Filed Pursuant to Rule 433
File No.: 333-131262-05
This material is for your private information, and none of Wachovia Capital
Markets, LLC, Goldman, Sachs & Co. and Greenwich Capital Markets, Inc.
(collectively, the "Underwriters") is soliciting any action based upon it. This
material is not to be construed as an offer to sell or the solicitation of any
offer to buy any security in any jurisdiction where such an offer or
solicitation would be illegal. The depositor has filed a registration statement
(including a prospectus) with the Securities and Exchange Commission ("SEC") 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 (SEC File No. 333-131262) for more complete
information about the depositor, the issuing trust 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 (8am-5pm EST). The
certificates referred to in these materials, and the asset pools backing them,
are subject to modification or revision (including the possibility that one or
more classes of certificates may be split, combined or eliminated at any time
prior to issuance or availability of a final prospectus) and are offered on a
"when, as and if issued" basis. You understand that, when you are considering
the purchase of these offered certificates, a contract of sale will come into
being no sooner than the date on which the relevant class has been priced and we
have confirmed the allocation of certificates to be made to you; any
"indications of interest" expressed by you, and any "soft circles" generated by
us, will not create binding contractual obligations for you or us. As a result
of the foregoing, you may commit to purchase offered certificates that have
characteristics that may change, and you are advised that all or a portion of
the offered certificates may not be issued that have the characteristics
described in these materials. Our obligation to sell offered certificates to you
is conditioned on the offered certificates that are actually issued having the
characteristics described in these materials. If we determine that condition is
not satisfied in any material respect, we will notify you, and neither the
depositor nor any Underwriter will have any obligation to you to deliver any
portion of the certificates which you have committed to purchase, and there will
be no liability between us as a consequence of the non-delivery. You have
requested that the Underwriter provide to you information in connection with
your consideration of the purchase of certain certificates described in this
information. This information is being provided to you for informative purposes
only in response to your specific request. The Underwriter described in this
information may from time to time perform investment banking services for, or
solicit investment banking business from, any company named in this information.
The Underwriter and/or their employees may from time to time have a long or
short position in any contract or certificate discussed in this information. The
information contained herein supersedes any previous such information delivered
to you and may be superseded by information delivered to you prior to the time
of sale. Notwithstanding anything herein to the contrary, you (and each of your
employees, representatives or other agents) may disclose to any and all persons,
without limitation of any kind, the United States federal, state and local
income "tax treatment" and "tax structure" (in each case, within the meaning of
Treasury Regulation Section 1.6011-4) and all materials of any kind (including
opinions or other tax analyses) of the transaction contemplated hereby that are
provided to you (or your representatives) relating to such tax treatment and tax
structure, other than the name of the issuer or information that would permit
identification of the issuer, and except that with respect to any document or
similar item that in either case contains information concerning the tax
treatment or tax structure of the transaction as well as other information, this
sentence shall only apply to such portions of the document or similar item that
relate to the United States federal, state and local income tax treatment or tax
structure of the transaction.
December 12, 2006
Wachovia Commercial Mortgage Securities, Inc. (the "Depositor") has filed a
registration statement (including a prospectus) (SEC File no. 333-131262) with
the SEC for the new offering to which this free writing prospectus relates.
Before you invest, you should read the prospectus in that 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 if you
request it by calling 1-800-745-2063.
UPDATE to Free Writing Prospectus dated December 4, 2006 (the "December 4 FWP")
Wachovia Bank Commercial Mortgage Trust,
Commercial Mortgage Pass-Through Certificates, Series 2006-C29
1. The table below lists certain summary information concerning the Class IO
Certificates of the Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage
Pass-Through Certificates, Series 2006-C29, which is being offered pursuant to
this free writing prospectus, which supplements the December 4 FWP.
Closing Date
Certificate Cash Flow or
Balance Percentage of Pass-Through Initial Weighted Principal Expected
or Notional Cut-Off Date Credit Rate Pass-Through Average Life Window S&P/Moody's
Class Amount Pool Balance Support Description Rate (years) (Mon./Yr.) Rating
- ------------- -------------- ------------- ------- ------------ ------------ ------------ ------------ -----------
Class IO..... $3,371,274,173 N/A N/A WAC-IO N/A N/A AAA/Aaa
A. The Class IO Certificates do not have a certificate balance, but
represent the right to receive the distributions of interest in an amount equal
to the aggregate interest accrued on its notional amount (the "Notional
Amount"). The Class IO Certificates have 23 separate components (each, a
"Component"), each corresponding to a different Class of each of the Class A-1,
Class A-2, Class A-3, Class A-PB, Class A-4, Class A-1A, Class A-M, Class A-J,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class L, Class M, Class N, Class O, Class P and Class Q Certificates (the
"Sequential Pay Certificates"). Each such Component has the same letter and/or
numerical designation as its related Class of Sequential Pay Certificates. The
component balance (the "Component Balance") of each Component will equal the
certificate balance of the corresponding Class of Sequential Pay Certificates
outstanding from time to time. On each Distribution Date, the Notional Amount of
the Class IO Certificates will be equal to the aggregate outstanding Component
Balances of the Components on such date.
B. The Pass-Through Rate applicable to the Class IO Certificates for each
subsequent Distribution Date will, in general, equal the weighted average of the
Strip Rates for the Components for such Distribution Date (weighted on the basis
of the respective Component Balances of such Components outstanding immediately
prior to such Distribution Date). The "Strip Rate" in respect of any Class of
Components for any Distribution Date will, in general, equal the weighted
average net mortgage rate for such Distribution Date, minus the pass-through
rate for the Class of Sequential Pay Certificates corresponding to such
Component (but in no event will any Strip Rate be less than zero).
C. The yield to maturity of the Class IO Certificates will be highly
sensitive to the rate and timing of principal payments including by reason of
prepayments, principal losses and
other factors described above. Investors in the Class IO Certificates should
fully consider the associated risks, including the risk that an extremely rapid
rate of amortization, prepayment or other liquidation of the mortgage loans
could result in the failure of such investors to recoup fully their initial
investments. See "RISK FACTORS--Prepayments Will Affect Your Yield" in the
December 4 FWP.
D. Any optional termination by the holders of the Controlling Class, the
Special Servicer or the Master Servicer would result in prepayment in full of
the Certificates and would have an adverse effect on the yield of the Class IO
Certificates because a termination would have an effect similar to a principal
prepayment in full of the mortgage loans and, as a result, investors in the
Class IO Certificates and any other Certificates purchased at a premium might
not fully recoup their initial investment. See "DESCRIPTION OF THE
CERTIFICATES--Termination" in the December 4 FWP.
E. The Class X-P Certificates are no longer being offered.
2. The Class A-4FL Certificates are no longer being offered. The principal
balance of the Class A-4FL Certificates will be combined with the principal
balance of the Class A-4 Certificates and payments on the Class A-4
Certificates, including with respect to the principal balance previously
allocated to the Class A-4FL Certificates, will be made as described in the
December 4 FWP with respect to the Class A-4 Certificates.
3. The number of mortgaged properties for which "as-stabilized" appraised values
were used to determine loan-to-value ratios has been revised with the addition
of 1 mortgage loan. For purposes of determining the loan-to-value ratios for 15
mortgaged properties (loan numbers 1.02, 3, 8, 11, 16, 19, 22, 32, 33, 98, 111,
123, 124, 129 and 137), representing, by allocated loan amount, 16.8% of the
mortgage pool (12 mortgaged properties in loan group 1 or 19.2% and 3 mortgaged
properties in loan group 2 or 7.9%), such ratios were calculated using
"as-stabilized" appraised values as opposed to "as-is" values.
4. With respect to loan number 7 (Renaissance Tower Office Building) on Annex
A-1 to the December 4 FWP, with a principal balance as of the cut-off date of
$129,000,000 (representing 3.8% of the mortgage pool (4.8% of loan group 1)),
the ongoing reserve descriptions are hereby further clarified. Ongoing monthly
replacement reserves of $21,616 will be required when the up-front replacement
reserve account balance is depleted. Beginning in year eight of the loan term,
if, at any time, the outstanding balance of the TI/LC reserve account is less
than $1,000,000, the mortgage loan documents require monthly deposits of
$144,108 until a reserve account balance of $2,500,000 is achieved.
5. With respect to loan number 11 (Dakota Square Mall) on Annex A-1 to the
December 4 FWP, with a principal balance as of the cut-off date of $58,000,000
(representing 1.7% of the mortgage pool (2.2% of loan group 1)), the size of the
building located on the related mortgaged property (in square feet) was
overstated and is 593,626, instead of 693,626, resulting in an occupancy, as of
September 1, 2006, of 90.0%, a cut-off date balance per square foot of $98 with
respect to the trust asset and $104 with respect to the whole mortgage loan.
6. With respect to loan number 16 (Hilton - Providence, RI) on Annex A-1 to the
December 4 FWP, with a principal balance as of the cut-off date of $49,000,000
(representing 1.5% of the mortgage pool (1.8% of loan group 1)), the size of the
up-front renovation reserve was overstated and is $5,440,000, instead of
$7,300,000.
