Fitch Ratings has assigned the following ratings to WFRBS Commercial
Mortgage Trust 2013-C12 commercial mortgage pass-through certificates:
--$63,911,000 class A-1 'AAAsf'; Outlook Stable;
--$142,980,000 class A-2 'AAAsf'; Outlook Stable;
--$165,000,000 class A-3 'AAAsf'; Outlook Stable;
--$298,198,000 class A-4 'AAAsf'; Outlook Stable;
--$101,955,000 Class A-SB 'AAAsf'; Outlook Stable;
--$90,000,000#a class A-3FL 'AAAsf'; Outlook Stable;
--$0 class A-3FXa 'AAAsf'; Outlook Stable;
--$120,070,000 class A-S 'AAAsf'; Outlook Stable;
--$982,114,000a* class X-A 'AAAsf'; Outlook Stable;
--$126,228,000a* class X-B 'A-sf'; Outlook Stable;
--$75,429,000 class B 'AA-sf'; Outlook Stable;
--$50,799,000 class C 'A-sf'; Outlook Stable;
--$41,563,000a class D 'BBB-sf'; Outlook Stable;
--$27,709,000a class E 'BBsf'; Outlook Stable;
--$16,933,000a class F 'Bsf'; Outlook Stable.
Fitch does not rate the $81,587,114 interest-only Class X-C or the
$36,945,114 Class G.
*Notional amount and interest-only.
aPrivately placed pursuant to Rule 144A.
The certificates represent the beneficial ownership in the trust,
primary assets of which are 100 loans secured by 138 commercial
properties having an aggregate principal balance of approximately $1.231
billion as of the cutoff date. The loans were contributed to the trust
by The Royal Bank of Scotland; Wells Fargo Bank, National Association;
Liberty Island Group I LLC; C-III Commercial Mortgage LLC; Basis Real
Estate Capital II, LLC; and NCB, FSB.
KEY RATING DRIVERS
Fitch Leverage: The Fitch debt service coverage ratio (DSCR) of 1.44x is
better than the average 2012 DSCR of 1.24x. However, the Fitch loan to
value (LTV) of 98.5% is slightly worse than the 2012 average LTV of
97.2%. Excluding the loans collateralized by co-operative housing
(co-op) properties (4.53% of the pool), the Fitch DSCR and LTV are 1.33x
and 101.4%, respectively.
Less Amortization and More Interest-Only Loans: The scheduled
amortization for the entire transaction is 13.4%, which is lower than
most recent transactions. Of note, 26.9% of the pool consists of
interest-only loans, and 28.7% are partial interest-only loans, prior to
amortizing. In addition, five of the top 10 loans are full-term
Single-Tenant Exposure: Four of the top 10 loans are secured by
properties 100% occupied by a single tenant. Top 10 loans with
single-tenant concentrations include Merrill Lynch Office, Hensley & Co.
Portfolio, Las Vegas Strip Walgreens, and Kraft - Three Lakes Drive.
Loan Concentration: The pool is considered to be moderately
concentrated. The largest 10 loans account for 52.5% of the transaction,
compared to the average 2011 and 2012 top 10 loan concentrations of
59.9% and 54.2%, respectively. In addition, the largest three loans
account for 27.3% of the pool.
For this transaction, Fitch's net cash flow (NCF) was 9.6% below the
full-year 2011 net operating income (NOI) (for properties that 2011 NOI
was provided, excluding properties that were stabilizing during this
period). Unanticipated further declines in property-level NCF could
result in higher defaults and loss severity on defaulted loans, and
could result in potential rating actions on the certificates. Fitch
evaluated the sensitivity of the ratings assigned to WFRBS 2013-C12
certificates and found that the transaction displays average sensitivity
to further declines in NCF. In a scenario in which NCF declined a
further 20% from Fitch's NCF, a downgrade of the junior 'AAAsf'
certificates to 'Asf' could result. In a more severe scenario, in which
NCF declined a further 30% from Fitch's NCF, a downgrade of the junior
'AAAsf' certificates to 'BBB+sf' could result. The presale report
includes a detailed explanation of additional stresses and sensitivities
in the Rating Sensitivity section.
Key Rating Drivers and Rating Sensitivities are further described in the
accompanying new issue report.
The Master Servicers will be Wells Fargo Bank, N.A. and NCB, FSB, rated
'CMS2' and 'CMS2-', respectively by Fitch. The special servicers will be
Rialto Capital Advisors, LLC and NCB, FSB rated 'CSS2-' and 'CSS3+',
respectively, by Fitch.
The presale report is available at 'www.fitchratings.com'.
Additional information is available at 'www.fitchratings.com'.
The ratings above were solicited by, or on behalf of, the issuer, and
therefore, Fitch has been compensated for the provision of the ratings.
Applicable Criteria and Related Research:
--Criteria for Analyzing Multiborrower U.S. Commercial Mortgage
Transactions (August 2012);
--Global Structured Finance Rating Criteria (June 2012);
--Criteria for Special-Purpose Vehicles in Structured Finance
Transactions (May 2012);
--U.S. Commercial Mortgage Servicer Rating Criteria (February 2011);
--U.S. Fixed-Rate Multiborrower CMBS Surveillance and Re-REMIC Criteria
--Counterparty Criteria for Structured Finance Transactions (May 2012).
Applicable Criteria and Related Research
Criteria for Analyzing Multiborrower U.S. Commercial Mortgage
Global Structured Finance Rating Criteria
Criteria for Special-Purpose Vehicles in Structured Finance Transactions
U.S. Commercial Mortgage Servicer Rating Criteria
U.S. Fixed-Rate Multiborrower CMBS Surveillance and Re-REMIC Criteria
Counterparty Criteria for Structured Finance Transactions
ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND
DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING
THIS LINK: HTTP://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS.
AVAILABLE ON THE AGENCY'S PUBLIC WEBSITE 'WWW.FITCHRATINGS.COM'.
PUBLISHED RATINGS, CRITERIA AND METHODOLOGIES ARE AVAILABLE FROM THIS
SITE AT ALL TIMES. FITCH'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS
OF INTEREST, AFFILIATE FIREWALL, COMPLIANCE AND OTHER RELEVANT POLICIES
AND PROCEDURES ARE ALSO AVAILABLE FROM THE 'CODE OF CONDUCT' SECTION OF
THIS SITE. FITCH MAY HAVE PROVIDED ANOTHER PERMISSIBLE SERVICE TO THE
RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS OF THIS SERVICE FOR
RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN EU-REGISTERED ENTITY
CAN BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER ON THE FITCH