0001539497-16-002356.txt : 20160129 0001539497-16-002356.hdr.sgml : 20160129 20160129125138 ACCESSION NUMBER: 0001539497-16-002356 CONFORMED SUBMISSION TYPE: 424H PUBLIC DOCUMENT COUNT: 1 0000850779 0000740906 FILED AS OF DATE: 20160129 DATE AS OF CHANGE: 20160129 Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: WELLS FARGO COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0000850779 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 561643598 STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424H SEC ACT: 1933 Act SEC FILE NUMBER: 333-206677 FILM NUMBER: 161372207 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FORMER COMPANY: FORMER CONFORMED NAME: WACHOVIA COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 20020304 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19960520 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19951013 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Wells Fargo Commercial Mortgage Trust 2016-C32 CENTRAL INDEX KEY: 0001663240 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424H SEC ACT: 1933 Act SEC FILE NUMBER: 333-206677-02 FILM NUMBER: 161372208 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 424H 1 n620_x9.htm SUPPLEMENT TO PROSPECTUS

 

    FILED PURSUANT TO RULE 424(h)
    REGISTRATION FILE NO.: 333-206677-02
     

 

SUPPLEMENT
(To Prospectus Dated January 26, 2016)

 

$774,582,000 (Approximate)

WELLS FARGO COMMERCIAL MORTGAGE TRUST 2016-C32
(Central Index Key Number 0001659329)

as Issuing Entity

Wells Fargo Commercial Mortgage Securities, Inc.
(Central Index Key Number 0000850779)

as Depositor

Wells Fargo Bank, National Association
(Central Index Key Number 0000740906)

Rialto Mortgage Finance, LLC
(Central Index Key Number 0001592182)

National Cooperative Bank, N.A.

(Central Index Key Number 0001577313)

C-III Commercial Mortgage LLC
(Central Index Key Number 0001541214)

Basis Real Estate Capital II, LLC
(Central Index Key Number 0001542105)

as Sponsors and Mortgage Loan Sellers

Commercial Mortgage Pass-Through Certificates, Series 2016-C32

This is a supplement (“Supplement”) to the prospectus dated January 26, 2016 (the “Preliminary Prospectus”). Capitalized terms used in this supplement but not defined herein have the meanings given to them in the Preliminary Prospectus.

Transaction Update

1.            Asset Representations Reviewer Asset Review Fee.

In respect of the definition of “Asset Representations Reviewer Asset Review Fee” the second sentence in the first paragraph under “Pooling and Servicing Agreement—Servicing and Other Compensation and Payments of Expenses—Asset Representations Reviewer Compensation” on page 367 of the Preliminary Prospectus is replaced in its entirety with the following:

In connection with each Asset Review with respect to (a) each Delinquent Loan identified on Annex A-1 as not being secured by a residential cooperative property, the asset representations reviewer will be required to be paid a fee of (i) $15,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance less than $15,000,000, (ii) $20,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $15,000,000, but less than $30,000,000 or (iii) $25,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $30,000,000, or (b) each Delinquent Loan identified on Annex A-1 as secured by a residential cooperative property, the asset representations reviewer will be required to be paid a fee of $10,000 (any such fee, the “Asset Representations Reviewer Asset Review Fee”).

Any additional references to the Asset Representations Reviewer Asset Review Fee in the Memorandum are deemed to be revised accordingly.

  Wells Fargo Securities  
  Lead Manager and Sole Bookrunner  
Barclays   Deutsche Bank Securities
Co-Manager

 

 

Co-Manager

The date of this Supplement is January 29, 2016

 

  
 

 

Structural Update

1.            Class A-3, Class A-3FL, Class A-3FX and Class A-4 certificates.

The certificate balance of the Class A-3 certificates will be reduced to $160,000,000. The certificate balance of the Class A-4 certificates will be reduced to $284,738,000. A new class of certificates, the Class A-3FL certificates, with an initial certificate balance of $75,000,000, will be privately offered, which will receive payments and be allocated losses as described in this Supplement. An additional class of certificates, the Class A-3FX certificates, with an initial certificate balance of $0, will also be privately offered. The Class A-3FX and Class A-3FL certificates will receive payments and be allocated losses in respect of the Class A-3FX regular interest on a pari passu basis as described herein. Additional information with respect to the Class A-3, Class A-3FL and Class A-3FX certificates is set forth in this Supplement below. The trust will privately offer the Class A-3FL and Class A-3FX certificates pursuant to a private placement memorandum (as may be amended or supplemented, the “Memorandum”). After giving effect to the addition of the Class A-3FL certificates and the Class A-3FX certificates, the trust will issue twenty-two (22) classes of commercial mortgage pass-through certificates, and the aggregate certificate balance of certificates offered by the Preliminary Prospectus is now $774,582,000. Neither the Class A-3FL nor the Class A-3FX certificates are being offered by this Supplement and any information in this Supplement concerning those certificates is presented solely to enhance your understanding of the Offered Certificates.

