
Less Vacancy & Free Rent | (302,143) | (940,308) | (226,607) | 0 | (849,290)(6) | (6.4) | (1.60) | |||||||
Effective Gross Income | $14,727,567 | $16,349,378 | $14,995,148 | $13,113,728 | $13,219,531 | 100.0% | $24.92 | |||||||
Total Operating Expenses | $2,623,470 | $2,872,641 | $2,915,499 | $2,777,889 | $3,163,053 | 23.9% | $5.96 | |||||||
Net Operating Income | $12,104,097 | $13,476,737 | $12,079,649 | $10,335,839 | $10,056,478 | 76.1% | $18.96 | |||||||
TI/LC | 0 | 0 | 0 | 0 | 660,977 | 5.0 | 1.25 | |||||||
Capital Expenditures | 0 | 0 | 0 | 0 | 164,435 | 1.2 | 0.31 | |||||||
Net Cash Flow | $12,104,097 | $13,476,737 | $12,079,649 | $10,335,839 | $9,231,067 | 69.8% | $17.40 | |||||||
NOI DSCR(7) | 2.17x | 2.42x | 2.17x | 1.86x | 1.81x | |||||||||
NCF DSCR(7) | 2.17x | 2.42x | 2.17x | 1.86x | 1.66x | |||||||||
NOI DY(7) | 12.1% | 13.5% | 12.1% | 10.3% | 10.1% | |||||||||
NCF DY(7) | 12.1% | 13.5% | 12.1% | 10.3% | 9.2% |
(1) | The borrower reports financials on a fiscal year-end of June 30. |
(2) | The increase in Effective Gross Income from 2012 to 2013 was due to an increase in occupancy from 82.2% to 100.0% in 2013. |
(3) | The decrease in Effective Gross Income from 2013 to 2014 was due to Lockheed Martin vacating approximately 121,800 square feet (23.0% of net rentable area) in November 2013. |
(4) | The decrease in Effective Gross Income from 2014 to TTM January 31, 2015 was due to LPL Financial vacating approximately 44,194 square feet (8.3% of net rentable area) in May 2014. |
(5) | Base rent includes $91,818 in contractual rent steps through April 2016. |
(6) | The underwritten economic vacancy is 7.6%. The Eastgate Two Property was 92.9% leased and 89.3% physically occupied as of March 1, 2015. |
(7) | DSCRs and debt yields are based on the Eastgate Two Loan Combination. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
75
EASTGATE TWO PHASES VIII-X |
Appraisal. As of the appraisal valuation date of February 25, 2015, the Eastgate Two Property had an “as-is” appraised value of $178,000,000.
Environmental Matters. According to the Phase I environmental report dated February 23, 2015, there was no evidence of any recognized environmental conditions at the Eastgate Two Property.
Market Overview and Competition. The Eastgate Two Property is located in San Diego, California, at the intersection of Eastgate Mall and Towne Centre Drive, directly west of Interstate 805, the major north-south highway in Southern California, and approximately 1.8 miles east of Interstate 5. The Eastgate Two Property is part of the larger Eastgate Campus, a 24-building, 113.6-acre office campus owned and operated by the Irvine Company. The Eastgate Two Property is located in the east portion of the University Towne Center (“UTC”) mixed-use area, which is generally situated east of Interstate 5, west of Interstate 805, and north of State Route 52 in north-central suburban San Diego, approximately 13.4 miles north of the San Diego central business district. The Eastgate Two Property is located 0.6 miles northeast of Westfield UTC mall, a 1.1 million square foot super-regional mall with 150 retail tenants, including anchors Sears, Nordstrom and Macy’s. According to the appraisal, the mall underwent a major renovation in 2012, and it is expected to undergo a second phase over the next three years, the plan for which includes a new 330,000 square foot Nordstrom, luxury and high fashion retailers, ten restaurants and a new parking structure along Genesee Avenue. The $600.0 million project is scheduled for opening in the Fall of 2016. Other major commercial demand generators include the University of California – San Diego (2.3 miles west), with an enrollment of 30,310 students (as of Fall 2013), and considered one of the top ranked public research universities in the United States by a leading publication in 2014, and Marine Corps Air Station Miramar (4.1 miles east), an air field that is home to the 3rd Marine Aircraft Wing.
According to the appraisal, the Eastgate Two Property is located in the UTC office submarket, the financial center for a larger business area known as the Golden Triangle. Much of the newer development in the area has consisted of high intensity office, commercial and residential uses, primarily within the Golden Triangle area. Located within the San Diego office market, the UTC office submarket comprised approximately 6.6 million square feet of office space as of the fourth quarter of 2014 and accounted for approximately 8.9% of San Diego’s office inventory. The Irvine Company currently owns and operates 3.7 million square feet of office space in the UTC office submarket, exhibiting an average occupancy rate of approximately 94.0% as of December 2014. The UTC office submarket exhibited 2014 net absorption of 454,865 square feet, the largest amount of any San Diego submarket and double that of the next closest submarket. As of the fourth quarter of 2014, the submarket occupancy rate was 88.0% for all space, and 78.9% for class B space (both vacancy rates include approximately 288,224 square feet that is 100.0% vacant and is not being actively marketed for lease; excluding these vacant buildings results in a submarket occupancy rate of 86.9% for class B space), with a current average asking rent within the submarket of $29.16 per square foot for all space, and $28.08 per square foot for class B space, on a full-service gross basis. Deducting the appraiser’s assumption of $6.48 per square foot for reimbursements, the average triple-net rents equate to $22.68 per square foot and $21.60 per square foot, respectively. Average rent in the submarket has increased 9.2% year-over-year (December 2013 to December 2014). The appraiser’s competitive set exhibited an average occupancy of 90.7%.
The following table presents certain information relating to comparable office properties for the Eastgate Two Property:
Competitive Set(1)
Eastgate Two Phases VIII-X (Subject) | Eastgate One Phases I-VIII & XII | Centrewest Plaza | Sorrento Gateway | |
Location | San Diego, CA | San Diego, CA | San Diego, CA | San Diego, CA |
Distance from Subject | -- | 0.1 miles | 1.2 miles | 1.1 miles |
Property Type | Office | Office | Office | Office |
Year Built/Renovated | 1998/2014 | 1998/2014 | 1990/NAV | 2008/NAV |
Stories | 2-3 | 2 | 3 | 2 |
Total GLA | 530,436 SF | 860,513 SF | 195,584 SF | 228,254 SF |
Total Occupancy | 93% | 85% | 87% | 100% |
(1) | Information obtained from the appraisal. |
The Borrower. The borrower is Irvine Eastgate Office II LLC, a Delaware limited liability company which is a single purpose entity with two independent directors. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Eastgate Two Loan Combination. Spectrum Office Properties II LLC is the guarantor of certain nonrecourse carveouts under the Eastgate Two Loan Combination.
The Sponsor. The sponsor is The Irvine Company, LLC (“Irvine Company”). Irvine Company was established in 1864 and is a diversified, privately held real-estate investment company and master-planner, which was responsible for the stewardship and master-planning of the City of Irvine in Orange County, California, which was incorporated in 1971. As of December 31, 2014, Irvine Company’s investment portfolio totals approximately 98 million square feet and includes 500 office buildings totaling 38.2 million square feet, 129 multifamily properties totaling over 50,000 units, 41 retail properties totaling 8.4 million square feet and three resort properties totaling 1,163 rooms, primarily located in Southern California. In addition, within Orange County, the Irvine Company owns and manages an extensive unencumbered land bank currently fully entitled for commercial, retail, multifamily and single-family development. Spectrum Office Properties II LLC, an affiliate of the sponsor, also serves as the guarantor of certain nonrecourse carveouts for the Eastgate One Phases I-VIII & XII Loan Combination.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
76
EASTGATE TWO PHASES VIII-X |
Escrows. The loan documents provide for upfront reserves in the amount of $75,200 for rent concessions for WMK Office San Diego, LLC and $1,698,283 for outstanding tenant improvements and leasing commissions ($1,292,500 for WMK Office San Diego, LLC, $386,250 for CONNECT San Diego and $19,533 for Service-Now). The loan documents do not require monthly escrows for real estate taxes as long as (i) no DSCR Trigger Event Period (as defined below) exists and (ii) the borrower provides the lender with timely proof of payment of real estate taxes. The loan documents do not require monthly escrows for insurance as long as (i) no DSCR Trigger Event Period exists; (ii) the Eastgate Two Property is insured via an acceptable blanket insurance policy; and (iii) the borrower provides the lender with evidence of renewal of the policies and timely proof of payment of the insurance premiums when due. The loan documents do not require monthly escrows for capital expenditures or tenant improvements and leasing commissions as long as no DSCR Trigger Event Period exists. Upon the occurrence of a DSCR Trigger Event Period, monthly reserves of $13,703 for capital expenditures (capped at $328,869) and $55,254 for tenant improvements and leasing commissions (capped at $1,326,090) will be required.
A “DSCR Trigger Event Period” will commence upon (i) the occurrence of an event of default or (ii) the amortizing debt service coverage ratio falling below 1.20x at the end of any calendar quarter. A DSCR Trigger Event Period will be cured upon the (i) cure of such event of default and (ii) the amortizing debt service coverage ratio being equal to or greater than 1.20x for two consecutive calendar quarters.
The borrower will be required to accumulate $2,070,000 in the Provide Commerce Springing Reserve if (i) the borrower and Provide Commerce fail to enter into a direct lease for substantially all of the Provide Commerce space for a term of no less than five years at a net effective rent of no less than the lesser of (a) $23.61 per square foot triple-net (the rent payable prior to the expiration of the Provide Commerce sublease) or (b) 95% of the then effective fair market rent, prior to June 30, 2017; (ii) Provide Commerce vacates all or substantially all of their space and ceases paying rent under their sublease; or (iii) Provide Commerce suffers a bankruptcy or becomes insolvent. To satisfy the Provide Commerce Springing Reserve, the borrower may deposit cash (either one lump sum or monthly payments), post a letter of credit or provide a reserve guaranty from an investment-grade rated entity. Provided no event of default has occurred or is continuing, funds will be disbursed once Provide Commerce has executed a direct lease subject to the above provisions or all of the Provide Commerce space has been leased to replacement tenant(s) pursuant to one or more leases for a term of at least five years at no less than 95% of fair market rent, as further detailed in the loan agreement.
The borrower will be required to accumulate $1,650,000 in the Service-Now Springing Reserve if (i) Service-Now fails to exercise its lease extension option nine months prior to the Service-Now lease expiration (September 30, 2022) and has not otherwise extended its’ lease for a term of at least five years at a net effective rent of no less than the lesser of (a) $22.08 per square foot triple-net (the rent payable prior to the expiration of the Service-Now lease) or (b) 95% of the then effective fair market rent; (ii) Service-Now vacates all or substantially all of their space and ceases paying rent under their lease; or (iii) Service-Now suffers a bankruptcy or becomes insolvent. To satisfy the Service-Now Springing Reserve, the borrower may deposit cash (either one lump sum or monthly payments), post a letter of credit or provide a reserve guaranty from an investment-grade rated entity. Provided no event of default has occurred or is continuing, funds will be disbursed once the Service-Now lease has been extended subject to the above provisions or all of the Service-Now space has been leased to replacement tenant(s) pursuant to one or more leases for a term of at least five years at no less than 95% of fair market rent, as further detailed in the loan agreement.
Lockbox and Cash Management. The Eastgate Two Loan Combination requires a lender-controlled lockbox account, which is already in place, and that the borrower direct tenants to pay their rents directly into such lockbox account. The loan documents also require that all rents received by the borrower or the property manager be deposited into the lockbox account within three business days of receipt. Prior to the occurrence of a Cash Trap Event Period (as defined below), all funds are required to be distributed to the borrower. During a Cash Trap Event Period, all funds are swept on a daily basis to a lender-controlled cash management account. In addition, during a Cash Trap Event Period, after application to various reserves, if the excess cash flow held by the lender is not less than six months of debt service payments, any excess cash flow will be disbursed to the borrower.
A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence of an event of default or (ii) the amortizing debt service coverage ratio falling below 1.10x at the end of any calendar quarter. A Cash Trap Event Period will be cured, with regard to clause (i), upon the cure of such event of default and with regard to clause (ii), upon the amortizing debt service coverage ratio being equal to or greater than 1.15x for two consecutive calendar quarters.
Property Management. The Eastgate Two Property is managed by an affiliate of the borrower.
Assumption. The borrower has the right to transfer the Eastgate Two Property, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee’s experience, financial strength and general business standing; (ii) execution of a recourse guaranty (which includes an environmental indemnity) by an affiliate of the transferee; and (iii) rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates and similar confirmations from each rating agency rating any securities backed by the Eastgate Two Companion Loan with respect to the ratings of such securities.
Partial Release. Not permitted.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. Not permitted.
Additional Indebtedness. The loan documents permit the pledge of a direct or indirect interest in an upper tier entity (Spectrum Office Properties II LLC or its affiliated owners) and non-controlling interests in the borrower if the pledgor owns a direct or indirect interest in real property other than the Eastgate Two Property, subject to certain additional conditions, including no change of control to the parties other than Spectrum Office Properties II LLC or its affiliates.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
77
EASTGATE TWO PHASES VIII-X |
Ground Lease. None.
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the Eastgate Two Property; provided, however, if the Terrorism Risk Insurance Program Reauthorization Act is discontinued or not renewed, the borrower will not be required to pay annual premiums in excess of two times the amount for a standalone all risk policy. The loan documents also require business interruption insurance covering no less than the 24-month period following the occurrence of a casualty event, together with a 12-month extended period of indemnity.
Earthquake Insurance. The loan documents do not require earthquake insurance. The seismic report dated February 20, 2015 indicated a probable maximum loss of 8.0%.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
78
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
79
3 BEAVER VALLEY ROAD |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
80
3 BEAVER VALLEY ROAD |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
81
No. 6 – 3 Beaver Valley Road | |||||||
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Office | ||||
Original Principal Balance: | $46,350,000 | Specific Property Type: | Suburban | ||||
Cut-off Date Principal Balance: | $46,350,000 | Location: | Wilmington, DE | ||||
% of Initial Pool Balance: | 4.0% | Size: | 263,503 SF | ||||
Loan Purpose: | Acquisition | Cut-off Date Principal Balance Per SF: | $175.90 | ||||
Borrower Name: | Medistar Beaver Valley, LLC | Year Built/Renovated: | 1995/NAP | ||||
Sponsor: | Manfred Co., L.C. | Title Vesting: | Fee | ||||
Mortgage Rate: | 4.020% | Property Manager: | Stream Realty Partners-DC, L.P. | ||||
Note Date: | March 30, 2015 | 3rd Most Recent Occupancy (As of): | 100.0% (12/31/2012) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 100.0% (12/31/2013) | ||||
Maturity Date: | April 11, 2025 | Most Recent Occupancy (As of): | 93.1% (12/31/2014) | ||||
IO Period: | 24 months | Current Occupancy (As of): | 94.9% (4/1/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 1 month | Underwriting and Financial Information: | |||||
Amortization Term (Original): | 360 months | ||||||
Loan Amortization Type: | Interest-only, Amortizing Balloon | 3rd Most Recent NOI (As of): | $5,402,904 (12/31/2012) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $5,499,422 (12/31/2013) | ||||
Call Protection: | L(25),D(91),O(4) | Most Recent NOI (As of): | $5,106,528 (12/31/2014) | ||||
Lockbox Type: | Hard/Upfront Cash Management | ||||||
Additional Debt(1): | Yes | ||||||
Additional Debt Type(1): | Mezzanine | U/W Revenues(3): | $7,909,242 | ||||
U/W Expenses(3): | $3,352,320 | ||||||
U/W NOI(3): | $4,556,921 | ||||||
U/W NCF(3): | $4,158,797 | ||||||
U/W NOI DSCR(1): | 1.71x | ||||||
Escrows and Reserves(2): | U/W NCF DSCR(1): | 1.56x | |||||
U/W NOI Debt Yield(1): | 9.8% | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF Debt Yield(1): | 9.0% | ||
Taxes | $283,193 | $40,456 | NAP | As-Is Appraised Value: | $61,850,000 | ||
Insurance | $0 | Springing | NAP | As-Is Appraisal Valuation Date: | February 26, 2015 | ||
Replacement Reserves | $0 | $4,392 | NAP | Cut-off Date LTV Ratio(1): | 74.9% | ||
TI/LC Reserve | $0 | Springing | NAP | LTV Ratio at Maturity or ARD(1): | 63.2% | ||
(1) | See “Subordinate and Mezzanine Indebtedness” section. The equity interest in the 3 Beaver Valley Road Mortgage Loan borrower has been pledged to secure mezzanine indebtedness with a principal balance of $3,090,000. The LTV, DSCR, debt yield and Cut-off Date Principal Balance per square foot numbers shown in the chart above are based solely on the 3 Beaver Valley Road Mortgage Loan. As of the Cut-off Date, the combined U/W NCF DSCR, Cut-off Date LTV Ratio and U/W NCF Debt Yield are 1.37x, 79.9% and 8.4%, respectively. |
(2) | See “Escrows” section. |
(3) | See “Cash Flow Analysis” section. |
The Mortgage Loan. The mortgage loan (the “3 Beaver Valley Road Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering the fee interest in an office building and adjacent parking garage located in Wilmington, Delaware (the “3 Beaver Valley Road Property”). The 3 Beaver Valley Road Mortgage Loan was originated on March 30, 2015 by Wells Fargo Bank, National Association. The 3 Beaver Valley Road Mortgage Loan had an original principal balance of $46,350,000, has an outstanding principal balance as of the Cut-off Date of $46,350,000 and accrues interest at an interest rate of 4.020% per annum. The 3 Beaver Valley Road Mortgage Loan had an initial term of 120 months, has a remaining term of 119 months as of the Cut-off Date and requires interest-only payments for the first 24 payments following origination and, thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The 3 Beaver Valley Road Mortgage Loan matures on April 11, 2025.
Following the lockout period, the borrower has the right to defease the 3 Beaver Valley Road Mortgage Loan in whole, but not in part, on any date before January 11, 2025. In addition, the 3 Beaver Valley Road Mortgage Loan is prepayable without penalty on or after January 11, 2025.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
82
3 BEAVER VALLEY ROAD |
Sources and Uses
Sources | Uses | |||||||
Original loan amount | $46,350,000 | 72.2% | Purchase price | $61,800,000 | 96.2% | |||
Mezzanine loan | 3,090,000 | 4.8 | Reserves | 283,193 | 0.4 | |||
Sponsor’s new cash contribution | 14,791,617 | 23.0 | Closing costs | 2,148,424 | 3.3 | |||
Total Sources | $64,231,617 | 100.0% | Total Uses | $64,231,617 | 100.0% |
The Property. The 3 Beaver Valley Road Property is comprised of a five-story, class A, office building totaling 263,503 square feet and an adjacent four-level parking garage located in Wilmington, Delaware, approximately 8.0 miles north of the Wilmington central business district. Built in 1995, the 3 Beaver Valley Road Property is situated on a 17.9-acre parcel and serves as the headquarters for its two tenants, Farmers Insurance (rated A2/A+ by Moody’s/S&P) and Solenis LLC (“Solenis”) (rated B3/B by Moody’s/S&P). The 3 Beaver Valley Road Property has been occupied by 21st Century Insurance since 2002 and, following Farmers Insurance acquisition of 21st Century Insurance in 2009, Farmers Insurance renewed its lease in 2014 for a 10-year term. Farmers Insurance serves more than 10.0 million households with more than 20.0 million individual insurance policies across all 50 states through the effort of over 50,000 exclusive and independent agents and approximately 24,000 employees. Solenis is a leading global supplier of specialty chemicals to the pulp and paper, chemical processing, mining, biorefining and power markets and employs 3,500 professionals worldwide, with approximately 120 employees and senior executives located at the 3 Beaver Valley Road Property. Amenities at the 3 Beaver Valley Road Property include an employee cafeteria, fitness center and outdoor seating area adjacent to the cafeteria. The 3 Beaver Valley Road Property features 1,214 surface and garage parking spaces resulting in a parking ratio of 4.6 spaces per 1,000 square feet of rentable area. As of April 1, 2015, the 3 Beaver Valley Road Property was 94.9% leased to two tenants.
