STORE Master Funding I-VII (Series )

Similar documents
SCF RC Master Funding I-II LLC (Series )

All Ratings Affirmed In U.K. RMBS Transaction First Flexible No. 6 Following Review

Metropolitan Boston Transit Parking Corp. Massachusetts Bay Transportation Authority; Parking

Malaysia Sovereign Sukuk Bhd.

Maalot In The Morning Rating U.S. Real Estate Companies

Lehigh County Authority, Pennsylvania; Water/Sewer

Rating Wind Power projects

Legal maturity (years) A-1(ii) A- (sf) A-2 A- (sf) Preliminary amount (mil. $)

Wendy's Funding LLC (Series )

SolarCity LMC Series I LLC (Series )

17 CFR Ch. II ( Edition)

Dark Store Tactic By Big-Box Retailers Could Pressure U.S. Municipal Budgets And Credit Quality

Definitions. CPI is a lease in which base rent is adjusted based on changes in a consumer price index.

EDGEFRONT REALTY CORP. MANAGEMENT S DISCUSSION AND ANALYSIS For the three-month period ended March 31, 2013

CHOICE PROPERTIES REAL ESTATE INVESTMENT TRUST. Management s Discussion and Analysis of Financial Condition and Results of Operations

Great Elm Capital Group, Inc. An Introduction to the Fort Myers Transaction & GEC s Real Estate Strategy

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, DC FORM 8-K/A

INDEPENDENT AUDITORS REPORT 1. Balance Sheets 2. Statements of Operations 3. Statements of Changes in Partners Capital 4. Statements of Cash Flows 5

Five Oaks Investment Corp.

News Release. PS Business Parks, Inc. 701 Western Avenue P.O. Box Glendale, CA

Glendale, California - PS Business Parks, Inc. (AMEX: PSB), reported operating results for the fourth quarter and the year ending December 31, 2001.

Vivint Solar, Inc. (Exact name of registrant as specified in its charter)

FOR IMMEDIATE RELEASE

How to Read a Real Estate Appraisal Report

Investor Presentation. First Quarter 2015

CONSOLIDATED FINANCIAL STATEMENTS

Real Estate Development Projects

Cycle Monitor Real Estate Market Cycles Third Quarter 2017 Analysis

Impact of lease accounting changes to corporate real estate

Front Yard Residential Corporation Reports Third Quarter 2018 Results

The proposed Equity Investment terms are as outlined on Exhibit A attached hereto.

Tenant: Law Firm 4 NAICS: Primary Industry: Offices of lawyers

CHICAGO CBD OFFICE INVESTMENT PROPERTIES GROUP

Broadstone Asset Management, LLC

Front Yard Residential Corporation Announces Transformative Acquisition and Reports Second Quarter 2018 Results

Public Storage Reports Results for the Quarter Ended March 31, 2017

Our Objectives. Our Strategy

FIRST INDUSTRIAL REALTY TRUST REPORTS FIRST QUARTER 2018 RESULTS

PRIMARIS RETAIL REIT Announces Third Quarter Results

Sunrise Stratford, LP

Staples ONTARIO, OR OFFERING MEMORANDUM

will not unbalance the ratio of debt to equity.

$450,000 $63,425 $39, % PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE

CC HOLDINGS GS V LLC INDEX TO FINANCIAL STATEMENTS. Consolidated Financial Statements Years Ended December 31, 2011, 2010 and 2009

Structured Finance. Avis Budget Rental Car Funding (AESOP) LLC, Series Representations and Warranties Presale Appendix. Asset-Backed / U.S.A.

