FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-07
|
||
CLASS
|
F/KBRA/MDY
|
$SIZE (MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
GUID
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
61.588
|
2.86
|
30.000%
|
45.5%
|
15.2%
|
30a
|
SUBJ
|
|||||||
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
48.158
|
4.98
|
30.000%
|
45.5%
|
15.2%
|
45a
|
SUBJ
|
|||||||
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
55.000
|
7.94
|
30.000%
|
45.5%
|
15.2%
|
85a
|
SUBJ
|
|||||||
A-4
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
160.000
|
***** NOT AVAILABLE *****
|
||||
A-5
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
442.741
|
9.94
|
30.000%
|
45.5%
|
15.2%
|
*85a*
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
116.194
|
7.45
|
30.000%
|
45.5%
|
15.2%
|
*85a*
|
A-S
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
108.379
|
9.94
|
22.625%
|
50.3%
|
13.7%
|
100a
|
B
|
AA-(sf)/AA-(sf)/Aa3(sf)
|
102.868
|
9.94
|
15.625%
|
54.9%
|
12.6%
|
135a
|
SUBJ
|
|||||||
C
|
A-(sf)/A-(sf)/A3(sf)
|
53.271
|
9.94
|
12.000%
|
57.2%
|
12.1%
|
175a
|
SUBJ
|
|||||||
PEX
|
A-(sf)/A-(sf)/A1(sf)
|
264.518
|
9.94
|
12.000%
|
57.2%
|
12.1%
|
|
SUBJ
|
|||||||
X-A
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
1,137.060
|
N/A
|
N/A
|
N/A
|
N/A
|
|
X-B
|
A-(sf)/AAA(sf)/A2(sf)
|
156.139
|
N/A
|
N/A
|
N/A
|
N/A
|
CLASS
|
F/KBRA/MDY
|
$SIZE (MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
A-3FL
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
55.000
|
7.94
|
30.000%
|
45.5%
|
15.2%
|
A-4FL
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
**** NOT AVAILABLE ****
|
||||
D
|
BBB-(sf)/BBB-(sf)/NR
|
77.151
|
10.01
|
6.750%
|
60.7%
|
11.4%
|
CUT-OFF DATE BALANCE:
|
$1,469,544,239
|
NUMBER OF LOANS:
|
73
|
NUMBER OF PROPERTIES:
|
99
|
WA CUT-OFF LTV:
|
65.8%
|
WA BALLOON LTV:
|
58.0%
|
WA U/W DSCR:
|
1.95x
|
WA U/W NOI DEBT YIELD:
|
10.6%
|
WA MORTGAGE RATE:
|
4.037%
|
TOP TEN LOANS %:
|
60.8%
|
WA TERM TO MATURITY (MOS):
|
115
|
WA AMORTIZATION TERM (MOS):
|
349
|
WA SEASONING (MOS):
|
1
|
LOAN SELLERS:
|
WFB (44.3%), RBS (36.8%), LIG I (7.5%),
|
BASIS (6.5%), C-III (4.9%)
|
TOP 5 PROPERTY TYPES:
|
RETAIL (35.6%), OFFICE (27.7%),
|
MHC (16.9%), HOSPITALITY (12.8%),
|
|
MULTIFAMILY (2.8%)
|
TOP 5 STATES:
|
GA(13.7%), CA(13.3%), FL(12.9%), NC(8.5%), MD(8.3%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
SPECIAL SERVICER:
|
RIALTO CAPITAL ADVISORS, LLC
|
SUBORDINATE CLASS REP:
|
RIALTO REAL ESTATE FUND, LP
|
TERM SHEET, ANNEX A:
|
ATTACHED
|
PRELIMINARY FWP:
|
MAY 14
|
PRESALE REPORTS:
|
AVAILABLE
|
ANTICIPATED PRICING:
|
MID WEEK
|
ANTICIPATED SETTLEMENT:
|
JUNE 6, 2013
|