FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-195164-02
|
||
CLASS
|
FITCH/KBRA/MDY
|
$SIZE(MM)
|
C/E
|
WAL
|
CUM LTV
|
NOI DY
|
LAUNCH
|
A-1
|
AAAsf/AAA(sf)/Aaa(sf)
|
34.202
|
30.000%
|
2.86
|
44.1%
|
14.4%
|
+38
|
A-2
|
AAAsf/AAA(sf)/Aaa(sf)
|
55.254
|
30.000%
|
4.95
|
44.1%
|
14.4%
|
+55
|
A-3
|
AAAsf/AAA(sf)/Aaa(sf)
|
86.298
|
30.000%
|
6.91
|
44.1%
|
14.4%
|
+90
|
A-4
|
AAAsf/AAA(sf)/Aaa(sf)
|
240.000
|
30.000%
|
9.81
|
44.1%
|
14.4%
|
|
A-5
|
AAAsf/AAA(sf)/Aaa(sf)
|
286.297
|
30.000%
|
9.89
|
44.1%
|
14.4%
|
+86
|
A-SB
|
AAAsf/AAA(sf)/Aaa(sf)
|
59.202
|
30.000%
|
7.33
|
44.1%
|
14.4%
|
+76
|
A-S
|
AAAsf/AAA(sf)/Aa1(sf)
|
99.234
|
20.875%
|
9.91
|
49.9%
|
12.7%
|
+118
|
B
|
AA-sf/AA-(sf)/Aa3(sf)
|
44.860
|
16.750%
|
9.93
|
52.4%
|
12.1%
|
+145
|
C
|
A-sf/A-(sf)/A3(sf)
|
32.625
|
13.750%
|
9.99
|
54.3%
|
11.7%
|
+190
|
PEX
|
A-sf/A-(sf)/A1(sf)
|
176.719
|
13.750%
|
9.93
|
54.3%
|
11.7%
|
|
X-A
|
AAAsf/AAA(sf)/NR
|
860.487
|
N/A
|
N/A
|
N/A
|
N/A
|
|
X-B
|
NR/AAA(sf)/NR
|
49.532
|
N/A
|
N/A
|
N/A
|
N/A
|
|
NON-OFFERED CERTIFICATES – PRIVATE (144A)
|
|||||||
CLASS
|
FITCH/KBRA/MDY
|
$SIZE(MM)
|
C/E
|
WAL
|
CUM LTV
|
NOI DY
|
|
D
|
BBB-sf/BBB-(sf)/NR
|
72.047
|
7.125%
|
9.99
|
58.5%
|
10.9%
|