7. The number of mortgage loans that are subject to the terms of condominium
agreements was understated. Four mortgaged properties (loan numbers 2.11, 16,
114 and 119), representing, by allocated loan amount, 2.3% of the mortgage pool
(3 mortgage loans in loan group 1 or 2.7%
-2-
and 1 mortgage loan in loan group 2 or 0.7%), are subject to the terms of one or
more condominium agreements.
8. The settlement date for this transaction has changed to December 21, 2006.
9. Attachment A sets forth certain additional revised information in connection
with the offered certificates.
10. Attachment B sets forth certain revised information in connection with the
offered certificates and will replace the analogous Annex B to the December 4
FWP.
____________________________________
This free writing prospectus does not contain all information that is required
to be included in a prospectus required to be filed as part of a registration
statement. This free writing prospectus is not an offer to sell or a
solicitation of an offer to buy these securities in any state where such offer,
solicitation or sale is not permitted.
The information in this free writing prospectus, if conveyed prior to the time
of your contractual commitment to purchase any of the Certificates, supersedes
any conflicting information contained in any prior similar materials relating to
the Certificates. The information in this free writing prospectus may be amended
or supplemented. This free writing prospectus is being delivered to you solely
to provide you with information about the offering of the Certificates referred
to in this free writing prospectus and to solicit an offer to purchase the
Certificates, when, as and if issued. Any such offer to purchase made by you
will not constitute a contractual commitment by you to purchase or give rise to
an obligation by the underwriters to sell any of the Certificates, until the
underwriters have accepted your offer to purchase Certificates; any "indications
of interest" expressed by you, and any "soft circles" generated by us, will not
create binding contractual obligations for you or us.
You are advised that the terms of the Certificates, and the characteristics of
the mortgage loan pool backing them, may change(due, among other things, to the
possibility that mortgage loans that comprise the pool may become delinquent or
defaulted or may be removed or replaced and that similar or different mortgage
loans may be added to the pool, and that one or more classes of Certificates may
be split, combined or eliminated), at any time prior to the time sales to
purchasers of the Certificates will first be made. You are advised that
Certificates may not be issued that have the characteristics described in these
materials. The underwriter's obligation to sell such Certificates to you is
conditioned on the mortgage loans and Certificates having the characteristics
described in these materials. If a material change does occur with respect to
such Certificates, our contract will terminate, by its terms, without any
further obligation or liability between us (an "Automatic Termination"). If an
Automatic Termination does occur, the underwriter will notify you, and neither
the issuer nor any underwriter will have any obligation to you to deliver all or
any portion of the Certificates which you have committed to purchase, and none
of the issuer nor any underwriter will be liable for any costs or damages
whatsoever arising from or related to such non-delivery.
-3-
This free writing prospectus was prepared on the basis of certain assumptions
(including, in certain cases, assumptions specified by the recipient hereof)
regarding the pool assets and structure, including payments, interest rates,
weighted average lives and weighted average loan age, loss, spreads, market
availability and other matters. The actual amount, rate or timing of payments on
any of the underlying assets may be different, and sometimes materially
different than anticipated, and therefore the pricing, payment or yield
information regarding the Certificates may be different from the information
provided herein. There can be no assurance that actual pricing will be completed
at the indicated value(s). In addition, pricing of the Certificates may vary
significantly from the information contained in this free writing prospectus as
a result of various factors, including, without limitation, prevailing credit
spreads, market positioning, financing costs, hedging costs and risk and use of
capital and profit. The pricing estimates contained herein may vary during the
course of any particular day and from day to day. You should consult with your
own accounting or other advisors as to the adequacy of the information in this
free writing prospectus for your purposes.
____________________________________
IRS CIRCULAR 230 NOTICE
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT
BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES.
THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE UNDERWRITERS IN
CONNECTION WITH THE PROMOTION OR MARKETING OF THE TRANSACTIONS OR MATTERS
ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR
CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
____________________________________
ANY DISCLAIMERS OR OTHER NOTICES THAT MAY APPEAR BELOW ARE NOT APPLICABLE TO
THIS COMMUNICATION AND SHOULD BE DISREGARDED. SUCH DISCLAIMERS OR OTHER NOTICES
WERE AUTOMATICALLY GENERATED AS A RESULT OF THIS COMMUNICATION BEING SENT VIA
BLOOMBERG OR ANOTHER EMAIL SYSTEM.
-4-
ATTACHMENT A
Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through
Certificates, Series 2006-C29 $3,135,284,000** NEW ISSUE CMBS
Co-Lead Mgrs: Wachovia Capital Markets, LLC, Goldman, Sachs & Co. and Greenwich
Capital Markets, Inc.
Rating Agencies: S&P and Moody's
Class Size($) (S&P/Moody's) Credit Support WAL Prin Window
A-1 16,720,000 AAA/Aaa 30.000% 3.04 01/07 - 10/11
A-2 291,336,000 AAA/Aaa 30.000% 4.83 10/11 - 12/11
A-3 161,040,000 AAA/Aaa 30.000% 6.98 12/13 - 12/13
A-PB 49,254,000 AAA/Aaa 30.000% 7.34 12/11 - 06/16
A-4 1,142,530,000 AAA/Aaa 30.000% 9.86 06/16 - 11/16
A-1A 699,011,000 AAA/Aaa 30.000% 8.81 01/07 - 11/16
IO 3,371,274,173 AAA/Aaa N/A N/A N/A
A-M 337,128,000 AAA/Aaa 20.000% 9.96 11/16 - 12/16
A-J 303,415,000 AAA/Aaa 11.000% 9.98 12/16 - 12/16
B 25,284,000 AA+/Aa1 10.250% 9.98 12/16 - 12/16
C 33,713,000 AA/Aa2 9.250% 9.98 12/16 - 12/16
D 29,498,000 AA-/Aa3 8.375% 9.98 12/16 - 12/16
E 46,355,000 A/A2 7.000% 9.98 12/16 - 12/16
**Collateral subject to change
Expected Timing
Price - December 13, 2006
Settlement - December 21, 2006
Wachovia Commercial Mortgage Securities, Inc. (the "Depositor") has filed a
registration statement (including a prospectus) (SEC File no. 333-131262) with
the SEC for the new offering to which this free writing prospectus relates.
Before you invest, you should read the prospectus in that 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 if you
request it by calling 1-800-745-2063.
This free writing prospectus does not contain all information that is required
to be included in a prospectus required to be filed as part of a registration
statement. This free writing prospectus is not an offer to sell or a
solicitation of an offer to buy these securities in any state where such offer,
solicitation or sale is not permitted.
The information in this free writing prospectus, if conveyed prior to the time
of your contractual commitment to purchase any of the Certificates, supersedes
any conflicting information contained in any prior similar materials relating to
the Certificates. The information in this free writing prospectus may be amended
or supplemented. This free writing prospectus is being delivered to you solely
to provide you with information about the offering of the Certificates referred
to in this free writing prospectus and to solicit an offer to purchase the
Certificates, when, as and if issued. Any such offer to purchase made by you
will not constitute a contractual commitment by you to purchase or give rise to
an obligation by the underwriters to sell any of the Certificates, until the
underwriters have accepted your offer to purchase Certificates; any "indications
of interest" expressed by you, and any "soft circles" generated by us, will not
create binding contractual obligations for you or us.
You are advised that the terms of the Certificates, and the characteristics of
the mortgage loan pool backing them, may change (due, among other things, to the
possibility that mortgage loans that comprise the pool may become delinquent or
defaulted or may be removed or replaced and that similar or different mortgage
loans may be added to the pool, and that one or more classes of Certificates may
be split, combined or eliminated), at any time prior to the time sales to
purchasers of the Certificates will first be made. You are advised that
Certificates may not be issued that have the characteristics described in these
materials. The underwriter's obligation to sell such Certificates to you is
conditioned on the mortgage loans and Certificates having the characteristics
described in these materials. If a material change does occur with respect to
such Certificates, our contract will terminate, by its terms, without any
further obligation or liability between us (an "Automatic Termination"). If an
Automatic Termination does occur, the underwriter will notify you, and neither
the issuer nor any underwriter will have any obligation to you to deliver all or
any portion of the Certificates which you have committed to purchase, and none
of the issuer nor any underwriter will be liable for any costs or damages
whatsoever arising from or related to such non-delivery.
This free writing prospectus was prepared on the basis of certain assumptions
(including, in certain cases, assumptions specified by the recipient hereof)
regarding the pool assets and structure, including payments, interest rates,
weighted average lives and weighted average loan age, loss, spreads, market
availability and other matters. The actual amount, rate or timing of payments on
any of the underlying assets may be different, and sometimes materially
different than anticipated, and therefore the pricing, payment or yield
information regarding the Certificates may be different from the information
provided herein. There can be no assurance that actual pricing will be completed
at the indicated value(s). In addition, pricing of the Certificates may vary
significantly from the information contained in this free writing prospectus as
a result of various factors, including, without limitation, prevailing credit
spreads, market positioning, financing costs, hedging costs and risk and use of
capital and profit. The pricing estimates contained herein may vary during the
course of any particular day and from day to day. You should consult with your
own accounting or other advisors as to the adequacy of the information in this
free writing prospectus for your purposes.