The following table presents certain information relating to the tenancy at the 3 Beaver Valley Road Property:
Major Tenants
Tenant Name | Credit Rating (Fitch/Moody’s/ S&P) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF | Annual U/W Base Rent | % of Total Annual U/W Base Rent | Lease Expiration Date |
Major Tenants | |||||||
Farmers Insurance | NR/A2/A+ | 210,975 | 80.1% | $20.37(1) | $4,297,684(1) | 84.7% | 12/31/2024(2)(3) |
Solenis LLC | NR/B3/B | 39,121 | 14.8% | $19.88 | $777,620 | 15.3% | 1/31/2025(4)(5) |
Total Major Tenants | 250,096 | 94.9% | $20.29 | $5,075,304 | 100.0% | ||
Occupied Collateral Total | 250,096 | 94.9% | $20.29 | $5,075,304 | 100.0% | ||
Vacant Space | 13,407 | 5.1% | |||||
Collateral Total | 263,503 | 100.0% | |||||
(1) | The Annual U/W Base Rent and the Annual U/W Base Rent PSF represent the average rent for Farmers Insurance through the remaining lease term for 146,986 square feet and the average rent through January 2021 for the Contraction Space (as defined below) (each space has current in-place rent of $19.00 per square foot). The remaining 10,972 square feet has an Annual U/W Base Rent PSF of $10.00 per square foot. |
(2) | Farmers Insurance has an option to reduce its net rentable area by 53,017 square feet (the “Contraction Space”) by providing 12 months’ written notice on or after February 1, 2021. The tenant must pay a contraction fee equal to the sum of the Contraction Space’s pro rata amount of unamortized costs of tenant improvement and leasing commissions provided by the landlord with interest and six months rent attributable to the Contraction Space. |
(3) | Farmers Insurance has one, five-year lease renewal option. |
(4) | Solenis has a one-time right to terminate its lease on or after January 31, 2019, effective January 31, 2020, with payment of a termination fee equal to the sum of unamortized costs of tenant improvement and leasing commissions provided by the landlord and 12 months rent. |
(5) | Solenis has one five-year lease renewal option. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
83
3 BEAVER VALLEY ROAD |
The following table presents certain information relating to the lease rollover schedule at the 3 Beaver Valley Road Property:
Lease Expiration Schedule(1)(2)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF(3) | |||||||
MTM | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2015 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2016 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2017 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2018 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2019 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2020 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2021 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2022 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2023 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2024 | 1 | 210,975 | 80.1% | 210,975 | 80.1% | $4,297,684 | $20.37 | |||||||
2025 | 1 | 39,121 | 14.8% | 250,096 | 94.9% | $777,620 | $19.88 | |||||||
Thereafter | 0 | 0 | 0.0% | 250,096 | 94.9% | $0 | $0.00 | |||||||
Vacant | 0 | 13,407 | 5.1% | 263,503 | 100.0% | $0 | $0.00 | |||||||
Total/Weighted Average | 2 | 263,503 | 100.0% | $5,075,304 | $20.29 |
(1) | Information obtained from the underwritten rent roll. |
(2) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule. |
(3) | Weighted Average Annual U/W Base Rent PSF excludes vacant space. |
The following table presents historical occupancy percentages at the 3 Beaver Valley Road Property:
Historical Occupancy
12/31/2012(1) | 12/31/2013(1) | 12/31/2014(1) | 4/1/2015(2) | |||
100.0% | 100.0% | 93.1% | 94.9% | |||
(1) Information obtained from the borrower. | ||||||
(2) Information obtained from the underwritten rent roll. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
84
3 BEAVER VALLEY ROAD |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and the underwritten net cash flow at the 3 Beaver Valley Road Property:
Cash Flow Analysis
2012 | 2013 | 2014 | U/W | % of U/W Effective Gross Income | U/W $ per SF | ||||||||
Base Rent | $5,047,461 | $5,131,638 | $4,837,300 | $5,075,304(2) | 64.2% | $19.26 | |||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 268,140 | 3.4 | 1.02 | |||||||
Total Reimbursables | 574,617 | 638,216 | 1,291,845 | 3,100,142 | 39.2 | 11.77 | |||||||
Parking Income | 380,566 | 380,568 | 190,284 | 0 | 0.0 | 0.00 | |||||||
Less Vacancy | 0 | 0 | 0 | (534,344)(3) | (6.8) | (2.03) | |||||||
Effective Gross Income | $6,002,643 | $6,150,422 | $6,319,429 | $7,909,242 | 100.0% | $30.02 | |||||||
Total Operating Expenses | $599,740 | $651,000 | $1,212,901(1) | $3,352,320 | 42.4% | $12.72 | |||||||
Net Operating Income | $5,402,904 | $5,499,422 | $5,106,528 | $4,556,921(4) | 57.6% | $17.29 | |||||||
TI/LC | 0 | 0 | 0 | 345,423 | 4.4 | 1.31 | |||||||
Capital Expenditures | 0 | 0 | 0 | 52,701 | 0.7 | 0.20 | |||||||
Net Cash Flow | $5,402,904 | $5,499,422 | $5,106,528 | $4,158,797 | 52.6% | $15.78 | |||||||
NOI DSCR | 2.03x | 2.07x | 1.92x | 1.71x | |||||||||
NCF DSCR | 2.03x | 2.07x | 1.92x | 1.56x | |||||||||
NOI DY | 11.7% | 11.9% | 11.0% | 9.8% | |||||||||
NCF DY | 11.7% | 11.9% | 11.0% | 9.0% |
(1) | 2014 Expenses increase due to expenses previously being paid directly by Farmers Insurance. |
(2) | The U/W Base Rent represents rent averaging for Farmers Insurance totaling $387,907 above the current in place rent (See “Major Tenants” section). |
(3) | The underwritten economic vacancy is 10.0%. The 3 Beaver Valley Road Property was 94.9% physically occupied as of April 1, 2015. |
(4) | The U/W Net Operating Income is lower than 2014 due to an increase in U/W Total Operating Expenses. |
Appraisal. As of the appraisal valuation date of February 26, 2015, the 3 Beaver Valley Road Property had an “as-is” appraised value of $61,850,000.
Environmental Matters. According to a Phase I environmental site assessment dated March 2, 2015, there was no evidence of any recognized environmental conditions at the 3 Beaver Valley Road Property.
Market Overview and Competition. The 3 Beaver Valley Road Property is located on the north side of Beaver Valley Road, in Wilmington, Delaware, approximately 8.0 miles north of the Wilmington central business district, and benefits from a convenient location that is accessible to employees living in Delaware, Pennsylvania and New Jersey. Regional access to the area is provided by Route 202, which runs south into Wilmington and north into Pennsylvania, and is located approximately 0.3 miles east of the 3 Beaver Valley Road Property. The 3 Beaver Valley Road Property is located in the Northern Delaware office market which continued to display improving market fundamentals at the close of the third quarter 2014. Tenants leased approximately 422,230 square feet of office space and absorbed approximately 120,000 square feet during the first three quarters of 2014 resulting in the region’s overall vacancy rate falling to approximately 17.9%. The Northern Delaware office market consists of New Castle County, which is divided into the Wilmington central business district and New Castle County office submarkets that contain approximately 6.7 million square feet and 8.5 million square feet of office space, respectively. Depressed rental rates, coupled with projected improvements in the national economy, are expected to increase hiring and expansion efforts among the region’s business leaders, thereby increasing the demand for office space accordingly.
According to a third party report, the 3 Beaver Valley Road Property is located in the North New Castle County office submarket which is comprised of 179 buildings totaling approximately 6.0 million square feet of office space. As of the first quarter 2015, the North New Castle County office submarket reported a vacancy rate of 11.8% and an average asking rent of $24.18 per square foot full service gross. As of the first quarter 2015, the North New Castle County class A office submarket, comprised of approximately 2.4 million square feet of office space, reported a vacancy rate of 10.4% and an average asking rent of $26.19 per square foot full service gross.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
85
3 BEAVER VALLEY ROAD |
The following table presents certain information relating to comparable properties to the 3 Beaver Valley Road Property:
Competitive Set(1)
3 Beaver Valley Road (Subject) | Lower Makefield Corporate Center | Crosspoint at Valley Forge | Four Falls Corporate Center | 5 Radnor Corporate Center | Bellevue Park Corporate Center | |
Location | Wilmington, DE | Yardley, PA | Wayne, PA | Conshohocken, PA | Radnor, PA | Wilmington, DE |
Distance from Subject | -- | 56.2 miles | 25.4 miles | 29.6 miles | 28.7 miles | 6.4 miles |
Property Type | Office | Office | Office | Office | Office | Office |
Year Built/Renovated | 1995/NAP | 2009/NAV | 2014/NAV | 1987/NAV | 1985/NAV | 1987/NAV |
Stories | 5 | 4 | 4 | 6 | 5 | 4 |
Total GLA | 263,503 SF | 87,155 SF | 272,665 SF | 253,985 SF | 161,557 SF | 117,277 SF |
Total Occupancy | 95% | 72% | 95% | 69% | 100% | 100% |
(1) | Information obtained from the appraisal and represents properties with comparable office rent as the appraiser did not identify a competitive set. |
The Borrower. The borrower is Medistar Beaver Valley, LLC, a single purpose entity with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the 3 Beaver Valley Road Mortgage Loan. Manfred Co., L.C. is the guarantor of certain nonrecourse carveouts under the 3 Beaver Valley Road Mortgage Loan.
The Sponsor. The sponsor is Manfred Co., L.C., which is managed by Monzer Hourani. Mr. Hourani founded Medistar Corporation (“Medistar”), one of the leading medical real estate development companies in the healthcare field. Medistar specializes in the development of integrated medical buildings that typically contain facilities for outpatient surgery, full modality diagnostics, physical therapy and physician offices. As of April 2015, Medistar has developed or owns 11 medical centers and six office buildings with six additional projects in development.
Escrows. The loan documents provide for upfront reserves in the amount of $283,193 for real estate taxes. The loan documents require monthly deposits of $40,456 for real estate taxes and $4,392 for replacement reserves. Monthly deposits for tenant improvement and leasing commissions in the amount of $27,448 will commence upon the earlier of (i) May 2020; (ii) the occurrence and continuance of an event of default; (iii) Farmers Insurance having a credit rating less than BBB- by S&P; or (iv) Solenis having a credit rating less than B3 by Moody’s. If Solenis no longer maintains a credit rating of at least B3 by Moody’s, the borrower is required to deposit an additional amount of $343,210 into the tenant improvement and leasing commission reserve. The loan documents do not require monthly escrows for insurance provided (a) no event of default has occurred; (b) the 3 Beaver Valley Road Property is insured via an acceptable blanket insurance policy; and (c) the borrower provides the lender with evidence of renewal of the insurance policies and timely proof of payment of insurance premiums.
Lockbox and Cash Management. The 3 Beaver Valley Road Mortgage Loan requires a lender-controlled lockbox account, which is already in place, and that the borrower direct tenants to pay their rents directly into such lockbox account. The loan documents also require that all rents received by the borrowers or the property manager be deposited into the lockbox account within one business day of receipt. Prior to the occurrence of a Cash Trap Event Period (as defined below), all excess cash flow is distributed to the borrower. During a Cash Trap Event Period, all cash flow is swept to a lender-controlled cash management account.
A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence and continuance of an event of default; (ii) the amortizing net cash flow debt service coverage ratio being less than 1.20x; or (iii) the occurrence of a Tenant Event Period (as defined below). A Cash Trap Event Period will be cured, with regard to clause (i), upon the cure of such event of default; with regard to clause (ii), upon the amortizing net cash flow debt service coverage ratio being equal to or greater than 1.25x for two consecutive calendar quarters; and with regard to clause (iii), upon the termination of such Tenant Event Period.
A “Tenant Event Period” will commence upon the earlier of (i) an event of default by the borrower, as landlord, under any lease; (ii) Farmers Insurance exercising its contraction option (see “Major Tenants” section); (iii) 12 months prior to the effective date of the Solenis’ termination option; or (iv) Famers Insurance or Solenis vacating, going dark or otherwise failing to occupy its space, filing bankruptcy or similar insolvency, or terminating its lease or giving notice to do so. A Tenant Event Period will be cured, with regard to clause (i), upon the cure of such event of default; with regard to clause (ii), upon the lender receiving satisfactory evidence that the contraction space has been leased to one or more satisfactory tenants and such replacement tenants are paying full, unabated rent; with regard to clause (iii), upon the lender receiving satisfactory evidence that Solenis has revoked its termination notice and has irrevocably waived any remaining option to terminate its lease; with regard to clause (iv), upon the applicable tenant resuming its normal business operations for two consecutive calendar quarters, the bankruptcy or insolvency proceeding being terminated and the applicable tenant’s lease being affirmed, or any applicable default being cured and the applicable tenant’s lease being in full force and effect for two consecutive calendar quarters. In addition, clauses (iii) and (iv) may be cured upon the lender receiving satisfactory evidence that the entire applicable tenant space has been leased to one or more satisfactory tenants and such replacement tenant is paying full, unabated rent (“Re-tenanting Event”). A Tenant Event Period will also commence upon June 11, 2023, provided a Re-tenanting Event has not occurred for both the Farmers Insurance and Solenis spaces and the lender has not received satisfactory evidence that both Farmers Insurance and Solenis have extended the term of its lease on terms acceptable to the lender.
Property Management. The 3 Beaver Valley Road Property is managed by Stream Realty Partners-DC, L.P.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
86
3 BEAVER VALLEY ROAD |
Assumption. The borrower has a two-time right to transfer the 3 Beaver Valley Road Property provided that certain conditions are satisfied, including (i) no event of default has occurred and is continuing; (ii) the lender has reasonably determined that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee’s experience, financial strength and general business standing; and (iii) the lender has received confirmation from DBRS, KBRA and Moody’s that such assumption will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
Partial Release. Not permitted.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. EW Structured Finance DE – 2015, LLC, a subsidiary of EverWest Real Estate Partners, LLC, has originated a $3,090,000 mezzanine loan (the “3 Beaver Valley Road Mezzanine Loan”) to Medistar BV3, LLC, a limited liability company. The 3 Beaver Valley Road Mezzanine Loan had an initial term of 120 months and has a remaining term as of the Cut-off Date of 119 months. The 3 Beaver Valley Road Mezzanine Loan accrues interest at an interest rate of 12.000% per annum and requires interest-only payments through the term of the 3 Beaver Valley Road Mezzanine Loan.
Ground Lease. None
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provides coverage for terrorism in an amount equal to the full replacement cost of the 3 Beaver Valley Road Property. The loan documents also require business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a six-month extended period of indemnity.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
87
ENCINO FINANCIAL CENTER |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
88
ENCINO FINANCIAL CENTER |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
89
No. 7 – Encino Financial Center | |||||||
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Office | ||||
Original Principal Balance: | $44,000,000 | Specific Property Type: | Suburban | ||||
Cut-off Date Principal Balance: | $44,000,000 | Location: | Encino, CA | ||||
% of Initial Pool Balance: | 3.8% | Size: | 227,223 SF | ||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per SF: | $193.64 | ||||
Borrower Name: | EFC Investors, Ltd. | Year Built/Renovated: | 1975/2005 | ||||
Sponsor: | Robert J. Lowe | Title Vesting: | Fee | ||||
Mortgage Rate: | 3.980% | Property Manager: | Self-managed | ||||
Note Date: | April 13, 2015 | 3rd Most Recent Occupancy (As of): | 91.3% (12/31/2011) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 87.9% (12/31/2012) | ||||
Maturity Date: | May 11, 2025 | Most Recent Occupancy (As of): | 92.2% (12/31/2013) | ||||
IO Period: | 60 months | Current Occupancy (As of)(2): | 91.9% (1/31/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 0 months | Underwriting and Financial Information: | |||||
Amortization Term (Original): | 360 months | ||||||
Loan Amortization Type: | Interest-only, Amortizing Balloon | 3rd Most Recent NOI (As of): | $3,849,542 (12/31/2012) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $3,694,712 (12/31/2013) | ||||
Call Protection: | L(24),D(89),O(7) | Most Recent NOI (As of): | $3,955,556 (12/31/2014) | ||||
Lockbox Type: | Soft/Springing Cash Management | ||||||
Additional Debt: | None | ||||||
Additional Debt Type: | NAP | ||||||
U/W Revenues: | $7,449,100 | ||||||
U/W Expenses: | $3,512,594 | ||||||
U/W NOI: | $3,936,507 | ||||||
Escrows and Reserves(1): | U/W NCF: | $3,669,668 | |||||
U/W NOI DSCR: | 1.57x | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF DSCR: | 1.46x | ||
Taxes | $42,750 | $21,375 | NAP | U/W NOI Debt Yield: | 8.9% | ||
Insurance | $0 | Springing | NAP | U/W NCF Debt Yield: | 8.3% | ||
Replacement Reserves | $0 | $3,787 | $90,888 | As-Is Appraised Value: | $72,000,000 | ||
TI/LC Reserve | $0 | $28,403 | $681,672(1) | As-Is Appraisal Valuation Date: | February 4, 2015 | ||
Rent Concession Reserve | $102,466 | $0 | NAP | Cut-off Date LTV Ratio: | 61.1% | ||
Existing TI/LC Reserve | $48,816 | $0 | NAP | LTV Ratio at Maturity or ARD: | 55.4% | ||
(1) | See “Escrows” section. |
(2) | See “Historical Occupancy” section. |
The Mortgage Loan. The mortgage loan (the “Encino Financial Center Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering an office building located in Encino, California (the “Encino Financial Center Property”). The Encino Financial Center Mortgage Loan was originated on April 13, 2015 by Wells Fargo Bank, National Association. The Encino Financial Center Mortgage Loan had an original principal balance of $44,000,000, has an outstanding principal balance as of the Cut-off Date of $44,000,000 and accrues interest at an interest rate of 3.980% per annum. The Encino Financial Center Mortgage Loan had an initial term of 120 months, has a remaining term of 120 months as of the Cut-off Date and requires interest-only payments for the first 60 payments following origination and, thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The Encino Financial Center Mortgage Loan matures on May 11, 2025.
Following the lockout period, the borrower has the right to defease the Encino Financial Center Mortgage Loan in whole, but not in part, on any date before November 11, 2024. In addition, the Encino Financial Center Mortgage Loan is prepayable without penalty on or after November 11, 2024.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
90
ENCINO FINANCIAL CENTER |
Sources and Uses
Sources | Uses | |||||||
Original loan amount | $44,000,000 | 100.0% | Loan payoff(1) | $41,311,686 | 93.9% | |||
Reserves | 194,032 | 0.4 | ||||||
Closings costs | 266,752 | 0.6 | ||||||
Return of equity | 2,227,530 | 5.1 | ||||||
Total Sources | $44,000,000 | 100.0% | Total Uses | $44,000,000 | 100.0% |
(1) | The Encino Financial Center Property was previously securitized in the JPMCC 2005-LDP3 transaction. |
The Property. The Encino Financial Center Property is a 13-story, class A office tower totaling 227,223 square feet located in Encino, California, approximately 17.9 miles northwest of the Los Angeles central business district. Built in 1975, the Encino Financial Center Property has been continuously maintained and renovated over the approximate 40-year ownership period of the sponsor. Over the past four years, the sponsor has invested approximately $4.4 million on tenant improvements, leasing commissions and capital expenditures. Amenities at the Encino Financial Center Property include a parking garage, a ground floor bank branch, car wash services, eatery, notary public and on-site storage. Parking for the Encino Financial Center Property is provided by a five-level parking structure that contains 755 garage parking spaces, equating to a parking ratio of 3.3 spaces per 1,000 square feet of rentable area.
The Encino Financial Center Property primarily caters to smaller professional firms such as law firms, accounting firms, finance companies and doctor’s offices. The average tenant suite is approximately 2,582 square feet, and at least 37.4% of the net rentable area has been in occupancy for at least ten years. According to a third party market research report, the Encino Financial Center Property has averaged 94.3% occupancy since 1996, and was awarded the Energy Star label in 12 of the past 13 years for its operating efficiency. As of January 31, 2015, the Encino Financial Center Property was 91.9% leased by 78 tenants.
