FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-11
|
||
CLASS
|
DBRS/F/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
LEVEL
|
COUPON
|
YIELD
|
$PRICE
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
48.516
|
2.74
|
30.000%
|
55
|
1.1910
|
1.1768
|
99.9995
|
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
103.340
|
4.94
|
30.000%
|
83
|
3.0270
|
2.3698
|
102.9973
|
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
140.000
|
6.89
|
30.000%
|
95
|
3.6510
|
3.1651
|
102.9942
|
A-4
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
170.000
|
9.96
|
30.000%
|
||||
A-5
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
201.014
|
9.98
|
30.000%
|
93
|
4.1620
|
3.8112
|
102.9984
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
63.699
|
7.49
|
30.000%
|
85
|
3.6760
|
3.2241
|
102.9957
|
A-S
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
70.062
|
10.01
|
23.250%
|
115
|
4.3870
|
4.0363
|
102.9941
|
B
|
AA(low)(sf)/AA-(sf)/Aa3(sf)
|
72.657
|
10.06
|
16.250%
|
165
|
4.6758
|
4.5434
|
102.1126
|
C
|
A(low)(sf)/A-(sf)/A3(sf)
|
36.329
|
10.06
|
12.750%
|
225
|
4.6758
|
5.1434
|
97.4190
|
PEX
|
A(low)(sf)/A-(sf)/A1(sf)
|
179.048
|
10.04
|
12.750%
|
||||
X-A
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
796.631
|
N/A
|
N/A
|
N/A
|
N/A
|
CLASS
|
DBRS/F/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
D
|
BBB(low)(sf)/BBB-(sf)/NR
|
66.169
|
10.06
|
6.375%
|
39.8%
|
14.7%
|
CUT-OFF DATE BALANCE:
|
$1,037,956,638
|
NUMBER OF LOANS:
|
67
|
NUMBER OF PROPERTIES:
|
73
|
WA CUT-OFF LTV:
|
54.4%
|
WA BALLOON LTV:
|
47.3%
|
WA U/W DSCR:
|
2.48x
|
WA U/W NOI DEBT YIELD:
|
13.8%
|
WA MORTGAGE RATE:
|
4.714%
|
TOP TEN LOANS %:
|
67.0%
|
WA TERM TO MATURITY (MOS):
|
109
|
WA AMORTIZATION TERM (MOS):
|
343
|
WA SEASONING (MOS):
|
0
|
LOAN SELLERS:
|
WFB (37.5%), RBS (37.2%), LIG I (8.9%),
|
BASIS (4.8%), NCB (4.2%), UBSRES (3.7%),
|
|
C-III (3.6%)
|
|
TOP 5 PROPERTY TYPES:
|
RETAIL (39.1%), HOSPITALITY (21.3%),
|
MULTIFAMILY (13.7%), OTHER (13.5%),
|
|
MIXED USE (4.6%)
|
|
TOP 5 STATES:
|
NJ(30.3%), GA(16.9%), NY(11.2%), IL(10.5%), OH(4.9%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION AND NCB, FSB
|
SPECIAL SERVICER:
|
MIDLAND LOAN SERVICES, A DIVISION OF PNC BANK, N.A.
|
AND NCB, FSB
|
|
SUBORDINATE CLASS REP:
|
EIGHTFOLD REAL ESTATE CAPITAL FUND III, L.P.
|
DOCUMENTS & TIMING
|
|
TERM SHEET, ANNEX A:
|
ATTACHED
|
PRELIMINARY FWP:
|
DECEMBER 10
|
PRESALE REPORTS:
|
MID-WEEK OF 12/9
|
ANTICIPATED SETTLEMENT:
|
DECEMBER 23, 2013
|
ROADSHOW
|
|
HARTFORD, BREAKFAST:
|
MON, 12/9 @ 8:30AM EST, MAX'S DOWNTOWN
|
BOSTON, LUNCH:
|
MON, 12/9 @ 12:00PM EST, THE LANGHAM
|
MINNEAPOLIS, BREAKFAST:
|
TUES, 12/10 @ 7:30AM EST, GRAND HOTEL MINNEAPOLIS
|
NEW YORK 1x1's:
|
TUES, 12/10
|
CONFERENCE CALLS:
|
UPON DEMAND
|
GLOBAL INVESTOR CALL
|
|
DATE:
|
MON, 12/9
|
TIME:
|
2:30PM EST
|
US DIAL-IN:
|
(877) 741-2974
|
INTERNATIONL DIAL-IN:
|
(765) 356-0706
|
CONFERENCE ID:
|
20300405
|