____________________________________
IRS CIRCULAR 230 NOTICE
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT
BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES.
THIS
-2-
FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE UNDERWRITERS IN
CONNECTION WITH THE PROMOTION OR MARKETING OF THE TRANSACTIONS OR MATTERS
ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR
CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
____________________________________
ANY DISCLAIMERS OR OTHER NOTICES THAT MAY APPEAR BELOW ARE NOT APPLICABLE TO
THIS COMMUNICATION AND SHOULD BE DISREGARDED. SUCH DISCLAIMERS OR OTHER NOTICES
WERE AUTOMATICALLY GENERATED AS A RESULT OF THIS COMMUNICATION BEING SENT VIA
BLOOMBERG OR ANOTHER EMAIL SYSTEM.
____________________________________
-3-
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Mortgaged Properties By Property Type for All Mortgage Loans (1)
% of Wtd. Avg.
Cut-Off Average Maximum Cut-Off
Number of Aggregate Date Cut-Off Cut-Off Date
Mortgaged Cut-Off Pool Date Date LTV
Property Type Properties Date Balance Balance Balance Balance Ratio
- -----------------------------------------------------------------------------------------------------------------
Retail 69 $1,309,545,705 38.8% $18,978,923 $205,000,000 60.0%
Retail - Anchored 43 1,047,700,938 31.1 $24,365,138 $205,000,000 56.5%
Retail - Single Tenant 10 133,061,232 3.9 $13,306,123 $100,000,000 77.9%
Retail - Unanchored 13 77,983,534 2.3 $ 5,998,733 $ 12,820,000 71.4%
Retail - Shadow Anchored(4) 3 50,800,000 1.5 $16,933,333 $ 25,600,000 68.8%
Multifamily 40 763,161,469 22.6 $19,079,037 $132,000,000 71.7%
Office 42 676,721,000 20.1 $16,112,405 $129,000,000 74.5%
Industrial 35 391,616,000 11.6 $11,189,029 $ 35,000,000 77.5%
Hospitality 6 95,600,000 2.8 $15,933,333 $ 49,000,000 70.9%
Mobile Home Park 2 74,880,000 2.2 $37,440,000 $ 56,800,000 80.0%
Mixed Use 7 43,850,000 1.3 $ 6,264,286 $ 17,500,000 66.9%
Self Storage 8 15,900,000 0.5 $ 1,987,500 $ 3,563,000 75.8%
209 $3,371,274,173 100.0% $16,130,498 $205,000,000 68.5%
Wtd. Avg.
Stated Wtd. Avg. Minimum Maximum
Wtd. Avg. Remaining Cut-Off Cut-Off Cut-Off
LTV Term to Date Date Date Wtd. Avg. Wtd. Avg.
Ratio at Maturity DSC DSC DSC Occupancy Mortgage
Property Type Maturity (2) (Mos.) (2) Ratio Ratio Ratio Rate (3) Rate
- ---------------------------------------------------------------------------------------------------------------------
Retail 58.9% 103 1.89x 1.04x 2.44x 94.6% 5.544%
Retail - Anchored 55.8% 98 2.05x 1.21x 2.44x 94.0% 5.469%
Retail - Single Tenant 76.3% 120 1.16x 1.04x 2.01x 100.0% 5.747%
Retail - Unanchored 67.9% 119 1.36x 1.15x 2.39x 95.3% 5.955%
Retail - Shadow Anchored(4) 63.5% 119 1.26x 1.19x 1.50x 92.9% 5.917%
Multifamily 70.0% 109 1.33x 1.17x 1.94x 95.5% 5.838%
Office 71.2% 118 1.36x 1.20x 1.75x 88.4% 5.813%
Industrial 76.7% 118 1.45x 1.22x 2.17x 96.6% 5.885%
Hospitality 58.9% 120 1.40x 1.30x 1.76x NA 6.080%
Mobile Home Park 80.0% 119 1.34x 1.33x 1.36x 94.4% 5.790%
Mixed Use 65.6% 119 1.42x 1.23x 1.71x 96.8% 5.758%
Self Storage 73.7% 119 1.34x 1.29x 1.35x 77.6% 5.921%
66.6% 110 1.57x 1.04x 2.44x 93.7% 5.729%
- ------------------------
(1) Because this table presents information relating to the Mortgaged
Properties and not the Mortgage Loans, the information for Mortgage Loans
secured by more than one Mortgaged Property is based on allocated amounts
(allocating the Mortgage Loan principal balance to each of those
properties by the appraised values of the Mortgaged Properties or the
allocated loan amount (or specific release prices) as detailed in the
related Mortgage Loan documents).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) Occupancy Rates were calculated based upon rent rolls made available to
the applicable Mortgage Loan Seller by the related borrowers as of the
rent roll date set forth on Annex A-1 to this prospectus supplement.
Occupancy Rates exclude 6 hospitality properties, representing 2.8% of the
Cut-Off Date Pool Balance.
(4) A Mortgaged Property is classified as "shadow anchored" if it is located
in close proximity to an anchored retail property.
The sum of aggregate percentage calculations may not equal 100% due to rounding.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Mortgaged Properties By Property Type for Loan Group 1 Mortgage Loans (1)
% of Wtd. Avg.
Cut-Off Average Maximum Cut-Off
Number of Aggregate Date Cut-Off Cut-Off Date
Mortgaged Cut-Off Pool Date Date LTV
Property Type Properties Date Balance Balance Balance Balance Ratio
- -----------------------------------------------------------------------------------------------------------------------
Retail 69 $1,309,545,705 49.0% $18,978,923 $205,000,000 60.0%
Retail - Anchored 43 1,047,700,938 39.2 $24,365,138 $205,000,000 56.5%
Retail - Single Tenant 10 133,061,232 5.0 $13,306,123 $100,000,000 77.9%
Retail - Unanchored 13 77,983,534 2.9 $ 5,998,733 $ 12,820,000 71.4%
Retail - Shadow Anchored(4) 3 50,800,000 1.9 $16,933,333 $ 25,600,000 68.8%
Office 42 676,721,000 25.3 $16,112,405 $129,000,000 74.5%
Industrial 35 391,616,000 14.7 $11,189,029 $ 35,000,000 77.5%
Multifamily 2 139,030,000 5.2 $69,515,000 $132,000,000 70.7%
Hospitality 6 95,600,000 3.6 $15,933,333 $ 49,000,000 70.9%
Mixed Use 7 43,850,000 1.6 $ 6,264,286 $ 17,500,000 66.9%
Self Storage 8 15,900,000 0.6 $ 1,987,500 $ 3,563,000 75.8%
169 $2,672,262,705 100.0% $15,812,205 $205,000,000 67.4%
Wtd. Avg.
Stated Wtd. Avg. Minimum Maximum
Wtd. Avg. Remaining Cut-Off Cut-Off Cut-Off
LTV Term to Date Date Date Wtd. Avg. Wtd. Avg.
Ratio at Maturity DSC DSC DSC Occupancy Mortgage
Property Type Maturity (2) (Mos.) (2) Ratio Ratio Ratio Rate (3) Rate
- ---------------------------------------------------------------------------------------------------------------------------
Retail 58.9% 103 1.89x 1.04x 2.44x 94.6% 5.544%
Retail - Anchored 55.8% 98 2.05x 1.21x 2.44x 94.0% 5.469%
Retail - Single Tenant 76.3% 120 1.16x 1.04x 2.01x 100.0% 5.747%
Retail - Unanchored 67.9% 119 1.36x 1.15x 2.39x 95.3% 5.955%
Retail - Shadow Anchored(4) 63.5% 119 1.26x 1.19x 1.50x 92.9% 5.917%
Office 71.2% 118 1.36x 1.20x 1.75x 88.4% 5.813%
Industrial 76.7% 118 1.45x 1.22x 2.17x 96.6% 5.885%
Multifamily 70.7% 118 1.35x 1.35x 1.41x 94.6% 6.093%
Hospitality 58.9% 120 1.40x 1.30x 1.76x NA 6.080%
Mixed Use 65.6% 119 1.42x 1.23x 1.71x 96.8% 5.758%
Self Storage 73.7% 119 1.34x 1.29x 1.35x 77.6% 5.921%
65.4% 110 1.63x 1.04x 2.44x 93.2% 5.715%
- ------------------------
(1) Because this table presents information relating to the Mortgaged
Properties and not the Mortgage Loans, the information for Mortgage Loans
secured by more than one Mortgaged Property is based on allocated amounts
(allocating the Mortgage Loan principal balance to each of those
properties by the appraised values of the Mortgaged Properties or the
allocated loan amount (or specific release prices) as detailed in the
related Mortgage Loan documents).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) Occupancy Rates were calculated based upon rent rolls made available to
the applicable Mortgage Loan Seller by the related borrowers as of the
rent roll date set forth on Annex A-1 to this prospectus supplement.
Occupancy Rates exclude 6 hospitality properties, representing 3.6% of the
Cut-Off Date Group 1 Balance.
(4) A Mortgaged Property is classified as "shadow anchored" if it is located
in close proximity to an anchored retail property.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Mortgaged Properties By Property Type for Loan Group 2 Mortgage Loans (1)
% of Wtd. Avg.