The following table presents certain information relating to the tenancy at the Encino Financial Center Property:
Major Tenants
Tenant Name | Credit Rating (Fitch/Moody’s /S&P)(1) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF(2) | Annual U/W Base Rent(2) | % of Total Annual U/W Base Rent | Lease Expiration Date | ||||
Major Tenants | |||||||||||
Marshall Oldman & Norman Hoffman | NR/NR/NR | 18,895 | 8.3% | $37.07 | $700,510 | 11.3% | 6/30/2020 | ||||
Barrister Executive Suites, Inc. | NR/NR/NR | 18,437 | 8.1% | $27.00 | $497,799 | 8.0% | 12/31/2018 | ||||
City National Bank | A-/A3/BBB+ | 9,831 | 4.3% | $48.00 | $471,900 | 7.6% | 3/31/2019 | ||||
Bovitz Research Group | NR/NR/NR | 9,108 | 4.0% | $29.50 | $268,719 | 4.3% | 9/30/2017 | ||||
Weissman, Klass, Weingarten, and Shaw | NR/NR/NR | 6,961 | 3.1% | $29.92 | $208,255 | 3.4% | MTM | ||||
Total Major Tenants | 63,232 | 27.8% | $33.96 | $2,147,183 | 34.6% | ||||||
Non-Major Tenants | 139,031 | 61.2% | $29.20 | $4,059,761 | 65.4% | ||||||
Occupied Collateral Total | 202,264 | 89.0% | $30.69 | $6,206,945 | 100.0% | ||||||
Storage/Other Space(3) | 7,140 | 3.1% | |||||||||
Vacant Space | 17,820 | 7.8% | |||||||||
Collateral Total | 227,223 | 100.0% | |||||||||
(1) | Certain ratings are those of the parent company whether or not the parent company guarantees the lease. |
(2) | Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent steps through April 2016 totaling $125,043. |
(3) | Storage/Other Space includes 5,642 square feet (2.5% of net rentable area) of occupied storage space, a 1,004 square foot (0.4% of net rentable area) building adjustment and 494 square feet (0.2% of net rentable area) of vacant storage space. Storage income has been included in other income in the underwritten net cash flow. See “Historical Occupancy” section. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
91
ENCINO FINANCIAL CENTER |
The following table presents certain information relating to the lease rollover schedule at the Encino Financial Center Property:
Lease Expiration Schedule(1)(2)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF(3) | ||||||||
MTM | 12 | 21,370 | 9.4% | 21,370 | 9.4% | $556,428 | $26.04 | ||||||||
2015 | 11 | 22,275 | 9.8% | 43,646 | 19.2% | $689,251 | $30.94 | ||||||||
2016 | 11 | 24,726 | 10.9% | 68,372 | 30.1% | $736,695 | $29.79 | ||||||||
2017 | 16 | 33,176 | 14.6% | 101,547 | 44.7% | $997,096 | $30.06 | ||||||||
2018 | 11 | 36,053 | 15.9% | 137,600 | 60.6% | $1,004,969 | $27.87 | ||||||||
2019 | 12 | 36,456 | 16.0% | 174,056 | 76.6% | $1,250,467 | $34.30 | ||||||||
2020 | 4 | 26,229 | 11.5% | 200,286 | 88.1% | $908,899 | $34.65 | ||||||||
2021 | 1 | 1,978 | 0.9% | 202,264 | 89.0% | $63,138 | $31.92 | ||||||||
2022 | 0 | 0 | 0.0% | 202,264 | 89.0% | $0 | $0.00 | ||||||||
2023 | 0 | 0 | 0.0% | 202,264 | 89.0% | $0 | $0.00 | ||||||||
2024 | 0 | 0 | 0.0% | 202,264 | 89.0% | $0 | $0.00 | ||||||||
2025 | 0 | 0 | 0.0% | 202,264 | 89.0% | $0 | $0.00 | ||||||||
Thereafter | 0 | 0 | 0.0% | 202,264 | 89.0% | $0 | $0.00 | ||||||||
Storage/Other | 0 | 7,140 | 3.1% | 209,404 | 92.2% | $0 | $0.00 | ||||||||
Vacant | 0 | 17,820 | 7.8% | 227,223 | 100.0% | $0 | $0.00 | ||||||||
Total/Weighted Average | 78 | 227,223 | 100.0% | $6,206,945 | $30.69 |
(1) | Information obtained from the underwritten rent roll. |
(2) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule. |
(3) | Weighted Average Annual U/W Base Rent PSF excludes storage, a building adjustment and vacant space, totaling 24,960 square feet (11.0% of net rentable area). |
The following table presents historical occupancy percentages at the Encino Financial Center Property:
Historical Occupancy
12/31/2011(1) | 12/31/2012(1) | 12/31/2013(1) | 1/31/2015(2) | |||
91.3% | 87.9% | 92.2% | 91.9% |
(1) | Information obtained from the borrower. |
(2) | Information obtained from the underwritten rent roll. Current occupancy includes 5,642 square feet (2.5% of net rentable area) of occupied storage space and a 1,004 square foot (0.4% of net rentable area) building adjustment. |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Encino Financial Center Property:
Cash Flow Analysis
2012 | 2013 | 2014 | U/W | % of U/W Effective Gross Income | U/W $ per SF | |||||||
Base Rent | $6,061,478 | $5,805,841 | $5,931,480 | $6,206,945(1) | 83.3% | $27.32 | ||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 534,591 | 7.2 | 2.35 | ||||||
Total Reimbursables | 213,323 | 83,532 | 188,260 | 188,260 | 2.5 | 0.83 | ||||||
Parking Income | 1,016,112 | 1,066,664 | 1,130,671 | 1,130,671 | 15.2 | 4.98 | ||||||
Other Income | 62,804 | 60,753 | 62,787 | 62,787 | 0.8 | 0.28 | ||||||
Less Vacancy & Free Rent | (454,617) | (417,862) | (218,711) | (674,154)(2) | (9.1) | (2.97) | ||||||
Effective Gross Income | $6,899,100 | $6,598,928 | $7,094,487 | $7,449,100 | 100.0% | $32.78 | ||||||
Total Operating Expenses | $3,049,559 | $2,904,216 | $3,138,931 | $3,512,594 | 47.2% | $15.46 | ||||||
Net Operating Income | $3,849,542 | $3,694,712 | $3,955,556 | $3,936,507 | 52.8% | $17.32 | ||||||
TI/LC | 0 | 0 | 0 | 221,394 | 3.0 | 0.97 | ||||||
Capital Expenditures | 0 | 0 | 0 | 45,445 | 0.6 | 0.20 | ||||||
Net Cash Flow | $3,849,542 | $3,694,712 | $3,955,556 | $3,669,668 | 49.3% | $16.15 | ||||||
NOI DSCR | 1.53x | 1.47x | 1.57x | 1.57x | ||||||||
NCF DSCR | 1.53x | 1.47x | 1.57x | 1.46x | ||||||||
NOI DY | 8.7% | 8.4% | 9.0% | 8.9% | ||||||||
NCF DY | 8.7% | 8.4% | 9.0% | 8.3% |
(1) | U/W Base Rent includes contractual rent steps through April 2016 totaling $125,043. |
(2) | The underwritten economic vacancy is 10.0%. The Encino Financial Center Property was 91.9% physically occupied as of January 31, 2015. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
92
ENCINO FINANCIAL CENTER |
Appraisal. As of the appraisal valuation date of February 4, 2015, the Encino Financial Center Property had an “as-is” appraised value of $72,000,000.
Environmental Matters. According to the Phase I environmental report dated February 13, 2015, there was no evidence of any recognized environmental conditions at the Encino Financial Center Property.
Market Overview and Competition. The Encino Financial Center Property is located in Encino, California, along highly trafficked Ventura Boulevard, which runs parallel to US Route 101 through San Fernando Valley. The Encino Financial Center Property is located approximately 1.0 mile west of Interstate 405 and 1.2 miles southwest of the US Route 101 and Interstate 405 interchange, which is considered to be one of the busiest intersections in the United States with over 550,000 vehicles per day. Encino is located approximately 17.9 miles northwest of the Los Angeles central business district, in the south central portion of the San Fernando Valley, approximately 18.6 miles north of Los Angeles International Airport and 13.6 miles north of the Pacific Ocean coastline. Other nearby demand drivers include the Encino Hospital Medical Center, a 150-bed Prime Healthcare hospital located two buildings west of the Encino Financial Center Property, and Sherman Oaks Galleria, a 1.3 million square foot mixed-use retail and office complex located one mile east of the Encino Financial Center Property. As of 2014, the estimated population within a three- and five-mile radius of the Encino Financial Center Property was 182,153 and 475,074, respectively and the average household income within the same radii was $111,161 and $88,521, respectively.
According to the appraisal, the Encino Financial Center Property is located in the Encino office submarket of the Los Angeles North office market. The Los Angeles North office market contains approximately 53.7 million square feet of office space in 603 buildings (excluding owner/user, medical and government buildings) exhibiting a direct vacancy rate of 12.4% as of the fourth quarter 2014. The Encino office submarket comprised approximately 3.8 million square feet of office space as of the fourth quarter of 2014 and accounted for approximately 7.1% of the Los Angeles North office market inventory. When combined with the adjacent Sherman Oaks submarket, the total office inventory is 6.5 million square feet, collectively approximating the third largest submarket in the Los Angeles North market. According to the appraisal, the combined Encino/Sherman Oaks submarket occupancy has averaged 91.5% since 1999. Similar to the tenant composition of the Encino Financial Center Property, the tenant base in these two submarkets include financial services, professional firms such as legal and accounting services, and investment/brokerage firms. These firms are attracted to the area by the executive housing neighborhoods in the surrounding area. As of year-end 2014, the Encino submarket exhibited a vacancy rate of 9.2%, with a current average asking rent of $28.32 per square foot on a gross basis.
The following table presents certain information relating to comparable office properties for the Encino Financial Center Property:
Competitive Set(1)
Encino Financial Center (Subject) | Encino Gateway Building | Encino Plaza | 16000 Ventura Boulevard | Ventura Woodley Building | MB Building | Ventura Libbit Building | |
Location | Encino, CA | Encino, CA | Encino, CA | Encino, CA | Encino, CA | Encino, CA | Encino, CA |
Distance from Subject | -- | 0.5 miles | 0.3 miles | 0.2 miles | 0.1 miles | 0.2 miles | 0.2 miles |
Property Type | Office | Office | Office | Office | Office | Office | Office |
Year Built/Renovated | 1975/2005 | 1975/1998 | 1971/1992 | 1980/1996 | 1969/2001 | 1972/1992 | 1980/NAV |
Stories | 13 | 20 | 18 | 12 | 12 | 12 | 13 |
Total GLA | 227,223 SF | 288,207 SF | 262,404 SF | 187,816 SF | 130,000 SF | 163,775 SF | 172,619 SF |
Total Occupancy | 92% | 89% | 93% | 92% | 96% | 95% | 99% |
(1) | Information obtained from the appraisal. |
The Borrower. The borrower is EFC Investors, Ltd., a California limited partnership which is a single purpose entity with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Encino Financial Center Mortgage Loan. Robert J. Lowe is the guarantor of certain nonrecourse carveouts under the Encino Financial Center Mortgage Loan.
The Sponsor. Robert J. Lowe is the chairman of the board and chief executive officer of Lowe Enterprises, Inc. (“Lowe”), a Los Angeles-based real estate development, investment advisory and management firm. Lowe is a diversified real estate company active in commercial, hospitality and residential property investment, management and development. Founded in 1972 by Mr. Lowe, the firm has been responsible for $7.0 billion in real estate assets, including commercial, hospitality and debt investments. Since inception in 1972, Lowe has acquired, developed or managed more than $24.0 billion of real estate assets. Lowe maintains additional regional offices in Southern California, Denver, Philadelphia, Seattle and Washington, DC. Lowe has been involved in prior loan workouts and foreclosures as a result of the economic downturn. See “Description of the Mortgage Pool—Default History, Bankruptcy Issues and Other Proceedings” in the Free Writing Prospectus.
Escrows. The loan documents provide for upfront reserves in the amount of $42,750 for taxes, $102,466 for rent concessions ($29,778 for Kingsley and Kingsley, $27,605 for Goldman, Kurland and Mohidian LLP, $14,499 for Carlson & Cohen and $30,584 for five other tenants) and $48,816 for outstanding tenant improvements and leasing commissions ($25,590 for Nemirof & Cohen LLP, $11,868 for Gary W. Green DDS and $11,358 for Premier Sports and Entertainment). Ongoing monthly reserves are required in an amount equal to $21,375 for taxes, $3,787 for replacement reserves (subject to a cap of $90,888) and $28,403 for general tenant improvements and leasing commissions (subject to a cap of $681,672, as long as (i) the trailing-twelve month net cash flow debt yield is equal to or greater than 9.5%, tested on a quarterly basis and (ii) no event of default has occurred or is continuing). The loan documents do not require monthly escrows for insurance provided (i) no event of default has occurred and is continuing; (ii) the Encino Financial Center Property is
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
93
ENCINO FINANCIAL CENTER |
insured via an acceptable blanket insurance policy; and (iii) the borrower provides the lender with evidence of renewal of the insurance policies and timely proof of payment of the insurance premiums when due.
Lockbox and Cash Management. The Encino Financial Center Mortgage Loan requires a lender-controlled lockbox account, which is already in place, and that the borrower and property manager deposit all cash revenues and all other monies received into such lockbox account within two business day after receipt. Prior to a Cash Trap Event Period (as defined below), all funds on deposit in the lockbox account are swept to a borrower account. During a Cash Trap Event Period, the borrower and property manager will cause all rents to be deposited directly into the lockbox account, and all funds on deposit in the lockbox account will be swept to a lender-controlled cash management account on a daily basis.
A “Cash Trap Event Period” will commence (i) upon the occurrence and continuance of an event of default; or (ii) upon the amortizing debt service coverage ratio falling below 1.15x. A Cash Trap Event Period will end, with respect to clause (i), upon the cure of such event of default; and with respect to clause (ii), upon the date that the amortizing debt service coverage ratio is greater than or equal to 1.20x for one calendar quarter.
Property Management. The Encino Financial Center Property is managed by an affiliate of the borrower.
Assumption. The borrower has a two-time right to transfer the Encino Financial Center Property, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee’s experience, financial strength and general business standing; (ii) execution of a recourse guaranty (which includes an environmental indemnity) by an affiliate of the transferee; and (iii) rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
Partial Release. Not permitted.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. Not permitted.
Ground Lease. None.
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the Encino Financial Center Property. The loan documents also require business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a six-month extended period of indemnity.
Earthquake Insurance. The loan documents do not require earthquake insurance. The seismic report dated February 13, 2015 indicated a probable maximum loss of 17.0%.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
94
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
95
MILESTONE PORTFOLIO |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
96
MILESTONE PORTFOLIO |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
97
No. 8 – Milestone Portfolio | |||||||
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Portfolio | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Various – See Table | ||||
Original Principal Balance: | $28,800,000 | Specific Property Type: | Various – See Table | ||||
Cut-off Date Principal Balance: | $28,722,854 | Location: | Various – See Table | ||||
% of Initial Pool Balance: | 2.5% | Size: | 396,825 SF | ||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per SF: | $72.38 | ||||
Borrower Names: | Freezestore Medley LLC, Milestone Jacksonville LLC and Milestone Beaver Creek LLC | Year Built/Renovated: | Various – See Table | ||||
Sponsors: | Elaine Milestone and Scott Milestone | Title Vesting: | Fee | ||||
Mortgage Rate: | 4.180% | Property Manager: | Self-managed | ||||
Note Date: | March 3, 2015 | 3rd Most Recent Occupancy (As of): | 100.0% (12/31/2012) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 100.0% (12/31/2013) | ||||
Maturity Date: | March 5, 2025 | Most Recent Occupancy (As of): | 100.0% (12/31/2014) | ||||
IO Period: | None | Current Occupancy (As of): | 100.0% (5/1/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 2 months | Underwriting and Financial Information: | |||||
Amortization Term (Original): | 360 months | ||||||
Loan Amortization Type: | Amortizing Balloon | 3rd Most Recent NOI (As of): | $3,286,017 (12/31/2012) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $3,331,857 (12/31/2013) | ||||
Call Protection: | L(26),D(90),O(4) | Most Recent NOI (As of): | $3,325,627 (12/31/2014) | ||||
Lockbox Type: | Hard/Springing Cash Management | ||||||
Additional Debt: | None | ||||||
Additional Debt Type: | NAP | U/W Revenues: | $4,258,352 | ||||
U/W Expenses: | $1,067,782 | ||||||
U/W NOI: | $3,190,570 | ||||||
U/W NCF: | $2,901,115 | ||||||
U/W NOI DSCR: | 1.89x | ||||||
Escrows and Reserves(1): | U/W NCF DSCR: | 1.72x | |||||
U/W NOI Debt Yield: | 11.1% | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF Debt Yield: | 10.1% | ||
Taxes | $0 | Springing | NAP | As-Is Appraised Value: | $51,000,000 | ||
Insurance | $0 | Springing | NAP | As-Is Appraisal Valuation Date: | January 16, 2015 | ||
Replacement Reserves | $0 | Springing | $680,000 | Cut-off Date LTV Ratio: | 56.3% | ||
TI/LC Reserve | $0 | Springing | $930,000 | LTV Ratio at Maturity or ARD: | 45.2% | ||
(1) | See “Escrows” section. |
The Mortgage Loan. The mortgage loan (the “Milestone Portfolio Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering two industrial properties and one retail property located in Florida and Ohio (the “Milestone Portfolio Properties”). The Milestone Portfolio Mortgage Loan was originated on March 3, 2015 by Prudential Mortgage Capital Company and will be purchased by Wells Fargo Bank, National Association prior to the issuance of the Series 2015-C28 Certificates. The Milestone Portfolio Mortgage Loan will be transferred to the Trust by Wells Fargo Bank, National Association. The Milestone Portfolio Mortgage Loan had an original principal balance of $28,800,000, has an outstanding principal balance as of the Cut-off Date of $28,722,854 and accrues interest at an interest rate of 4.180% per annum. The Milestone Portfolio Mortgage Loan had an initial term of 120 months, has a remaining term of 118 months as of the Cut-off Date and requires payments of principal and interest based on a 30-year amortization schedule. The Milestone Portfolio Mortgage Loan matures on March 5, 2025.
Following the lockout period, the borrowers have the right to defease the Milestone Portfolio Mortgage Loan in whole, or in part (see “Partial Release” section), on any date before December 5, 2024. In addition, the Milestone Portfolio Mortgage Loan is prepayable without penalty on or after December 5, 2024.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
98
MILESTONE PORTFOLIO |
Sources and Uses
Sources | Uses | |||||||
Original loan amount | $28,800,000 | 100.0% | Loan payoff | $27,280,271 | 94.7% | |||
Closing costs | 583,395 | 2.0 | ||||||
Return of equity | 936,334 | 3.3 | ||||||
Total Sources | $28,800,000 | 100.0% | Total Uses | $28,800,000 | 100.0% |
The Properties. The Milestone Portfolio Properties comprise two single-tenanted industrial properties (occupied by Preferred Freezer and Veritiv) and one single-tenanted retail property (occupied by Best Buy) totaling 396,825 rentable square feet. Built between 1960 and 2003, the Milestone Portfolio Properties are located in Florida and Ohio. As of May 1, 2015, each of the Milestone Portfolio Properties was 100.0% occupied by its respective tenant.
The following table presents certain information relating to the Milestone Portfolio Properties:
Property Name – Location | Property Type | Property Sub-type | Allocated Cut-off Date Principal Balance | % of Portfolio Cut-off Date Principal Balance | Occupancy | Year Built/ Renovated | Net Rentable Area (SF) | Appraised Value | Allocated Cut-off Date LTV |
Preferred Freezer – Medley, FL | Industrial | Warehouse | $23,135,860 | 80.5% | 100.0% | 2003/NAP | 168,912 | $41,000,000 | 56.4% |
Veritiv – Jacksonville, FL | Industrial | Warehouse | $2,990,967 | 10.4% | 100.0% | 1960/1995 | 182,724 | $5,300,000 | 56.4% |
Best Buy – Beavercreek, OH | Retail | Single Tenant | $2,596,027 | 9.0% | 100.0% | 1994/NAP | 45,189 | $4,700,000 | 55.2% |
Total/Weighted Average | $28,722,854 | 100.0% | 100.0% | 396,825 | $51,000,000 | 56.3% |
Preferred Freezer - Medley, Florida (80.5% of Cut-off Date Principal Balance)
The Preferred Freezer property is an industrial property that was built in 2003 and contains approximately 168,912 square feet situated on approximately 10.1 acres located just south of US Highway 27 in Medley, Florida. The Preferred Freezer property is used for the long term storage of temperature-controlled products (cold storage). The Preferred Freezer property is 100.0% occupied by Preferred Freezer Services (“Preferred Freezer”). Preferred Freezer has occupied the space since 2005 and has 15 years remaining on a 25-year absolute net lease through July 2030. Preferred Freezer, headquartered in Chatham, New Jersey, operates full service temperature controlled warehouses throughout the United States and Asia. Preferred Freezer has approximately 1,300 employees and operates over 200 million cubic feet of warehouse space. Clients of Preferred Freezer include, among others, Publix Foods, Walmart, McDonald’s, The Cheesecake Factory, Kraft, IKEA, Johnsonville, Smithfield, Butterball, Sysco, MBM, US Foods, and Chicken of the Sea.
Veritiv - Jacksonville, Florida (10.4% of Cut-off Date Principal Balance)
The Veritiv property is an industrial property that was built in 1960 and renovated in 1995 and contains 182,724 square feet situated on approximately 9.0 acres located just northeast of Interstate 10 in Jacksonville, Florida. The Veritiv property contains four buildings and is used for storage and distribution. The clear height of the warehouse area ranges from 13 feet to 25 feet and contains 20 metal roll-up doors of which 15 are at dock height. Approximately 9.0% of the gross building area is finished office space. The Veritiv property is 100.0% occupied by Veritiv Corporation (“Veritiv”), a subsidiary of Georgia Pacific. Veritiv has occupied the space since 2002 and has three years remaining on a 15-year absolute net lease through June 2018. Veritiv has five, five-year renewal options. Veritiv (NYSE: VRTV) operates as a business-to-business distributor of paper, packaging and facility supplies products in North America.