Public Improvement District (PID) Policy

Brixmor Residual Holding LLC and Subsidiaries Years Ended December 31, 2013 and 2012 With Report of Independent Auditors

PS Business Parks, Inc. Reports Results for the Quarter Ended September 30, 2018

INVESTOR PRESENTATION MAY 2013

White Paper on Adjusted Cashflow From Operations (ACFO) for IFRS. February, 2018

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 10-Q

PS Business Parks, Inc. Reports Results for the Quarter Ended March 31, 2018

PS Business Parks, Inc. Reports Results for the Quarter Ended March 31, 2017

Opportunities and Hurdles for Investors in Light Industrial Properties

Contract-Related Intangible

FOR IMMEDIATE RELEASE CONTACT: John Bucksbaum 312/ General Growth Properties, Inc. Reports Operating Results for the Third Quarter 2005

Extra Space Storage Inc. Reports 2017 Fourth Quarter and Year-End Results

Released: February 8, 2011

General Growth Properties, Inc.

FOR IMMEDIATE RELEASE AUGUST 2, 2018 ARTIS REAL ESTATE INVESTMENT TRUST RELEASES SECOND QUARTER RESULTS

Highwoods Reports Third Quarter 2018 Results

7401 PACIFIC BLVD. HUNTINGTON PARK, CA 90255

CRISIL s criteria for rating debt backed by lease rentals of commercial real estate properties. May 2018

Extra Space Storage Inc. Reports 2018 Fourth Quarter and Year-End Results

Broker Download DATA ACCESS AGREEMENT

SECURITIES AND EXCHANGE COMMISSION. Washington, D.C FORM 8-K CURRENT REPORT

Achieved record annual revenues of $110.0 million for 2018, representing an increase of 5.8%

Investors and Analyst

NEWS RELEASE For immediate release

Select Income REIT Announces Third Quarter 2017 Results

Chapter 3 Business Valuation Report

IMPAIRMENT TESTING OF LONG-LIVED ASSETS TO BE HELD AND USED

Commercial Real Estate Debt Finance This course is presented in London on: 26 February 2018, 29 November 2018

Filling the Gaps: Active, Accessible, Diverse. Affordable and other housing markets in Johannesburg: September, 2012 DRAFT FOR REVIEW

Housing as an Investment Greater Toronto Area

Investor Presentation Second Quarter 2006

Risk Management Insights

Value Fluctuations in a Real Estate Investment Financed with Debt

Quarterly Review The Australian Residential Property Market and Economy

Government Properties Income Trust Acquisition of First Potomac Realty Trust June 2017

Technical Line SEC staff guidance

Wednesday, August 8, 2012 Valuing Businesses: Working with Experts to Present Valuation Evidence in Business and Insolvency Contexts

Table of Contents PAGE MIADOCS

Select Income REIT Announces Second Quarter Results

Market Insights & Strategy Global Markets

808 & 880 FOR SALE EAST MILL STREET 2 BUILDINGS LEASED TO SAN BERNARDINO COUNTY SOLD TOGETHER OR SEPARATELY

LIHPRHA, Pub. L. No , Title VI (1990), codified at 12 U.S.C et seq.

Highwoods Reports Second Quarter 2018 Results

Highwoods Reports Third Quarter 2015 Results

NEWS RELEASE For immediate release

RESOLUTION NO

WP Glimcher Reports Second Quarter 2016 Results

LAPACO PAPER PRODUCTS LTD.

Highwoods Reports Third Quarter 2017 Results

ALLIED PROPERTIES REAL ESTATE INVESTMENT TRUST. Financial Statements. Year Ended December 31, 2004

Investor Advisory Committee 401 Merritt 7, P.O. Box 5116, Norwalk, Connecticut Phone: Fax:

Retail Acquisition Example

MCDONALD S CORPORATE GROUND LEASE Gladewater, Texas

NON-GAAP FINANCIAL MEASURES

Acquisition of Wilkie Edge. Extraordinary General Meeting 23 November 2007

Transcription:

