FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-05
|
||
OFFERED CERTIFICATES - PUBLIC
|
|||||||
CLASS
|
DBRS/KBRA/MDY
|
SIZE($MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
Guid
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
82.960
|
2.45
|
30.000%
|
43.1%
|
16.9%
|
25A
|
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
85.912
|
4.84
|
30.000%
|
43.1%
|
16.9%
|
50A
|
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
621.167
|
9.86
|
30.000%
|
43.1%
|
16.9%
|
95A
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
123.890
|
7.36
|
30.000%
|
43.1%
|
16.9%
|
85A
|
A-S
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
127.297
|
9.99
|
20.250%
|
49.1%
|
14.8%
|
125 |
A B
|
AA(low)(sf)/AA-(sf)/Aa3(sf)
|
76.705
|
9.99
|
14.375%
|
52.7%
|
13.8%
|
180A |
C
|
A(low)(sf)/A-(sf)/A3(sf)
|
42.433
|
9.99
|
11.125%
|
54.7%
|
13.3%
|
250A |
CLASS
|
DBRS/KBRA/MDY
|
SIZE($MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
D
|
BBB(low)(sf)/BBB-(sf)/Baa3(sf)
|
52.224
|
9.99
|
7.125%
|
57.2%
|
12.7%
|
CUT-OFF DATE BALANCE:
|
$1,305,613,775
|
NUMBER OF LOANS:
|
85
|
NUMBER OF PROPERTIES:
|
122
|
WA CUT-OFF LTV:
|
62.6%
|
WA BALLOON LTV:
|
51.9%
|
WA U/W DSCR:
|
1.82x
|
WA U/W NOI DEBT YIELD:
|
11.8%
|
WA MORTGAGE RATE:
|
4.495%
|
TOP TEN LOANS %:
|
48.9%
|
WA TERM TO MATURITY (MOS):
|
115
|
WA AMORTIZATION TERM (MOS):
|
337
|
WA SEASONING (MOS):
|
1
|
LOAN SELLERS:
|
WFB (50.3%), RBS (29.7%), LIG I (12.5%),
|
|
Basis (4.2%), C-III (3.3%) |
TOP 5 PROPERTY TYPES:
|
RT(43.8%),HOT(18.8%),OF(17.2%),IND(6.8%),SS(4.5%)
|
TOP 5 STATES:
|
NC(18.1%),CO(9.6%),FL(8.9%),OH(7.0%),IL(6.5%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
SPECIAL SERVICER:
|
MIDLAND LOAN SERVICES
|
SUBORDINATE CLASS REP:
|
EIGHTFOLD REAL ESTATE CAPITAL FUND II, L.P.
|
DOCUMENTS & TIMING
|
|
TERM SHEET, RED, ANNEX A:
|
ATTACHED
|
PRESALE REPORTS:
|
TUE/WED, 11/27-28
|
ANTICIPATED PRICING:
|
LATE WEEK OF 11/26
|
ANTICIPATED SETTLEMENT:
|
DECEMBER 19, 2012
|
ROADSHOW
|
|
NEW YORK 1x1's:
|
MON/TUE, 11/26-27
|
CONFERENCE CALLS:
|
UPON DEMAND
|
MINNEAPOLIS, BREAKFAST:
|
TUE, 11/27 @ 7:30AM CST, THE MARQUETTE
|
HARTFORD, BREAKFAST:
|
WED, 11/28 @ 8:30AM EST, MAX'S DOWNTOWN
|
BOSTON, LUNCH:
|
WED, 11/28 @ 12:00PM EST, TAJ BOSTON
|
GLOBAL INVESTOR CALL
|
|
DATE:
|
TUE, 11/27
|
TIME:
|
2:00PM EST
|
US DIAL-IN:
|
|
INTERNATIONAL DIAL-IN:
|
|
CONFERENCE ID:
|