Best Buy - Beavercreek, Ohio (9.0% of Cut-off Date Principal Balance)
The Best Buy property is a retail property that was built in 1994 and contains 45,189 square feet situated on approximately 4.7 acres. The Best Buy property is located in the northern portion of the city of Beavercreek, Ohio, approximately 7.1 miles east of the Dayton central business district and is 100.0% occupied by Best Buy. Best Buy has occupied the space since 1998 and has three years remaining on its 20-year absolute net lease through February 2018. The Best Buy property benefits from its proximity to the Wright-Patterson Air Force Base (3.0 miles north), Wright State University (3,000 feet north) and the National Museum of the Air Force (2.0 miles west). Additionally, the Best Buy property is located along North Fairfield Road, a major commercial thoroughfare that includes an adjacent Lowe’s Home Improvement, Walmart, Sam’s Club, Chipotle Mexican Grill and the Mall at Fairfield Commons, a two-level enclosed mall with over 130 specialty shops including notable national retailers such as Dick’s Sporting Goods, Macy’s, Victoria’s Secret, H&M and Starbucks. According to a third party market research report, the estimated 2015 population within a three- and five-mile radius of the Best Buy property was 50,543 and 126,204, respectively, with an estimated average household income within the same radii of $51,746 and $47,933, respectively.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
99
MILESTONE PORTFOLIO |
The following table presents certain information relating to the tenancy at the Milestone Portfolio Properties:
Major Tenants
Tenant Name | Credit Rating (Fitch/ Moody’s/ S&P)(1) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF | Annual U/W Base Rent | % of Total Annual U/W Base Rent | Sales PSF | Occupancy Cost | Lease Expiration Date |
Major Tenants | |||||||||
Preferred Freezer | NR/NR/NR | 168,912 | 42.6% | $16.68 | $2,817,452 | 75.9% | $69(2) | 24.0%(2) | 7/31/2030(3) |
Veritiv(4) | NR/Baa1/A+ | 182,724 | 46.0% | $2.66 | $486,106 | 13.1% | NAV | NAV | 6/30/2018(5) |
Best Buy | BB/Baa2/BB | 45,189 | 11.4% | $9.07 | $410,000 | 11.0% | NAV | NAV | 2/11/2018(6) |
Total Major Tenants | 396,825 | 100.0% | $9.36 | $3,713,558 | 100.0% | ||||
Occupied Collateral Total | 396,825 | 100.0% | |||||||
(1) | Certain ratings are those of the parent company whether or not the parent company guarantees the lease. |
(2) | Sales PSF and Occupancy Cost represent the trailing six-month period ending June 30, 2014 annualized. |
(3) | Preferred Freezer has four, five-year renewal options. |
(4) | Veritiv is not currently in occupancy of 21,265 square feet (5.4% of net rentable area) of functionally obsolete space. |
(5) | Veritiv has five, five-year renewal options. |
(6) | Best Buy has three, five-year renewal options. |
The following table presents certain information relating to the lease rollover schedule at the Milestone Portfolio Properties:
Lease Expiration Schedule(1)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF | |
MTM | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |
2015 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |
2016 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |
2017 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |
2018 | 2 | 227,913 | 57.4% | 227,913 | 57.4% | $896,106 | $3.93 | |
2019 | 0 | 0 | 0.0% | 227,913 | 57.4% | $0 | $0.00 | |
2020 | 0 | 0 | 0.0% | 227,913 | 57.4% | $0 | $0.00 | |
2021 | 0 | 0 | 0.0% | 227,913 | 57.4% | $0 | $0.00 | |
2022 | 0 | 0 | 0.0% | 227,913 | 57.4% | $0 | $0.00 | |
2023 | 0 | 0 | 0.0% | 227,913 | 57.4% | $0 | $0.00 | |
2024 | 0 | 0 | 0.0% | 227,913 | 57.4% | $0 | $0.00 | |
2025 | 0 | 0 | 0.0% | 227,913 | 57.4% | $0 | $0.00 | |
Thereafter | 1 | 168,912 | 42.6% | 396,825 | 100.0% | $2,817,452 | $16.68 | |
Vacant | 0 | 0 | 0.0% | 396,825 | 100.0% | $0 | $0.00 | |
Total/Weighted Average | 3 | 396,825 | 100.0% | $3,713,558 | $9.36 |
(1) | Information obtained from the underwritten rent roll. |
The following table presents historical occupancy percentages at the Milestone Portfolio Properties:
Historical Occupancy
12/31/2012(1) | 12/31/2013(1) | 12/31/2014(1) | 5/1/2015(2) | |||
100.0% | 100.0% | 100.0% | 100.0% | |||
(1) Information obtained from the borrower. | ||||||
(2) Information obtained from the underwritten rent roll. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
100
MILESTONE PORTFOLIO |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Milestone Portfolio Properties:
Cash Flow Analysis
2012 | 2013 | 2014 | U/W | % of U/W Effective Gross Income | U/W $ per SF | |||||||
Base Rent | $3,469,655 | $3,474,373 | $3,479,138 | $3,713,558 | 87.2% | $9.36 | ||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 0 | 0.0 | 0.00 | ||||||
Total Reimbursables | 0 | 0 | 0 | 1,037,471(1) | 24.4 | 2.61 | ||||||
Other Income | 1,413 | 0 | 0 | 0 | 0.0 | 0.00 | ||||||
Less Vacancy & Credit Loss | 0 | 0 | 0 | (492,677)(2) | (11.6) | (1.24) | ||||||
Effective Gross Income | $3,471,068 | $3,474,373 | $3,479,138 | $4,258,352 | 100.0% | $10.73 | ||||||
Total Operating Expenses | $185,051 | $142,516 | $153,511 | $1,067,782(1) | 25.1% | $2.69 | ||||||
Net Operating Income | $3,286,017 | $3,331,857 | $3,325,627 | $3,190,570 | 74.9% | $8.04 | ||||||
TI/LC | 0 | 0 | 0 | 202,153 | 4.7 | 0.51 | ||||||
Capital Expenditures | 0 | 0 | 0 | 87,302 | 2.1 | 0.22 | ||||||
Net Cash Flow | $3,286,017 | $3,331,857 | $3,325,627 | $2,901,115 | 68.1% | $7.31 | ||||||
NOI DSCR | 1.95x | 1.98x | 1.97x | 1.89x | ||||||||
NCF DSCR | 1.95x | 1.98x | 1.97x | 1.72x | ||||||||
NOI DY | 11.4% | 11.6% | 11.6% | 11.1% | ||||||||
NCF DY | 11.4% | 11.6% | 11.6% | 10.1% |
(1) | All tenants have absolute net leases. All recoverable expenses are passed through for cash flow underwriting purposes. The tenants pay all expenses directly. |
(2) | The underwritten economic vacancy is 10.4%. The Milestone Portfolio Properties were 100.0% physically occupied as of May 1, 2015. |
Appraisals. As of the appraisal valuation dates ranging from January 16, 2015 to January 21, 2015, the Milestone Portfolio Properties had an aggregate “as-is” appraised value of $51,000,000.
Environmental Matters. According to the Phase I environmental site assessments dated January 23, 2015 and January 30, 2015, there were no recognized environmental conditions at the Milestone Portfolio Properties.
Market Overview and Competition. The Milestone Portfolio Properties are located in Medley, Florida; Jacksonville, Florida; and Beavercreek, Ohio.
Medley, Florida
According to a third party market research report, the Preferred Freezer property is located within the Miami warehouse/distribution market. As of the fourth quarter 2014, the Miami warehouse/distribution market reported a total inventory of 106.7 million square feet with a 7.2% vacancy rate and average asking rents of $6.69 per square foot on a net basis. According to a third party market research report, the Preferred Freezer property is located within the Hialeah Gardens/Medley warehouse/distribution submarket. As of the fourth quarter 2014, the Hialeah Gardens/Medley warehouse/distribution submarket reported a total inventory of 20.9 million square feet with a 6.9% vacancy rate and average asking rents of $6.60 per square foot. In the Miami warehouse/distribution market there are 68 cold storage properties totaling 5.2 million square feet. The cold storage market is 99.2% occupied and over the past six years, the occupancy rate has increased from 92.0% in 2009 and has been above 98.0% since early 2012.
Jacksonville, Florida
According to a third party market research report, the Veritiv property is located within the Jacksonville warehouse/distribution market. As of the fourth quarter 2014, the Jacksonville warehouse/distribution market reported a total inventory of 69.2 million square feet with a 15.2% vacancy rate and average asking rents of $3.68 per square foot on a net basis. According to a third party market research report, the Veritiv property is located within the Northwest Jacksonville warehouse/distribution submarket. As of the fourth quarter 2014, the Northwest Jacksonville warehouse/distribution submarket reported a total inventory of 19.0 million square feet with a 20.9% vacancy rate and average asking rents of $3.11 per square foot. The Northwest Jacksonville warehouse/distribution submarket experienced positive absorption of 29,000 square feet over the past two quarters.
Beavercreek, Ohio
According to a third party market research report, the Best Buy property is located within the Dayton retail market. As of the fourth quarter 2014 the Dayton retail market reported a total inventory of 16.9 million square feet with a 16.8% vacancy rate and average asking rents of $10.95 per square foot, triple-net. According to a third party market research report, the Best Buy property is located within the Greene County retail submarket. As of the fourth quarter 2014, the Greene County retail submarket reported a total inventory of 2.1 million square feet with a 14.8% vacancy rate and average asking rents of $10.25 per square foot, triple-net.
The Borrowers. The borrowers are Freezestore Medley LLC, Milestone Jacksonville LLC and Milestone Beaver Creek LLC, each a single-member limited liability company with one independent director. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of the Milestone Portfolio Mortgage Loan. The borrowers are each 100% owned by Milestone Manor Partnership. Ownership in Milestone Manor Partnership is divided equally between two trusts where Elaine Milestone serves as a co-trustee of both. Elaine Milestone serves as the president of each borrower and is a co-trustee for each of the aforementioned trusts.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
101
MILESTONE PORTFOLIO |
Elaine Milestone, her son Scott Milestone and the aforementioned two trusts are the guarantors of certain nonrecourse carveouts under the Milestone Portfolio Mortgage Loan.
The Sponsors. The sponsors are Elaine Milestone and Scott Milestone, each a principal at Milestone Enterprises, LLC (“Milestone”). Milestone was formed in 2006 and is located in Chevy Chase, Maryland. Milestone’s real estate portfolio contains approximately 500,000 square feet of industrial space, 400,000 square feet of which comprises absolute net leases for single tenant properties in Florida, Ohio and Texas. The aggregate value of Milestone’s real estate holdings is approximately $67.0 million. Elaine Milestone, as President of Milestone, leads weekly discussions regarding property operations, leasing decisions and major policy decisions. Scott Milestone is also integral in the aforementioned tasks, but also active in day-to-day operations, overseeing operations, maintenance and new tenant construction for the local properties.
Escrows.
Prior to an event of default, monthly escrows are not required for real estate taxes and insurance. Upon the occurrence of an event of default, the borrowers are required to make monthly deposits: (i) for the payment of real estate taxes in an amount equal to one-twelfth of the lender’s annual estimate of annual taxes; and (ii) for the payment of insurance premiums, in an amount equal to one-twelfth of the lender’s estimate of insurance premiums.
Upon the occurrence and continuance of a Preferred CM Trigger Event, Best Buy CM Trigger Event or Veritiv CM Trigger Event (as defined in the “Lockbox and Cash Management” section), the borrowers are required to deposit monthly payments into a replacement reserve account in the amount of $5,350, $1,770 and $2,284, respectively (subject to a cap of $680,000).
Upon the occurrence and continuance of a Best Buy CM Trigger Event, the borrower is required to deposit monthly leasing reserves of $100,000, subject to a cap of $600,000. Upon the occurrence and continuance of a Veritiv CM Trigger Event, the borrower is required to deposit monthly leasing reserves of $55,000, subject to a cap of $330,000.
Lockbox and Cash Management. The Milestone Portfolio Mortgage Loan requires a lender-controlled lockbox account, which is already in place, and that the borrowers direct the tenants to pay their rents directly to such lockbox account. The loan documents also require that all rents received by the borrowers or the property manager be deposited into the lockbox account. Prior to the occurrence of a Cash Sweep Period (as defined below), all funds on deposit in the lockbox account are swept into the borrowers’ operating accounts on a daily basis. During a Cash Sweep Period, all funds on deposit in the lockbox account are swept to a lender-controlled cash management account on a daily basis.
A “Cash Sweep Period” will commence upon the earlier of (i) the occurrence and continuance of an event of default; (ii) a Best Buy CM Trigger Event; (iii) a Veritiv CM Trigger Event; or (iv) a Preferred CM Trigger Event (as defined below). A Cash Sweep Period will expire, with regard to clause (i), upon the cure of such event of default; with regard to clause (ii), upon the occurrence of a Best Buy CM Trigger Event Cure (as defined below); with regard to clause (iii), upon the occurrence a Veritiv CM Trigger Event Cure (as defined below); and with regard to clause (iv), upon the occurrence of a Preferred CM Trigger Event Cure (as defined below).
A “Veritiv CM Trigger Event” will occur upon the earlier of (i) 180 days prior to the expiration of the Veritiv lease term; (ii) Veritiv providing notice of its intent to vacate its leased space or failing to provide notice of its intent to extend on or before the expiration of the Veritiv lease term; (iii) Veritiv failing to occupy or vacating its leased space; and (iv) Veritiv filing bankruptcy or similar insolvency proceedings.
A “Veritiv CM Trigger Event Cure” will occur, with regard to clause (i), upon the borrowers providing satisfactory evidence that Veritiv has renewed or extended the Veritiv lease at no less than market rent or the occurrence of an Acceptable Tenant Event (as defined below); with regard to clause (ii) and (iii), upon the occurrence of an Acceptable Tenant Event; and with regard to clause (iv), upon the earliest to occur of (x) emergence from bankruptcy or (y) assumption of the applicable lease under applicable bankruptcy law and cure of all existing defaults.
A “Best Buy CM Trigger Event” will occur upon the earlier of (i) 180 days prior to the expiration of the Best Buy lease term; (ii) Best Buy providing notice of its intent to vacate its leased space or fails to provide notice of its intent to extend on or before the expiration of the Best Buy lease term; (iii) Best Buy failing to occupy or vacating its leased space; and (iv) Best Buy filing bankruptcy or similar insolvency proceedings.
A “Best Buy CM Trigger Event Cure” will occur, with regard to clause (i), upon the borrowers providing satisfactory evidence that Best Buy has renewed or extended the Best Buy lease at no less than market rent or the occurrence of an Acceptable Tenant Event; with regard to clause (ii) and (iii), upon the occurrence of an Acceptable Tenant Event; and with regard to clause (iv), upon the earliest to occur of (x) emergence from bankruptcy or (y) assumption of the applicable lease under applicable bankruptcy law and cure of all existing defaults.
A “Preferred CM Trigger Event” will occur upon the earlier of (i) Preferred Freezer providing notice of its intent to vacate its leased space or failing to provide notice of its intent to extend on or before the expiration of the Preferred Freezer lease term; (ii) Preferred Freezer failing to occupy or vacating its leased space; and (iii) Preferred Freezer filing bankruptcy or similar insolvency proceedings.
A “Preferred CM Trigger Event Cure” will occur, with regard to clause (i) and (ii), upon the occurrence of an Acceptable Tenant Event; and with regard to clause (iii), upon the earliest to occur of (x) emergence from bankruptcy or (y) assumption of the applicable lease under applicable bankruptcy law and cure of all existing defaults.
An “Acceptable Tenant Event” means such time that the borrowers deliver to the lender a signed respective lease with either Veritiv, Best Buy, Preferred Freezer, or a replacement tenant(s) satisfactory to the lender, (i) with the following minimum lease terms: (a) lease term
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
102
MILESTONE PORTFOLIO |
of no less than two years beyond the maturity of the Milestone Portfolio Mortgage Loan, (b) base rent of no less than the base rent previously received at such respective leased space, and (c) net rentable area of no less than 100% of the respective previously leased space; (ii) such tenant is in occupancy, open for business and has commenced rent payments; (iii) all landlord delivery and buildout obligations under the lease have been satisfied; and (iv) receipt of an estoppel from the tenant confirming clauses (ii) and (iii).
Property Management. The Milestone Portfolio Properties are managed by an affiliate of the borrowers.
Assumption. The borrowers have a two-time right to transfer the Milestone Portfolio Properties, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
Right of First Offer / Right of First Refusal. Preferred freezer has a right of first offer (“ROFO”) to purchase the Preferred Freezer property (Medley, Florida) if the borrower markets the property for sale. The ROFO is not extinguished by foreclosure; however, the ROFO does not apply to foreclosure or deed-in-lieu thereof. In addition, Veritiv has a right of first refusal (“ROFR”) to purchase the Veritiv property (Jacksonville, Florida) if the borrower accepts on offer from a third party to purchase the property. The ROFR is not extinguished by foreclosure; however, the ROFR does not apply to foreclosure or deed-in-lieu thereof.
Partial Release. Following the lockout period, the borrowers are permitted to partially release the Veritiv and Best Buy occupied properties only in connection with a partial defeasance, subject to certain conditions including (i) defeasance of a portion of the Milestone Portfolio Mortgage Loan in an amount equal to 100% of the allocated loan amount for the released property; (ii) the post-release loan-to-value ratio for remaining properties is not greater than 65.0%; (iii) rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates; and (iii) the lender receives a legal opinion that the release satisfies REMIC requirements.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. None.
Ground Lease. None.
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the Milestone Portfolio Properties. The loan documents also require business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event.
Windstorm Insurance. The loan documents require windstorm insurance covering the full replacement cost of the Milestone Portfolio Properties during the loan term. At the time of closing, the Milestone Portfolio Properties had insurance coverage for windstorms.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
103
AUTOMATIC LOFTS |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
104
AUTOMATIC LOFTS |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
105
No. 9 – The Automatic Lofts | |||||||
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Well Fargo Bank, National Association | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Multifamily | ||||
Original Principal Balance: | $28,000,000 | Specific Property Type: | Student Housing | ||||
Cut-off Date Principal Balance: | $28,000,000 | Location: | Chicago, IL | ||||
% of Initial Pool Balance: | 2.4% | Size: | 482 Beds | ||||
Loan Purpose: | Acquisition | Cut-off Date Principal Balance Per Bed: | $58,091 | ||||
Borrower Name: | Automatic Lofts LLC | Year Built/Renovated: | 1910/2006 | ||||
Sponsors: | David Maltby; Guy Nesdale; Karlton Jackson | Title Vesting: | Fee | ||||
Mortgage Rate: | 3.900% | Property Manager: | Self-managed | ||||
Note Date: | April 2, 2015 | 3rd Most Recent Occupancy(3): | NAV | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 97.5% (12/31/2013) | ||||
Maturity Date: | April 11, 2020 | Most Recent Occupancy (As of): | 97.7% (12/31/2014) | ||||
IO Period: | 48 months | Current Occupancy (As of): | 98.1% (3/30/2015) | ||||
Loan Term (Original): | 60 months | ||||||
Seasoning: | 1 month | Underwriting and Financial Information: | |||||
Amortization Term (Original): | 360 months | ||||||
Loan Amortization Type: | Interest-only, Amortizing Balloon | 3rd Most Recent NOI (As of): | $2,191,812 (12/31/2012) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $2,236,824 (12/31/2013) | ||||
Call Protection: | L(25),GRTR 1% or YM(31),O(4) | Most Recent NOI (As of): | $2,433,739 (TTM 2/28/2015) | ||||
Lockbox Type: | Springing (Without Established Account) | ||||||
Additional Debt(1): | Yes | ||||||
Additional Debt Type(1): | Mezzanine | ||||||
U/W Revenues: | $4,540,181 | ||||||
U/W Expenses: | $2,153,149 | ||||||
U/W NOI: | $2,387,032 | ||||||
Escrows and Reserves(2): | U/W NCF: | $2,326,782 | |||||
U/W NOI DSCR(1): | 1.51x | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF DSCR(1): | 1.47x | ||
Taxes | $66,020 | $22,007 | NAP | U/W NOI Debt Yield(1): | 8.5% | ||
Insurance | $0 | Springing | NAP | U/W NCF Debt Yield(1): | 8.3% | ||
Replacement Reserves | $0 | $5,021 | NAP | As-Is Appraised Value: | $41,900,000 | ||
Seasonality Reserve | $0 | Springing | NAP | As-Is Appraisal Valuation Date: | February 9, 2015 | ||
Additional Collateral Reserve | $500,000 | $42,000 | $1,100,000 | Cut-off Date LTV Ratio(1): | 66.8% | ||
Master Lease Reserve | $0 | Springing | NAP | LTV Ratio at Maturity or ARD(1): | 65.7% | ||
(1) | See “Subordinate and Mezzanine Indebtedness” section. The equity interest in the Automatic Lofts Mortgage Loan borrower has been pledged to secure mezzanine indebtedness with a principal balance of $5,500,000. The LTV, DSCR, debt yield and Cut-off Date Principal Balance shown in the chart above are based solely on the Automatic Lofts Mortgage Loan. As of the Cut-off Date, the combined U/W NCF DSCR, Cut-off Date LTV Ratio and U/W NCF Debt Yield were 1.09x, 80.0% and 6.9%, respectively. |
(2) | See “Escrows” section, unless otherwise noted. |
(3) | Historical occupancy prior to 2013 is not available, as the sponsors recently acquired the Automatic Lofts Property, and the information was not provided by the seller. |
The Mortgage Loan. The mortgage loan (the “Automatic Lofts Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering a 482-bed, student housing, multifamily property located in Chicago, Illinois (the “Automatic Lofts Property”). The Automatic Lofts Mortgage Loan was originated on April 2, 2015 by Wells Fargo Bank, National Association. The Automatic Lofts Mortgage Loan had an original principal balance of $28,000,000, has an outstanding principal balance as of the Cut-off Date of $28,000,000 and accrues interest at an interest rate of 3.900% per annum. The Automatic Lofts Mortgage Loan had an initial term of 60 months, has a remaining term of 59 months as of the Cut-off Date and requires interest-only payments for the first 48 payments following origination and, thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The Automatic Lofts Mortgage Loan matures on April 11, 2020.
Following the lockout period, the borrower has the right to prepay the Automatic Lofts Mortgage Loan in whole, but not in part, provided that the borrower pays the greater of a yield maintenance premium or a prepayment premium equal to 1% of the principal amount being prepaid, on any date before January 11, 2020. In addition, the Automatic Lofts Mortgage Loan is prepayable without penalty on or after January 11, 2020.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
106
AUTOMATIC LOFTS |
Sources and Uses
Sources | Uses | ||||||||
Original loan amount | $28,000,000 | 64.8% | Purchase price | $41,500,000 | 96.0% | ||||
Sponsor’s new cash contribution | 15,243,028 | 35.2 | Reserves | 566,020 | 1.3 | ||||
Closing costs | 1,177,008 | 2.7 | |||||||
Total Sources | $43,243,028 | 100.0% | Total Uses | $43,243,028 | 100.0% |
The Property. The Automatic Lofts Property is a six-story, student-housing, multifamily property totaling 142 units and 482 beds and located in Chicago, Illinois. Originally built in 1910, the Automatic Lofts Property was completely redeveloped in 2006 into a multifamily property, which included façade updates, complete interior renovations, new mechanicals and roof and common area updates. The unit mix at the Automatic Lofts Property consists of a mixture of studio, one-, two-, three- and four-bedroom units. The Automatic Lofts Property is home to students from 13 different schools with master leases in-place from the Illinois Institute of Art (approximately 185 beds) and EF International (approximately 61 beds), which have expiration dates of June 30, 2015, and August 7, 2015, respectively. EF International has a letter of intent to extend its master lease through August 2016 with one, one-year extension option. All units at the Automatic Lofts Property are furnished with bedroom and living area furnishings and feature 42” flat panel HDTVs, central air conditioning, hardwood floors, cable television and high-speed internet. Property amenities include a fitness center, a business center, 24-hour doorman, controlled entry, two elevators and laundry facilities. The Automatic Lofts Property includes 30 garage parking spaces, which are available at a monthly rent of $175 per space. As of March 30, 2015, the Automatic Lofts Property was 98.1% occupied.