All references to the Class A-3 certificates in the Preliminary Prospectus in respect of principal and interest entitlements, allocations of realized losses and the discussions related thereto, including the related risks and the yield on the certificates in respect of such entitlements and allocations, will be revised to refer to the Class A-3 certificates and the Class A-3FX regular interest on a pro rata and pari passu basis.

2.            Class X-A certificates.

The Class X-A certificates will have an aggregate notional amount equal to the aggregate certificate balance of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB and Class A-S certificates and the Class A-3FX regular interest outstanding from time to time. The pass-through rate for the Class X-A certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB and Class A-S certificates and the Class A-3FX regular interest for the related distribution date, weighted on the basis of their respective aggregate certificate balances outstanding immediately prior to that distribution date. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis. All other references to the approximate initial notional amount and the pass-through rate for the Class X-A certificates in the Preliminary Prospectus are also revised as described in the preceding sentence.

  

 2
 

 

3.            Revised Issue Characteristics.

As a result of the structural revisions detailed in (1) and (2) above, the information in the tables on the cover of the Preliminary Prospectus and on page 3 thereof is revised in relevant part as follows:

 

Class

Approx.
Initial Certificate Balance or Notional Amount(1)

Approx. Initial Credit Support(2)

Approx. Initial Pass-Through Rate

Pass-Through Rate Description

Assumed
Final Distribution Date(3)

Weighted Average Life (Years)(4)

Expected Principal Window(4)

Offered certificates
A-3 $160,000,000 30.000% % (5) November 2025 9.70 06/25 – 11/25
A-4 $284,738,000 30.000% % (5) December 2025 9.82 11/25 – 12/25
X-A $749,984,000(6) NAP % (7) NAP NAP NAP
Non-Offered certificates  
A-3FL $ 75,000,000(8) 30.000% LIBOR + %(9) Floating November 2025 9.70 06/25 – 11/25
A-3FX $                 0(8) 30.000% % (5) November 2025 9.70 06/25 – 11/25
                             
 
(1)Approximate, subject to a permitted variance of plus or minus 5%.
(2)The approximate initial credit support percentages with respect to the Class A-3, Class A-3FL, Class A-3FX and Class A-4 certificates represent the approximate credit enhancement for the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX regular interest in the aggregate. No class of certificates will provide any credit support to the Class A-3FL certificates for any failure by the swap counterparty to make the payment under the swap contract.
(3)The assumed final distribution dates set forth in this Supplement have been determined on the basis of the assumptions described in “Description of the Certificates—Assumed Final Distribution Date; Rated Final Distribution Date” in the Preliminary Prospectus.
(4)The weighted average life and expected principal window during which distributions of principal would be received as set forth in the foregoing table with respect to each class of certificates having a certificate balance are based on the assumptions set forth under “Yield and Maturity Considerations—Weighted Average Life” in the Preliminary Prospectus and on the assumptions that there are no prepayments, modifications or losses in respect of the mortgage loans and that there are no extensions or forbearances of maturity dates or anticipated repayment dates of the mortgage loans.
(5)The pass-through rates for the Class A-3, Class A-3FX and Class A-4 certificates and the Class A-3FX regular interest, in each case, will be one of the following: (i) a fixed rate per annum, (ii) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, (iii) a variable rate per annum equal to the lesser of (a) a fixed rate and (b) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date or (iv) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date minus a specified percentage. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis.
(6)The Class X-A certificates are notional amount certificates. The notional amount of the Class X-A certificates will be equal to the aggregate certificate balance of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB and Class A-S certificates and the Class A-3FX regular interest. The Class X-A certificates will not be entitled to distributions of principal.
(7)The pass-through rate for the Class X-A certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB and Class A-S certificates and the Class A-3FX regular interest for the related distribution date, weighted on the basis of their respective aggregate certificate balances outstanding immediately prior to that distribution date. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis.
(8)The aggregate certificate balance of the Class A-3FL and Class A-3FX certificates will at all times equal the certificate balance of the Class A-3FX regular interest. The certificate balance of the Class A-3FX certificates will initially be $0. The approximate initial certificate balance of the Class A-3FX regular interest is $75,000,000.
(9)The pass-through rate for the Class A-3FL certificates will be a per annum rate equal to LIBOR plus [ ]%; provided, however, that under certain circumstances, the pass-through rate on the Class A-3FL certificates may convert to the pass-through rate applicable to the Class A-3FX regular interest. The initial LIBOR rate will be determined two LIBOR business days prior to the closing date, and subsequent LIBOR rates for the Class A-3FL certificates will be determined two LIBOR business days before the start of the related interest accrual period.