Cut-Off Average Maximum Cut-Off
Number of Aggregate Date Cut-Off Cut-Off Date
Mortgaged Cut-Off Pool Date Date LTV
Property Type Properties Date Balance Balance Balance Balance Ratio
- ----------------------------------------------------------------------------------------------------------------------
Multifamily 38 $ 624,131,469 89.3% $16,424,512 $ 65,050,000 71.9%
Mobile Home Park 2 74,880,000 10.7 $37,440,000 $ 56,800,000 80.0%
40 $ 699,011,469 100.0% $17,475,287 $ 65,050,000 72.8%
Wtd. Avg.
Stated Wtd. Avg. Minimum Maximum
Wtd. Avg. Remaining Cut-Off Cut-Off Cut-Off
LTV Term to Date Date Date Wtd. Avg. Wtd. Avg.
Ratio at Maturity DSC DSC DSC Occupancy Mortgage
Property Type Maturity (2) (Mos.) (2) Ratio Ratio Ratio Rate (3) Rate
- --------------------------------------------------------------------------------------------------------------------------
Multifamily 69.8% 107 1.32x 1.17x 1.94x 95.7% 5.781%
Mobile Home Park 80.0% 119 1.34x 1.33x 1.36x 94.4% 5.790%
70.9% 108 1.32x 1.17x 1.94x 95.6% 5.782%
- ------------------------
(1) Because this table presents information relating to the Mortgaged
Properties and not the Mortgage Loans, the information for Mortgage Loans
secured by more than one Mortgaged Property is based on allocated amounts
(allocating the Mortgage Loan principal balance to each of those
properties by the appraised values of the Mortgaged Properties or the
allocated allocated loan amount (or specific release prices) as detailed
in the related Mortgage Loan documents).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Cut-Off Date Balances for All Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Cut-off Mortgage Date Pool Date Date Date LTV LTV Ratio
Date Balances ($) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
840,000 - 2,000,000 5 $ 7,528,000 0.2% $ 1,505,600 $ 1,856,000 59.6% 54.4%
2,000,001 - 3,000,000 9 22,804,511 0.7 $ 2,533,835 $ 2,915,000 68.1% 63.2%
3,000,001 - 4,000,000 8 27,959,163 0.8 $ 3,494,895 $ 4,000,000 72.5% 65.3%
4,000,001 - 5,000,000 8 37,490,000 1.1 $ 4,686,250 $ 5,000,000 73.3% 68.9%
5,000,001 - 6,000,000 3 16,711,000 0.5 $ 5,570,333 $ 5,671,000 70.0% 66.2%
6,000,001 - 7,000,000 11 71,850,000 2.1 $ 6,531,818 $ 7,000,000 68.5% 54.0%
7,000,001 - 8,000,000 7 52,490,600 1.6 $ 7,498,657 $ 8,000,000 75.5% 71.7%
8,000,001 - 9,000,000 7 59,847,796 1.8 $ 8,549,685 $ 9,000,000 75.3% 67.2%
9,000,001 - 10,000,000 4 38,500,000 1.1 $ 9,625,000 $ 9,800,000 75.7% 72.4%
10,000,001 - 15,000,000 25 310,782,000 9.2 $ 12,431,280 $ 14,950,000 71.6% 68.1%
15,000,001 - 20,000,000 21 359,728,000 10.7 $ 17,129,905 $ 20,000,000 73.7% 71.8%
20,000,001 - 25,000,000 8 180,975,000 5.4 $ 22,621,875 $ 24,475,000 70.3% 69.3%
25,000,001 - 30,000,000 4 107,100,000 3.2 $ 26,775,000 $ 28,275,000 68.1% 66.9%
30,000,001 - 35,000,000 5 162,515,000 4.8 $ 32,503,000 $ 35,000,000 69.6% 68.9%
35,000,001 - 40,000,000 1 37,000,000 1.1 $ 37,000,000 $ 37,000,000 78.4% 73.4%
45,000,001 - 50,000,000 2 99,000,000 2.9 $ 49,500,000 $ 50,000,000 72.5% 66.7%
50,000,001 - 55,000,000 1 52,000,000 1.5 $ 52,000,000 $ 52,000,000 80.0% 80.0%
55,000,001 - 60,000,000 4 231,950,000 6.9 $ 57,987,500 $ 60,000,000 68.9% 66.6%
65,000,001 - 70,000,000 1 65,050,000 1.9 $ 65,050,000 $ 65,050,000 70.7% 70.7%
80,000,001 - 318,976,000 8 1,429,993,103 42.4 $178,749,138 $318,976,000 64.2% 63.8%
142 $3,371,274,173 100.0% $ 23,741,367 $318,976,000 68.5% 66.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Cut-off Maturity Date DSC Mortgage
Date Balances ($) (Mos.) * Ratio Rate
- --------------------------------------------------------------
840,000 - 2,000,000 118 1.54x 5.947%
2,000,001 - 3,000,000 119 1.42x 5.813%
3,000,001 - 4,000,000 119 1.37x 5.913%
4,000,001 - 5,000,000 120 1.34x 5.807%
5,000,001 - 6,000,000 118 1.31x 6.018%
6,000,001 - 7,000,000 131 1.39x 5.831%
7,000,001 - 8,000,000 102 1.28x 5.916%
8,000,001 - 9,000,000 119 1.35x 5.715%
9,000,001 - 10,000,000 119 1.40x 5.813%
10,000,001 - 15,000,000 111 1.38x 5.801%
15,000,001 - 20,000,000 114 1.41x 5.798%
20,000,001 - 25,000,000 104 1.31x 5.878%
25,000,001 - 30,000,000 117 1.58x 5.578%
30,000,001 - 35,000,000 108 1.56x 5.843%
35,000,001 - 40,000,000 119 1.25x 6.120%
45,000,001 - 50,000,000 119 1.26x 5.947%
50,000,001 - 55,000,000 119 1.21x 5.880%
55,000,001 - 60,000,000 103 1.58x 5.689%
65,000,001 - 70,000,000 120 1.22x 5.490%
80,000,001 - 318,976,000 106 1.79x 5.637%
110 1.57x 5.729%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Cut-Off Date Balances for Loan Group 1 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Cut-off Mortgage Date Group 1 Date Date Date LTV LTV Ratio
Date Balances ($) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
840,000 - 2,000,000 5 $ 7,528,000 0.3% $ 1,505,600 $ 1,856,000 59.6% 54.4%
2,000,001 - 3,000,000 7 17,429,511 0.7 $ 2,489,930 $ 2,900,000 67.2% 60.9%
3,000,001 - 4,000,000 6 21,242,694 0.8 $ 3,540,449 $ 4,000,000 72.9% 65.0%
4,000,001 - 5,000,000 5 23,050,000 0.9 $ 4,610,000 $ 5,000,000 72.5% 67.4%
5,000,001 - 6,000,000 3 16,711,000 0.6 $ 5,570,333 $ 5,671,000 70.0% 66.2%
6,000,001 - 7,000,000 8 52,100,000 1.9 $ 6,512,500 $ 7,000,000 68.0% 56.7%
7,000,001 - 8,000,000 5 38,140,600 1.4 $ 7,628,120 $ 8,000,000 74.1% 70.0%
8,000,001 - 9,000,000 5 42,222,796 1.6 $ 8,444,559 $ 8,982,796 74.4% 65.5%
9,000,001 - 10,000,000 3 28,700,000 1.1 $ 9,566,667 $ 9,800,000 74.2% 69.8%
10,000,001 - 15,000,000 17 207,832,000 7.8 $ 12,225,412 $ 14,950,000 71.2% 67.6%
15,000,001 - 20,000,000 15 259,163,000 9.7 $ 17,277,533 $ 20,000,000 73.4% 70.7%
20,000,001 - 25,000,000 3 66,000,000 2.5 $ 22,000,000 $ 22,600,000 66.4% 64.7%
25,000,001 - 30,000,000 4 107,100,000 4.0 $ 26,775,000 $ 28,275,000 68.1% 66.9%
30,000,001 - 35,000,000 3 99,050,000 3.7 $ 33,016,667 $ 35,000,000 71.5% 70.3%
35,000,001 - 40,000,000 1 37,000,000 1.4 $ 37,000,000 $ 37,000,000 78.4% 73.4%
45,000,001 - 50,000,000 1 49,000,000 1.8 $ 49,000,000 $ 49,000,000 73.1% 66.3%
50,000,001 - 55,000,000 1 52,000,000 1.9 $ 52,000,000 $ 52,000,000 80.0% 80.0%
55,000,001 - 60,000,000 2 118,000,000 4.4 $ 59,000,000 $ 60,000,000 63.0% 58.4%
80,000,001 - 318,976,000 8 1,429,993,103 53.5 $178,749,138 $318,976,000 64.2% 63.8%
102 $2,672,262,705 100.0% $ 26,198,654 $318,976,000 67.4% 65.4%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Cut-off Maturity Date DSC Mortgage
Date Balances ($) (Mos.) * Ratio Rate
- --------------------------------------------------------------
