FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-197550-02
|
||
OFFERED CERTIFICATES - PUBLIC
|
||||||||
CLASS
|
D/MDY/MSTR
|
$SIZE(MM)
|
WAL
|
C/E
|
SPD
|
CPN%
|
YLD%
|
$PX
|
A-1
|
AAA(sf)/Aaa(sf)/AAA
|
31.829
|
3.02
|
30.000%
|
36
|
1.518
|
1.5034
|
99.9975
|
A-2
|
AAA(sf)/Aaa(sf)/AAA
|
42.716
|
4.96
|
30.000%
|
55
|
2.932
|
2.2784
|
102.9971
|
A-3
|
AAA(sf)/Aaa(sf)/AAA
|
35.436
|
6.93
|
30.000%
|
85
|
3.429
|
2.9471
|
102.9964
|
A-4
|
AAA(sf)/Aaa(sf)/AAA
|
210.000
|
9.82
|
30.000%
|
3.365
|
3.2532
|
100.9921
|
|
A-5
|
AAA(sf)/Aaa(sf)/AAA
|
235.930
|
9.93
|
30.000%
|
85
|
3.631
|
3.2831
|
102.9935
|
A-SB
|
AAA(sf)/Aaa(sf)/AAA
|
57.125
|
7.44
|
30.000%
|
75
|
3.369
|
2.9170
|
102.9999
|
A-S
|
AAA(sf)/Aa1(sf)/AAA
|
73.345
|
9.93
|
21.625%
|
120
|
3.984
|
3.6331
|
102.9956
|
B
|
AA(low)(sf)/Aa3(sf)/AA-
|
38.315
|
9.93
|
17.250%
|
145
|
4.236
|
3.8831
|
102.9979
|
C
|
A(low)(sf)/A3(sf)/A-
|
29.557
|
9.93
|
13.875%
|
197
|
4.326
|
4.4031
|
99.9998
|
NON-OFFERED CERTIFICATES - PRIVATE (144A)
|
||||||||
CLASS
|
D/MDY/MSTR
|
$SIZE(MM)
|
WAL
|
C/E
|
||||
D
|
BBB(low)(sf)/NR/BBB-
|
61.304
|
9.96
|
6.875%
|
CUT-OFF DATE BALANCE:
|
$875,766,284
|
NUMBER OF LOANS:
|
59
|
NUMBER OF PROPERTIES:
|
73
|
WA CUT-OFF LTV:
|
62.0%
|
WA BALLOON LTV:
|
55.0%
|
WA U/W DSCR:
|
1.91x
|
WA U/W NOI DEBT YIELD:
|
11.3%
|
WA MORTGAGE RATE:
|
4.411%
|
TOP TEN LOANS %:
|
56.4%
|
WA TERM TO MATURITY (MOS):
|
114
|
WA AMORTIZATION TERM (MOS):
|
357
|
WA SEASONING (MOS):
|
1
|
LOAN SELLERS:
|
WFB (42.6%), RBS (17.0%), RIALTO (16.8%),
|
SPREF (12.1%), BASIS (6.4%), C-III (4.1%)
|
|
LIG I (1.1%)
|
|
TOP 5 PROPERTY TYPES:
|
MULTIFAMILY (32.5%), RETAIL (31.0%),
|
OFFICE (11.5%), HOSPITALITY (10.3%),
|
|
OTHER (5.9%)
|
|
TOP 5 STATES:
|
FL(14.6%), TX(12.8%), CO(11.4%), OH(10.3%), MO(8.6%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
SPECIAL SERVICER:
|
CWCAPITAL ASSET MANAGEMENT, LLC
|
SUBORDINATE CLASS REP:
|
AN AFFILIATE OF SEER CAPITAL MANAGEMENT, LP
|
ANTICIPATED SETTLEMENT:
|
DECEMBER 12, 2014
|