FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-10
|
||
OFFERED CERTIFICATES - PUBLIC
|
|||||||
CLASS
|
KBRA/MDY/S&P
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
PX GUID
|
A-1
|
AAA(sf)/Aaa(sf)/AAA(sf)
|
27.667
|
2.67
|
30.000%
|
41.6%
|
16.0%
|
+55A
|
A-2
|
AAA(sf)/Aaa(sf)/AAA(sf)
|
158.816
|
4.95
|
30.000%
|
41.6%
|
16.0%
|
+83-85
|
A-3
|
AAA(sf)/Aaa(sf)/AAA(sf)
|
130.000
|
6.93
|
30.000%
|
41.6%
|
16.0%
|
+93-95
|
A-4
|
AAA(sf)/Aaa(sf)/AAA(sf)
|
154.507
|
9.89
|
30.000%
|
41.6%
|
16.0%
|
+93-95
|
A-SB
|
AAA(sf)/Aaa(sf)/AAA(sf)
|
37.660
|
7.52
|
30.000%
|
41.6%
|
16.0%
|
+85A
|
A-S
|
AAA(sf)/Aaa(sf)/AAA(sf)
|
47.232
|
9.93
|
23.500%
|
45.4%
|
14.7%
|
+115-120
|
B
|
AA-(sf)/Aa3(sf)/AA-(sf)
|
49.957
|
9.93
|
16.625%
|
49.5%
|
13.4%
|
+165-170
|
C
|
A-(sf)/A3(sf)/A-(sf)
|
36.332
|
9.93
|
11.625%
|
52.5%
|
12.7%
|
+225A
|
X-A
|
AAA(sf)/Aaa(sf)/AAA(sf)
|
555.882
|
N/A
|
N/A
|
N/A
|
N/A
|
|
X-B
|
AAA(sf)/Aa3(sf)/AA-(sf)
|
49.957
|
N/A
|
N/A
|
N/A
|
N/A
|
NON-OFFERED CERTIFICATES - PRIVATE (144A)
|
||||||
CLASS
|
KBRA/MDY/S&P
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
D
|
BBB-(sf)/NR/BBB-(sf)
|
33.607
|
9.97
|
7.000%
|
55.2%
|
12.1%
|
CUT-OFF DATE BALANCE:
|
$726,643,595
|
NUMBER OF LOANS:
|
57
|
NUMBER OF PROPERTIES:
|
103
|
WA CUT-OFF LTV:
|
61.0%
|
WA BALLOON LTV:
|
54.9%
|
WA U/W DSCR:
|
1.98x
|
WA U/W NOI DEBT YIELD:
|
11.2%
|
WA MORTGAGE RATE:
|
4.667%
|
TOP TEN LOANS %:
|
55.0%
|
WA TERM TO MATURITY (MOS):
|
99
|
WA AMORTIZATION TERM (MOS):
|
351
|
WA SEASONING (MOS):
|
1
|
LOAN SELLERS:
|
WFB (48.4%), UBSRES (25.0%), RMF (15.0%),
|
RBS (11.6%)
|
|
TOP 5 PROPERTY TYPES:
|
RETAIL (30.6%), MULTIFAMILY (19.8%),
|
HOSPITALITY (13.0%), MIXED USED (11.5%),
|
|
SELF STORAGE (7.9%)
|
|
TOP 5 STATES:
|
NJ(17.9%), TX(11.7%), IL(10.6%), CO(7.1%), CA(7.0%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
SPECIAL SERVICER:
|
CWCAPITAL ASSET MANAGEMENT LLC
|
SUBORDINATE CLASS REP:
|
RAITH CAPITAL MANAGEMENT, LLC
|
DOCUMENTS & TIMING
|
|
TERM SHEET, ANNEX A:
|
ATTACHED
|
PRELIMINARY FWP:
|
NOVEMBER 19
|
PRESALE REPORTS:
|
MID-WEEK OF 11/18
|
ANTICIPATED PRICING:
|
END OF WEEK 11/18
|
ANTICIPATED SETTLEMENT:
|
DECEMBER 11, 2013
|