FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-14
|
||
CLASS
|
DBRS/KBRA/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
Launch
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
51.024
|
2.78
|
30.000%
|
43.3%
|
16.2%
|
+48
|
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
112.071
|
4.88
|
30.000%
|
43.3%
|
16.2%
|
+58
|
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
14.089
|
6.84
|
NOT AVAILABLE
|
|||
A-4
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
200.000
|
9.84
|
30.000%
|
43.3%
|
16.2%
|
|
A-5
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
231.235
|
9.91
|
30.000%
|
43.3%
|
16.2%
|
+85
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
73.429
|
7.43
|
30.000%
|
43.3%
|
16.2%
|
+80
|
A-S
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
53.574
|
9.93
|
24.500%
|
46.7%
|
15.1%
|
+105
|
B
|
AA(low)(sf)/AA-(sf)/Aa3(sf)
|
71.837
|
9.93
|
17.125%
|
51.3%
|
13.7%
|
+135
|
C
|
A(low)(sf)/A-(sf)/A3(sf)
|
38.963
|
10.00
|
13.125%
|
53.8%
|
13.1%
|
+185
|
X-A
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
735.422
|
T+140
|
||||
X-B
|
AAA(sf)/AAA(sf)/NR
|
170.462
|
T+145
|
CLASS
|
DBRS/KBRA/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
D
|
BBB(low)(sf)/BBB-(sf)/NR
|
59.662
|
10.01
|
7.000%
|
57.6%
|
12.2%
|
CUT-OFF DATE BALANCE:
|
$974,069,228
|
NUMBER OF LOANS:
|
82
|
NUMBER OF PROPERTIES:
|
184
|
WA CUT-OFF LTV:
|
63.9%
|
WA BALLOON LTV:
|
55.3%
|
WA U/W DSCR:
|
1.68x
|
WA U/W NOI DEBT YIELD:
|
11.4%
|
WA MORTGAGE RATE:
|
4.918%
|
TOP TEN LOANS %:
|
45.2%
|
WA TERM TO MATURITY (MOS):
|
112
|
WA AMORTIZATION TERM (MOS):
|
350
|
WA SEASONING (MOS):
|
1
|
LOAN SELLERS:
|
LCF (34.6%), WFB (31.4%), RBS (21.8%),
|
RMF (12.2%)
|
|
TOP 5 PROPERTY TYPES:
|
RETAIL (42.6%), HOSPITALITY (14.2%),
|
OFFICE (12.1%), SELF STORAGE (10.5%),
|
|
MULTIFAMILY (8.6%)
|
|
TOP 5 STATES:
|
TX(16.4%), CA(12.8%), NJ(12.3%), FL(8.1%), PA(7.4%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
SPECIAL SERVICER:
|
LNR PARTNERS, LLC
|
SUBORDINATE CLASS REP:
|
LNR SECURITIES HOLDINGS LLC
|
DOCUMENTS & TIMING
|
|
TERM SHEET, ANNEX A:
|
ATTACHED
|
PRELIMINARY FWP:
|
MAY 15, 2014
|
PRESALE REPORTS:
|
MID-WEEK OF 5/12
|
ANTICIPATED PRICING:
|
THIS AFTERNOON
|
ANTICIPATED SETTLEMENT:
|
JUNE 11, 2014
|
ROADSHOW
|
|
NEW YORK 1x1's:
|
WED, 5/14
|
CONFERENCE CALLS:
|
UPON DEMAND
|
HARTFORD, BREAKFAST:
|
THURS, 5/15 @ 8:30AM EDT, MAX DOWNTOWN
|
BOSTON, LUNCH:
|
THURS, 5/15 @ 12:00PM EDT, THE LANGHAM
|
MINNEAPOLIS, BREAKFAST:
|
THURS, 5/15 @ 7:30AM CDT, GRAND HOTEL MINNEAPOLIS
|
GLOBAL INVESTOR CALL
|
|
PRE-RECORDED:
|
WWW.NETROADSHOW.COM
|
REVIEW CODE:
|
LOANS2014
|