FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-14
|
||
OFFERED CERTIFICATES - PUBLIC
|
|||||||
CLASS
|
DBRS/KBRA/MDY
|
$SIZE(MM)
|
WAL
|
SPREAD
|
Coupon
|
Yield
|
$PX
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
51.024
|
2.78
|
+48
|
1.2940
|
1.2796
|
99.9980
|
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
112.071
|
4.88
|
+58
|
2.8190
|
2.1573
|
102.9958
|
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
14.089
|
6.84
|
3.4320
|
|||
A-4
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
200.000
|
9.84
|
3.5480
|
|||
A-5
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
231.235
|
9.91
|
+85
|
3.8170
|
3.4671
|
102.9953
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
73.429
|
7.43
|
+80
|
3.4770
|
3.0230
|
102.9984
|
A-S
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
53.574
|
9.93
|
+105
|
4.0200
|
3.6689
|
102.9963
|
B
|
AA(low)(sf)/AA-(sf)/Aa3(sf)
|
71.837
|
9.93
|
+135
|
4.3220
|
3.9689
|
102.9962
|
C
|
A(low)(sf)/A-(sf)/A3(sf)
|
38.963
|
10.00
|
+185
|
4.4580
|
4.4784
|
99.9950
|
X-A
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
735.422
|
+140
|
1.4957
|
3.6364
|
9.4107
|
|
X-B
|
AAA(sf)/AAA(sf)/NR
|
170.462
|
+145
|
0.6672
|
3.9436
|
5.5955
|
|
NON-OFFERED CERTIFICATES – PRIVATE (144A)
|
|||||||
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%
|
COLLATERAL SUMMARY
|
|
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
|
ANTICIPATED SETTLEMENT:
|
JUNE 11, 2014
|