Presale: STORE Master Funding I-VII (Series 2016-1) This presale report is based on information as of Oct. 12, 2016. The ratings shown are preliminary. This report does not constitute a recommendation to buy, hold, or sell securities. Subsequent information may result in the assignment of final ratings that differ from the preliminary ratings. Preliminary Ratings As Of Oct. 12, 2016 Class Preliminary rating(i) Preliminary amount (mil. $) LTV (%) A-1 (2016) A+ (sf) 200.0 69.5 A-2 (2017) A+ (sf) 135.0 69.5 B BBB (sf) 20.0 74.6 (i)the rating on each class of securities is preliminary and subject to change at any time. LTV--Loan-to-value ratio. Profile Expected closing date Collateral Issuers Property manager and special servicer Backup manager Indenture trustee October 2016. 962 commercial real estate properties across various industry sectors, including related rents due under triple-net leases and hybrid leases with the properties' tenants. STORE Master Funding I LLC, STORE Master Funding II LLC, STORE Master Funding III LLC, STORE Master Funding IV LLC, STORE Master Funding V LLC, STORE Master Funding VI LLC, and STORE Master Funding VII LLC, which are all indirectly owned by STORE Capital Corp. STORE Capital Corp. Midland Loan Services. Citibank N.A. Primary Credit Analyst: Jesse Sable, New York (1) 212-438-6719; jesse.sable@spglobal.com Secondary Contacts: Deborah L Newman, New York (1) 212-438-4451; deborah.newman@spglobal.com See complete contact list on last page(s) WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 1

Profile (cont.) Sole bookrunner and structuring agent Credit Suisse Securities (USA) LLC. Rationale The preliminary ratings assigned STORE Master Funding I-VII's $355.00 million net lease mortgage notes series 2016-1 reflect our opinion of the credit enhancement available in the form of subordination (for the class A notes), overcollateralization (the aggregate collateral value minus the aggregate allocated loan amount), and the available cushion as measured by the issuers' debt service coverage ratio (DSCR) of 1.86x. Our preliminary ratings also reflect our view of STORE Capital Corp.'s (STORE's or the servicer's) property management and special servicing abilities, the projected cash flows supporting the notes, and the transaction's legal and payment structures. Transaction Strengths The transaction's strengths, in our opinion, include the following: The properties are typically essential to their respective tenants' operations and ability to generate revenues. The triple-net nature of the leases requires the tenants to pay all maintenance, taxes, and insurance on the properties. The properties are geographically diversified across 47 states. The majority of the properties are subject to master leases, which may reduce any individual property's potential weakness to generate income to support the notes. The property manager and the backup manager must make interest and property protection advances to the extent deemed recoverable. The level of principal amortization before the anticipated repayment (ARD) is moderate. The transaction includes certain performance tests, such as early amortization and a DSCR sweep. Transaction Weaknesses The transaction's weaknesses, in our opinion, include the following: The tenants' ability to relocate may decrease the occupancy rate and lease income. Some of the properties are not located in densely populated areas. The time needed to find replacement tenants when leases expire or terminate may reduce cash flows. The largest industry group (restaurants and other eating places) represents 31.89% of the properties. The properties may be subject to laws and regulations relating to human health and the environment. Approximately 0.94% of the properties are double-net leases in which the lessor must maintain certain aspects of the property. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 2