 

 3
 

 

 

All other references to the approximate initial certificate balance of each of the Class A-3 and Class A-4 certificates and assumed final distribution date of each of the Class A-3 and Class A-4 certificates in the Preliminary Prospectus are also revised to reflect the information reflected in the chart above.

 

Additionally, the approximate % of initial pool balance reflected on page 32 of the Preliminary Prospectus for each of the Class A-3 and Class A-4 certificates is revised to 16.667% and 29.661%, respectively.

 

In addition, all references in the Preliminary Prospectus to Senior Certificates, Class A Certificates (except with respect to its use in the defined term “Offered Certificates”) and Principal Balance Certificates are revised to reflect that each of the Class A-3FL and Class A-3FX certificates are included therein.

 

In respect of the interest and principal entitlements of the certificates, clauses First through Fifth of the distribution waterfall under “Description of the Certificates—Priority of Distributions” on pages 296 and 297 of the Preliminary Prospectus are replaced in their entirety with the following (with corresponding changes made to clauses First through Third of the distribution waterfall under “Summary of Terms—Priority of Distributions—A. Amount and Order of Distributions” on pages 35 through 37 of the Preliminary Prospectus):

First, to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB, Class X-A, Class X-B, Class X-E, Class X-F and Class X-G certificates and the Class A-3FX Regular Interest (and, therefore, to the Class A-3FL and Class A-3FX certificates), in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for such classes and regular interest;

Second, to the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest (and, therefore, to the Class A-3FL and Class A-3FX certificates), in reduction of the certificate balances of those classes, in the following priority:

                        (i)  prior to the Cross-Over Date

(a)  to the Class A-SB certificates, in an amount equal to the Principal Distribution Amount for such distribution date, until the certificate balance of the Class A-SB certificates is reduced to the Class A-SB Planned Principal Balance for such distribution date,

(b)  to the Class A-1 certificates, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clause (a) above have been made) for such distribution date, until the certificate balance of the Class A-1 certificates is reduced to zero,

(c)  to the Class A-2 certificates, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clauses (a) and (b) above have been made) for such distribution date, until the certificate balance of the Class A-2 certificates is reduced to zero,

(d)  to the Class A-3 certificates and the Class A-3FX Regular Interest (and, therefore, to the Class A-3FL and Class A-3FX certificates), pro rata (based upon their respective certificate balances), in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clauses (a), (b) and (c) above have been made) for such distribution date, until the certificate balances of the Class A-3 certificates and the Class A-3FX Regular Interest are reduced to zero,

(e)  to the Class A-4 certificates, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clauses (a), (b), (c) and (d) above have been made) for such distribution date, until the certificate balance of the Class A-4 certificates is reduced to zero, and

 

 4
 

 

(f)   to the Class A-SB certificates, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clauses (a), (b), (c), (d) and (e) above have been made) for such distribution date, until the certificate balance of the Class A-SB certificates is reduced to zero;

                       (ii)  on or after the Cross-Over Date, to the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest (and, therefore, to the Class A-3FL and Class A-3FX certificates), pro rata (based upon their respective certificate balances), in an amount equal to the Principal Distribution Amount for such distribution date, until the certificate balances of the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest (and, therefore, to the Class A-3FL and Class A-3FX certificates) are reduced to zero;

Third, to the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest (and, therefore, to the Class A-3FL and Class A-3FX certificates), up to an amount equal to, and pro rata, based upon the aggregate unreimbursed Realized Losses previously allocated to each such class and regular interest, plus interest on that amount at the Pass-Through Rate for such class and regular interest compounded monthly from the date the related Realized Loss was allocated to such class and regular interest;

Fourth, to the Class A-S certificates, in respect of interest, up to an amount equal to

the Interest Distribution Amount of such class;

Fifth, after the Certificate Balances of the Class A-1, Class A-2, Class A-3, Class A-4

and Class A-SB certificates and the Class A-3FX Regular Interest (and, therefore, the Class A-3FL and Class A-3FX certificates) have been reduced to zero, to the Class A-S certificates, in

reduction of their Certificate Balance, up to an amount equal to the Principal Distribution

Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;


The order of priority of any remaining distributions will be as described in “Description of the Certificates—Distributions—Priority of Distributions” in the Preliminary Prospectus, except as modified to account for the Class A-3FX Regular Interest.