840,000 - 2,000,000 118 1.54x 5.947%
2,000,001 - 3,000,000 119 1.43x 5.773%
3,000,001 - 4,000,000 119 1.40x 5.894%
4,000,001 - 5,000,000 120 1.39x 5.816%
5,000,001 - 6,000,000 118 1.31x 6.018%
6,000,001 - 7,000,000 119 1.42x 5.850%
7,000,001 - 8,000,000 107 1.30x 6.016%
8,000,001 - 9,000,000 119 1.36x 5.829%
9,000,001 - 10,000,000 120 1.41x 5.742%
10,000,001 - 15,000,000 119 1.42x 5.792%
15,000,001 - 20,000,000 115 1.39x 5.765%
20,000,001 - 25,000,000 119 1.32x 5.807%
25,000,001 - 30,000,000 117 1.58x 5.578%
30,000,001 - 35,000,000 119 1.61x 5.753%
35,000,001 - 40,000,000 119 1.25x 6.120%
45,000,001 - 50,000,000 120 1.33x 6.200%
50,000,001 - 55,000,000 119 1.21x 5.880%
55,000,001 - 60,000,000 88 1.88x 5.737%
80,000,001 - 318,976,000 106 1.79x 5.637%
110 1.63x 5.715%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Cut-Off Date Balances for Loan Group 2 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Cut-off Mortgage Date Group 2 Date Date Date LTV LTV Ratio
Date Balances ($) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
2,460,000 - 3,000,000 2 $ 5,375,000 0.8% $ 2,687,500 $ 2,915,000 70.8% 70.8%
3,000,001 - 4,000,000 2 6,716,469 1.0 $ 3,358,234 $ 3,496,469 71.2% 66.2%
4,000,001 - 5,000,000 3 14,440,000 2.1 $ 4,813,333 $ 5,000,000 74.5% 71.2%
6,000,001 - 7,000,000 3 19,750,000 2.8 $ 6,583,333 $ 7,000,000 69.7% 47.0%
7,000,001 - 8,000,000 2 14,350,000 2.1 $ 7,175,000 $ 7,250,000 79.0% 76.1%
8,000,001 - 9,000,000 2 17,625,000 2.5 $ 8,812,500 $ 9,000,000 77.4% 71.2%
9,000,001 - 10,000,000 1 9,800,000 1.4 $ 9,800,000 $ 9,800,000 80.0% 80.0%
10,000,001 - 15,000,000 8 102,950,000 14.7 $ 12,868,750 $ 14,700,000 72.3% 69.3%
15,000,001 - 20,000,000 6 100,565,000 14.4 $ 16,760,833 $ 18,080,000 74.8% 74.8%
20,000,001 - 25,000,000 5 114,975,000 16.4 $ 22,995,000 $ 24,475,000 72.5% 72.0%
30,000,001 - 35,000,000 2 63,465,000 9.1 $ 31,732,500 $ 33,150,000 66.8% 66.8%
45,000,001 - 50,000,000 1 50,000,000 7.2 $ 50,000,000 $ 50,000,000 71.9% 67.0%
55,000,001 - 60,000,000 2 113,950,000 16.3 $ 56,975,000 $ 57,150,000 75.0% 75.0%
60,000,001 - 65,050,000 1 65,050,000 9.3 $ 65,050,000 $ 65,050,000 70.7% 70.7%
40 $ 699,011,469 100.0% $ 17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Cut-off Maturity Date DSC Mortgage
Date Balances ($) (Mos.) * Ratio Rate
- --------------------------------------------------------------
2,460,000 - 3,000,000 119 1.39x 5.944%
3,000,001 - 4,000,000 119 1.27x 5.973%
4,000,001 - 5,000,000 119 1.27x 5.794%
6,000,001 - 7,000,000 162 1.33x 5.778%
7,000,001 - 8,000,000 89 1.24x 5.648%
8,000,001 - 9,000,000 119 1.30x 5.443%
9,000,001 - 10,000,000 118 1.37x 6.020%
10,000,001 - 15,000,000 94 1.30x 5.819%
15,000,001 - 20,000,000 109 1.47x 5.885%
20,000,001 - 25,000,000 96 1.29x 5.918%
30,000,001 - 35,000,000 91 1.49x 5.982%
45,000,001 - 50,000,000 118 1.20x 5.700%
55,000,001 - 60,000,000 120 1.28x 5.640%
60,000,001 - 65,050,000 120 1.22x 5.490%
108 1.32x 5.782%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Mortgaged Properties by State for All Mortgage Loans (1)
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Mortgaged Date Pool Date Date Date LTV LTV Ratio
State Properties Balance Balance Balance Balance Ratio at Maturity (2)
- --------------------------------------------------------------------------------------------------------------------------------
CA 17 $ 681,640,511 20.2% $40,096,501 $205,000,000 63.2% 62.9%
Southern (3) 14 613,097,511 18.2 $43,792,679 $205,000,000 63.4% 63.2%
Northern (3) 3 68,543,000 2.0 $22,847,667 $ 35,000,000 60.8% 60.8%
TX 15 271,170,183 8.0 $18,078,012 $129,000,000 74.9% 71.3%
IL 10 262,245,000 7.8 $26,224,500 $150,000,000 56.5% 56.4%
GA 27 227,487,000 6.7 $ 8,425,444 $ 20,800,000 78.5% 77.6%
IN 11 223,280,000 6.6 $20,298,182 $ 50,000,000 78.2% 77.1%
NY 12 220,292,779 6.5 $18,357,732 $100,000,000 66.8% 66.7%
FL 13 194,562,252 5.8 $14,966,327 $ 52,000,000 73.5% 71.7%
AZ 10 176,915,000 5.2 $17,691,500 $ 33,150,000 71.3% 69.2%
NC 9 158,117,439 4.7 $17,568,604 $ 32,276,339 62.3% 61.3%
TN 13 126,505,745 3.8 $ 9,731,211 $ 17,600,000 70.9% 69.5%
PA 5 109,511,994 3.2 $21,902,399 $ 56,800,000 71.6% 70.1%
NV 4 61,200,000 1.8 $15,300,000 $ 22,400,000 74.5% 74.3%
VA 8 59,601,845 1.8 $ 7,450,231 $ 16,919,049 67.3% 61.1%
ND 2 58,840,000 1.7 $29,420,000 $ 58,000,000 79.7% 70.6%
MS 3 54,743,893 1.6 $18,247,964 $ 25,600,000 66.2% 63.9%
DE 5 49,360,000 1.5 $ 9,872,000 $ 18,800,000 80.0% 71.7%
RI 1 49,000,000 1.5 $49,000,000 $ 49,000,000 73.1% 66.3%
WA 5 45,796,469 1.4 $ 9,159,294 $ 14,700,000 62.6% 48.5%
CT 4 42,385,134 1.3 $10,596,284 $ 20,000,000 56.6% 54.8%
MA 5 39,809,786 1.2 $ 7,961,957 $ 19,156,144 58.2% 56.2%
MO 4 34,528,000 1.0 $ 8,632,000 $ 28,275,000 65.1% 65.1%
MI 2 31,335,221 0.9 $15,667,611 $ 17,960,221 63.4% 61.1%
CO 3 28,850,000 0.9 $ 9,616,667 $ 15,500,000 75.3% 69.5%
NJ 1 17,341,913 0.5 $17,341,913 $ 17,341,913 53.4% 53.4%
MN 3 15,914,653 0.5 $ 5,304,884 $ 13,014,653 56.4% 54.3%
VT 1 14,003,767 0.4 $14,003,767 $ 14,003,767 52.1% 52.1%
DC 1 13,300,000 0.4 $13,300,000 $ 13,300,000 72.7% 67.6%
NE 1 12,500,000 0.4 $12,500,000 $ 12,500,000 79.9% 74.4%
UT 1 12,000,000 0.4 $12,000,000 $ 12,000,000 69.4% 69.4%
MD 2 11,795,972 0.3 $ 5,897,986 $ 8,000,000 73.0% 64.3%
KY 1 11,350,000 0.3 $11,350,000 $ 11,350,000 72.8% 65.3%
OR 1 11,000,000 0.3 $11,000,000 $ 11,000,000 71.9% 71.9%
SC 1 10,500,000 0.3 $10,500,000 $ 10,500,000 74.5% 68.2%
NH 1 7,652,616 0.2 $ 7,652,616 $ 7,652,616 52.1% 52.1%
KS 3 6,747,000 0.2 $ 2,249,000 $ 3,563,000 75.8% 75.8%
ME 1 6,700,000 0.2 $ 6,700,000 $ 6,700,000 47.9% 0.3%
ID 1 6,250,000 0.2 $ 6,250,000 $ 6,250,000 78.1% 68.8%
AL 1 4,000,000 0.1 $ 4,000,000 $ 4,000,000 68.4% 53.2%
LA 1 3,040,000 0.1 $ 3,040,000 $ 3,040,000 76.0% 68.6%
209 $3,371,274,173 100.0% $16,130,498 $205,000,000 68.5% 66.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Maturity Date DSC Mortgage
State (Mos.) (2) Ratio Rate
- ----------------------------------------------------------------
CA 99 1.54x 5.682%
Southern (3) 97 1.50x 5.686%
Northern (3) 119 1.84x 5.650%
TX 114 1.44x 5.812%
IL 105 2.06x 5.489%
GA 119 1.37x 5.916%
IN 119 1.35x 5.866%
NY 114 1.67x 5.613%
FL 117 1.43x 5.788%
AZ 92 1.37x 6.001%
NC 108 1.86x 5.572%
TN 119 1.64x 5.713%
PA 119 1.54x 5.742%
NV 98 1.38x 5.721%
VA 119 1.63x 5.663%
ND 119 1.31x 5.889%
MS 105 1.72x 5.635%
DE 119 1.29x 5.610%
RI 120 1.33x 6.200%
