FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
REGISTRATION FILE NO.: 333-172366-09 |
CLASS
|
F/KBRA/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
52.514
|
2.59
|
30.000%
|
40.0%
|
17.7%
|
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
160.623
|
4.91
|
30.000%
|
40.0%
|
17.7%
|
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
43.958
|
6.79
|
30.000%
|
40.0%
|
17.7%
|
A-4
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
175.000
|
9.85
|
30.000%
|
40.0%
|
17.7%
|
A-5
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
229.621
|
9.94
|
30.000%
|
40.0%
|
17.7%
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
70.395
|
7.52
|
30.000%
|
40.0%
|
17.7%
|
A-S
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
100.665
|
9.96
|
20.375%
|
45.4%
|
15.6%
|
B
|
AA-(sf)/AA-(sf)/Aa3(sf)
|
56.216
|
9.96
|
15.000%
|
48.5%
|
14.6%
|
C
|
A-(sf)/A-(sf)/A3(sf)
|
41.835
|
9.96
|
11.000%
|
50.8%
|
13.9%
|
PEX
|
A-(sf)/A-(sf)/A1(sf)
|
198.716
|
9.96
|
11.000%
|
50.8%
|
13.9%
|
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
|
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%
|
COLLATERAL SUMMARY
|
|
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
|
DOCUMENTS & TIMING
|
|
TERM SHEET, ANNEX A:
|
ATTACHED
|
PRELIMINARY FWP:
|
SEPTEMBER 10
|
PRESALE REPORTS:
|
MID-WEEK OF 9/9
|
ANTICIPATED PRICING:
|
END OF WEEK 9/9
|
ANTICIPATED SETTLEMENT:
|
SEPTEMBER 30, 2013
|
ROADSHOW
|
|
NEW YORK 1x1's:
|
TUES, 9/10
|
CONFERENCE CALLS:
|
UPON DEMAND
|
MINNEAPOLIS, LUNCH:
|
WED, 9/11 @ 12:00PM CST, GRAND HOTEL MINNEAPOLIS
|
HARTFORD, BREAKFAST:
|
WED, 9/11 @ 8:30AM EST, MAX'S DOWNTOWN
|
BOSTON, LUNCH:
|
WED, 9/11 @ 12:00PM EST, LANGHAM
|
GLOBAL INVESTOR CALL
|
|
DATE:
|
TUES, 9/10
|
TIME:
|
3:30PM EST
|
US DIAL-IN:
|
(866) 490-4070
|
INTERNATIONL DIAL-IN:
|
(706) 758-3447
|
CONFERENCE ID:
|
57589600
|