FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-05
|
||
OFFERED CERTIFICATES - PUBLIC
|
|||||||
CLASS
|
DBRS/KBRA/MDY
|
SIZE($MM)
|
WAL
|
Level
|
Coupon
|
Yield
|
$Px
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
82.960
|
2.45
|
32
|
0.7340
|
0.7239
|
99.9985
|
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
85.912
|
4.84
|
50
|
1.7650
|
1.2222
|
102.4971
|
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
521.167
|
9.88
|
95
|
2.8750
|
2.5901
|
102.4923
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
123.890
|
7.36
|
85
|
2.4530
|
2.0810
|
102.4983
|
A-S
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
127.297
|
9.99
|
130
|
3.2410
|
2.9558
|
102.4958
|
B
|
AA(low)(sf)/AA-(sf)/Aa3(sf)
|
76.705
|
9.99
|
180
|
3.7440
|
3.4558
|
102.4963
|
C
|
A(low)(sf)/A-(sf)/A3(sf)
|
42.433
|
9.99
|
250
|
4.3968
|
4.1559
|
102.4973
|
NON-OFFERED CERTIFICATES - PRIVATE (144A)
|
|||||
CLASS
|
DBRS/KBRA/MDY
|
SIZE($MM)
|
WAL
|
C/E
|
|
A-FL
|
AAA(sf)/AAA(sf)/AAA(sf)
|
100.000
|
9.71
|
30.000%
|
|
D
|
BBB(low)(sf)/BBB-(sf)/Baa3(sf)
|
52.224
|
9.99
|
7.125%
|
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.
|
TIMING
|
|
ANTICIPATED SETTLEMENT:
|
DECEMBER 19, 2012
|