 

Additionally, the first three paragraphs on page 313 of the Preliminary Prospectus are replaced in their entirety with the following three paragraphs:

Prior to the Cross-Over Date, allocation of principal on any Distribution Date will be made first, to the Class A-SB certificates until their Certificate Balance has been reduced to the Class A-SB Planned Principal Balance for the related Distribution Date, second, to the Class A-1 certificates until their Certificate Balance has been reduced to zero, third, to the Class A-2 certificates, until their Certificate Balance has been reduced to zero, fourth, to the Class A-3 certificates and the Class A-3FX Regular Interest (and, therefore, to the Class A-3FL and Class A-3FX certificates), pro rata (based upon their respective Certificate Balances), until their respective Certificate Balances have been reduced to zero, fifth, to the Class A-4 certificates, until their Certificate Balance has been reduced to zero, sixth, to the Class A-SB certificates until their Certificate Balance has been reduced to zero. On or after the Cross-Over Date, allocation of principal will be made to the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest (and, therefore, the Class A-3FL and Class A-3FX certificates) that are still outstanding, pro rata (based upon their respective Certificate Balances), without regard to the Class A-SB Planned Principal Balance, until their Certificate Balances have been reduced to zero. See “—Distributions—Priority of Distributions” above.

Allocation to the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest, for so long as they are outstanding, of the entire Principal Distribution Amount for each Distribution Date will have the effect of reducing the aggregate Certificate Balance of the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest at a proportionately faster rate than the rate at which the aggregate Stated Principal Balance of the pool of Mortgage Loans will decline. Therefore, as principal is distributed to the holders of the

 

 5
 

 

 

Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest, the percentage interest in the issuing entity evidenced by the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest will be decreased (with a corresponding increase in the percentage interest in the issuing entity evidenced by the Subordinate Certificates), thereby increasing, relative to their respective Certificate Balances, the subordination afforded to the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest by the Subordinate Certificates.

 

Following retirement of the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-SB certificates and the Class A-3FX Regular Interest, the successive allocation on each Distribution Date of the remaining Principal Distribution Amount to the Class A-S certificates, the Class B certificates, the Class C certificates, the Class D certificates, the Class E certificates, the Class F certificates and Class G certificates, in that order, for so long as they are outstanding, will provide a similar, but diminishing benefit to those certificates (other than to Class G certificates) as to the relative amount of subordination afforded by the outstanding classes of certificates with later sequential designations.

 

Following the reduction of the Certificate Balances of all classes of Subordinate Certificates to zero, the certificate administrator will be required to allocate Realized Losses among the Senior Certificates (other than the applicable Class X Certificates and the Class A-3FX and Class A-3FL certificates) and the Class A-3FX Regular Interest (and, therefore, the Class A-3FX and Class A-3FL certificates), pro rata, based upon their respective Certificate Balances, until their respective Certificate Balances have been reduced to zero.

 

The privately offered Class A-3FL and Class A-3FX certificates will represent beneficial ownership interests in a portion of a grantor trust, the assets of which will include, among other things, a regular interest in the Upper-Tier REMIC, designated as the “Class A-3FX Regular Interest”, and the rights and obligations under the Class A-3FL Swap Contract (as defined below under Additional Information). For so long as it is in effect, the Class A-3FL Swap Contract will provide, among other things, that amounts payable as fixed rate interest with respect to the Class A-3FX Regular Interest will be exchanged for amounts payable as floating rate interest under the Class A-3FL Swap Contract, with payments to be made between the Swap Counterparty (as defined below under Additional Information) and the trustee on behalf of the holders of the Class A-3FL certificates on a net basis.

