FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-09
|
||
CLASS
|
F/KBRA/MDY
|
$SIZE(MM)
|
WAL
|
LEVEL
|
COUPON
|
YIELD
|
$PX
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
52.514
|
2.59
|
60
|
1.4060
|
1.3888
|
99.9990
|
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
160.623
|
4.91
|
80
|
3.2230
|
2.5589
|
102.9967
|
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
43.958
|
6.79
|
105
|
3.9220
|
3.4262
|
102.9968
|
A-4
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
183.000
|
9.85
|
*** NOT AVAILABLE ***
|
|||
A-5
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
221.621
|
9.94
|
105
|
4.4150
|
4.0615
|
102.9980
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
70.395
|
7.52
|
95
|
3.9630
|
3.5092
|
102.9993
|
A-S
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
100.665
|
9.96
|
130
|
4.6680
|
4.3141
|
102.9942
|
B
|
AA-(sf)/AA-(sf)/Aa3(sf)
|
56.216
|
9.96
|
180
|
4.9855
|
4.8141
|
102.2284
|
C
|
A-(sf)/A-(sf)/A3(sf)
|
41.835
|
9.96
|
265
|
4.9855
|
5.6641
|
95.7953
|
PEX
|
A-(sf)/A-(sf)/A1(sf)
|
198.716
|
9.96
|
||||
X-A
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
832.776
|
N/A
|
N/A
|
N/A
|
N/A
|
|
X-B
|
AA-(sf)/AAA(sf)/Aa3(sf)
|
56.216
|
N/A
|
N/A
|
N/A
|
N/A
|
|
NON-OFFERED CERTIFICATES - PRIVATE (144A)
|
|||||||
CLASS
|
F/KBRA/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
|
D
|
BBB-(sf)/BBB-(sf)/NR
|
47.064
|
10.02
|
6.500%
|
53.4%
|
13.3%
|
CUT-OFF DATE BALANCE:
|
$1,045,873,084
|
NUMBER OF LOANS:
|
86
|
NUMBER OF PROPERTIES:
|
144
|
WA CUT-OFF LTV:
|
62.7%
|
WA BALLOON LTV:
|
55.0%
|
WA U/W DSCR:
|
1.93x
|
WA U/W NOI DEBT YIELD:
|
12.4%
|
WA MORTGAGE RATE:
|
5.024%
|
TOP TEN LOANS %:
|
45.4%
|
WA TERM TO MATURITY (MOS):
|
109
|
WA AMORTIZATION TERM (MOS):
|
344 |
WA SEASONING (MOS):
|
1
|
LOAN SELLERS:
|
WFB (35.5%), RBS (28.7%), LIG I (16.9%),
|
C-III (11.1%), Basis (4.9%), NCB (2.8%)
|
|
TOP 5 PROPERTY TYPES:
|
RETAIL (32.3%), HOSPITALITY (18.6%),
|
OFFICE (13.4%), INDUSTRIAL (13.3%),
|
|
MULTIFAMILY (10.5%)
|
|
TOP 5 STATES:
|
CA(17.5%), GA(12.0%), NC(7.8%), TX(7.6%), OH(7.4%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION AND NCB, FSB
|
SPECIAL SERVICER:
|
RIALTO CAPITAL ADVISORS, LLC AND NCB, FSB
|
SUBORDINATE CLASS REP:
|
RIALTO REAL ESTATE FUND, LP
|
ANTICIPATED SETTLEMENT:
|
SEPTEMBER 30, 2013
|