The following table presents certain information relating to the unit mix of the Automatic Lofts Property:
Unit Mix Summary(1)
Unit Type | No. of Units | No. of Beds | % of Total Beds | Average Unit Size (SF) | Average Underwritten Monthly Rent per Bed | |||||
Studio / 1 Bathroom | 1 | 1 | 0.2% | 368 | $1,590 | |||||
12 | 12 | 2.5% | 472 | $1,585 | ||||||
10 | 20 | 4.1% | 664 | $1,167 | ||||||
27 | 81 | 16.8% | 897 | $928 | ||||||
4 Bedroom / 2 Bathroom | 92 | 368 | 76.3% | 1,039 | $852 | |||||
Total/Weighted Average | 142 | 482 | 100.0% | 933 | $898 |
(1) | Information obtained from the underwritten rent roll. |
The following table presents historical occupancy percentages at the Automatic Lofts Property:
Historical Occupancy
12/31/2012(1) | 12/31/2013(2) | 12/31/2014(2) | 3/30/2015(3) | |||
NAV | 97.5% | 97.7% | 98.1% |
(1) | Historical occupancy prior to 2013 is not available, as the sponsors recently acquired the Automatic Lofts Property, and the information was not provided by the seller. |
(2) | Information obtained from the borrower. |
(3) | Information obtained from the underwritten rent roll. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
107
AUTOMATIC LOFTS |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Automatic Lofts Property:
Cash Flow Analysis
2012 | 2013 | TTM 2/28/2015 | U/W | % of U/W Effective Gross Income | U/W $ per Bed | ||||||||||||||
Base Rent | $3,970,797 | $4,445,175 | $4,769,640 | $5,092,394 | 112.2 | % | $10,565 | ||||||||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 99,588 | 2.2 | 207 | |||||||||||||
Concessions & Collection Loss | (310,314 | ) | (402,738 | ) | (422,418 | ) | (381,425 | ) | (8.4 | ) | (791 | ) | |||||||
Other Income(1) | 309,452 | 195,437 | 222,862 | 222,862 | 4.9 | 462 | |||||||||||||
Less Vacancy | 0 | 0 | 0 | (493,238 | )(2) | (10.9 | ) | (1,023 | ) | ||||||||||
Effective Gross Income | $3,969,935 | $4,237,874 | $4,570,084 | $4,540,181 | 100.0 | % | $9,419 | ||||||||||||
Total Operating Expenses | $1,778,123 | $2,001,050 | $2,136,345 | $2,153,149 | 47.4 | % | $4,467 | ||||||||||||
Net Operating Income | $2,191,812 | $2,236,824 | $2,433,739 | $2,387,032 | 52.6 | % | $4,952 | ||||||||||||
Capital Expenditures | 0 | 0 | 0 | 60,250 | 1.3 | 125 | |||||||||||||
Net Cash Flow | $2,191,812 | $2,236,824 | $2,433,739 | $2,326,782 | 51.2 | % | $4,827 | ||||||||||||
NOI DSCR | 1.38 | x | 1.41 | x | 1.54 | x | 1.51 | x | |||||||||||
NCF DSCR | 1.38 | x | 1.41 | x | 1.54 | x | 1.47 | x | |||||||||||
NOI DY | 7.8 | % | 8.0 | % | 8.7 | % | 8.5 | % | |||||||||||
NCF DY | 7.8 | % | 8.0 | % | 8.7 | % | 8.3 | % |
(1) | Other Income includes laundry income, parking income and administrative fees. |
(2) | The underwritten economic vacancy is 9.5%. The Automatic Lofts Property was 98.1% physically occupied as of March 30, 2015. |
Appraisal. As of the appraisal valuation date of February 9, 2015, the Automatic Lofts Property had an “as-is” appraised value of $41,900,000.
Environmental Matters. According to a Phase I environmental assessment dated December 22, 2014, there was no evidence of any recognized environmental conditions at the Automatic Lofts Property.
Market Overview and Competition. The Automatic Lofts Property is located at the southwest corner of West Van Buren Street and South Morgan Street in the West Loop neighborhood (on the western border of the central business district) of Chicago, Illinois. The Automatic Lofts Property is situated just north of Interstate 290, just west of Interstate 90 and less than one mile west/southwest of both Ogilvie Train Station, which serves as the terminus for three Metra train lines and handles more than 106,000 commuters and 194 trains each weekday, and Union Station, the nation’s third busiest train station, handling more than 128,000 commuters and 270 trains each weekday. In addition, the Automatic Lofts Property is located within a six-minute walk of the UIC-Halsted Blue Line “L” train station, which provides connectivity to the “Loop”, easy transfers to all other “L” lines and O’Hare International Airport. Three CTA bus lines are routed through the immediate area surrounding the Automatic Lofts Property, and 10 Divvy bike sharing stations are within short walking distance. Chicago is home to several universities and colleges including DePaul University (annual enrollment of approximately 24,966 students; 3.5 miles north of the Automatic Lofts Property), Columbia College (10,800 students; 1.6 miles east), Roosevelt University (6,130 students; 1.5 miles east), University of Illinois Chicago (27,850 students; less than one half mile southwest), Illinois Institute of Art (3,400 students; 1.6 miles northeast) and Chicago-Kent College of Law (905 students; 0.7 miles northeast).
According to the appraisal, the Automatic Lofts Property is situated within the City West apartment submarket of Chicago. As of year-end 2014, the submarket reported a total inventory of 172 properties totaling 23,885 units with a 6.1% vacancy rate and average monthly asking rent of $1,146.
The following table presents certain information relating to some comparable multifamily properties for the Automatic Lofts Property:
Competitive Set(1)
Automatic Lofts (Subject) | The Buckingham | The Flats at East West | Fornelli Hall | 777 South State | Dwight Lofts | |||||||
Location | Chicago, IL | Chicago, IL | Chicago, IL | Chicago, IL | Chicago, IL | Chicago, IL | ||||||
Distance to Subject | -- | 1.9 miles | 1.7 miles | 1.8 miles | 1.6 miles | 2.7 miles | ||||||
Property Type | Student Housing | Student Housing | Student Housing | Student Housing | Student Housing | Student Housing | ||||||
Year Built/Renovated | 1910/2006 | 1931/2007 | 2013/NAP | 1920/2010 | 1985/2012 | 1911/2008 | ||||||
Number of Beds | 482 | 441 | 130 | 450 | 882 | 771 | ||||||
Average Rent (per bed) | ||||||||||||
Studio | $1,590 | $1,479 | $1,309 | $1,400 | $676 | NAP | ||||||
1 Bedroom | $1,585 | $1,574 | NAP | $1,750 | $1,700 | NAP | ||||||
2 Bedroom | $1,167 | $1,164 | $949 | $1,100 | $1,310 | $1,089 | ||||||
3 Bedroom | $928 | $1,164 | $949 | $1,100 | $1,310 | NAP | ||||||
4 Bedroom | $852 | $1,164 | NAP | NAP | NAP | $1,089 | ||||||
Occupancy | 98% | 100% | 100% | 99% | 100% | 100% |
(1) | Information obtained from the appraisal and underwritten rent roll. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
108
AUTOMATIC LOFTS |
The Borrower. The borrower is Automatic Lofts LLC, a Delaware limited liability company and single purpose entity with one independent director. Legal counsel to the borrower provided a non-consolidation opinion in connection with the origination of the Automatic Lofts Mortgage Loan. David Maltby, Guy Nesdale and Karlton Jackson are the guarantors of certain nonrecourse carveouts under the Automatic Lofts Mortgage Loan.
The Sponsors. The sponsors are David Maltby, Guy Nesdale and Karlton Jackson. Mr. Maltby is a Partner at Empire Square Group and has over 12 years of experience in commercial real estate investment and asset management. Mr. Nesdale is also a Partner at Empire Square Group and has 13 years of experience in commercial real estate acquisition and private equity. Mr. Jackson is the CEO of JMG Realty and specializes in commercial real estate rehabilitation, management reorganization and long-term stabilization.
Escrows. The loan documents provide for upfront reserves of $66,020 for taxes. The loan documents also provide for ongoing monthly reserves of $22,007 for taxes and $5,021 for replacement reserves. Ongoing reserves for insurance are not required as long as (i) no event of default has occurred and is continuing; (ii) insurance is maintained pursuant to one or more blanket insurance policies; and (iii) the borrower provides the lender with timely proof of payment of insurance premiums.
On each monthly payment date occurring in March, April and May of each year, the borrower must deposit an amount equal to one-third of 115% of the debt service shortfall for the prior year, if any, into a seasonality reserve account. Funds in the seasonality reserve account will be disbursed to the borrower in the following 12-month period in the same months in which the shortfall existed in the prior year.
The loan documents provide for an upfront deposit of $500,000 into an additional collateral reserve account. Until the occurrence of an Additional Collateral Cure Event (as defined below) or an Additional Collateral Master Lease Cure Event (as defined below), the borrower must make ongoing monthly deposits of $42,000 into the additional collateral reserve account (subject to a cap of $1,100,000, as long as the debt yield is equal to or greater than 8.3%). If an Additional Collateral Cure Event or an Additional Collateral Master Lease Cure Event occurs on or before July 31, 2015, the lender shall deposit funds from the additional collateral reserve account totaling $77,630 in the seasonality reserve account.
Upon a Master Lease Trigger (as defined below), the loan documents provide for a one-time deposit of $600,000, or six consecutive monthly payments of $100,000 each, such that the master lease reserve account will have an aggregate balance of $600,000. Upon the occurrence of a Master Lease Trigger Cure (as defined below), the lender shall release any funds in the master lease reserve account to the borrower.
An “Additional Collateral Cure Event” will occur upon the debt yield being equal to or greater than 8.3% at the end of any calendar month; provided, however, that such debt yield calculation shall only include (i) any tenant under a lease that covers a term of 12 months or longer that is accompanied by a parental guaranty or a foreign student deposit (a “Qualified Tenant”); (ii) up to 40 tenants under leases that cover terms of at least nine months (but less than 12 months) that would otherwise satisfy the definition of Qualified Tenant; and (iii) any master lease that has a remaining term of at least three years (excluding any unexercised extension options)(a “Qualified Master Tenant”). For the avoidance of doubt, neither the EF International master lease nor the Illinois Institute of Art master leases currently satisfy the definition of Qualified Master Tenant due to their remaining lease terms.
An “Additional Collateral Master Lease Cure Event” will occur upon the extension of both the Illinois Institute of Art master lease and the EF International master lease, each for terms of at least three years and with rents that are equal to or greater than each master tenant’s respective rent at the time of origination of the Automatic Lofts Mortgage Loan.
A “Master Lease Trigger” is defined as the date that is six months prior to the expiration date of the Illinois Institute of Art master lease (or any other master lease accounting for at least 25.0% of the total beds at the Automatic Lofts Property).
A “Master Lease Trigger Cure” will occur upon (i) the applicable master lease being renewed or extended for at least three years and at economic terms equal to or greater than the economic terms of such master lease at the time of origination of the Automatic Lofts Mortgage Loan; (ii) the borrower entering into a new master lease for at least as many beds as the applicable master lease, with a term of at least three years and at economic terms equal to or greater than the economic terms of the applicable master lease; or (iii) the debt yield being equal to or greater than 8.5% for one calendar month.
Lockbox and Cash Management. Upon the occurrence of a Cash Trap Event Period (as defined below), the borrower is required to establish a lender-controlled lockbox account and direct all tenants to deposit all rents directly into such lockbox account. During a Cash Trap Event Period, all excess funds on deposit in the lockbox account are swept to a lender-controlled cash flow subaccount on a monthly basis.
A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence and continuance of an event of default; (ii) the amortizing debt service coverage ratio falling below 1.20x at the end of any calendar month; or (iii) on or after January 1, 2016, the occurrence of a Master Lease Trigger for which the borrower has not made deposits totaling $600,000 into the master lease reserve account (as outlined in the “Escrows” section). A Cash Trap Event Period will end, with respect to clause (i), upon the cure of such event of default; with respect to clause (ii), upon the date that the amortizing debt service coverage ratio is equal to or greater than 1.25x for one calendar quarter; and with respect to clause (iii), upon the occurrence of a Master Lease Trigger Cure (as defined below).
Property Management. The Automatic Lofts Property is managed by an affiliate of the borrower.
Assumption. The borrower has a two-time right to transfer the Automatic Lofts Property, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience,
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
109
AUTOMATIC LOFTS |
financial strength and general business standing; (ii) the execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, a rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
Partial Release. Not permitted.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. Chicago Automatic Funding Ltd., a Cayman Islands exempted company with limited liability, has originated a $5,500,000 mezzanine loan (the “Automatic Lofts Mezzanine Loan”) to Automatic Holdings LLC, a Delaware limited liability company. The Automatic Lofts Mezzanine Loan had an initial term of 60 months, has a remaining term as of the Cut-off Date of 59 months and requires quarterly interest-only payments of $137,500 (based on an interest rate of 10.000% per annum).
Ground Lease. None.
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provides coverage for terrorism in an amount equal to the full replacement cost of the Automatic Lofts Property (provided that the borrower is not required to pay terrorism insurance premiums in excess of two times the premium for all risk and business interruption coverage if the Terrorism Risk Insurance Program Reauthorization Act is no longer in effect), as well as business interruption insurance covering no less than the 12-month period following the occurrence of a casualty event, together with a six-month extended period of indemnity.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
110
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
111
7979 WESTHEIMER APARTMENT HOMES |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
112
7979 WESTHEIMER APARTMENT HOMES |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
113
No. 10 – 7979 Westheimer Apartment Homes |
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Rialto Mortgage Finance, LLC | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Multifamily | ||||
Original Principal Balance: | $26,377,500 | Specific Property Type: | |||||
Cut-off Date Principal Balance: | $26,377,500 | Location: | Houston, TX | ||||
% of Initial Pool Balance: | 2.3% | Size: | |||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per Unit: | $57,467 | ||||
Borrower Name: | New Rama Krishna Properties, LLC | Year Built/Renovated: | |||||
Sponsor: | Arun Verma | Title Vesting: | |||||
Mortgage Rate: | 4.220% | Property Manager: | Self-managed | ||||
Note Date: | March 31, 2015 | 3rd Most Recent Occupancy (As of): | 95.0% (12/31/2012) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | |||||
Maturity Date: | April 6, 2025 | Most Recent Occupancy (As of): | |||||
IO Period: | 60 months | Current Occupancy (As of): | 96.5% (3/16/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 1 month | Underwriting and Financial Information: | |||||
Amortization Term (Original): | 360 months | ||||||
Loan Amortization Type: | Interest-only, Amortizing Balloon | 3rd Most Recent NOI (As of): | |||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | |||||
Call Protection: | L(24),GRTR 1% or YM(89),O(7) | Most Recent NOI (As of): | |||||
Lockbox Type: | Springing (Without Established Account) | ||||||
Additional Debt: | None | U/W Revenues: | $4,659,118 | ||||
Additional Debt Type: | NAP | U/W Expenses: | $2,326,260 | ||||
U/W NOI: | $2,332,858 | ||||||
U/W NCF: | $2,195,158 | ||||||
U/W NOI DSCR: | |||||||
Escrows and Reserves(1): | U/W NCF DSCR: | ||||||
U/W NOI Debt Yield: | 8.8% | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF Debt Yield: | 8.3% | ||
Taxes | $174,055 | $41,442 | NAP | As-Is Appraised Value: | $35,170,000 | ||
Insurance | $41,847 | $19,927 | NAP | As-Is Appraisal Valuation Date: | January 12, 2015 | ||
Replacement Reserves | $0 | NAP | Cut-off Date LTV Ratio: | 75.0% | |||
Deferred Maintenance | $211,250 | $0 | NAP | LTV Ratio at Maturity or ARD: | 68.3% | ||
(1) | See “Escrows” section. |
The Mortgage Loan. The mortgage loan (the “7979 Westheimer Apartment Homes Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering a garden-style multifamily property located in Houston, Texas (the “7979 Westheimer Apartment Homes Property”). The 7979 Westheimer Apartment Homes Mortgage Loan was originated on March 31, 2015 by Rialto Mortgage Finance, LLC. The 7979 Westheimer Apartment Homes Mortgage Loan had an original principal balance of $26,377,500, has an outstanding principal balance as of the Cut-off Date of $26,377,500 and accrues interest at an interest rate of 4.220% per annum. The 7979 Westheimer Apartment Homes Mortgage Loan had an initial term of 120 months, has a remaining term of 119 months as of the Cut-off Date and requires interest-only payments the first 60 payments following origination and, thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The 7979 Westheimer Apartment Homes Mortgage Loan matures on April 6, 2025.
Following the lockout period, the borrower has the right to prepay the 7979 Westheimer Apartment Homes Mortgage Loan in whole, but not in part, on any date before October 6, 2024, provided that the borrower pays the greater of a yield maintenance premium or a prepayment premium equal to 1.0% of the then outstanding principal balance. In addition, the 7979 Westheimer Apartment Homes Mortgage Loan is prepayable without penalty on or after October 6, 2024.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
114
7979 WESTHEIMER APARTMENT HOMES |
Sources and Uses
Sources | Uses | |||||||||
Original loan amount | $26,377,500 | 100.0 | % | Loan payoff | $20,957,390 | 79.5 | % | |||
Reserves | 427,152 | 1.6 | ||||||||
Closing costs | 573,100 | 2.2 | ||||||||
Return of equity | 4,419,857 | 16.8 | ||||||||
Total Sources | $26,377,500 | 100.0 | % | Total Uses | $26,377,500 | 100.0 | % |
The Property. The 7979 Westheimer Apartment Homes Property is a 459-unit, garden-style multifamily property consisting of 30 buildings, situated on a 15.4-acre site, located in Houston, Texas. The improvements were constructed in 1971 and renovated in 1988 and 2001. Since the acquisition of the 7979 Westheimer Apartment Homes Property in 2006, the borrower has invested $2.8 million in capital improvements. These improvements included replacing all roofs, exterior painting, installation of controlled access gates and a guard station, installation of wrought iron fencing around the 7979 Westheimer Apartment Homes Property, replacing stucco on the exterior, adding washer and dryer connections, installation of new laundry machines, renovation of the leasing office, gym and party room, and installation of a water fountain near the main entrance. Common area amenities consist of four outdoor resort style swimming pools, including a heated lap pool, four laundry facilities, a fully equipped health club, an aerobics center with trained instructor, a business center, children’s playground, a volleyball court, covered parking and controlled access gates. Some unit amenities include hardwood flooring, built-in bookshelves, ceiling fans, bay windows, full size washer/dryer connections and large patios/balconies. The 7979 Westheimer Apartment Homes Property contains 734 parking spaces, reflecting a parking ratio of 1.6 spaces per unit. As of March 16, 2015, the 7979 Westheimer Apartment Homes Property was 96.5% occupied.
The following table presents certain information relating to the unit mix of the 7979 Westheimer Apartment Homes Property:
Unit Mix Summary(1)
Unit Type | No. of Units | % of Total Units | Average Unit Size (SF) | Average Monthly U/W Rent per Unit |
1 Bedroom / 1 Bath | ||||
1 Bedroom / 1 Bath | ||||
2 Bedroom / 1.5 Bath | ||||
Total/Average | 100.0% |
(1) | Information obtained from the underwritten rent roll. |
The following table presents historical occupancy percentages at the 7979 Westheimer Apartment Homes Property:
Historical Occupancy
(1) | Information obtained from the borrower. |
(2) | Information obtained from the underwritten rent roll. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
115
7979 WESTHEIMER APARTMENT HOMES |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the 7979 Westheimer Apartment Homes Property:
Cash Flow Analysis
(1) | The underwritten economic vacancy is 5.5%. The 7979 Westheimer Apartment Homes property was 96.5% physically occupied as of March 16, 2015. |
Appraisal. As of the appraisal valuation date of January 12, 2015, the 7979 Westheimer Apartment Homes Property had an “as-is” appraised value of $35,170,000.
Environmental Matters. According to a Phase I environmental assessment dated January 14, 2015, there was no evidence of any recognized environmental conditions at the 7979 Westheimer Apartment Homes Property.