WA 119 1.35x 5.847%
CT 110 1.90x 5.775%
MA 98 2.05x 5.522%
MO 115 1.67x 5.476%
MI 120 1.95x 5.564%
CO 120 1.36x 5.792%
NJ 84 2.31x 5.420%
MN 120 2.19x 5.537%
VT 120 2.39x 5.440%
DC 120 1.23x 5.620%
NE 119 1.25x 5.720%
UT 120 1.85x 5.450%
MD 120 1.21x 5.840%
KY 120 1.23x 5.670%
OR 120 1.33x 5.890%
SC 119 1.20x 5.714%
NH 120 2.39x 5.440%
KS 119 1.35x 5.910%
ME 120 1.76x 5.800%
ID 119 1.24x 5.750%
AL 120 1.64x 6.140%
LA 119 1.28x 5.930%
110 1.57x 5.729%
- ------------------------
(1) Because this table presents information relating to the Mortgaged
Properties and not the Mortgage Loans, the information for Mortgage Loans
secured by more than one Mortgaged Property is based on allocated amounts
(allocating the Mortgage Loan principal balance to each of these
properties by the appraised values of the Mortgaged Properties allocated
loan amount (or specific release prices) as detailed in the related
Mortgage Loan documents).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) For purposes of determining whether a Mortgaged Property is in Northern
California or Southern California, Mortgaged Properties north of San Luis
Obispo County, Kern County and San Bernardino County were included in
Northern California and Mortgaged Properties in or south of such counties
were included in Southern California.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Mortgaged Properties by State for Loan Group 1 Mortgage Loans (1)
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Mortgaged Date Group 1 Date Date Date LTV LTV Ratio
State Properties Balance Balance Balance Balance Ratio at Maturity (2)
- --------------------------------------------------------------------------------------------------------------------------------
CA 12 $ 497,940,511 18.6% $41,495,043 $205,000,000 59.8% 59.5%
Southern (3) 9 429,397,511 16.1 $47,710,835 $205,000,000 59.7% 59.3%
Northern (3) 3 68,543,000 2.6 $22,847,667 $ 35,000,000 60.8% 60.8%
IL 9 259,330,000 9.7 $28,814,444 $150,000,000 56.4% 56.3%
GA 26 220,987,000 8.3 $ 8,499,500 $ 20,800,000 78.5% 77.6%
NY 12 220,292,779 8.2 $18,357,732 $100,000,000 66.8% 66.7%
TX 11 215,895,183 8.1 $19,626,835 $129,000,000 75.4% 71.4%
FL 13 194,562,252 7.3 $14,966,327 $ 52,000,000 73.5% 71.7%
IN 10 173,280,000 6.5 $17,328,000 $ 25,840,000 80.0% 80.0%
NC 7 131,492,439 4.9 $18,784,634 $ 32,276,339 61.2% 60.4%
AZ 6 77,300,000 2.9 $12,883,333 $ 22,400,000 71.5% 66.6%
ND 2 58,840,000 2.2 $29,420,000 $ 58,000,000 79.7% 70.6%
TN 6 57,200,745 2.1 $ 9,533,458 $ 14,316,118 64.2% 61.2%
MS 3 54,743,893 2.0 $18,247,964 $ 25,600,000 66.2% 63.9%
DE 5 49,360,000 1.8 $ 9,872,000 $ 18,800,000 80.0% 71.7%
RI 1 49,000,000 1.8 $49,000,000 $ 49,000,000 73.1% 66.3%
VA 6 47,751,845 1.8 $ 7,958,641 $ 16,919,049 64.9% 58.5%
CT 4 42,385,134 1.6 $10,596,284 $ 20,000,000 56.6% 54.8%
NV 3 38,800,000 1.5 $12,933,333 $ 21,000,000 78.1% 77.7%
MA 4 34,809,786 1.3 $ 8,702,447 $ 19,156,144 56.5% 54.9%
PA 3 34,631,994 1.3 $11,543,998 $ 15,981,994 53.6% 48.7%
MO 4 34,528,000 1.3 $ 8,632,000 $ 28,275,000 65.1% 65.1%
MI 2 31,335,221 1.2 $15,667,611 $ 17,960,221 63.4% 61.1%
CO 3 28,850,000 1.1 $ 9,616,667 $ 15,500,000 75.3% 69.5%
NJ 1 17,341,913 0.6 $17,341,913 $ 17,341,913 53.4% 53.4%
MN 3 15,914,653 0.6 $ 5,304,884 $ 13,014,653 56.4% 54.3%
VT 1 14,003,767 0.5 $14,003,767 $ 14,003,767 52.1% 52.1%
UT 1 12,000,000 0.4 $12,000,000 $ 12,000,000 69.4% 69.4%
MD 2 11,795,972 0.4 $ 5,897,986 $ 8,000,000 73.0% 64.3%
KY 1 11,350,000 0.4 $11,350,000 $ 11,350,000 72.8% 65.3%
WA 1 8,400,000 0.3 $ 8,400,000 $ 8,400,000 67.7% 54.5%
NH 1 7,652,616 0.3 $ 7,652,616 $ 7,652,616 52.1% 52.1%
KS 3 6,747,000 0.3 $ 2,249,000 $ 3,563,000 75.8% 75.8%
ME 1 6,700,000 0.3 $ 6,700,000 $ 6,700,000 47.9% 0.3%
AL 1 4,000,000 0.1 $ 4,000,000 $ 4,000,000 68.4% 53.2%
LA 1 3,040,000 0.1 $ 3,040,000 $ 3,040,000 76.0% 68.6%
169 $2,672,262,705 100.0% $15,812,205 $205,000,000 67.4% 65.4%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Maturity Date DSC Mortgage
State (Mos.) (2) Ratio Rate
- ----------------------------------------------------------------
CA 94 1.65x 5.693%
Southern (3) 90 1.62x 5.700%
Northern (3) 119 1.84x 5.650%
IL 105 2.07x 5.485%
GA 119 1.37x 5.921%
NY 114 1.67x 5.613%
TX 119 1.47x 5.792%
FL 117 1.43x 5.788%
IN 119 1.39x 5.914%
NC 106 1.93x 5.548%
AZ 106 1.28x 5.915%
ND 119 1.31x 5.889%
TN 120 1.83x 5.556%
MS 105 1.72x 5.635%
DE 119 1.29x 5.610%
RI 120 1.33x 6.200%
VA 119 1.73x 5.688%
CT 110 1.90x 5.775%
NV 119 1.43x 5.802%
MA 95 2.18x 5.501%
PA 120 1.98x 5.637%
MO 115 1.67x 5.476%
MI 120 1.95x 5.564%
CO 120 1.36x 5.792%
NJ 84 2.31x 5.420%
MN 120 2.19x 5.537%
VT 120 2.39x 5.440%
UT 120 1.85x 5.450%
MD 120 1.21x 5.840%
KY 120 1.23x 5.670%
WA 119 1.68x 6.050%
NH 120 2.39x 5.440%
KS 119 1.35x 5.910%
ME 120 1.76x 5.800%
AL 120 1.64x 6.140%
LA 119 1.28x 5.930%
110 1.63x 5.715%
- ------------------------
(1) Because this table presents information relating to the Mortgaged
Properties and not the Mortgage Loans, the information for Mortgage Loans
secured by more than one Mortgaged Property is based on allocated amounts
(allocating the Mortgage Loan principal balance to each of these
properties by the appraised values of the Mortgaged Properties allocated
loan amount (or specific release prices) as detailed in the related
Mortgage Loan documents).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) For purposes of determining whether a Mortgaged Property is in Northern
California or Southern California, Mortgaged Properties north of San Luis
Obispo County, Kern County and San Bernardino County were included in
Northern California and Mortgaged Properties in or south of such counties
were included in Southern California.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Mortgaged Properties by State for Loan Group 2 Mortgage Loans (1)
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Mortgaged Date Group 2 Date Date Date LTV LTV Ratio
State Properties Balance Balance Balance Balance Ratio at Maturity (2)
- --------------------------------------------------------------------------------------------------------------------------------
CA 5 $ 183,700,000 26.3% $36,740,000 $ 65,050,000 72.2% 72.2%
Southern (3) 5 183,700,000 26.3 $36,740,000 $ 65,050,000 72.2% 72.2%
AZ 4 99,615,000 14.3 $24,903,750 $ 33,150,000 71.2% 71.2%
PA 2 74,880,000 10.7 $37,440,000 $ 56,800,000 80.0% 80.0%
TN 7 69,305,000 9.9 $ 9,900,714 $ 17,600,000 76.4% 76.4%
