FREE WRITING PROSPECTUS
FILED PURSUANT TO RULE 433
REGISTRATION FILE NO.: 333-172366-03
WFRBS COMMERCIAL MORTGAGE TRUST 2012-C8 - PUBLIC NEW ISSUE
$1,045.08MM FIXED-RATE CMBS OFFERING
CO-LEAD MANAGERS & JT BOOKRUNNERS: WELLS FARGO SECURITIES and RBS
CO-MANAGER: CITIGROUP
OFFERED CERTIFICATES - PUBLIC
CLASS | F/KBRA/MDY | SIZE($MM) | WAL | C/E | Level | Coupon | Yield | $Px | |||
A-1 | AAA(sf)/AAA(sf)/Aaa(sf) | 97.008 | 2.92 | 30.000% | 35 | 0.8640 | 0.8545 | 99.9981 | |||
A-2 | AAA(sf)/AAA(sf)/Aaa(sf) | 187.668 | 4.92 | 30.000% | 65 | 1.8810 | 1.4499 | 101.9958 | |||
A-3 | AAA(sf)/AAA(sf)/Aaa(sf) | 414.057 | 9.87 | 30.000% | 120 | 3.0010 | 2.7722 | 101.9963 | |||
A-SB | AAA(sf)/AAA(sf)/Aaa(sf) | 96.932 | 7.22 | 30.000% | 105 | 2.5590 | 2.2539 | 101.9978 | |||
A-S | AAA(sf)/AAA(sf)/Aaa(sf) | 113.833 | 9.94 | 21.250% | 185 | 3.6600 | 3.4302 | 101.9977 | |||
B | AA(sf)/AA(sf)/Aa2(sf) | 66.674 | 9.94 | 16.125% | 250 | 4.3110 | 4.0802 | 101.9990 | |||
C | A(sf)/A(sf)/A2(sf) | 43.907 | 9.94 | 12.750% | 360 | 5.0436 | 5.1802 | 98.4428 |
NON-OFFERED CERTIFICATES - PRIVATE (144A)
CLASS | F/KBRA/MDY | SIZE($MM) | WAL | C/E | |||
A-FL | AAA(sf)/AAA(sf)/Aaa(sf) | 115.000 | 9.45 | 30.000% | |||
D | BBB+(sf)/BBB+(sf)/Baa1(sf) | *** NOT AVAILABLE *** | |||||
E | BBB-(sf)/BBB-(sf)/Baa3(sf) | *** NOT AVAILABLE *** |
COLLATERAL SUMMARY
CUT-OFF DATE BALANCE: | $1,300,950,580 |
NUMBER OF LOANS: | 80 |
NUMBER OF PROPERTIES: | 122 |
WA CUT-OFF LTV: | 63.4% |
WA BALLOON LTV: | 54.1% |
WA U/W DSCR: | 1.64x |
WA U/W NOI DEBT YIELD: | 11.1% |
WA MORTGAGE RATE: | 4.920% |
TOP TEN LOANS %: | 53.8% |
WA TERM TO MATURITY (MOS): | 108 |
WA AMORTIZATION TERM (MOS): | 339 |
WA SEASONING (MOS): | 3 |
LOAN SELLERS: | WFB (48.6%), RBS (39.5%), LIG I (5.1%), |
C-III (5.1%), Basis (1.7%) | |
TOP 5 PROPERTY TYPES: | RT(37.2%),OF(29.6%),IN(13.7%),HO(8.7%),MF(4.0%) |
TOP 5 STATES: | CA(18.6%),NY(12.1%),WA(10.3%),TX(8.7%),GA(7.3%) |
MASTER SERVICER: | WELLS FARGO BANK, NATIONAL ASSOCIATION |
SPECIAL SERVICER: | RIALTO CAPITAL ADVISORS, LLC |
SUBORDINATE CLASS REP: | RIALTO REAL ESTATE FUND, LP |
ANTICIPATED SETTLEMENT: | AUGUST 7, 2012 |
-------------------------------------------------------------------------------
If this communication relates to an offering of US registered securities (i) a registration statement has been filed with the SEC, (ii) before investing you should read the filed documents, and (iii) you may obtain these documents from your sales representative, by calling 1-800-326-5897 or visiting www.sec.gov. If this communication relates to a securities offering exempt from US registration, you should contact your sales rep for the complete disclosure package. For information regarding Wells Fargo, see https://www.wellsfargo.com/com/disclaimer/wfid. In Japan, see: https://www.wellsfargo.com/com/disclaimer/wfsjb2.