 

With respect to each interest-bearing class of the certificates and the Class A-3FX Regular Interest, interest will accrue during each interest accrual period based upon: (i) with respect to the Class A-3FX Regular Interest and each class of certificates other than the Class A-3FL certificates, the assumption that each interest accrual period consists of 30 days and each year consists of 360 days; and (ii) with respect to the Class A-3FL certificates, the interest accrual period for any distribution date will be the period from and including the distribution date in the month preceding the month in which the related distribution date occurs (or, in the case of the first distribution date, the Closing Date) to, but excluding, the related distribution date. With respect to the Class A-3FL certificates, interest will be calculated based upon the actual number of days in the related interest accrual period and a year consisting of 360 days; provided that if the pass-through rate for the Class A-3FL certificates converts to a fixed rate, the interest calculation method and interest accrual period for Class A-3FL certificate will be the same as the Class A-3FX Regular Interest.

 

In respect of Yield Maintenance Charges and Prepayment Premiums, the first paragraph under the heading “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums” in the Preliminary Prospectus on pages 308 and 309 is replaced in its entirety with the following:

 

If any Yield Maintenance Charge or Prepayment Premium is collected during any particular collection period with respect to any Mortgage Loan, then on the distribution date corresponding to that Collection Period, the certificate administrator will pay that Yield Maintenance Charge or

 

 6
 

 

Prepayment Premium in the following manner: (1) to each of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB, Class A-S, Class B, Class C and Class D certificates and the Class A-3FX Regular Interest, the product of (a) such Yield Maintenance Charge or Prepayment Premium, (b) the related Base Interest Fraction for such class or regular interest, and (c) a fraction, the numerator of which is equal to the amount of principal distributed to such class or regular interest for that distribution date, and the denominator of which is the total amount of principal distributed to all Principal Balance Certificates for that distribution date, (2) to the Class X-A certificates, the excess, if any, of (a) the product of (i) such Yield Maintenance Charge or Prepayment Premium and (ii) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB and Class A-S certificates and the Class A-3FX Regular Interest for that distribution date, and the denominator of which is the total amount of principal distributed to all Principal Balance Certificates for that distribution date, over (b) the amount of such Yield Maintenance Charge or Prepayment Premium distributed to the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB and Class A-S certificates and the Class A-3FX Regular Interest as described above, and (3) to the Class X-B certificates, any remaining such Yield Maintenance Charge or Prepayment Premium not distributed as described above.

 

The table in respect of the Class A-3 and Class A-4 certificates on allocations among the underwriters under “Method of Distribution (Underwriter)” in the Preliminary Prospectus on page 495 is revised as follows:

 

 

Underwriter

 

Class A-3

 

Class A-4

  Wells Fargo Securities, LLC   $160,000,000   $284,738,000 
  Barclays Capital Inc.    0    0 
  Deutsche Bank Securities Inc.    0    0 
  Total   $160,000,000   $284,738,000 

 

 

In addition, the tables in respect of the Class A-3 and Class A-4 certificates on page 473 and page 474 of the Preliminary Prospectus are revised as follows:

Percent of the Initial Certificate Balance
of the Class A-3 Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

 

0% CPP

 

25% CPP

 

50% CPP

 

75% CPP

 

100% CPP

Closing Date    100%   100%   100%   100%   100%
February 2017    100%   100%   100%   100%   100%
February 2018    100%   100%   100%   100%   100%
February 2019    100%   100%   100%   100%   100%
February 2020    100%   100%   100%   100%   100%
February 2021    100%   100%   100%   100%   100%
February 2022    100%   100%   100%   100%   100%
February 2023    100%   100%   100%   100%   100%
February 2024    100%   100%   100%   100%   100%
February 2025    100%   100%   100%   100%   100%
February 2026 and thereafter    0%   0%   0%   0%   0%
Weighted Average Life (years)    9.70    9.67    9.63    9.57    9.38 

 7
 

 

Percent of the Initial Certificate Balance
of the Class A-4 Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

 

0% CPP

 

25% CPP

 

50% CPP

 

75% CPP

 

100% CPP

Closing Date    100%   100%   100%   100%   100%
February 2017    100%   100%   100%   100%   100%
February 2018    100%   100%   100%   100%   100%
February 2019    100%   100%   100%   100%   100%
February 2020    100%   100%   100%   100%   100%
February 2021    100%   100%   100%   100%   100%
February 2022    100%   100%   100%   100%   100%
February 2023    100%   100%   100%   100%   100%
February 2024    100%   100%   100%   100%   100%
February 2025    100%   100%   100%   100%   100%
February 2026 and thereafter    0%   0%   0%   0%   0%
Weighted Average Life (years)    9.82    9.81    9.80    9.78    9.55 