TX 4 55,275,000 7.9 $13,818,750 $ 24,475,000 73.0% 71.0%
IN 1 50,000,000 7.2 $50,000,000 $ 50,000,000 71.9% 67.0%
WA 4 37,396,469 5.3 $ 9,349,117 $ 14,700,000 61.4% 47.2%
NC 2 26,625,000 3.8 $13,312,500 $ 18,000,000 67.9% 65.8%
NV 1 22,400,000 3.2 $22,400,000 $ 22,400,000 68.3% 68.3%
DC 1 13,300,000 1.9 $13,300,000 $ 13,300,000 72.7% 67.6%
NE 1 12,500,000 1.8 $12,500,000 $ 12,500,000 79.9% 74.4%
VA 2 11,850,000 1.7 $ 5,925,000 $ 7,250,000 77.1% 71.7%
OR 1 11,000,000 1.6 $11,000,000 $ 11,000,000 71.9% 71.9%
SC 1 10,500,000 1.5 $10,500,000 $ 10,500,000 74.5% 68.2%
GA 1 6,500,000 0.9 $ 6,500,000 $ 6,500,000 76.5% 76.5%
ID 1 6,250,000 0.9 $ 6,250,000 $ 6,250,000 78.1% 68.8%
MA 1 5,000,000 0.7 $ 5,000,000 $ 5,000,000 70.4% 65.6%
IL 1 2,915,000 0.4 $ 2,915,000 $ 2,915,000 63.0% 63.0%
40 $ 699,011,469 100.0% $17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Maturity Date DSC Mortgage
State (Mos.) (2) Ratio Rate
- ----------------------------------------------------------------
CA 114 1.24x 5.655%
Southern (3) 114 1.24x 5.655%
AZ 80 1.44x 6.068%
PA 119 1.34x 5.790%
TN 118 1.48x 5.843%
TX 94 1.31x 5.892%
IN 118 1.20x 5.700%
WA 118 1.27x 5.801%
NC 119 1.50x 5.692%
NV 60 1.29x 5.580%
DC 120 1.23x 5.620%
NE 119 1.25x 5.720%
VA 120 1.23x 5.562%
OR 120 1.33x 5.890%
SC 119 1.20x 5.714%
GA 119 1.59x 5.750%
ID 119 1.24x 5.750%
MA 120 1.21x 5.670%
IL 119 1.40x 5.880%
108 1.32x 5.782%
- ------------------------
(1) Because this table presents information relating to the Mortgaged
Properties and not the Mortgage Loans, the information for Mortgage Loans
secured by more than one Mortgaged Property is based on allocated amounts
(allocating the Mortgage Loan principal balance to each of these
properties by the appraised values of the Mortgaged Properties allocated
loan amount (or specific release prices) as detailed in the related
Mortgage Loan documents).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) For purposes of determining whether a Mortgaged Property is in Northern
California or Southern California, Mortgaged Properties north of San Luis
Obispo County, Kern County and San Bernardino County were included in
Northern California and Mortgaged Properties in or south of such counties
were included in Southern California.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Underwritten DSC Ratios for All Mortgage Loans as of the Cut-Off Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Underwritten Mortgage Date Pool Date Date Date LTV LTV Ratio
DSC Ratios (x) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
1.04 - 1.14 1 $ 100,000,000 3.0% $100,000,000 $100,000,000 80.0% 80.0%
1.15 - 1.19 3 37,080,600 1.1 $ 12,360,200 $ 22,400,000 66.3% 50.8%
1.20 - 1.24 31 482,957,441 14.3 $ 15,579,272 $ 65,050,000 74.8% 72.0%
1.25 - 1.29 19 232,035,000 6.9 $ 12,212,368 $ 37,000,000 73.5% 69.4%
1.30 - 1.34 20 494,977,796 14.7 $ 24,748,890 $129,000,000 77.3% 72.4%
1.35 - 1.39 17 635,981,000 18.9 $ 37,410,647 $318,976,000 75.7% 75.2%
1.40 - 1.44 12 140,552,511 4.2 $ 11,712,709 $ 30,750,000 71.2% 69.6%
1.45 - 1.49 6 84,346,722 2.5 $ 14,057,787 $ 18,750,000 76.7% 76.3%
1.50 - 1.54 5 38,450,000 1.1 $ 7,690,000 $ 17,500,000 68.7% 67.4%
1.55 - 1.59 5 103,350,000 3.1 $ 20,670,000 $ 33,150,000 67.1% 67.1%
1.60 - 1.64 3 25,043,000 0.7 $ 8,347,667 $ 16,043,000 65.8% 63.3%
1.65 - 1.69 3 46,450,000 1.4 $ 15,483,333 $ 25,025,000 69.1% 66.7%
1.70 - 1.74 3 44,425,000 1.3 $ 14,808,333 $ 28,275,000 65.3% 65.3%
1.75 - 1.79 2 16,837,000 0.5 $ 8,418,500 $ 10,137,000 55.8% 36.9%
1.85 - 1.89 1 12,000,000 0.4 $ 12,000,000 $ 12,000,000 69.4% 69.4%
1.90 - 1.94 3 28,241,000 0.8 $ 9,413,667 $ 16,185,000 56.3% 52.9%
1.95 - 1.99 2 207,690,000 6.2 $103,845,000 $205,000,000 45.1% 45.1%
2.00 - 2.04 1 840,000 0.0 $ 840,000 $ 840,000 60.0% 60.0%
2.15 - 2.19 2 185,000,000 5.5 $ 92,500,000 $150,000,000 58.3% 58.3%
2.30 - 2.44 3 455,017,103 13.5 $151,672,368 $233,977,430 51.8% 51.8%
142 $3,371,274,173 100.0% $ 23,741,367 $318,976,000 68.5% 66.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Underwritten Maturity Date DSC Mortgage
DSC Ratios (x) (Mos.) * Ratio Rate
- --------------------------------------------------------------
1.04 - 1.14 120 1.04x 5.760%
1.15 - 1.19 142 1.18x 6.057%
1.20 - 1.24 118 1.22x 5.762%
1.25 - 1.29 104 1.27x 5.935%
1.30 - 1.34 117 1.32x 5.866%
1.35 - 1.39 115 1.38x 5.932%
1.40 - 1.44 107 1.41x 5.855%
1.45 - 1.49 110 1.47x 5.754%
1.50 - 1.54 119 1.52x 5.752%
1.55 - 1.59 119 1.57x 5.715%
1.60 - 1.64 120 1.62x 5.723%
1.65 - 1.69 118 1.68x 5.727%
1.70 - 1.74 116 1.73x 5.460%
1.75 - 1.79 119 1.75x 5.619%
1.85 - 1.89 120 1.85x 5.450%
1.90 - 1.94 120 1.92x 5.461%
1.95 - 1.99 59 1.97x 5.305%
2.00 - 2.04 117 2.01x 5.870%
2.15 - 2.19 119 2.15x 5.425%
2.30 - 2.44 99 2.37x 5.453%
110 1.57x 5.729%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Underwritten DSC Ratios for Loan Group 1 Mortgage Loans as of the
Cut-Off Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Underwritten Mortgage Date Group 1 Date Date Date LTV LTV Ratio
DSC Ratios (x) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
1.04 - 1.14 1 $ 100,000,000 3.7% $100,000,000 $100,000,000 80.0% 80.0%
1.15 - 1.19 2 30,080,600 1.1 $ 15,040,300 $ 22,400,000 68.7% 62.7%
1.20 - 1.24 21 241,960,972 9.1 $ 11,521,951 $ 52,000,000 77.3% 73.8%
1.25 - 1.29 10 110,210,000 4.1 $ 11,021,000 $ 37,000,000 74.7% 68.7%
1.30 - 1.34 13 359,532,796 13.5 $ 27,656,369 $129,000,000 77.4% 70.8%
1.35 - 1.39 11 564,001,000 21.1 $ 51,272,818 $318,976,000 75.5% 75.0%
1.40 - 1.44 10 107,322,511 4.0 $ 10,732,251 $ 30,750,000 71.9% 69.8%
1.45 - 1.49 5 69,646,722 2.6 $ 13,929,344 $ 18,750,000 77.1% 76.5%
1.50 - 1.54 5 38,450,000 1.4 $ 7,690,000 $ 17,500,000 68.7% 67.4%
1.55 - 1.59 2 45,700,000 1.7 $ 22,850,000 $ 28,200,000 68.8% 68.8%
1.60 - 1.64 3 25,043,000 0.9 $ 8,347,667 $ 16,043,000 65.8% 63.3%
1.65 - 1.69 3 46,450,000 1.7 $ 15,483,333 $ 25,025,000 69.1% 66.7%
1.70 - 1.74 3 44,425,000 1.7 $ 14,808,333 $ 28,275,000 65.3% 65.3%
1.75 - 1.79 2 16,837,000 0.6 $ 8,418,500 $ 10,137,000 55.8% 36.9%
1.85 - 1.89 1 12,000,000 0.4 $ 12,000,000 $ 12,000,000 69.4% 69.4%
1.90 - 1.94 2 12,056,000 0.5 $ 6,028,000 $ 10,200,000 45.0% 36.9%
1.95 - 1.99 2 207,690,000 7.8 $103,845,000 $205,000,000 45.1% 45.1%
2.00 - 2.04 1 840,000 0.0 $ 840,000 $ 840,000 60.0% 60.0%
2.15 - 2.19 2 185,000,000 6.9 $ 92,500,000 $150,000,000 58.3% 58.3%
2.30 - 2.44 3 455,017,103 17.0 $151,672,368 $233,977,430 51.8% 51.8%
