FWP 1 n1967-x10_publiclaunch.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-12
     

 

 

From: Wells Abf Syndicate Wells Fargo (WELLS FARGO SECURITI) At: 01/27/20 10:07:02

To: [REDACTED] (WELLS FARGO SECURITI )
Subject: NEW ISSUE CMBS: BANK 2020-BNK25 *PUBLIC LAUNCH*

BANK 2020-BNK25 - PUBLIC NEW ISSUE
**LAUNCH** $1,401.183MM FIXED-RATE CMBS OFFERING


CO-LEAD MANAGERS  
& JOINT BOOKRUNNERS:          WELLS FARGO SECURITIES, LLC
  BOFA SECURITIES, INC.
  MORGAN STANLEY & CO. LLC
   
CO-MANAGER: ACADEMY SECURITIES, INC.
  DREXEL HAMILTON, LLC
   



OFFERED CERTIFICATES - PUBLIC

CLASS Fitch/KBRA/S&P SIZE($MM) C/E WAL LAUNCH
A-1 AAAsf/AAA(sf)/AAA(sf) 15.250 30.000% 2.63 IS+ 40
A-2 AAAsf/AAA(sf)/AAA(sf) 8.461 30.000% 4.92 IS+ 67
A-3 AAAsf/AAA(sf)/AAA(sf) 61.183 30.000% 6.85 IS+ 76
A-SB AAAsf/AAA(sf)/AAA(sf) 22.612 30.000% 7.25 IS+ 68
A-4* AAAsf/AAA(sf)/AAA(sf) 417.000 30.000% 9.75 IS+ 74
A-5* AAAsf/AAA(sf)/AAA(sf) 562.284 30.000% 9.86 IS+ 76
A-S AAAsf/AAA(sf)/AAA(sf) 194.070 17.500% 9.92 IS+ 95
B AA-sf/AA-(sf)/AA(sf) 62.102 13.500% 9.92 IS+ 115
C A-sf/A-(sf)/A(sf) 58.221 9.750% 9.92 IS+ 150



*Sizes and WAL’s are subject to change as detailed in the attached Term Sheet.

NON-OFFERED CERTIFICATES - PRIVATE (144A)

CLASS Fitch/KBRA/S&P SIZE($MM) C/E WAL CUM LTV NOI DY
X-D BBB-sf/BBB-(sf)/NR 58.221 N/A N/A N/A N/A
D BBBsf/BBB(sf)/NR 36.874 7.375% 9.92 47.7% 14.9%
E BBB-sf/BBB-(sf)/NR 21.347 6.000% 9.92 48.4% 14.7%


NON-OFFERED ELIGIBLE VERTICAL INTEREST

CLASS Fitch/KBRA/S&P SIZE($MM) C/E WAL CUM LTV NOI DY
RRI NR/NR/NR 81.713 N/A 9.60 N/A N/A
             



COLLATERAL SUMMARY

 

INITIAL POOL BALANCE: $1,634,271,868
NUMBER OF LOANS: 77
NUMBER OF PROPERTIES: 97
WA CUT-OFF LTV: 51.5%
WA BALLOON LTV: 50.5%
WA U/W NCF DSCR: 3.56x
WA U/W NOI DEBT YIELD: 13.8%
WA MORTGAGE RATE: 3.433%
TOP TEN LOANS %: 48.3%
WA REM TERM TO MATURITY (MOS): 116
WA REM AMORTIZATION TERM (MOS):          374
WA SEASONING (MOS): 2
   
LOAN SELLERS: MSMCH(33.8%), BANA(31.8%), WFB(27.6%), NCB(6.7%)
   
TOP 3 PROPERTY TYPES: OFFICE(38.7%), MULTIFAMILY(20.9%), HOSPITALITY(17.8%)
   
TOP 5 STATES: NY(33.5%), CA(17.8%), NV(7.1%), TX(6.5%), NJ(5.0%)
   
MASTER SERVICERS: WELLS FARGO BANK, NATIONAL ASSOCIATION AND NATIONAL COOPERATIVE BANK, N.A.
   
SPECIAL SERVICERS: KEYBANK NATIONAL ASSOCIATION AND NATIONAL COOPERATIVE BANK, N.A.
   
DIRECTING CERTIFICATEHOLDER: ELLINGTON MANAGEMENT GROUP, LLC
   
DOCUMENTS & TIMING  
TERM SHEET, ANNEX A-1: ATTACHED
PROSPECTUS: ATTACHED
PRESALE REPORTS: TODAY & TOMORROW
ANTICIPATED PRICING:  
ANTICIPATED SETTLEMENT: FEBRUARY 13, 2020
   
THIRD PARTY PASSWORDS:  
NAME PW  
BBG/Trepp BANK 2020-BN25 BNK25  
Intex BNK20B25 1f5tjie1hhn0m8r27ok0z  
   
CONFERENCE CALLS: UPON DEMAND
   



Wells Fargo Commercial Mortgage Securities, Inc., as depositor, has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-226486) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. - 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.