Mitigating Factors The following factors, in our opinion, partly mitigate the transaction's weaknesses: STORE's strategy mainly focuses on operationally essential real estate, which may help reduce tenant relocation upon lease expiration. The properties generally possess good unit-level profitability and have a weighted average unit fixed-charge coverage ratio (FCCR) of approximately 2.84x and a weighted average 4-wall fixed-charge coverage ratio of approximately 3.48x. The portfolio benefits from a diverse geographic footprint and tenant base. The properties' general design may accommodate various business types and allows for greater flexibility to replace outgoing tenants. Under our stress scenarios, timely interest and ultimate principal payments are paid on the notes by legal final maturity. An environmental site assessment was completed for each property, revealing no material adverse environmental conditions. Furthermore, the typical lease includes indemnifications by the tenant relating to various liabilities at the properties, including potential environmental conditions. STORE, which indirectly owns all of the equity in the issuers, has an incentive to pay amounts due under double-net leases outside of the transaction. Business Description: STORE STORE, headquartered in Scottsdale, Ariz., was formed in 2011 to invest in single-tenant operational real estate, including restaurants, furniture and home improvement stores, educational and daycare facilities, movie theaters, and service and distribution facilities. As of June 30, 2016, the company had 63 employees. STORE Capital is listed on the New York Stock Exchange (NYSE) under the symbol "STOR." STORE's investment strategy focuses on commercial real estate properties with predictable income that can generate attractive risk-adjusted returns for its shareholders. STORE's investments typically comprise long-term, triple-net leases of the real property, long-term mortgage loans secured by an interest in real estate, or a combination of the lease and the mortgage in a single transaction called a hybrid lease. Such investments typically generate predictable cash flows because of contractual lease or loan terms and minimal, if any, landlord responsibilities. STORE invests primarily in free-standing, single-tenant real estate where its customers conduct their retail, distribution, or service activities. STORE seeks to invest in operational real estate because the customer will likely continue to operate that property as long as it generates profits for its business. STORE seeks desirable locations and properties with improvements suitable for other tenants so that if a customer ceases to operate the location, the real estate can be re-let quickly to another user with minimal cost, or sold if a sale is deemed to be most advantageous. STORE aims to build a portfolio that is diversified by customer, industry sector, and geography to mitigate risks related to individual tenant distress, industry downturns, and local or geographical economic downturns. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 3

Underwriting Guidelines STORE primarily invests in properties that are leased to or financed for operators of single-tenant operational real estate. The majority of these companies operate numerous facilities. STORE employs a "credit pyramid" to analyze investment risk using three sources of potential payment: unit-level economics, tenant credit underwriting, and real estate valuation analysis. Management uses the credit pyramid to assess customer risk and confirm whether it should acquire a particular property or finance a particular customer. Research from STORE's (and its predecessors') historical investment strategy supports these investment principles. STORE supplements this credit pyramid by evaluating customers' management and industry fundamentals, and using documentation that aligns interests and improves portfolio performance. Industry Characteristics: Sector Outlook S&P Global Ratings maintains a positive bias on the North American REIT sector, reflecting second-quarter 2016 earnings that were generally in line with our expectations for continued same-store net operating income (NOI) growth. We expect the pace of upgrades to decelerate as the year progresses because we believe NOI growth may decelerate and expect the pace of balance sheet improvement to slow down. Drivers of real estate demand (such as job growth) remain solid as a result of steady (albeit slow) economic growth, with a robust labor market and improving consumer spending. While real estate supply in certain markets is increasing, we believe the majority of REITs we rate remain disciplined in terms of development activity compared with previous cycles, and lending standards remain tight. We expect supply absorption in most markets to remain healthy and the level of new supply to remain manageable. Given positive demand and limited supply, we expect the overall pace of NOI growth to remain steady for the remainder of 2016, at about 4%, compared with 4.7% last year, with some subsectors experiencing varying growth levels. The retail REIT subsector continues to report stable growth even though it is underperforming the aggregate REIT universe. As the year progresses, increasing operating risk in retail properties (vacancy and re-leasing risk) in certain markets could result in weaker-than-expected performance. Retail REITs could face an increased number of tenant bankruptcies and could experience occupancy and NOI pressure. A broader and faster pace of store closures could also pressure REITs' performance despite limited new supply in the subsector. However, lack of new supply and relatively stable demand remain key factors driving adequate performance. Most retail REITs are focusing on redevelopment and increasing small shop occupancy. An uptick in retail bankruptcies resulting in a large number of store closings (particularly anchors) are headwinds (re-leasing) and opportunities (low legacy lease rates). Transaction Comparison We compared this transaction to the Spirit Master Funding LLC/Spirit Master Funding II LLC/Spirit Master Funding III LLC/Spirit Master Funding VI LLC/Spirit Master Funding VIII LLC and Spirit Master Funding VII LLC transactions, which we rated in November 2014 and December 2013, respectively (see "Presale: Spirit Master Funding WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 4

