FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-12
|
||
OFFERED CERTIFICATES - PUBLIC
|
||||||
CLASS
|
DBRS/F/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
A-1
|
AAA(sf)/AAAsf/Aaa(sf)
|
66.263
|
2.70
|
30.000%
|
45.8%
|
15.8%
|
A-2
|
AAA(sf)/AAAsf/Aaa(sf)
|
189.675
|
4.95
|
30.000%
|
45.8%
|
15.8%
|
A-3
|
AAA(sf)/AAAsf/Aaa(sf)
|
80.000
|
6.74
|
30.000%
|
45.8%
|
15.8%
|
A-4
|
AAA(sf)/AAAsf/Aaa(sf)
|
175.000
|
9.76
|
30.000%
|
45.8%
|
15.8%
|
A-5
|
AAA(sf)/AAAsf/Aaa(sf)
|
278.492
|
9.87
|
30.000%
|
45.8%
|
15.8%
|
A-SB
|
AAA(sf)/AAAsf/Aaa(sf)
|
89.487
|
7.41
|
30.000%
|
45.8%
|
15.8%
|
A-S
|
AAA(sf)/AAAsf/Aaa(sf)
|
95.739
|
9.90
|
22.375%
|
50.8%
|
14.2%
|
B
|
AA(low)(sf)/AA-sf/Aa3(sf)
|
81.614
|
9.92
|
15.875%
|
55.0%
|
13.1%
|
C
|
A(low)(sf)/A-sf/A3(sf)
|
47.085
|
9.99
|
12.125%
|
57.5%
|
12.5%
|
PEX
|
A(low)(sf)/A-sf/A1(sf)
|
224.438
|
9.93
|
12.125%
|
57.5%
|
12.5%
|
X-A
|
AAA(sf)/AAAsf/Aaa(sf)
|
974.656
|
N/A
|
N/A
|
N/A
|
N/A
|
X-B
|
AAA(sf)/BBB-sf/NR
|
193.048
|
N/A
|
N/A
|
N/A
|
N/A
|
NON-OFFERED CERTIFICATES - PRIVATE (144A)
|
||||||
CLASS
|
DBRS/F/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
D
|
BBB(low)(sf)/BBB-sf/NR
|
64.349
|
9.99
|
7.000%
|
60.8%
|
11.9%
|
CUT-OFF DATE BALANCE:
|
$1,255,596,034
|
NUMBER OF LOANS:
|
71
|
NUMBER OF PROPERTIES:
|
144
|
WA CUT-OFF LTV:
|
66.4%
|
WA BALLOON LTV:
|
57.4%
|
WA U/W DSCR:
|
1.65x
|
WA U/W NOI DEBT YIELD:
|
11.0%
|
WA MORTGAGE RATE:
|
5.021%
|
TOP TEN LOANS %:
|
48.6%
|
WA TERM TO MATURITY (MOS):
|
108
|
WA AMORTIZATION TERM (MOS):
|
346
|
WA SEASONING (MOS):
|
1
|
LOAN SELLERS:
|
WFB (42.9%), LCF (29.2%), RMF (16.2%),
|
RBS (11.6%)
|
|
TOP 5 PROPERTY TYPES:
|
RETAIL (23.1%), OTHER (15.7%), OFFICE (15.4%)
|
HOSPITALITY (13.7%), MULTIFAMILY (13.3%)
|
|
TOP 5 STATES:
|
GA(15.0%), FL(12.2%), PA(10.4%), TX(8.1%), NJ(6.5%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
SPECIAL SERVICER:
|
RIALTO CAPITAL ADVISORS, LLC
|
SUBORDINATE CLASS REP:
|
RIALTO CMBS, LLC OR ANOTHER AFFILIATE OF RIALTO CAPITAL ADVISORS, LLC
|
DOCUMENTS & TIMING
|
|
TERM SHEET, ANNEX A:
|
ATTACHED
|
PRELIMINARY FWP:
|
JANUARY 28
|
PRESALE REPORTS:
|
MID-WEEK OF 1/27
|
ANTICIPATED PRICING:
|
END OF WEEK 1/27
|
ANTICIPATED SETTLEMENT:
|
FEBRUARY 20, 2014
|
ROADSHOW
|
|
NEW YORK 1x1's:
|
TUES, 1/28
|
CONFERENCE CALLS:
|
UPON DEMAND
|
HARTFORD, BREAKFAST:
|
MON, 1/27 @ 8:30AM EST, MAX'S DOWNTOWN
|
BOSTON, LUNCH:
|
MON, 1/27 @ 12:30PM EST, THE LANGHAM
|
MINNEAPOLIS, BREAKFAST:
|
TUES, 1/28 @ 7:30AM CST, GRAND HOTEL MINNEAPOLIS
|
GLOBAL INVESTOR CALL
|
|
DATE:
|
MON, 1/27
|
TIME:
|
2:30PM EST
|
US DIAL-IN:
|
(855) 203-2435
|
INTERNATIONL DIAL-IN:
|
(210) 787-4765
|
CONFERENCE ID:
|
46563713
|