|
FREE WRITING PROSPECTUS
|
||
|
FILED PURSUANT TO RULE 433
|
||
|
REGISTRATION FILE NO.: 333-172143-04
|
||
|
932,820,147
|
5.3685%
|
|||||||||||||
|
Loan Num
|
Loan Name
|
Balance
|
Net Coupon
|
Cum Loan Balance
|
Collat WAC
|
Class
|
Coupon
|
Coupon
Type |
Balance
|
Cum Bond Bal
|
Constraint
|
REMIC
Test |
||
|
1
|
Citizen News Building
|
9,958,307
|
6.5574%
|
9,958,307
|
5.368475%
|
A1
|
1.116%
|
Fixed
|
54,970,000
|
54,970,000
|
5.35120%
|
TRUE
|
||
|
2
|
Candlewood Suites Augusta
|
4,091,416
|
6.3529%
|
14,049,723
|
5.355645%
|
A2
|
2.350%
|
Fixed
|
116,746,000
|
171,716,000
|
5.23376%
|
TRUE
|
||
|
3
|
Tek Park Business Center
|
44,956,137
|
6.0629%
|
59,005,860
|
5.351204%
|
A-SB
|
3.053%
|
Fixed
|
72,060,000
|
243,776,000
|
5.18706%
|
TRUE
|
||
|
4
|
SAC Portfolio 22
|
24,176,366
|
6.0529%
|
83,182,226
|
5.314587%
|
A3
|
3.391%
|
Fixed
|
409,198,000
|
652,974,000
|
4.98024%
|
TRUE
|
||
|
5
|
SAC Portfolio 23
|
26,563,777
|
6.0019%
|
109,746,002
|
5.293577%
|
AM
|
3.912%
|
Fixed
|
95,614,000
|
748,588,000
|
4.91774%
|
TRUE
|
||
|
6
|
Crossroads Towne Center
|
29,500,000
|
5.8274%
|
139,246,002
|
5.270715%
|
B
|
4.612%
|
Fixed
|
43,143,000
|
791,731,000
|
4.88651%
|
TRUE
|
||
|
7
|
East West Crossroads
|
2,160,000
|
5.7764%
|
141,406,002
|
5.250020%
|
C
|
5.825%
|
WAC
|
32,648,000
|
824,379,000
|
WAC
|
TRUE
|
||
|
8
|
Oaklee Plaza
|
4,395,448
|
5.7514%
|
145,801,451
|
5.248583%
|
D
|
5.825%
|
WAC
|
50,139,000
|
874,518,000
|
WAC
|
TRUE
|
||
|
9
|
Crowne Plaza Kansas City
|
15,954,546
|
5.7124%
|
161,755,997
|
5.245774%
|
E
|
5.825%
|
WAC
|
2,332,000
|
876,850,000
|
WAC
|
TRUE
|
||
|
10
|
Buffalo Storage
|
3,816,017
|
5.7094%
|
165,572,013
|
5.236118%
|
F
|
2.462%
|
Fixed
|
13,993,000
|
890,843,000
|
4.86320%
|
TRUE
|
||
|
11
|
Bradley Arlington
|
40,000,000
|
5.6779%
|
205,572,013
|
5.233764%
|
G
|
2.462%
|
Fixed
|
15,158,000
|
906,001,000
|
4.86320%
|
TRUE
|
||
|
12
|
Cahuenga Mixed Use
|
23,425,633
|
5.6754%
|
228,997,646
|
5.209334%
|
H
|
2.462%
|
Fixed
|
26,819,147
|
932,820,147
|
0.00000%
|
FALSE
|
||
|
13
|
Van Buren Plaza
|
7,285,000
|
5.6429%
|
236,282,646
|
5.193820%
|
|||||||||
|
14
|
Walgreens Ft. Lauderdale
|
3,193,725
|
5.6364%
|
239,476,371
|
5.189123%
|
|||||||||
|
15
|
HIE San Luis Obispo
|
9,739,626
|
5.6029%
|
249,215,997
|
5.187062%
|
|||||||||
|
16
|
Sommerset Suites
|
8,391,062
|
5.6029%
|
257,607,059
|
5.181137%
|
|||||||||
|
17
|
Best Western Plus Half Moon Bay
|
7,841,647
|
5.6029%
|
265,448,706
|
5.175895%
|
|||||||||
|
18
|
Best Western Carlyle Inn
|
3,196,595
|
5.6029%
|
268,645,301
|
5.170878%
|
|||||||||
|
19
|
Town East Tower
|
7,725,091
|
5.5929%
|
276,370,392
|
5.168798%
|
|||||||||
|
20
|
Park Place at Palm Bluffs
|
7,500,000
|
5.5404%
|
283,870,392
|
5.163807%
|
|||||||||
|
21
|
NC Industrial Portfolio
|
13,971,732
|
5.5019%
|
297,842,124
|
5.159454%
|
|||||||||
|
22
|
Harbour Towne
|
23,000,000
|
5.4834%