4.            Additional Information.

a)Swap Contract and Swap Counterparty. The Wells Fargo Commercial Mortgage Trust 2016-C32, Commercial Mortgage Pass-Through Certificates, Series 2016-C32, will have the benefit of an interest rate swap contract (the “A-3FL Swap Contract”) with Wells Fargo Bank, National Association, as swap counterparty (the “Swap Counterparty”), in an initial notional amount equal to the aggregate initial certificate balance of the Class A-3FL certificates. The notional amount of the swap contract will decrease to the extent of any decrease in the certificate balance of the Class A-3FL certificates. The swap contract will have a maturity date which will be the earlier of the distribution date in January 2059 (the same date as the rated final distribution date for the Class A-3FL certificates) and the distribution date on which the notional amount of the A-3FL Swap Contract has been reduced to zero, unless it has already terminated.
b)Certain Affiliations. With respect to the relationships of Wells Fargo Bank, National Association described in the second paragraph of “Transaction Parties—The Master Servicers—Wells Fargo Bank, National Association” and in “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties” in the Preliminary Prospectus, Wells Fargo Bank, National Association as Swap Counterparty is an affiliate of the depositor and one of the underwriters and is also one of the mortgage loan sellers, one of the originators, one of the sponsors, a master servicer, the certificate administrator, the REMIC administrator, the custodian and the certificate registrar.
c)Optional Termination. In respect of an optional termination of the trust, the first paragraph under the heading “Pooling and Servicing Agreement—Termination; Retirement of Certificates” in the Preliminary Prospectus on pages 438 and 439 is replaced in its entirety with the following:

The obligations created by the PSA will terminate upon payment (or provision for payment) to all Certificateholders of all amounts held by the certificate administrator on behalf of the trustee and required to be paid on the Distribution Date following the earlier of (1) the final payment (or related Advance) or other liquidation of the last Mortgage Loan and REO Property (as applicable) subject to the PSA, (2) the voluntary exchange of all the then outstanding certificates (other than the Class V and Class R certificates) for the Mortgage Loans and REO Properties remaining in the issuing entity (provided, however, that (a) the aggregate certificate balance of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB, Class A-S, Class B, Class C, Class D and Class E certificates and the Class A-3FX regular interest is reduced to zero, (b) there is only one holder (or multiple holders acting unanimously) of the then outstanding certificates (other than the Class V and Class R certificates) and (c) the master servicers consent to the exchange) or (3) the purchase or

 8
 

 

other liquidation of all of the assets of the issuing entity as described below by the holders of the Controlling Class, either special servicer, either master servicer or the holders of the Class R certificates, in that order of priority. Written notice of termination of the PSA will be given by the certificate administrator to each Certificateholder, each holder of a Serviced Companion Loan and the 17g-5 Information Provider (who will promptly post such notice to the 17g-5 Information Provider’s website). The final distribution will be made only upon surrender and cancellation of the certificates at the office of the certificate registrar or other location specified in the notice of termination.

d)Additional Available Information. In addition to the information identified in “Description of the Certificates—Reports to Certificateholders; Certain Available Information” in the Preliminary Prospectus, the Distribution Date Statement is expected to include the following additional information: (i) the amount of the distribution on the distribution date to the holders of the Class A-3FX Regular Interest allocable to the interest distributable on that class and, with respect to the Class A-3FL certificates (a) information that the amount of interest distributed on such class is the Class A-3FL certificates’ allocable portion of the Interest Distribution Amount with respect to the Class A-3FX Regular Interest, and (b) whether a conversion event has occurred and is continuing with respect to the Class A-3FL Swap Contract; (ii) the amount of any (a) payment by the Swap Counterparty under the Class A-3FL Swap Contract as a termination payment, (b) payment to any successor swap counterparty to acquire a replacement interest rate swap contract in respect of the Class A-3FL Swap Contract, and (c) collateral posted in connection with any rating agency trigger event; and (iii) the amount of and identification of any payments on the Class A-3FL certificates in addition to the amount of principal and interest due thereon.
e)Amendment of the PSA. In addition to other limitations described in “Pooling and Servicing Agreement—Amendment” in the Preliminary Prospectus, no amendment may be made to the PSA that would adversely affect the Swap Counterparty under the Class A-3FL Swap Contract without the consent of the Swap Counterparty. For the avoidance of doubt, any exchange by a holder of a Class A-3FL certificate of any portion of its aggregate outstanding certificate balance for an equal aggregate outstanding certificate balance of Class A-3FX certificates will not be deemed to be an amendment.

 

 

 9