LLC/Spirit Master Funding II LLC/Spirit Master Funding III LLC/Spirit Master Funding VI LLC/Spirit Master Funding VIII LLC (Series 2014-4)," published Nov. 18, 2014, and "Presale: Spirit Master Funding VII LLC (Series 2013-1 And 2013-2)," published Dec. 10, 2013.) All three transactions are collateralized primarily by commercial real estate properties (see table 1). Table 1 Transaction Comparison STORE Master Funding I LLC/STORE Master Funding II LLC/STORE Master Funding III LLC/STORE Master Funding IV LLC/STORE Master Funding V LLC/STORE Master Funding VI LLC/ STORE Master Funding VII LLC Spirit Master Funding LLC/Spirit Master Funding II LLC/Spirit Master Funding III LLC/Spirit Master Funding VI LLC/Spirit Master Funding VIII LLC(i) Spirit Master Funding VII LLC(ii) Lease (%) 100.0 96.0 84.2 Mortgage loans (%) 0.0 4.0 15.8 Largest industry group concentration (%) Largest state concentration (%) Non-zero weighted average FCCR (iii) 31.89 34.80 53.10 10.52 12.80 16.30 2.8(iii) 2.9 3.0 (i)as of November 2014. (ii)as of December 2013. (iii)weighted average unit FCCR. Weighted average 4-wall FCCR is 3.48. FCCR--Fixed charge coverage ratio as reported in the offering memorandum. 4-wall FCCR--The FCCR before taking into account indirect corporate overhead or general and administrative costs. Pool And Structural Characteristics For the noteholders' benefit, the issuers will grant the indenture trustee a mortgage and assignment of leases for each property included in the collateral. STORE, according to a guaranty, will agree to repurchase any property for which an issuer has breached certain representations or warranties. The issuers may also substitute certain properties subject to specific criteria that maintain the pool's characteristics (see table 2 for the pool characteristics as of the Aug. 31, 2016, cut-off date). Table 2 Pool Characteristics Aggregate collateral value (bil. $) 2.53 Aggregate allocated loan amount (bil. $) 1.88 No. of owned properties 962 No. of leases (including hybrid leases) 279 No. of hybrid leases(i) 8 Average collateral value (mil. $) 2.63 Range of collateral value ($) 160,000-31.77 million Weighted average initial lease term (mos.) 214 Weighted average remaining lease term (mos.) Range of initial lease term (mos.) 39-540 Range of remaining lease term (mos.) 12-239 Loan-to-value (%) Class A: 69.5; class B: 74.6 165 WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 5

Table 2 Pool Characteristics (cont.) Weighted average unit FCCR 2.84 Issuer DSCR(ii) 1.86 Largest five tenants/borrowers RMH Franchise (2.84%); Gander Mountain (2.69%); Rainbow Early Education (2.11%); Sailormen (2.04%); At Home Stores (1.95%) Largest three state concentrations Texas (10.52%); Illinois (7.99%); and Florida (6.84%) (i)includes 11 leases relating to eight hybrid leases. (ii)as of the closing date. FCCR--Fixed charge coverage ratio. DSCR--Debt service coverage ratio. Hybrid Lease This transaction includes several hybrid leases accounting for approximately 4.68% of total aggregate collateral value. A hybrid lease comprises a mortgage on the building and a ground lease--or sublease for properties in which the issuer has a ground lease interest--on the land. One of the hybrid leases in the pool is subject to an industrial revenue bond that offers the tenant a property tax abatement. Under the hybrid structure, subject to an industrial revenue bond, the issuer is the ground sublessor of the land and is the lender under a mortgage loan agreement for the building. Transaction Structure The issuers are bankruptcy-remote special-purpose entities (SPEs) that may, at a future date, issue additional series of notes secured by the entire collateral pool. As of the series 2016-1 closing date, the issuers will have six additional series of notes outstanding (series 2012-1, 2013-1, 2013-2, 2013-3, 2014-1, and 2015-1). Each month, available funds will first be used to pay expenses on the collateral pool in the priority shown in table 3. Table 3 Collateral Pool Expense Waterfall Priority Payment 1 Indenture trustee fee. 2 Property manager fee. 3 Special servicer fee. 4 Backup manager fee. 5 Reimbursement of advances and extraordinary expenses (subject to an annual limit) to the property manager, special servicer, backup manager, or indenture trustee. 6 Issuer expenses (subject to an annual limit). 7 Reimbursement of extraordinary expenses (subject to an annual limit) to any relevant third party not previously paid. Any remaining funds will be distributed to pay the series 2016-1 notes (along with the series 2012-1, 2013-1, 2013-2, 2013-3, 2014-1, and 2015-1 notes, pro rata) based on the series' available amounts in the priority shown in table 3. If, at a future date, the issuers (or any subsequent co-issuers) issue additional series of notes, the funds remaining after paying the collateral pool expenses will first be distributed pro rata among all of the outstanding series, and then the amount allocated to each series will be distributed in the priority shown in table 4. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 6

