FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-197550-01
|
||
OFFERED CERTIFICATES - PUBLIC
|
||||||
CLASS
|
F/MDY/MSTR
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
A-1
|
AAAsf/Aaa(sf)/AAA
|
43.360
|
2.91
|
30.000%
|
33.6%
|
16.3%
|
A-2
|
AAAsf/Aaa(sf)/AAA
|
33.162
|
5.01
|
30.000%
|
33.6%
|
16.3%
|
A-3
|
AAAsf/Aaa(sf)/AAA
|
8.500
|
6.96
|
30.000%
|
33.6%
|
16.3%
|
A-4
|
AAAsf/Aaa(sf)/AAA
|
245.000
|
9.86
|
30.000%
|
33.6%
|
16.3%
|
A-5
|
AAAsf/Aaa(sf)/AAA
|
257.750
|
9.95
|
30.000%
|
33.6%
|
16.3%
|
A-SB
|
AAAsf/Aaa(sf)/AAA
|
70.822
|
7.49
|
30.000%
|
33.6%
|
16.3%
|
A-S
|
AAAsf/Aa1(sf)/AAA
|
56.451
|
9.96
|
24.000%
|
36.5%
|
15.0%
|
B
|
AA-sf/Aa3(sf)/AA-
|
44.691
|
9.96
|
19.250%
|
38.8%
|
14.2%
|
C
|
A-sf/A3(sf)/A-
|
35.281
|
9.96
|
15.500%
|
40.6%
|
13.5%
|
PEX
|
A-sf/A1(sf)/A-
|
136.423
|
9.96
|
15.500%
|
40.6%
|
13.5%
|
X-A
|
AAAsf/NR/AAA
|
715.045
|
N/A
|
N/A
|
N/A
|
N/A
|
X-B
|
NR/NR/AAA
|
156.416
|
N/A
|
N/A
|
N/A
|
N/A
|
NON-OFFERED CERTIFICATES - PRIVATE (144A)
|
||||||
CLASS
|
F/MDY/MSTR
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
D
|
BBB-sf/NR/BBB-
|
76.444
|
9.99
|
7.375%
|
44.5%
|
12.3%
|
CUT-OFF DATE BALANCE:
|
$940,849,629
|
NUMBER OF LOANS:
|
92
|
NUMBER OF PROPERTIES:
|
111
|
WA CUT-OFF LTV:
|
65.1%
|
WA BALLOON LTV:
|
56.8%
|
WA U/W DSCR:
|
1.92x
|
WA U/W NOI DEBT YIELD:
|
11.4%
|
WA MORTGAGE RATE:
|
4.419%
|
TOP TEN LOANS %:
|
53.2%
|
WA TERM TO MATURITY (MOS):
|
360
|
WA AMORTIZATION TERM (MOS):
|
360
|
WA SEASONING (MOS):
|
0
|
LOAN SELLERS:
|
WFB (56.9%), RBS (19.8%), LIG I (7.9%),
|
C-III (5.4%), BASIS (5.2%), NCB (4.8%)
|
|
TOP 5 PROPERTY TYPES:
|
OFFICE (30.5%), RETAIL (25.3%),
|
MIXED USE (13.9%), HOSPITALITY (9.9%),
|
|
SELF STORAGE (9.6%)
|
|
TOP 5 STATES:
|
CA(37.7%), NY(16.0%), TX(7.4%), D.C.(5.1%), FL(4.6%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION AND NCB, FSB
|
SPECIAL SERVICER:
|
CWCAPITAL ASSET MANAGEMENT AND NCB, FSB
|
SUBORDINATE CLASS REP:
|
AFFILIATES OF RAITH CAPITAL MANAGEMENT, LLC
|
AND ALLIANCEBERNSTEIN L.P
|
|
DOCUMENTS & TIMING
|
|
TERM SHEET, ANNEX A:
|
AVAILABLE
|
PRELIMINARY FWP:
|
MONDAY 9/15
|
PRESALE REPORTS:
|
EARLY WEEK OF 9/15
|
ANTICIPATED PRICING:
|
LATE WEEK OF 9/15
|
ANTICIPATED SETTLEMENT:
|
SEPTEMBER 30, 2014
|
ROADSHOW
|
|
NEW YORK 1x1's:
|
MON, 9/15
|
HARTFORD, BREAKFAST:
|
TUES, 9/16 @ 8:30AM EST, MAX'S DOWNTOWN
|
BOSTON, LUNCH:
|
TUES, 9/16 @ 12:00PM EST, THE LANGHAM
|
MINNEAPOLIS, BREAKFAST:
|
TUES, 9/16 @ 7:30AM CST, GRAND HOTEL MINNEAPOLIS
|
CONFERENCE CALLS:
|
UPON DEMAND
|
GLOBAL INVESTOR CALL
|
|
PRE-RECORDED:
|
WWW.NETROADSHOW.COM
|
REVIEW CODE :
|
AVAILABLE MONDAY P.M.
|