|
320,842,124
|
5.151918%
|
|||||||||
|
23
|
Breckenridge Apartments
|
4,983,428
|
5.4289%
|
325,825,551
|
5.139459%
|
|||||||||
|
24
|
Silver City Plaza
|
25,796,546
|
5.4179%
|
351,622,098
|
5.137082%
|
|||||||||
|
25
|
Crossgates Mall
|
120,000,000
|
5.3831%
|
471,622,098
|
5.124616%
|
|||||||||
|
26
|
Wesleyan Station
|
6,100,000
|
5.3229%
|
477,722,098
|
5.057361%
|
|||||||||
|
27
|
Kelly Square
|
13,800,000
|
5.2994%
|
491,522,098
|
5.053801%
|
|||||||||
|
28
|
Bridge Center
|
5,331,815
|
5.2939%
|
496,853,913
|
5.046119%
|
|||||||||
|
29
|
Philadelphia Square
|
12,600,000
|
5.2929%
|
509,453,913
|
5.043088%
|
|||||||||
|
30
|
10912 & 10950 Washington Boulevard
|
29,936,320
|
5.2689%
|
539,390,233
|
5.035653%
|
|||||||||
|
31
|
Centerville Shopping Center
|
6,000,000
|
5.2649%
|
545,390,233
|
5.017902%
|
932,820,147
|
||||||||
|
32
|
2390 Creston Avenue
|
1,592,846
|
5.2029%
|
546,983,078
|
5.014076%
|
-
|
||||||||
|
33
|
1230 Teller Avenue
|
6,968,623
|
5.1904%
|
553,951,701
|
5.013296%
|
|||||||||
|
34
|
The Abby
|
8,250,000
|
5.1824%
|
562,201,701
|
5.010038%
|
|||||||||
|
35
|
Nona Commons
|
7,234,283
|
5.1694%
|
569,435,984
|
5.006200%
|
|||||||||
|
36
|
Arts District Hyattsville
|
8,989,597
|
5.1614%
|
578,425,580
|
5.002950%
|
|||||||||
|
37
|
Heald Colleges Portfolio
|
13,000,000
|
5.1479%
|
591,425,580
|
4.998930%
|
|||||||||
|
38
|
1460 Macombs Road
|
9,800,000
|
5.1289%
|
601,225,580
|
4.993256%
|
|||||||||
|
39
|
Ocean City Quality Inn Portfolio
|
22,000,000
|
5.1159%
|
623,225,580
|
4.989246%
|
|||||||||
|
40
|
RiverTown Crossings Mall
|
55,312,057
|
5.1034%
|
678,537,637
|
4.980243%
|
|||||||||
|
41
|
Claremont Corporate Center
|
13,600,000
|
5.0949%
|
692,137,637
|
4.953446%
|
|||||||||
|
42
|
251-259 West 36th Street
|
26,000,000
|
5.0699%
|
718,137,637
|
4.945451%
|
|||||||||
|
43
|
2765 Kingsbridge Terrace
|
6,525,000
|
5.0529%
|
724,662,637
|
4.930374%
|
|||||||||
|
44
|
2773-2779 Briggs Avenue
|
4,550,000
|
5.0529%
|
729,212,637
|
4.926532%
|
|||||||||
|
45
|
Soundview & Rosedale Avenue
|
9,700,000
|
5.0429%
|
738,912,637
|
4.923707%
|
|||||||||
|
46
|
River Oaks West Apartments
|
24,600,000
|
5.0134%
|
763,512,637
|
4.917743%
|
|||||||||
|
47
|
2264 Creston Avenue
|
5,000,000
|
5.0109%
|
768,512,637
|
4.903838%
|
|||||||||
|
48
|
Stone Creek Towne Center
|
19,800,000
|
4.9964%
|
788,312,637
|
4.900579%
|
|||||||||
|
49
|
116 Henwood Place
|
1,815,000
|
4.9609%
|
790,127,637
|
4.887445%
|
|||||||||
|
50
|
Granada Plaza
|
7,400,000
|
4.9064%
|
797,527,637
|
4.886510%
|
|||||||||
|
51
|
New Hope Commons
|
34,919,760
|
4.9024%
|
832,447,397
|
4.885420%
|
|||||||||
|
52
|
Creekside Plaza
|
55,000,000
|
4.8929%
|
887,447,397
|
4.879498%
|
|||||||||
|
53
|
Westgate Shopping Center
|
40,372,750
|
4.8884%
|
927,820,147
|
4.863205%
|
|||||||||
|
54
|
2012-2018 Broadway
|
5,000,000
|
4.6594%
|
932,820,147
|
4.659440%
|
|||||||||