Market Overview and Competition. The 7979 Westheimer Apartment Homes Property is located in Houston, Texas, approximately 11.1 miles west of the Houston central business district and 2.8 miles southwest of the Houston Galleria area. The Galleria area includes the Galleria Mall, Memorial Park, surrounding offices, hotel and retail developments. Galleria Mall is a 2.4 million square foot premier shopping complex located 4.7 miles east of the 7979 Westheimer Apartment Homes Property, and anchored by Nordstrom’s, Neiman Marcus, Macy’s and Saks Fifth Avenue. Located approximately 8.0 miles from 7979 Westheimer Apartment Homes Property, Memorial Park features a 2.9 mile walking/jogging trail, tennis courts, playing fields, a fitness center, a swimming pool and 6.0 miles of mountain and recreational bike trails. The 7979 Westheimer Apartment Homes Property is located 21.0 miles northwest of William P. Hobby Airport and approximately 29.0 miles southwest of George Bush Intercontinental Airport. Interstate 45 is Houston’s major north/south artery connecting the cities of Dallas and Houston, continuing southeast from Houston to Galveston to the Gulf of Mexico. The surrounding area near the 7979 Westheimer Apartment Homes Property is primarily characterized by well-established single family and multifamily residential properties supported by mixed-use commercial properties developed with restaurants, retail stores and other complementary businesses. The neighborhood is serviced primarily by US Highway 59 (“US-59”), Interstate 610 (“IH-610”) and Westheimer Road. US-59 is a major north-south thoroughfare providing access to the Houston central business district to the north. IH-610 is a freeway that forms a 38.0-mile loop around downtown Houston and serves as the innermost of the three beltway loops encircling the city. Residents at the 7979 Westheimer Apartment Homes Property have access to major employers, healthcare, shopping, and dining in the surrounding area. The 2014 estimated population within a one-, three- and five-mile radius of the 7979 Westheimer Apartment Homes Property was 29,611, 219,009, and 516,973, respectively, and the estimated average household income within the same radii of the 7979 Westheimer Apartment Homes Property was $59,786, $75,778 and $84,079, respectively.
According to a third party market research report, the 7979 Westheimer Apartment Homes Property is located within the Woodlake/Westheimer submarket which contained approximately 11,989 multifamily units with an overall vacancy rate of 8.5% as of January 2015. The appraisal identified a competitive set of four competitive multifamily properties with a weighted average occupancy rate of 97.0%.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
116
7979 WESTHEIMER APARTMENT HOMES |
The following table presents certain information relating to some comparable multifamily properties for the 7979 Westheimer Apartment Homes Property:
Competitive Set(1)
7979 Westheimer Apartment Homes (Subject) | The Water Mill Property | Turtle Pointe Property | 2929 Dunvale Property | The Park at Voss Property | Stoney Brook Property | |
Location | Houston, TX | Houston, TX | Houston, TX | Houston, TX | Houston, TX | Houston, TX |
Distance to Subject | -- | 0.6 miles | 1.2 miles | 0.7 miles | 1.3 miles | 0.3 miles |
Specific Property Type | Garden | Garden | Garden | Garden | Garden | Garden |
Number of Units | 459 | 192 | 432 | 369 | 810 | 112 |
Average Rent (per unit) | ||||||
1 Bedroom | $679-$848 | $699-$799 | $620-$730 | $700-$760 | $874-$904 | $740 |
2 Bedroom | $827-$964 | $999-$1,099 | $840-$955 | $930-$975 | $1,094-$1,264 | $839-$1,050 |
3 Bedroom | $1,283 | NAP | NAP | NAP | NAP | $1,190 |
Total Occupancy | 97% | 95% | 98% | 97% | 97% | 97% |
(1) | Information obtained from the appraisal and the underwritten rent roll. |
The Borrower. The borrower is New Rama Krishna Properties, LLC, a Texas limited liability company and a single purpose entity with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the 7979 Westheimer Apartment Homes Mortgage Loan. Arun Verma is the guarantor of certain nonrecourse carveouts under 7979 Westheimer Apartment Homes Mortgage Loan.
The Sponsor. The sponsor, Arun Verma, serves as a general partner of the borrower, and has 28 years of direct involvement in real estate acquisition, development, rehabilitation and management. Mr. Verma was the Founder, Chairman and CEO of BVM Real Estate, Inc. for six years and Chairman and CEO of BVM Group for 23 years. According to Mr. Verma’s real estate investment schedule, he maintains partnership equity interest of approximately $209.8 million in 12 multifamily projects and approximately 192,500 square feet of office space.
Escrows. The loan documents provide for upfront escrows in the amount of $174,055 for real estate taxes, $41,847 for insurance and $211,250 for deferred maintenance. The loan documents also provide for ongoing monthly reserves in the amount of $41,442 for real estate taxes, $19,927 for insurance and $11,475 for replacement reserves.
Lockbox and Cash Management. Upon the occurrence and continuance of a Cash Management Trigger Event (as defined below) the 7979 Westheimer Apartment Homes Mortgage Loan requires the borrower to establish a lender-controlled lockbox account. The loan documents also require that during a Cash Management Trigger Event all revenues received by the borrower or the property manager be deposited into the lockbox account within one business day of receipt. Other than during a Cash Sweep Event (as defined below), all excess funds on deposit are disbursed to the borrower.
A “Cash Management Trigger Event” will commence upon the occurrence of (i) an event of default; (ii) any bankruptcy action of the borrower; (iii) any bankruptcy action of the guarantor; or (iv) any bankruptcy action of the manager. A Cash Management Trigger Event will end with respect to clause (i), when such event of default has been cured, with respect to clause (ii) and (iii), when such bankruptcy petition has been discharged, stayed, or dismissed among other conditions, and with respect to clause (iv), when the borrower has replaced the manager with a qualified manager acceptable to the lender or when such bankruptcy petition has been discharged, stayed or dismissed among other conditions.
A “Cash Sweep Event” will commence upon the occurrence of (i) an event of default; (ii) any bankruptcy action of the borrower; (iii) any bankruptcy action of the guarantor; or (iv) any bankruptcy action of the manager. A Cash Sweep Event will end with respect to clause (i), when such event of default has been cured, with respect to clause (ii) and (iii), when such bankruptcy petition has been discharged, stayed, or dismissed among other conditions, and with respect to clause (iv), when the borrower has replaced the manager with a qualified manager acceptable to the lender or when such bankruptcy petition has been discharged, stayed or dismissed among other conditions.
Property Management. The 7979 Westheimer Apartment Homes Property is managed by an affiliate of the borrower.
Assumption. The borrower has the right to transfer the 7979 Westheimer Apartment Homes Property one year after the origination date, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee’s experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, a rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2015-C28 Certificates.
Partial Release. Not permitted.
Real Estate Substitution. Not permitted.
Subordinate and Mezzanine Indebtedness. Not permitted.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
117
7979 WESTHEIMER APARTMENT HOMES |
Ground Lease. None
Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provides coverage for terrorism in an amount equal to the full replacement cost of the 7979 Westheimer Apartment Homes Property, as well as business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a 12-month extended period of indemnity.
Windstorm Insurance. The loan documents require windstorm insurance covering the full replacement cost of the 7979 Westheimer Apartment Homes Property during the loan term. At the time of loan closing, the 7979 Westheimer Apartment Homes Property had insurance coverage for windstorm.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
118
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
119
No. 11 – Brickyard Square | ||||||||
Loan Information | Property Information | |||||||
Mortgage Loan Seller: | Rialto Mortgage Finance, LLC | Single Asset/Portfolio: | Single Asset | |||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Retail | |||||
Original Principal Balance(1): | $25,000,000 | Specific Property Type: | ||||||
Cut-off Date Principal Balance(1): | $25,000,000 | Location: | Epping, New Hampshire | |||||
% of Initial Pool Balance: | 2.1% | Size(4): | 173,756 SF | |||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per SF(1): | $209.78 | |||||
Borrower Name: | Waterstone Retail Epping, LLC | Year Built/Renovated: | 2011/NAP | |||||
Sponsors: | Neal Shalom and Josh Levy | Title Vesting: | Fee | |||||
Mortgage Rate: | 4.510% | Property Manager: | Self-managed | |||||
Note Date: | April, 14, 2015 | 3rd Most Recent Occupancy (As of): | 72.2% (12/31/2012) | |||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 90.9% (12/31/2013) | |||||
Maturity Date: | May, 6, 2025 | Most Recent Occupancy (As of): | 92.7% (12/31/2014) | |||||
IO Period: | 36 months | Current Occupancy (As of)(4): | 99.1% (3/1/2015) | |||||
Loan Term (Original): | 120 months | |||||||
Seasoning: | 0 months | Underwriting and Financial Information: | ||||||
Amortization Term (Original): | 360 months | |||||||
Loan Amortization Type: | Interest-only, Amortizing Balloon | 3rd Most Recent NOI (As of): | $1,770,435 (12/31/2013) | |||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $2,582,081 (12/31/2014) | |||||
Call Protection: | L(24), D(92), O(4) | Most Recent NOI (As of): | $2,524,590 (TTM 3/31/2015) | |||||
Lockbox Type: | Hard/Springing Cash Management | |||||||
Additional Debt(1): | Yes | |||||||
Additional Debt Type(1): | Pari Passu | U/W Revenues: | $3,789,410 | |||||
U/W Expenses: | $907,077 | |||||||
U/W NOI: | $2,882,333 | |||||||
Escrows and Reserves: | U/W NCF: | $2,795,455 | ||||||
U/W NOI DSCR(1): | 1.30x | |||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF DSCR(1): | 1.26x | |||
Taxes | $245,907 | $39,033 | NAP | U/W NOI Debt Yield(1): | 7.9% | |||
Insurance | $12,163 | $1,931 | NAP | U/W NCF Debt Yield(1): | 7.7% | |||
Replacement Reserves | $0 | $1,448 | NAP | As-Is Appraised Value: | $50,500,000 | |||
TI/LC Reserve | $0 | NAP | As-Is Appraisal Valuation Date: | January 28, 2015 | ||||
Free Rent Reserve(2) | $319,000 | $0 | NAP | Cut-off Date LTV Ratio(1): | 72.2% | |||
Outparcel Holdback(3) | $2,230,000 | $0 | NAP | LTV Ratio at Maturity or ARD(1): | 63.2% | |||
(1) | The Brickyard Square Loan Combination, with an original principal balance totalling $36,450,000, is comprised of two pari passu notes (Notes A-1 and A-2). The controlling Note A-1 had an original principal balance of $25,000,000, has an outstanding balance as of the Cut-off Date of $25,000,000 and will be contributed to the WFCM 2015-C28 Trust. The non-controlling Note A-2 had an original principal balance of $11,450,000 and is expected to be contributed to a future trust. All statistical information related to the balance per square foot; loan-to-value ratios, debt service coverage ratios and debt yields are based on the Brickyard Square Loan Combination. The lender provides no assurances that the non-securitized pari passu note will not be split further. |
(2) | Initial Free Rent Reserve of $319,000 includes $171,000 free rent for New Hampshire Liquor Commission and $148,000 free rent for Beach Plum Restaurant. |
(3) | The Initial Outparcel Holdback Reserve of $2,230,000 relates to the New Hampshire Liquor Commission (NHLC) and Beach Plum Restaurant leases. In total, $2,549,000 was escrowed for the Free Rent Reserve and Outparcel Holdback in connection with the NHLC and Beach Plum Restaurant leases. In the event (i) the work with respect to the NHLC space (the “NHLC Work”) is not commenced by July 1, 2015 or (ii) completed on or prior to November 1, 2015, the Brickyard Square Loan Combination provides for recourse to the borrower and the guarantor an amount not to exceed $5,467,500 until such time as NHLC has accepted possession of the premises and all work has been completed and paid for, as evidenced by an estoppel reasonably acceptable to lender. In addition, in the event the NHLC Work is not completed on or prior to May 1, 2016, the Brickyard Square Loan Combination will provide springing recourse for an amount not to exceed $5,467,500 for the remaining term. The guarantors provided a completion guaranty related to the work required to be performed by the borrower under the NHLC and Beach Plum Restaurant leases. |
(4) | Size and Current occupancy as of March 1, 2015 includes NHLC and Beach Plum Restaurant. Excluding the two tenants the Brickyard Square Property is currently 89.3% occupied. |
The Brickyard Square Loan Combination is evidenced by two pari passu promissory notes (Notes A-1 and A-2) secured by a first mortgage encumbering the borrower’s fee interest in one commercial condominium unit in an anchored retail property consisting of two commercial condominium units located in Epping, New Hampshire (the “Brickyard Square Property”). Note A-1, which represents the controlling interest, will be contributed to the WFCM 2015-C28 Trust. See “Description of the Mortgage Pool—Loan Combinations—The Brickyard Square Loan Combination” in the Free Writing Prospectus.
The Brickyard Square Property was developed by the borrower in 2011 and consists of three buildings situated on 48.7 acres. The Brickyard Square Property is anchored by O’Neil Cinemas, Marshalls, Michaels and PetSmart. Additionally, two pad sites are currently being prepared and improved for New Hampshire Liquor Commission (“NHLC”) store and Beach Plum Restaurant (“Beach Plum”). Both NHLC and Beach Plum have executed leases and site plans for both pads have been approved. Per the NHLC lease, the borrower is responsible for the pad development and improvements on the NHLC pad site. Rent commencement under the NHLC lease will be the earlier of (i) 30 days after delivery of the completed building or (ii) the date the tenant opens for business. Under the Beach Plum lease, the borrower is responsible only to prepare and deliver the pad site and Beach Plum will construct its own building. The Beach Plum lease
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
120
BRICKYARD SQUARE |
requires that all utilities be delivered on or prior to July 15, 2015. Rent commencement under the Beach Plum lease will occur on the earlier of (i) 240 days after delivery of the pad site and (ii) 60 days after the tenant opens for business. The shopping center, which the Brickyard Square Property is a part of, features 1,147 parking spaces, resulting in a parking ratio of 4.6 spaces per 1,000 square feet of rentable area. The Brickyard Square Property was 99.1% leased to 26 tenants and 89.3% occupied as of March 1, 2015.
Sources and Uses
Sources | Uses | ||||||||
Original loan combination | $36,450,000 | 99.3 | % | Loan payoff | $33,028,184 | 90.0 | % | ||
Sponsor new cash contribution | $250,329 | 0.7 | Reserves | 2,807,070 | 7.6 | ||||
Closing costs | 865,075 | 2.4 | |||||||
Total Sources | $36,700,329 | 100.0 | % | Total Uses | $36,700,329 | 100.0 | % |
(
The following table presents certain information relating to the tenancies at the Brickyard Square Property:
Major Tenants
Tenant Name | Credit Rating (Fitch/ Moody’s/ S&P)(1) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF(2) | Annual U/W Base Rent(2) | % of Total Annual U/W Base Rent | Sales PSF(3) | Occupancy Cost(3) | Lease Expiration Date | ||||||||
Anchor Tenants – Collateral | |||||||||||||||||
Michaels Stores | NR/NR/B+ | 16,832 | 9.7% | $15.75 | $265,104 | 9.5% | NAV | NAV | 2/28/2023 | ||||||||
NR/NR/B+ | |||||||||||||||||
Marshalls | NR/A3/A+ | 23,000 | 13.2% | $8.00 | $184,000 | 6.6% | $306 | 4.0% | 3/31/2022 | ||||||||
Total Major Tenants – Collateral | 82,121 | 47.3% | $13.27 | $1,089,795 | 39.3% | ||||||||||||
Non-Major Tenants – Collateral(5) | 90,126 | 51.9% | $18.71 | $1,686,424 | 60.7% | ||||||||||||
Occupied Collateral Total | 172,247 | 99.1% | $16.12 | $2,776,219 | 100.0% | ||||||||||||
Vacant Space | 1,509 | 0.9% | |||||||||||||||
Collateral Total | 173,756 | 100.0% | |||||||||||||||
(1) | Certain ratings are those of the parent company whether or not the parent guarantees the lease. |
(2) | Unless otherwise noted, Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent escalations through April 2016 totaling $20,532. |
(3) | Sales PSF and Occupancy Cost are for the trailing 12-month period ending December 31, 2014. |
(4) | O’Neil Cinemas has 12 screens; the Sales PSF represent sales per screen. |
(5) | Current occupancy as of March 1, 2015 includes NHLC and Beach Plum. Excluding the two tenants the Brickyard Square Property is currently 89.3% occupied. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
121
BRICKYARD SQUARE |
The following table presents certain information relating to the historical sales at the Brickyard Square Property:
Historical Sales (PSF)(1)
Tenant Name | 2013 | 2014 |
O’Neil Cinemas(2) | $243,556 | |
Marshalls | $306 | |
Total In-line (<10,000 square feet) | $238 | |
Occupancy Costs | 9.1% |
(1) | Historical Sales (PSF) are based on historical statements provided by the borrower. |
(2) | O’Neil Cinemas operates 12 screens. The Historical Sales (PSF) represent sales per screen. |
The following table presents certain information relating to the lease rollover schedule at the Brickyard Square Property:
Lease Expiration Schedule(1)(2)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF(3) | ||||||||||||
MTM | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||||||
2015 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||||||
2016 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||||||
2017 | 3 | 3,499 | 2.0% | 3,499 | 2.0% | $86,826 | $24.81 | ||||||||||||
2018 | 4 | 6,002 | 3.5% | 9,501 | 5.5% | $140,447 | $23.40 | ||||||||||||
2019 | 0 | 0 | 0.0% | 9,501 | 5.5% | $0 | $0.00 | ||||||||||||
2020 | 0 | 0 | 0.0% | 9,501 | 5.5% | $0 | $0.00 | ||||||||||||
2021 | 0 | 0 | 0.0% | 9,501 | 5.5% | $0 | $0.00 | ||||||||||||
2022 | 7 | 65,124 | 37.5% | 74,625 | 42.9% | $744,018 | $11.42 | ||||||||||||
2023 | 8 | 46,489 | 26.8% | 121,114 | 69.7% | $933,373 | $20.08 | ||||||||||||
2024 | 1 | 4,556 | 2.6% | 125,670 | 72.3% | $113,900 | $25.00 | ||||||||||||
2025 | 1 | 12,000 | 6.9% | 137,670 | 79.2% | $204,000 | $17.00 | ||||||||||||
Thereafter | 2 | 34,577 | 19.9% | 172,247 | 99.1% | $553,655 | $16.01 | ||||||||||||
Vacant | 0 | 1,509 | 0.9% | 173,756 | 100.0% | $0 | $0.00 | ||||||||||||
Total/Weighted Average | 26 | 173,756 | 100.0% | $2,776,219 | $16.12 |
(1) | Information obtained from the underwritten rent roll. |
(2) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule. |
(3) | Weighted Average Annual U/W Base Rent PSF excludes vacant space. |
The following table presents historical occupancy percentages at the Brickyard Square Property:
Historical Occupancy(1)
12/31/2012 | 12/31/2013 | 12/31/2014 | 3/1/2015(2) | |||
72.2% | 90.9% | 92.7% | 99.1% |
(1) | Information obtained from the borrower. |
(2) | Information obtained from the underwritten rent roll and includes NHLC and Beach Plum. Excluding these two tenants the current occupancy is 89.3%. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
122
BRICKYARD SQUARE |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Brickyard Square Property:
Cash Flow Analysis
2012 | 2013 | 2014 | TTM 3/31/2015 | U/W(1) | % of U/W Effective Gross Income | U/W $ per SF | |||||||||||||||
Base Rent | $634,824 | $1,822,906 | $2,384,733 | $2,467,044 | $2,755,687 | 72.7 | % | $15.86 | |||||||||||||
Rent Steps | 0 | 0 | 0 | 0 | 20,532 | 0.5 | 0.12 | ||||||||||||||
Percentage Rent | 33,019 | 181,324 | 223,691 | 221,042 | 231,794 | 6.1 | 1.33 | ||||||||||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 0 | 45,270 | 1.2 | 0.26 | ||||||||||||||
Straight Line Rent | 0 | 0 | 0 | 0 | 16,058 | 0.4 | 0.09 | ||||||||||||||
Total Reimbursables | 181,233 | 540,091 | 774,984 | 739,859 | 794,423 | 21.0 | 4.57 | ||||||||||||||
Other Income | 0 | 17,039 | 64,112 | 60,094 | 64,112 | (2) | 1.7 | 0.37 | |||||||||||||
Less Vacancy & Credit Loss | 0 | 0 | 0 | 0 | (138,467 | )(3) | (3.7 | ) | (0.80 | ) | |||||||||||
Effective Gross Income | $849,075 | $2,561,361 | $3,447,520 | $3,488,039 | $3,789,410 | 100.0 | % | $21.81 | |||||||||||||
Total Operating Expenses | $129,581 | $790,925 | $865,439 | $963,449 | $907,077 | 23.9 | % | $5.22 | |||||||||||||
Net Operating Income | $719,494 | $1,770,435 | $2,582,081 | $2,524,590 | $2,882,333 | 76.1 | % | $16.59 | |||||||||||||
TI/LC | 0 | 0 | 0 | 0 | 69,502 | 1.8 | 0.40 | ||||||||||||||
Capital Expenditures | 0 | 0 | 0 | 0 | 17,376 | 0.5 | 0.10 | ||||||||||||||
Net Cash Flow | $719,494 | $1,770,435 | $2,582,081 | $2,524,590 | $2,795,455 | 73.8 | % | $16.09 | |||||||||||||
NOI DSCR(4) | 0.32 | x | 0.80 | x | 1.16 | x | 1.14 | x | 1.30 | x | |||||||||||
NCF DSCR(4) | 0.32 | x | 0.80 | x | 1.16 | x | 1.14 | x | 1.26 | x | |||||||||||
NOI DY(4) | 2.0 | % | 4.9 | % | 7.1 | % | 6.9 | % | 7.9 | % | |||||||||||
NCF DY(4) | 2.0 | % | 4.9 | % | 7.1 | % | 6.9 | % | 7.7 | % |
(1) | Base Rent includes rent for the NHLC Store and the Beach Plum outparcels. |
(2) | Other Income includes base rent from two CBS outdoor leases, totalling $40,000, and the percent rent generated from sales above the percentage break point, based on 2014 sales. |
(3) | The underwritten economic vacancy is 3.6%. The Brickyard Square Property was 99.1% leased and 89.3% occupied as of March 1, 2015. |
(4) | The debt service coverage ratios and debt yields are based on the Brickyard Square Loan Combination. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
123
No. 12 – Flatiron Hotel | |||||||
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Rialto Mortgage Finance, LLC | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Hospitality | ||||
Original Principal Balance(1): | $22,500,000 | Specific Property Type: | Full Service | ||||
Cut-off Date Principal Balance(1): | $22,500,000 | Location: | New York, New York | ||||
% of Initial Pool Balance: | 1.9% | Size: | 64 Rooms | ||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per Room(1): | $351,563 | ||||
Borrower Name: | 1141 Realty Owner LLC | Year Built/Renovated: | 1927 / 2011 | ||||
Sponsor: | Jagdish Vaswani and Robert K.Y. Chan | Title Vesting: | Fee | ||||
Mortgage Rate: | 4.913% | Property Manager: | Self-managed | ||||
Note Date: | April 16, 2015 | 3rd Most Recent Occupancy (As of): | 84.6% (12/31/2013) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 87.4% (12/31/2014) | ||||
Maturity Date: | May 6, 2025 | Most Recent Occupancy (As of): | 87.4% (TTM 1/31/2015) | ||||
IO Period: | 78 months | ||||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 0 months | Underwriting and Financial Information: | |||||
Amortization Term (Original)(2): | Custom(1) | ||||||
Loan Amortization Type(2): | Interest-only, Amortizing Balloon | 3rd Most Recent NOI (As of): | $2,859,745 (12/31/2013) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $3,160,919 (12/31/2014) | ||||
Call Protection: | L(24), D(91), O(5) | Most Recent NOI (As of): | $3,052,521 (TTM 1/31/2015) | ||||
Lockbox Type: | Hard/Upfront Cash Management | ||||||
Additional Debt(1): | Yes | U/W Revenues: | $8,152,566 | ||||
Additional Debt Type(1): | B Note | U/W Expenses: | $5,266,324 | ||||
U/W NOI: | $2,886,242 | ||||||
U/W NCF: | $2,687,102 | ||||||
U/W NOI DSCR(1): | 1.83x | ||||||
U/W NCF DSCR(1): | 1.70x | ||||||
U/W NOI Debt Yield(1): | 12.8% | ||||||
Escrows and Reserves: | U/W NCF Debt Yield(1): | 11.9% | |||||
Type: | Initial | Monthly | Cap (If Any) | As-Is Appraised Value(3): | $46,000,000 | ||
Taxes | $196,223 | $39,245 | NAP | As-Is Appraisal Valuation Date(3): | March 31, 2015 | ||
Insurance | $14,583 | $7,291 | NAP | Cut-off Date LTV Ratio(1): | 48.9% | ||
FF&E | $800,000 | $16,595 | NAP | LTV Ratio at Maturity or ARD(1): | 45.1% | ||
(1) | The Flatiron Hotel Loan Combination, with an original principal balance totalling $25,000,000, is comprised of senior and subordinate notes (Notes A and B). The senior Note A had an original principal balance of $22,500,000, has an outstanding principal balance as of the Cut-off Date of $22,500,000 and will be contributed to the WFCM 2015-C28 Trust. The subordinate Note B had an original principal balance of $2,500,000 and is held by Rialto Mortgage Finance, LLC or its affiliate. All statistical information related to the balance per square foot; loan-to-value ratios, debt service coverage ratios and debt yields are based on Note A. |
(2) | Payments received under the Flatiron Hotel Loan Combination are allocated according to Annex A-4 to this Free Writing Prospectus. Prior to an event of default, principal payments received under the Flatiron Hotel Loan Combination are applied to the Note B until it is fully-amortized in month 79 of the loan term. The Note A, which is interest-only for the first 78 payments of the loan term, receives all principal payments thereafter. |
(3) | The appraiser concluded an “As-Stabilized” value of $51,000,000 as of April 1, 2017. |
The Flatiron Hotel Loan Combination is evidenced by senior and subordinate notes (Notes A and B) secured by a first mortgage encumbering a 64 room full-service hotel located in New York, New York (the “Flatiron Hotel Property”). Note A, which represents the senior interest will be contributed to the WFCM 2015-C28 Trust. See “Description of the Mortgage Pool—Loan Combinations—The Flatiron Hotel Loan Combination” in the Free Writing Prospectus.