Table 4 Series Waterfall Priority Payment 1 Class A-1 and class A-2 interest, pro rata. 2 Class B interest. 3 If not in an early amortization period, pay, pro rata, class A-1 and class A-2 scheduled and unscheduled principal; if in an early amortization period, use all available funds to pay down, pro rata, the class A-1 and A-2 principal balance until it is reduced to zero. 4 If not in an early amortization period, pay class B scheduled and unscheduled principal; if in an early amortization period, use all available funds to pay down the class B principal balance until it is reduced to zero. 5 If during a DSCR sweep period, pay the DSCR reserve account until the amount on deposit equals the aggregate series principal balance. 6 Class A-1 and class A-2, pro rata, make-whole amount, if any. 7 Class B make-whole amount, if any. 8 Class A-1 and class A-2, pro rata, post-ard additional interest and deferred post-ard additional interest, if any. 9 Class B post-ard additional interest and deferred post-ard additional interest, if any. 10 Issuer and extraordinary expenses to the extent not paid in table 3. 11 All remaining funds to the issuers. DSCR--Debt service coverage ratio. ARD--Anticipated repayment date. If the monthly DSCR level (all collected and available funds divided by the monthly debt service on the notes) is less than or equal to 1.30x and an early amortization period is not in effect, a DSCR sweep period will occur. During this period, the funds remaining after paying item 4 in table 3 will be deposited into the DSCR reserve account. A DSCR sweep period will continue until the monthly DSCR is greater than 1.30x for three consecutive determination dates or an early amortization period begins. The issuers will use all funds in the DSCR reserve account as available funds in an early amortization event. An early amortization period will be in effect if the three-month rolling average DSCR level is less than or equal to 1.20x, any series of notes has not been fully redeemed by its respective ARDs in October 2026 or April 2027 for series 2016-1, or an event of default has occurred. An early amortization period caused by a low DSCR will cure after the DSCR level is above 1.20x for three consecutive months. As noted in items 3 and 4 in table 3, all available funds (after paying expenses and interest) will be paid sequentially to classes A and B until their principal balances are reduced to zero. The property manager must make interest or principal advances on the notes, to the extent they are deemed recoverable. The advances are meant to cover any shortfalls resulting from missed lease payments or property vacancies, as well as any interest and principal shortfalls, in case the notes may not be paid in full by their final maturity. This requirement excludes principal payments in the post-ard period (other than on the final maturity date), make-whole amounts, post-ard additional interest, and deferred post-ard additional interest. If the property manager fails to make an advance, the backup manager must make the advance in its place. These requirements for advances serve as a form of liquidity for the notes. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 7

