OFFERED CERTIFICATES - PUBLIC
|
||||||
CLASS
|
F/MDYs
|
SIZE($MM)
|
WAL(YRS)
|
C/E
|
CUM LTV
|
NOI DY
|
A-1
|
AAA(sf)/Aaa(sf)
|
66.527
|
2.45
|
30.000%
|
43.5%
|
16.0%
|
A-2
|
AAA(sf)/Aaa(sf)
|
118.410
|
4.75
|
30.000%
|
43.5%
|
16.0%
|
A-3
|
AAA(sf)/Aaa(sf)
|
107.908
|
7.42
|
30.000%
|
43.5%
|
16.0%
|
A-4
|
AAA(sf)/Aaa(sf)
|
470.955
|
9.72
|
30.000%
|
43.5%
|
16.0%
|
NON-OFFERED CERTIFICATES - PRIVATE (144A)
|
||||||
A-S
|
AAA(sf)/Aaa(sf)
|
85.928
|
9.81
|
22.125%
|
48.4%
|
14.4%
|
B
|
AA(sf)/Aa2(sf)
|
54.557
|
9.86
|
17.125%
|
51.5%
|
13.5%
|
C
|
A(sf)/A2(sf)
|
40.918
|
9.90
|
13.375%
|
53.8%
|
12.9%
|
D
|
BBB+(sf)/Baa1(sf)
|
25.915
|
9.90
|
11.000%
|
55.3%
|
12.6%
|
E
|
BBB-(sf)/Baa3(sf)
|
49.101
|
9.92
|
6.500%
|
58.1%
|
12.0%
|
CUT-OFF DATE BALANCE:
|
$1.091B
|
NUMBER OF LOANS:
|
75
|
NUMBER OF PROPERTIES:
|
98
|
WA CUT-OFF LTV:
|
63.0%
|
WA BALLOON LTV:
|
53.8%
|
WA U/W DSCR:
|
1.47x
|
WA U/W NOI DEBT YIELD:
|
11.2%
|
WA MORTGAGE RATE:
|
5.744%
|
TOP TEN LOANS %:
|
57.0%
|
WA TERM TO MATURITY (MOS):
|
110
|
WA AMORTIZATION TERM (MOS):
|
343
|
WA SEASONING (MOS):
|
2
|
DOCUMENTS & TIMING
|
|
TERM SHEET, Red, Annex:
|
ATTACHED
|
PRESALE REPORTS:
|
Wed, 10/26
|
ANTICIPATED PRICING:
|
Next week
|
ANTICIPATED SETTLEMENT:
|
November 22, 2011
|
ROADSHOW
|
|
HARTFORD, BREAKFAST:
|
THUR, 10/27 @ 8:30PM, MARRIOTT DT
|
BOSTON, LUNCH:
|
THUR, 10/27 @ 12:30PM, LANGHAM
|
MINNEAPOLIS, BREAKFAST:
|
FRI, 10/28 @ 7:30AM, GRAND HOTEL
|
CHICAGO, LUNCH:
|
FRI, 10/28 @ 1:30PM, WELLS FARGO OFFICE
|
NEW YORK 1x1's:
|
FRIDAY, 10/28
|
CONFERENCE CALLS:
|
UPON DEMAND GLOBAL INVESTOR CALL
|
DATE:
|
WED, 10/26
|
TIME:
|
3:30PM
|
US DIAL-IN:
|
877-790-1139
|
INTERNATIONAL DIAL-IN:
|
706-643-4187
|
PASSCODE:
|
22806246
|