The Flatiron Hotel Property is a 64-room, four star luxury boutique hotel located on the northeast corner of West 26th Street and Broadway within the Madison Square neighborhood of Manhattan. Beginning in 2011, the Flatiron Hotel Property was redeveloped from a loft commercial building. The Flatiron Hotel Property offers a restaurant and lounge on the lobby level and approximately 2,200 square feet of event space on the penthouse level. Guestrooms feature oversized windows for panoramic views of the city outside and double, queen or king sized beds, LCD cable TV, and wireless internet access. The bathrooms feature jacuzzi bathtubs or Swiss rainfall showers with six adjustable shower heads, as well as a television inside the mirror. Guestroom breakout includes 12 Flatiron King rooms (185 square feet), 20 Flatiron Queen rooms (170 square feet), 8 Broadway Classic rooms (155 square feet), 8 Toshi Corner Deluxe rooms (220 square feet) and 16 Madison Park Double rooms (260 square feet). A business center is located on the mezzanine level. There are no parking spaces at the Flatiron Hotel Property.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
124
FLATIRON HOTEL |
Sources and Uses
Sources | Uses | |||||||||
Original loan amount | $22,500,000 | 89.3 | % | Loan payoff | $20,524,249 | 81.5 | % | |||
B note | $2,500,000 | 9.9 | Reserves | $1,010,806 | 4.0 | |||||
Sponsor’s new cash contribution | $181,957 | 0.7 | Closing costs | $3,646,902 | 14.5 | |||||
Total Sources | $25,181,957 | 100.0 | % | Total Uses | $25,181,957 | 100.0 | % |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Flatiron Hotel Property:
Cash Flow Analysis
2013 | 2014 | TTM 1/31/2015 | U/W | % of U/W Total Revenue | U/W $ per Room | |||||||||||||
Occupancy | ||||||||||||||||||
ADR | ||||||||||||||||||
RevPAR | ||||||||||||||||||
Total Revenue | 100.0 | % | ||||||||||||||||
Total Department Expenses | 41.5 | |||||||||||||||||
Gross Operating Profit | 58.5 | % | ||||||||||||||||
Total Undistributed Expenses | 16.4 | |||||||||||||||||
Profit Before Fixed Charges | 42.1 | % | ||||||||||||||||
Total Fixed Charges | 6.7 | |||||||||||||||||
Net Operating Income | $2,859,745 | $3,160,919 | $3,052,521 | $2,886,242 | 35.4 | % | $45,098 | |||||||||||
FF&E | 0 | 0 | 0 | 199,140 | 2.4 | 3,112 | ||||||||||||
Net Cash Flow | $2,859,745 | $3,160,919 | $3,052,521 | $2,687,102 | 33.0 | % | $41,986 | |||||||||||
NOI DSCR | 1.81x | 2.00x | 1.93x | 1.83x | ||||||||||||||
NCF DSCR | 1.81x | 2.00x | 1.93x | 1.70x | ||||||||||||||
NOI DY | 12.7% | 14.0% | 13.6% | 12.8% | ||||||||||||||
NCF DY | 12.7% | 14.0% | 13.6% | 11.9% | ||||||||||||||
The following table presents certain information relating to the Flatiron Hotel Property’s competitive set:
Subject and Market Historical Occupancy, ADR and RevPAR(1)
Competitive Set(2) | Flatiron Hotel | Penetration Factor | |||||||||||||||||
Year | Occupancy | ADR | RevPAR | Occupancy | ADR | RevPAR | Occupancy | ADR | RevPAR | ||||||||||
1/31/2013 TTM | 86.2% | $236.45 | $203.84 | 87.3% | $227.59 | $198.74 | 101.3% | 96.3% | 97.5% | ||||||||||
1/31/2014 TTM | 86.8% | $244.16 | $212.05 | 88.8% | $244.46 | $216.95 | 102.2% | 100.1% | 102.3% | ||||||||||
1/31/2015 TTM | 83.8% | $247.08 | $207.02 | 86.8% | $248.27 | $215.43 | 103.6% | 100.5% | 104.1% |
(1) | Information obtained from a third party hospitality research report dated February 17, 2015. |
(2) | The competitive set includes the following hotels: Martha Washington Hotel, Avalon Hotel, The Marcel @ Gramercy, Park South Hotel and Ace Hotel New York. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
125
No. 13 – Home Market Foods | |||||||
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Industrial | ||||
Original Principal Balance: | $21,975,000 | Specific Property Type: | Warehouse | ||||
Cut-off Date Principal Balance: | $21,942,998 | Location: | Norwood, MA | ||||
% of Initial Pool Balance: | 1.9% | Size: | 195,400 SF | ||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per SF: | $112.30 | ||||
Borrower Name: | Dowe Realty, LLC | Year Built/Renovated: | 1984/2004 | ||||
Sponsor: | Wesley Atamian | Title Vesting: | Fee | ||||
Mortgage Rate: | 3.940% | Property Manager: | Self-managed | ||||
Note Date: | April 10, 2015 | 3rd Most Recent Occupancy (As of): | 100.0% (12/31/2012) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 100.0% (12/31/2013) | ||||
Maturity Date: | April 11, 2025 | Most Recent Occupancy (As of): | 100.0% (12/31/2014) | ||||
IO Period: | None | Current Occupancy (As of): | 100.0% (5/1/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 1 month | Underwriting and Financial Information: | |||||
Amortization Term (Original): | 360 months | ||||||
Loan Amortization Type: | Amortizing Balloon | 3rd Most Recent NOI (As of): | $2,438,436 (12/31/2012) | ||||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $2,504,202 (12/31/2013) | ||||
Call Protection: | L(25),D(91),O(4) | Most Recent NOI (As of): | $2,573,521 (12/31/2014) | ||||
Lockbox Type: | Hard/Upfront Cash Management | ||||||
Additional Debt(1): | Yes | U/W Revenues: | $3,406,690 | ||||
Additional Debt Type(1): | Future Unsecured | U/W Expenses: | $998,100 | ||||
U/W NOI: | $2,408,590 | ||||||
U/W NCF: | $2,206,848 | ||||||
U/W NOI DSCR: | 1.93x | ||||||
Escrows and Reserves: | U/W NCF DSCR: | 1.77x | |||||
U/W NOI Debt Yield: | 11.0% | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF Debt Yield: | 10.1% | ||
Taxes | $2,490 | $22,946 | NAP | As-Is Appraised Value: | $32,400,000 | ||
Insurance(2) | $0 | Springing | NAP | As-Is Appraisal Valuation Date: | February 11, 2015 | ||
Replacement Reserves | $0 | $4,071 | NAP | Cut-off Date LTV Ratio: | 67.7% | ||
TI/LC | $0 | $0 | NAP | LTV Ratio at Maturity or ARD: | 53.8% | ||
(1) | The borrower is permitted to incur future unsecured debt in an aggregate amount up to $879,000, subject to the satisfaction of certain conditions, including (i) the unsecured debt is subordinate to the Home Market Foods mortgage loan; (ii) the unsecured debt payments are only permitted out of excess cash flow; (iii) in a bankruptcy or similar proceeding, the unsecured debt lender must vote in favor of any reorganization plan proposed by the Home Market Foods mortgage loan lender; (iv) the unsecured debt lender will not enforce its rights or remedies to collect any of the unsecured loan until one year and one day after the Home Market Foods mortgage loan has been satisfied in full; and (v) each unsecured loan will be evidenced by a promissory note stating that the lender is a third party beneficiary. |
(2) | Ongoing monthly reserves for insurance are not required so long as (i) no event of default has occurred and is continuing; (ii) the Home Market Foods Property is insured by an acceptable blanket insurance policy; and (iii) the borrower provides the lender with evidence of renewal of the insurance policies and timely proof of payment of insurance premiums. |
The Home Market Foods mortgage loan is evidenced by a single promissory note that is secured by a first mortgage encumbering a 195,400 square foot, warehouse, industrial building located in Norwood, Massachusetts (the “Home Market Foods Property”), approximately 23.2 miles southwest of the Boston central business district. Constructed in 1984 and renovated in 2004, the Home Market Foods Property is 100.0% occupied by Home Market Foods, Inc. (“Home Market Foods”), which houses Home Market Foods’ headquarters, manufacturing plant and research and development facility. The Home Market Foods Property is comprised of a two-story building that contains approximately 20,000 square feet of office space, 75,000 square feet of refrigerated processing space, 20,000 square feet of cooler and freezer space and 75,000 square feet of dry storage space. Home Market Foods is a major specialty provider of frozen and fully-cooked meal entrees, appetizers and snacks with 2014 gross sales of approximately $156.5 million. Home Market Foods’ brands include Cooked Perfect, RollerBites and Family Buffet. The Home Market Foods Property features 120 parking spaces resulting in a parking ratio of 0.6 spaces per 1,000 square feet of rentable area. As of May 1, 2015, the Home Market Foods Property was 100.0% occupied by Home Market Foods.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
126
HOME MARKET FOODS |
Sources and Uses
Sources | Uses | |||||||||
Original loan amount | $21,975,000 | 100.0% | Loan payoff(1) | $12,567,684 | 57.2 | % | ||||
Reserves | 2,490 | 0.0 | ||||||||
Closing costs | 1,187,990 | 5.4 | ||||||||
Return of equity | 8,216,836 | 37.4 | ||||||||
Total Sources | $21,975,000 | 100.0% | Total Uses | $21,975,000 | 100.0 | % |
(1) | The Home Market Foods Property was previously securitized in WBCMT 2005-C18. |
The following table presents certain information relating to the tenant at the Home Market Foods Property:
Major Tenants
Tenant Name | Credit Rating (Fitch/ Moody’s/S&P) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF | Annual U/W Base Rent | % of Total Annual U/W Base Rent | Lease Expiration Date | |||||
Major Tenant | ||||||||||||
Home Market Foods, Inc.(1) | NR/NR/NR | 195,400 | 100.0% | $14.00 | $2,735,600 | 100.0% | 3/31/2030 | |||||
Total Major Tenant | 195,400 | 100.0% | $14.00 | $2,735,600 | 100.0% | |||||||
Vacant Space | 0 | 0.0% | ||||||||||
Collateral Total | 195,400 | 100.0% | ||||||||||
(1) | Home Market Foods, Inc. is an affiliate of the sponsor. |
The following table presents certain information relating to the lease rollover schedule at the Home Market Foods Property:
Lease Expiration Schedule(1)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF | ||||||||
MTM | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2015 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2016 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2017 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2018 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2019 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2020 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2021 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2022 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2023 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2024 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
2025 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | ||||||||
Thereafter | 1 | 195,400 | 100.0% | 195,400 | 100.0% | $2,735,600 | $14.00 | ||||||||
Vacant | 0 | 0 | 0.0% | 195,400 | 100.0% | $0 | $0.00 | ||||||||
Total/Weighted Average | 1 | 195,400 | 100.0% | $2,735,600 | $14.00 |
(1) | Information obtained from the underwritten rent roll. |
The following table presents historical occupancy percentages at the Home Market Foods Property:
Historical Occupancy
12/31/2012(1) | 12/31/2013(1) | 12/31/2014(1) | 5/1/2015(2) | |||
100.0% | 100.0% | 100.0% | 100.0% |
(1) | Information obtained from the Home Market Foods lease. |
(2) | Information obtained from the underwritten rent roll. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
127
HOME MARKET FOODS |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and the underwritten net cash flow at the Home Market Foods Property:
Cash Flow Analysis
2012 | 2013 | 2014 | U/W | % of U/W Effective Gross Income | U/W $ per SF | |||||||||||||
Base Rent | $2,438,330 | $2,504,202 | $2,573,443 | $2,735,600 | 80.3% | $14.00 | ||||||||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 0 | 0.0 | 0.00 | ||||||||||||
Total Reimbursables | 330,167 | 428,639 | 417,914 | 889,938 | 26.1 | 4.55 | ||||||||||||
Other Income | 211 | 0 | 78 | 0 | 0.0 | 0.00 | ||||||||||||
Less Vacancy & Free Rent | 0 | 0 | 0 | (218,848) (1) | (6.4) | (1.12) | ||||||||||||
Effective Gross Income | $2,768,707 | $2,932,841 | $2,991,435 | $3,406,690 | 100% | $17.43 | ||||||||||||
Total Operating Expenses | $330,271 | $428,639 | $417,914 | $998,100 | 29.3% | $5.11 | ||||||||||||
Net Operating Income | $2,438,436 | $2,504,202 | $2,573,521 | $2,408,590 | 70.7% | $12.33 | ||||||||||||
TI/LC | 0 | 0 | 0 | 152,893 | 4.5 | 0.78 | ||||||||||||
Capital Expenditures | 0 | 0 | 0 | 48,850 | 1.4 | 0.25 | ||||||||||||
Net Cash Flow | $2,438,436 | $2,504,202 | $2,573,521 | $2,206,848 | 64.8% | $11.29 | ||||||||||||
NOI DSCR | 1.95x | 2.00x | 2.06x | 1.93x | ||||||||||||||
NCF DSCR | 1.95x | 2.00x | 2.06x | 1.77x | ||||||||||||||
NOI DY | 11.1% | 11.4% | 11.7% | 11.0% | ||||||||||||||
NCF DY | 11.1% | 11.4% | 11.7% | 10.1% |
(1) | The underwritten economic vacancy is 8.0%. The Home Market Foods Property was 100.0% physically occupied as of May 1, 2015. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
128
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
129
No. 14 – Chester Mall Shopping Center | |||||||
Loan Information | Property Information | ||||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Single Asset | ||||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Retail | ||||
Original Principal Balance: | $21,000,000 | Specific Property Type: | Anchored | ||||
Cut-off Date Principal Balance: | $21,000,000 | Location: | Chester, NY | ||||
% of Initial Pool Balance: | 1.8% | Size: | 196,878 SF | ||||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per SF: | $106.67 | ||||
Borrower Name: | Chester Mall, L.L.C. | Year Built/Renovated: | 1990/NAP | ||||
Sponsor: | Joshua Goldstein | Title Vesting: | Fee | ||||
Mortgage Rate: | 4.040% | Property Manager: | Self-managed | ||||
Note Date: | April 1, 2015 | 3rd Most Recent Occupancy (As of): | 93.9% (12/31/2012) | ||||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 91.3% (12/31/2013) | ||||
Maturity Date: | April 11, 2025 | Most Recent Occupancy (As of): | 91.8% (12/31/2014) | ||||
IO Period: | 36 months | Current Occupancy (As of)(1): | 92.2% (3/16/2015) | ||||
Loan Term (Original): | 120 months | ||||||
Seasoning: | 1 month | ||||||
Amortization Term (Original): | 360 months | Underwriting and Financial Information: | |||||
Loan Amortization Type: | Interest-only, Amortizing Balloon | ||||||
Interest Accrual Method: | Actual/360 | 3rd Most Recent NOI (As of): | $2,118,468 (12/31/2012) | ||||
Call Protection: | L(25),D(91),O(4) | 2nd Most Recent NOI (As of): | $1,961,135 (12/31/2013) | ||||
Lockbox Type: | Soft/Springing Cash Management | Most Recent NOI (As of): | $2,009,078 (12/31/2014) | ||||
Additional Debt: | None | ||||||
Additional Debt Type: | NAP | ||||||
U/W Revenues: | $3,366,132 | ||||||
U/W Expenses: | $1,353,938 | ||||||
U/W NOI: | $2,012,194 | ||||||
Escrows and Reserves: | U/W NCF: | $1,821,784 | |||||
U/W NOI DSCR: | 1.66x | ||||||
Type: | Initial | Monthly | Cap (If Any) | U/W NCF DSCR: | 1.51x | ||
Taxes | $372,538 | $67,894 | NAP | U/W NOI Debt Yield: | 9.6% | ||
Insurance | $21,882 | $7,294 | NAP | U/W NCF Debt Yield: | 8.7% | ||
Deferred Maintenance | $28,594 | $0 | NAP | As-Is Appraised Value: | $28,500,000 | ||
Replacement Reserve | $3,281 | $3,281 | NAP | As-Is Appraisal Valuation Date: | February 3, 2015 | ||
TI/LC Reserve | $12,305 | $12,305 | NAP | Cut-off Date LTV Ratio: | 73.7% | ||
Environmental Reserve | $50,000 | $0 | NAP | LTV Ratio at Maturity or ARD: | 63.8% | ||
(1) | Current Occupancy excludes 2,000 square feet leased to Radio Shack, which was underwritten as vacant. |
The Chester Mall Shopping Center mortgage loan is evidenced by a single promissory note that is secured by a first mortgage encumbering a 196,878 square foot grocery anchored retail center (the “Chester Mall Shopping Center Property”) located in Chester, New York, approximately 35.0 miles northwest of Midtown Manhattan, New York. The Chester Mall Shopping Center Property is located on a 27.5-acre site, was built by the sponsor in 1990 and is comprised of five, one-story buildings anchored by a 64,440 square foot Shoprite Supermarkets grocery store, which reported sales of $882 per square foot as of year-end 2014. Other major tenants include Colonial Lanes, Tractor Supply and ten other national tenants. Nearly 48.0% of the underwritten base rent is from original tenants that have been at the property for nearly 25 years. Approximately 79.0% of the underwritten base rent is from tenants that have occupied their space for over 10 years.