S&P Global Ratings' Stress Scenario Assumptions In accordance with our criteria for rating single-tenant real estate triple-net lease-backed securitizations, we ran various cash flow scenarios to determine the appropriate preliminary ratings for the series 2016-1 notes, given the transaction's credit enhancement, and we tested the transaction's sensitivity to changes in default timing. In our opinion, the risk to the cash flow generated from the portfolio of properties and their associated leases stems from four major factors: Defaults of the initial pool of tenants (the lessees); The property manager's ability to re-lease the properties vacated by defaulted lessees to new tenants, and the renewal rate of tenants who reach the end of their leases; The lease terms for new tenants (rental rate and term of lease); and The liquidation value of those properties that the manager can't re-lease and chooses to liquidate. We used Standard & Poor's CDO Evaluator in conjunction with our ratings on the lessees (or 'B' for unrated lessees), the collateral value of future lease payments, and the current lease term to determine the initial pool of lessees' initial default rate. Under our 'A+' and 'BBB' stress scenarios, our default assumptions for the portfolio are 74.1% and 65.1%, respectively. If a tenant defaulted we assumed that 33.3% and 20.0% of the properties for the 'A+' and 'BBB' stress scenarios would be liquidated, respectively. For properties related to non-hybrid leases we assumed stressed liquidation values of 27.9% and 34.0% of the appraised value for the 'A+' and 'BBB' stress scenarios, respectively (subject to a 12-month lag). For properties related to hybrid leases we assumed stressed liquidation values of 25.1% and 30.6% of the appraised value for the 'A+' and 'BBB' stress scenarios, respectively (subject to a 24-month lag). We assumed the remaining defaulted properties were re-leased for a second lease cycle (subject to a 12-month lag for properties related to non-hybrid leases or a 24-month lag for properties related to hybrid leases) with lease terms equal to 100.0% of the weighted average original term of the leases in the portfolio and at a rental rate equal to 68.3% and 75.0% of the rental rate under 'A+' and 'BBB' stresses, respectively. At the end of this second lease cycle, we assumed the properties would be liquidated at 71.4% of the appraised value. To determine the various liquidation values assumed above, we estimated the properties' value using our commercial real estate methodology under three specific circumstances: The property is occupied by a tenant that is making full payments under the lease (the leased value). In determining each property's leased value, we assumed rental income based on the in-place leases, the appraiser's estimate of market rent, and recent leasing data from the market. We also applied a vacancy deduction to the potential gross income. We estimated expenses and expense reimbursements based on information from the appraisals and comparable properties. These expenses included fixed items, such as real estate tax and insurance, estimated management fees, and variable expenses, which were reimbursed in our income projections. We determined net cash flow after deducting estimated leasing commissions, tenant improvement expenses, and capital reserves and expenditures based on projected lease roll assumptions. We selected direct capitalization rates based on such factors as appraisal and market cap rates, property performance and tenant strength, and property type. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 8

The property is unoccupied but is still a viable location that can be used with minor structural improvements (the dark value). In determining a dark value, we assumed each property was unoccupied and unencumbered by any leases. Because we viewed this operating performance decline as temporary, we stabilized the dark properties with income and expense projections based on market data and information from the appraisal. We deducted capital items from S&P Global Ratings' net operating income, including tenant improvements and leasing costs required to lease up the entire unoccupied space. We then estimated one year of downtime for the lease up. We used a stressed capitalization rate for this analysis. The property is no longer a viable location for the existing tenant or another related business and must undergo major construction for alternate use. In these cases, we typically limit the liquidation value to the land value. For each rating stress scenario, we assumed a stressed liquidation value for the properties being liquidated after a default of the lessee, and we assumed an expected case value of 71.4% for the properties being liquidated at the end of the second lease cycle. Cash Flow Analysis To determine whether the available credit support is sufficient to withstand the assumed losses, we examined various simulated cash flow scenarios. In each, the cumulative effects of the assumptions we detailed above were four default curves in two default cycles (see table 4). In each scenario examined, the class A and class B notes could pay timely interest and full principal by their rated final maturity. Although the transaction documents require the property manager and backup manager to make advances on interest payments (to the extent deemed recoverable), no advances were assumed in the cash flow modeling scenarios. Table 4 Default Curves Year Curve 1 (%) Curve 2 (%) Curve 3 (%) Curve 4 (%) 1 40 10 10 15 2 10 10 10 15 3 10 10 10 15 4 10 40 10 15 5 10 10 10 15 6 10 10 10 15 7 10 10 40 10 Legal Structure The issuers are bankruptcy-remote, Delaware limited liability companies, which were formed solely to hold the owned properties and the related leases, hybrid leases, and loans, and to issue notes. The issuers' sole member is STORE Capital Acquisitions LLC, a Delaware limited liability company and a wholly owned subsidiary of STORE, a Maryland corporation. We expect the issuers' SPE provisions to be consistent with S&P Global Ratings' bankruptcy-remoteness criteria. In rating this transaction, S&P Global Ratings will review the legal matters that it believes are relevant to its analysis, as WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 9