The Chester Mall Shopping Center Property includes 903 surface parking spaces resulting in a parking ratio of 4.6 spaces per 1,000 square feet of rentable area. The 2014 population within a three-, five- and seven-mile radius of the Chester Mall Shopping Center Property was 10,498, 35,145 and 85,476, respectively, while the 2014 estimated median household income within the same radii of the Chester Mall Shopping Center Property was $96,269, $100,992 and $97,535, respectively. As of March 16, 2015, the Chester Mall Shopping Center Property was 92.2% occupied by 24 tenants.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
130
CHESTER MALL SHOPPING CENTER |
Sources and Uses
Sources | Uses | |||||
Original loan amount | $21,000,000 | 100.0% | Loan payoff(1) | $16,919,914 | 80.6% | |
Closing costs | 166,021 | 0.8 | ||||
Reserves | 488,600 | 2.3 | ||||
Return of equity | 3,425,465 | 16.3 | ||||
Total Sources | $21,000,000 | 100.0% | Total Uses | $21,000,000 | 100.0% |
(1) | The Chester Mall Shopping Center Property was previously securitized in the MSC 2005-HQ6 transaction. |
The following table presents certain information relating to the tenancy at the Chester Mall Shopping Center Property:
Major Tenants
Tenant Name | Credit Rating (Fitch/Moody’s/ S&P) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF(1) | Annual U/W Base Rent(1) | % of Total Annual U/W Base Rent | Sales PSF(2) | Occupancy Cost(2) | Lease Expiration Date | ||
Anchor Tenants | |||||||||||
Shoprite Supermarkets, Inc. | NR/NR/NR | 64,440 | 32.7% | $13.73 | $884,940 | 37.2% | $882 | 2.2% | 1/31/2020(3) | ||
Total Anchor Tenants | 64,440 | 32.7% | $13.73 | $884,940 | 37.2% | ||||||
Major Tenants | |||||||||||
Colonial Lanes | NR/NR/NR | 35,209 | 17.9% | $10.00 | $352,090 | 14.8% | NAV | NAV | 4/30/2023 | ||
Elite Cinema VI, LLC(4) | NR/NR/NR | 13,132 | 6.7% | $12.62 | $165,726 | 7.0% | $195,833(5) | 21.0%(5) | 8/31/2025 | ||
Tractor Supply | NR/NR/NR | 19,980 | 10.1% | $8.28 | $165,468 | 7.0% | NAV | NAV | 7/31/2019 | ||
Gala Liquors, Inc. | NR/NR/NR | 4,341 | 2.2% | $15.00 | $65,115 | 2.7% | NAV | NAV | 4/30/2019 | ||
Monro Muffler & Brake, Inc. | NR/NR/NR | 4,050 | 2.1% | $13.50 | $54,675 | 2.3% | NAV | NAV | 8/31/2021 | ||
Total Major Tenants | 76,712 | 39.0% | $10.47 | $803,074 | 33.8% | ||||||
Non-Major Tenants | 40,328 | 20.5% | $17.14 | $691,395 | 29.1% | ||||||
Occupied Collateral Total | 181,480 | 92.2% | $13.11 | $2,379,409 | 100.0% | ||||||
Vacant Space(6) | 15,398 | 7.8% | |||||||||
Collateral Total | 196,878 | 100.0% | |||||||||
(1) | Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent steps through October 2015 totaling $9,461. |
(2) | Sales PSF and Occupancy Cost are based on the trailing 12-month period ending December 31, 2014, unless noted otherwise. |
(3) | Shoprite Supermarkets, Inc. has three, 5-year renewal options, with $1.00 per square foot base rent increases with each renewal option. |
(4) | Elite Cinema VI, LLC is a sponsor affiliated tenant. |
(5) | Sales PSF and Occupancy Cost for Elite Cinema VI, LLC reflect the sales per screen based on 6 screens and the trailing 12-month period ending December 31, 2014. |
(6) | Vacant Space includes 2,000 square feet occupied by Radio Shack, which was underwritten as vacant. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
131
CHESTER MALL SHOPPING CENTER |
The following table presents certain information relating to the lease rollover schedule at the Chester Mall Shopping Center Property:
Lease Expiration Schedule(1)(2)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF(3) | |||||||
MTM | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2015 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |||||||
2016 | 2 | 4,861 | 2.5% | 4,861 | 2.5% | $67,916 | $13.97 | |||||||
2017 | 1 | 2,294 | 1.2% | 7,155 | 3.6% | $32,587 | $14.21 | |||||||
2018 | 2 | 4,000 | 2.0% | 11,155 | 5.7% | $52,000 | $13.00 | |||||||
2019 | 6 | 31,257 | 15.9% | 42,412 | 21.5% | $325,992 | $10.43 | |||||||
2020 | 7 | 77,624 | 39.4% | 120,036 | 61.0% | $1,100,072 | $14.17 | |||||||
2021 | 1 | 4,050 | 2.1% | 124,086 | 63.0% | $54,675 | $13.50 | |||||||
2022 | 0 | 0 | 0.0% | 124,086 | 63.0% | $0 | $0.00 | |||||||
2023 | 2 | 39,057 | 19.8% | 163,143 | 82.9% | $398,266 | $10.20 | |||||||
2024 | 0 | 0 | 0.0% | 163,143 | 82.9% | $0 | $0.00 | |||||||
2025 | 1 | 13,132 | 6.7% | 176,275 | 89.5% | $165,726 | $12.62 | |||||||
Thereafter | 2 | 5,205 | 2.6% | 181,480 | 92.2% | $182,175 | $35.00 | |||||||
Vacant(4) | 0 | 15,398 | 7.8% | 196,878 | 100.0% | $0 | $0.00 | |||||||
Total/Weighted Average | 24 | 196,878 | 100.0% | $2,379,409 | $13.11 |
(1) | Information obtained from the underwritten rent roll. |
(2) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule. |
(3) | Weighted Average Annual U/W Base Rent PSF excludes vacant space. |
(4) | Vacant square footage includes 2,000 square feet occupied by Radio Shack, which was underwritten as vacant. |
The following table presents historical occupancy percentages at the Chester Mall Shopping Center Property:
Historical Occupancy
12/31/2012(1) | 12/31/2013(1) | 12/31/2014(1) | 3/16/2015(2) | |||
93.9% | 91.3% | 91.8% | 92.2% |
(1) | Information obtained from the borrower. |
(2) | Information obtained from the underwritten rent roll. |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the underwritten net cash flow at the Chester Mall Shopping Center Property:
Cash Flow Analysis
2012 | 2013 | 2014 | U/W | % of U/W Effective Gross Income | U/W $ per SF | |||||||
Base Rent | $2,374,677 | $2,326,619 | $2,342,865 | $2,379,409(1) | 70.7% | $12.09 | ||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 230,970 | 6.9 | 1.17 | ||||||
Total Reimbursables | 1,027,351 | 883,089 | 1,021,629 | 1,016,791 | 30.2 | 5.16 | ||||||
Other Income | 0 | 0 | 0 | 0 | 0.0 | 0.00 | ||||||
Less Vacancy and Credit Loss | (50,529) | (35,314) | (12,871) | (261,038)(2) | (7.8) | (1.33) | ||||||
Effective Gross Income | $3,351,499 | $3,174,394 | $3,351,623 | $3,366,132 | 100.0% | $17.10 | ||||||
Total Operating Expenses | $1,233,031 | $1,213,259 | $1,342,545 | $1,353,938 | 40.2% | $6.88 | ||||||
Net Operating Income | $2,118,468 | $1,961,135 | $2,009,078 | $2,012,194 | 59.8% | $10.22 | ||||||
TI/LC | 0 | 0 | 0 | 151,034 | 4.5 | 0.77 | ||||||
Capital Expenditures | 0 | 0 | 0 | 39,376 | 1.2 | 0.20 | ||||||
Net Cash Flow | $2,118,468 | $1,961,135 | $2,009,078 | $1,821,784 | 54.1% | $9.25 | ||||||
NOI DSCR | 1.75x | 1.62x | 1.66x | 1.66x | ||||||||
NCF DSCR | 1.75x | 1.62x | 1.66x | 1.51x | ||||||||
NOI DY | 10.1% | 9.3% | 9.6% | 9.6% | ||||||||
NCF DY | 10.1% | 9.3% | 9.6% | 8.7% |
(1) | The underwritten base rent includes rent steps through October 2015 totaling $9,461. |
(2) | The underwritten economic vacancy is 10.0%. The Chester Mall Shopping Center Property was 92.2% physically occupied as of March 16, 2015. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
132
(THIS PAGE INTENTIONALLY LEFT BLANK)
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
133
No. 15 – Old Colony Square | ||||||
Loan Information | Property Information | |||||
Mortgage Loan Seller: | Wells Fargo Bank, National Association | Single Asset/Portfolio: | Single Asset | |||
Credit Assessment (DBRS/KBRA/Moody’s): | NR/NR/NR | Property Type: | Retail | |||
Original Principal Balance: | $19,800,000 | Specific Property Type: | Anchored | |||
Cut-off Date Principal Balance: | $19,800,000 | Location: | Jersey City, NJ | |||
% of Initial Pool Balance: | 1.7% | Size: | 99,884 SF | |||
Loan Purpose: | Refinance | Cut-off Date Principal Balance Per SF: | $198.23 | |||
Borrower Names: | Grand Street Realty, L.L.C. | Year Built/Renovated: | 1984/2014 | |||
Sponsors: | Robert C. Baker and Frank J. Guarini | Title Vesting: | Fee | |||
Mortgage Rate: | 4.000% | Property Manager: | Self-managed | |||
Note Date: | April 6, 2015 | 3rd Most Recent Occupancy (As of): | 95.5% (12/31/2012) | |||
Anticipated Repayment Date: | NAP | 2nd Most Recent Occupancy (As of): | 89.0% (12/31/2013) | |||
Maturity Date: | May 1, 2025 | Most Recent Occupancy (As of): | 86.0% (12/31/2014) | |||
IO Period: | None | Current Occupancy (As of): | 95.2% (2/11/2015) | |||
Loan Term (Original): | 120 months | |||||
Seasoning: | 0 months | Underwriting and Financial Information: | ||||
Amortization Term (Original): | 360 months | |||||
Loan Amortization Type: | Amortizing Balloon | 3rd Most Recent NOI (As of): | $1,469,395 (12/31/2012) | |||
Interest Accrual Method: | Actual/360 | 2nd Most Recent NOI (As of): | $1,546,218 (12/31/2013) | |||
Call Protection: | L(24),D(92),O(4) | Most Recent NOI (As of)(3): | $1,535,447 (12/31/2014) | |||
Lockbox Type: | Hard/Springing Cash Management | |||||
Additional Debt: | None | |||||
Additional Debt Type: | NAP | U/W Revenues: | $3,155,065 | |||
U/W Expenses: | $1,314,068 | |||||
U/W NOI(3): | $1,840,997 | |||||
U/W NCF: | $1,697,726 | |||||
Escrows and Reserves: | U/W NOI DSCR: | 1.62x | ||||
U/W NCF DSCR: | 1.50x | |||||
Type: | Initial | Monthly | Cap (If Any) | U/W NOI Debt Yield: | 9.3% | |
Taxes | $211,869 | $0 | NAP | U/W NCF Debt Yield: | 8.6% | |
Insurance(1) | $74,645 | $0 | NAP | As-Is Appraised Value: | $31,200,000 | |
Replacement Reserves | $1,670 | $1,670 | $100,075 | As-Is Appraisal Valuation Date: | February 5, 2015 | |
TI/LC Reserve | $0 | $0 | NAP | Cut-off Date LTV Ratio: | 63.5% | |
Pathmark TI/LC Reserve(2) | $0 | Springing | $750,000 | LTV Ratio at Maturity or ARD: | 50.4% | |
(1) | Insurance upfront escrow includes $54,050 for the condemnation and property shortfall policy premium reserve. |
(2) | Twelve months prior to the expiration of the Pathmark lease, the borrower will be required to deposit monthly payments into a leasing reserve in the amount of $62,500, subject to a cap of $750,000. The Tenant Specific TI/LC Reserve payments will continue until Pathmark renews its lease or an approved replacement lease is signed, as detailed in the loan documents. |
(3) | See “Cash Flow Analysis” section. |
The Old Colony Square mortgage loan is evidenced by a single promissory note secured by a first mortgage encumbering the fee interest in a 99,884 square foot anchored retail center located in Jersey City, New Jersey (the “Old Colony Square Property”). The Old Colony Square Property was constructed in 1984 and renovated in 2014. The Old Colony Square Property is situated on an 11.0-acre parcel and consists of five, single-story buildings arranged in an L-shaped pattern. The Old Colony Square Property is anchored by Pathmark and features other notable tenants such as Advanced Auto Parts, McDonald’s, JP Morgan Chase and Dunkin’ Donuts. The Old Colony Square Property features 473 parking spaces, resulting in a parking ratio of 4.74 spaces per 1,000 square feet of rentable area. The Old Colony Square Property is located in the Montgomery Gateway Redevelopment Area of Jersey City’s Waterfront district. US Route 1&9 (1.6 miles north of the Old Colony Square Property) is the main north-south corridor in Jersey City. The New Jersey Turnpike/Interstate 95 feeds into Jersey City and is the main highway servicing the Holland Tunnel. Other regional highways include Interstate 280 and Interstate 80, which are east-west arteries. According to a third party market research report, the estimated 2015 population within a one-, three- and five-mile radius of the Old Colony Square Property is 66,008, 443,678 and 1,273,533, respectively. The estimated 2015 median household income within the same one-, three- and five-mile radii is $64,336, $78,088 and $73,016, respectively. As of February 11, 2015, the Old Colony Square Property was 95.2% occupied by 18 tenants.
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
134
OLD COLONY SQUARE |
Sources and Uses
Sources | Uses | |||||
Original loan amount | $19,800,000 | 100.0% | Loan payoff | $12,729,901 | 64.3% | |
Reserves | 288,184 | 1.5 | ||||
Closing costs | 483,981 | 2.4 | ||||
Return of equity | 6,297,934 | 31.8 | ||||
Total Sources | $19,800,000 | 100.0% | Total Uses | $19,800,000 | 100.0% |
The following table presents certain information relating to the tenancy at the Old Colony Square Property:
Major Tenants
Tenant Name | Credit Rating (Fitch/Moody’s/ S&P)(1) | Tenant NRSF | % of NRSF | Annual U/W Base Rent PSF(2) | Annual U/W Base Rent(2) | % of Total Annual U/W Base Rent | Sales PSF(3) | Occupancy Cost(3) | Lease Expiration Date | |||
Major Tenants | ||||||||||||
Pathmark | NR/NR/NR | 48,760 | 48.8% | $14.00 | $682,640 | 34.7% | NAV | NAV | 6/30/2020(4) | |||
Jersey City Medical | NR/NR/NR | 8,100 | 8.1% | $30.00 | $243,000 | 12.3% | NAV | NAV | 5/31/2025(5) | |||
Advanced Auto Parts | NR/Baa3/BBB- | 6,321 | 6.3% | $17.00 | $107,457 | 5.5% | NAV | NAV | 4/30/2023(6) | |||
JP Morgan Chase | A+/A3/A | 3,420 | 3.4% | $31.19 | $106,677 | 5.4% | NAV | NAV | 6/30/2016(7) | |||
Dunkin’ Donuts | NR/NR/NR | 1,481 | 1.5% | $62.54 | $92,618 | 4.7% | $1,338 | 7.1% | 8/31/2019 | |||
Total Major Tenants | 68,082 | 68.2% | $18.10 | $1,232,392 | 62.6% | |||||||
Non-Major Tenants | 27,031 | 27.1% | $27.27 | $737,010 | 37.4% | |||||||
Occupied Collateral Total | 95,113 | 95.2% | $20.71 | $1,969,402 | 100.0% | |||||||
Vacant Space | 4,771 | 4.8% | ||||||||||
Collateral Total | 99,884 | 100.0% | ||||||||||
(1) | Certain ratings are those of the parent company whether or not the parent guarantees the lease. |
(2) | Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent step through July 2015 totaling $48,760. |
(3) | Sales PSF and Occupancy Cost are for the trailing 12-month period ending June 30, 2014. Occupancy cost includes recoveries. |
(4) | Pathmark has four, five-year renewal options. |
(5) | Jersey City Medical has two, five-year renewal options. |
(6) | Advanced Auto Parts has two, five-year renewal options. |
(7) | JP Morgan Chase has two, five-year renewal options. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
135
OLD COLONY SQUARE |
The following table presents certain information relating to the lease rollover schedule at the Old Colony Square Property:
Lease Expiration Schedule(1)
Year Ending December 31, | No. of Leases Expiring | Expiring NRSF | % of Total NRSF | Cumulative Expiring NRSF | Cumulative % of Total NRSF | Annual U/W Base Rent | Annual U/W Base Rent PSF(2) | |
MTM | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |
2015 | 0 | 0 | 0.0% | 0 | 0.0% | $0 | $0.00 | |
2016 | 4 | 9,930 | 9.9% | 9,930 | 9.9% | $258,687 | $26.05 | |
2017 | 1 | 4,000 | 4.0% | 13,930 | 13.9% | $85,000 | $21.25 | |
2018 | 1 | 1,600 | 1.6% | 15,530 | 15.5% | $53,760 | $33.60 | |
2019 | 2 | 3,681 | 3.7% | 19,211 | 19.2% | $160,378 | $43.57 | |
2020 | 3 | 49,901 | 50.0% | 69,112 | 69.2% | $744,740 | $14.92 | |
2021 | 0 | 0 | 0.0% | 69,112 | 69.2% | $0 | $0.00 | |
2022 | 1 | 2,000 | 2.0% | 71,112 | 71.2% | $48,000 | $24.00 | |
2023 | 3 | 11,601 | 11.6% | 82,713 | 82.8% | $233,337 | $20.11 | |
2024 | 0 | 0 | 0.0% | 82,713 | 82.8% | $0 | $0.00 | |
2025 | 3 | 12,400 | 12.4% | 95,113 | 95.2% | $385,500 | $31.09 | |
Thereafter | 0 | 0 | 0.0% | 95,113 | 95.2% | $0 | $0.00 | |
Vacant | 3 | 4,771 | 4.8% | 99,884 | 100.0% | $0 | $0.00 | |
Total/Weighted Average | 21 | 99,884 | 100.0% | $1,969,402 | $20.71 |
(1) | Information obtained from the underwritten rent roll. |
(2) | Weighted Average Annual U/W Base Rent PSF excludes vacant space. |
The following table presents historical occupancy percentages at the Old Colony Square Property:
Historical Occupancy
12/31/2012(1) | 12/31/2013(1) | 12/31/2014(1) | 2/11/2015(2) | |||
95.5% | 89.0% | 86.0% | 95.2% |
(1) | Information obtained from the borrower. |
(2) | Information obtained from the underwritten rent roll. |
Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Old Colony Square Property:
Cash Flow Analysis
2012 | 2013 | 2014 | U/W | % of U/W Effective Gross Income | U/W $ per SF | |||||||
Base Rent | $1,578,869 | $1,711,206 | $1,705,063 | $1,969,402(1) | 62.4% | $19.72 | ||||||
Grossed Up Vacant Space | 0 | 0 | 0 | 143,130 | 4.5 | 1.43 | ||||||
Percentage Rent | 19,000 | 33,877 | 31,282 | 26,166 | 0.8 | 0.26 | ||||||
Total Reimbursables | 1,036,102 | 837,656 | 1,031,646 | 1,159,497 | 36.8 | 11.61 | ||||||
Other Income | 10,803 | 2,696 | 679 | 0 | 0.0 | 0.00 | ||||||
Less Vacancy & Credit Loss | 0 | 0 | 0 | (143,130)(2) | (4.5) | (1.43) | ||||||
Effective Gross Income | $2,644,773 | $2,585,434 | $2,768,671 | $3,155,065 | 100.0% | $31.59 | ||||||
Total Operating Expenses | $1,175,378 | $1,039,217 | $1,233,224 | $1,314,068 | 41.6% | $13.16 | ||||||
Net Operating Income | $1,469,395 | $1,546,218 | $1,535,447 | $1,840,997(3) | 58.4% | $18.43 | ||||||
TI/LC | 0 | 0 | 0 | 123,256 | 3.9 | 1.23 | ||||||
Capital Expenditures | 0 | 0 | 0 | 20,015 | 0.6 | 0.20 | ||||||
Net Cash Flow | $1,469,395 | $1,546,218 | $1,535,447 | $1,697,726 | 53.8% | $17.00 | ||||||
NOI DSCR | 1.30x | 1.36x | 1.35x | 1.62x | ||||||||
NCF DSCR | 1.30x | 1.36x | 1.35x | 1.50x | ||||||||
NOI DY | 7.4% | 7.8% | 7.8% | 9.3% | ||||||||
NCF DY | 7.4% | 7.8% | 7.8% | 8.6% |
(1) | U/W Base Rent includes contractual rent steps through July 2015, totaling $48,760. |
(2) | The underwritten economic vacancy is 6.8%. The Old Colony Square Property was 95.2% physically occupied as of February 11, 2015. |
(3) | The increase in U/W Net Operating Income from 2014 Net Operating Income is primarily due to increased leasing activity at the Old Colony Square Property. Approximately 12,040 square feet of rentable space was leased in 2014 and 2015 totaling approximately $355,500 of U/W Base Rent. |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
136
Wells Fargo Commercial Mortgage Trust 2015-C28 | Transaction Contact Information |
VI. Transaction Contact Information
Questions regarding this Structural and Collateral Term Sheet may be directed to any of the following individuals:
Wells Fargo Securities, LLC | |
Brigid Mattingly | Tel. (312) 269-3062 |
Fax (312) 658-0140 | |
A.J. Sfarra | Tel. (212) 214-5613 |
Fax (212) 214-8970 | |
Alex Wong | Tel. (212) 214-5615 |
Fax (212) 214-8970 |
THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.
137