outlined in its criteria. Related Criteria and Research Related Criteria Methodology And Assumptions For Rating North American Single-Tenant Real Estate Triple-Net Lease-Backed Securitizations, March 31, 2016 Principles For Rating Debt Issues Based On Imputed Promises, Dec. 19, 2014 Global Investment Criteria For Temporary Investments In Transaction Accounts, May 31, 2012 Understanding Standard & Poor's Rating Definitions, June 3, 2009 Legal Criteria For U.S. Structured Finance Transactions: Special-Purpose Entities, Oct. 1, 2006 Related Research Research Update: STORE Capital Corp. Assigned 'BBB-' Rating, Positive Outlook, Aug. 31, 2016 Presale: Spirit Master Funding LLC/Spirit Master Funding II LLC/Spirit Master Funding III LLC/Spirit Master Funding VI LLC/Spirit Master Funding VIII LLC (Series 2014-4), Nov. 18, 2014 Global Structured Finance Scenario And Sensitivity Analysis: Understanding The Effects Of Macroeconomic Factors On Credit Quality, July 2, 2014 Presale: Spirit Master Funding VII LLC (Series 2013-1 And 2013-2), Dec. 10, 2013 In addition to the criteria specific to this type of security (listed above), the following criteria articles, which are generally applicable to all ratings, may have affected this rating action: "Post-Default Ratings Methodology: When Does Standard & Poor's Raise A Rating From 'D' Or 'SD'?," March 23, 2015; "Global Framework For Assessing Operational Risk In Structured Finance Transactions," Oct. 9, 2014; "Methodology: Timeliness of Payments: Grace Periods, Guarantees, And Use of 'D' And 'SD' Ratings," Oct. 24, 2013; "Counterparty Risk Framework Methodology And Assumptions," June 25, 2013; "Criteria For Assigning 'CCC+', 'CCC', 'CCC-', And 'CC' Ratings," Oct. 1, 2012; "Methodology: Credit Stability Criteria," May 3, 2010; and "Use of CreditWatch And Outlooks," Sept. 14, 2009. Analytical Team Primary Credit Analyst: Jesse Sable, New York (1) 212-438-6719; jesse.sable@spglobal.com Secondary Contacts: Deborah L Newman, New York (1) 212-438-4451; deborah.newman@spglobal.com Christina Rossi, New York 212-438-2386; christina.rossi@spglobal.com WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 10

Copyright 2016 by S&P Global Market Intelligence, a division of S&P Global Inc. All rights reserved. No content (including ratings, credit-related analyses and data, valuations, model, software or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor's Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an "as is" basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT'S FUNCTIONING WILL BE UNINTERRUPTED, OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages. Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P's opinions, analyses, and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw, or suspend such acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal, or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof. S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain nonpublic information received in connection with each analytical process. S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, www.standardandpoors.com (free of charge), and www.ratingsdirect.com and www.globalcreditportal.com (subscription) and www.spcapitaliq.com (subscription) and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at www.standardandpoors.com/usratingsfees. STANDARD & POOR'S, S&P and RATINGSDIRECT are registered trademarks of Standard & Poor's Financial Services LLC. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT OCTOBER 12, 2016 11