102 $2,672,262,705 100.0% $ 26,198,654 $318,976,000 67.4% 65.4%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Underwritten Maturity Date DSC Mortgage
DSC Ratios (x) (Mos.) * Ratio Rate
- --------------------------------------------------------------
1.04 - 1.14 120 1.04x 5.760%
1.15 - 1.19 119 1.18x 6.110%
1.20 - 1.24 117 1.21x 5.923%
1.25 - 1.29 119 1.27x 5.900%
1.30 - 1.34 116 1.32x 5.877%
1.35 - 1.39 119 1.38x 5.931%
1.40 - 1.44 119 1.41x 5.799%
1.45 - 1.49 120 1.47x 5.784%
1.50 - 1.54 119 1.52x 5.752%
1.55 - 1.59 118 1.57x 5.544%
1.60 - 1.64 120 1.62x 5.723%
1.65 - 1.69 118 1.68x 5.727%
1.70 - 1.74 116 1.73x 5.460%
1.75 - 1.79 119 1.75x 5.619%
1.85 - 1.89 120 1.85x 5.450%
1.90 - 1.94 119 1.90x 5.731%
1.95 - 1.99 59 1.97x 5.305%
2.00 - 2.04 117 2.01x 5.870%
2.15 - 2.19 119 2.15x 5.425%
2.30 - 2.44 99 2.37x 5.453%
110 1.63x 5.715%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Underwritten DSC Ratios for Loan Group 2 Mortgage Loans as of the
Cut-Off Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Underwritten Mortgage Date Group 2 Date Date Date LTV LTV Ratio
DSC Ratios (x) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
1.17 - 1.19 1 $ 7,000,000 1.0% $ 7,000,000 $ 7,000,000 56.0% 0.0%
1.20 - 1.24 10 240,996,469 34.5 $ 24,099,647 $ 65,050,000 72.3% 70.1%
1.25 - 1.29 9 121,825,000 17.4 $ 13,536,111 $ 24,475,000 72.5% 70.0%
1.30 - 1.34 7 135,445,000 19.4 $ 19,349,286 $ 56,800,000 77.1% 76.6%
1.35 - 1.39 6 71,980,000 10.3 $ 11,996,667 $ 22,100,000 77.1% 77.1%
1.40 - 1.44 2 33,230,000 4.8 $ 16,615,000 $ 30,315,000 68.8% 68.8%
1.45 - 1.49 1 14,700,000 2.1 $ 14,700,000 $ 14,700,000 74.9% 74.9%
1.55 - 1.59 3 57,650,000 8.2 $ 19,216,667 $ 33,150,000 65.8% 65.8%
1.90 - 1.94 1 16,185,000 2.3 $ 16,185,000 $ 16,185,000 64.7% 64.7%
40 $ 699,011,469 100.0% $ 17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Underwritten Maturity Date DSC Mortgage
DSC Ratios (x) (Mos.) * Ratio Rate
- --------------------------------------------------------------
1.17 - 1.19 240 1.17x 5.830%
1.20 - 1.24 119 1.22x 5.601%
1.25 - 1.29 90 1.27x 5.968%
1.30 - 1.34 119 1.33x 5.839%
1.35 - 1.39 88 1.37x 5.939%
1.40 - 1.44 65 1.40x 6.035%
1.45 - 1.49 60 1.46x 5.610%
1.55 - 1.59 120 1.58x 5.851%
1.90 - 1.94 120 1.94x 5.260%
108 1.32x 5.782%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of LTV Ratios for All Mortgage Loans as of the Cut-Off Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Cut-off Date Mortgage Date Pool Date Date Date LTV LTV Ratio
LTV Ratios (%) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
40.51 - 50.00 5 $ 283,500,000 8.4% $ 56,700,000 $205,000,000 45.1% 43.6%
50.01 - 55.00 2 395,017,103 11.7 $197,508,552 $233,977,430 52.6% 52.6%
55.01 - 60.00 10 259,090,000 7.7 $ 25,909,000 $150,000,000 57.9% 55.4%
60.01 - 65.00 16 197,338,980 5.9 $ 12,333,686 $ 33,150,000 63.3% 61.7%
65.01 - 70.00 20 273,817,000 8.1 $ 13,690,850 $ 30,315,000 68.6% 67.4%
70.01 - 75.00 32 624,672,000 18.5 $ 19,521,000 $132,000,000 71.9% 68.9%
75.01 - 80.00 56 1,330,839,090 39.5 $ 23,764,984 $318,976,000 79.4% 77.2%
80.01 - 80.46 1 7,000,000 0.2 $ 7,000,000 $ 7,000,000 80.5% 73.9%
142 $3,371,274,173 100.0% $ 23,741,367 $318,976,000 68.5% 66.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Cut-off Date Maturity Date DSC Mortgage
LTV Ratios (%) (Mos.) * Ratio Rate
- --------------------------------------------------------------
40.51 - 50.00 62 2.06x 5.396%
50.01 - 55.00 105 2.36x 5.432%
55.01 - 60.00 122 1.92x 5.500%
60.01 - 65.00 119 1.56x 5.783%
65.01 - 70.00 104 1.47x 5.792%
70.01 - 75.00 117 1.30x 5.823%
75.01 - 80.00 116 1.31x 5.867%
80.01 - 80.46 119 1.35x 5.880%
110 1.57x 5.729%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
Range of LTV Ratios for Loan Group 1 Mortgage Loans as of the Cut-Off Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Cut-off Date Mortgage Date Group 1 Date Date Date LTV LTV Ratio
LTV Ratios (%) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
40.51 - 50.00 5 $ 283,500,000 10.6% $ 56,700,000 $205,000,000 45.1% 43.6%
50.01 - 55.00 2 395,017,103 14.8 $197,508,552 $233,977,430 52.6% 52.6%
55.01 - 60.00 8 239,890,000 9.0 $ 29,986,250 $150,000,000 58.1% 57.5%
60.01 - 65.00 11 123,592,511 4.6 $ 11,235,683 $ 28,275,000 62.7% 60.4%
65.01 - 70.00 15 158,927,000 5.9 $ 10,595,133 $ 28,200,000 68.7% 67.0%
70.01 - 75.00 22 384,747,000 14.4 $ 17,488,500 $132,000,000 72.1% 68.5%
75.01 - 80.00 38 1,079,589,090 40.4 $ 28,410,239 $318,976,000 79.4% 76.9%
80.01 - 80.46 1 7,000,000 0.3 $ 7,000,000 $ 7,000,000 80.5% 73.9%
102 $2,672,262,705 100.0% $ 26,198,654 $318,976,000 67.4% 65.4%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Cut-off Date Maturity Date DSC Mortgage
LTV Ratios (%) (Mos.) * Ratio Rate
- --------------------------------------------------------------
40.51 - 50.00 62 2.06x 5.396%
50.01 - 55.00 105 2.36x 5.432%
55.01 - 60.00 119 1.98x 5.478%
60.01 - 65.00 118 1.51x 5.812%
65.01 - 70.00 118 1.58x 5.701%
70.01 - 75.00 118 1.34x 5.970%
75.01 - 80.00 118 1.31x 5.855%
80.01 - 80.46 119 1.35x 5.880%
110 1.63x 5.715%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of LTV Ratios for Loan Group 2 Mortgage Loans as of the Cut-Off Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Cut-off Date Mortgage Date Group 2 Date Date Date LTV LTV Ratio
LTV Ratios (%) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
55.71 - 60.00 2 $ 19,200,000 2.7% $ 9,600,000 $ 12,200,000 55.8% 29.8%
60.01 - 65.00 5 73,746,469 10.6 $ 14,749,294 $ 33,150,000 64.4% 63.9%
65.01 - 70.00 5 114,890,000 16.4 $ 22,978,000 $ 30,315,000 68.5% 68.0%
70.01 - 75.00 10 239,925,000 34.3 $ 23,992,500 $ 65,050,000 71.6% 69.6%
75.01 - 80.00 18 251,250,000 35.9 $ 13,958,333 $ 56,800,000 79.6% 78.7%
40 $ 699,011,469 100.0% $ 17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Cut-off Date Maturity Date DSC Mortgage
LTV Ratios (%) (Mos.) * Ratio Rate
- --------------------------------------------------------------
55.71 - 60.00 164 1.23x 5.779%
60.01 - 65.00 120 1.63x 5.735%
65.01 - 70.00 84 1.33x 5.918%
70.01 - 75.00 116 1.24x 5.586%
75.01 - 80.00 105 1.32x 5.920%
108 1.32x 5.782%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of LTV Ratios for All Mortgage Loans as of the Maturity Date or
Anticipated Repayment Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Maturity Date Mortgage Date Pool Date Date Date LTV LTV Ratio
or ARD LTV Ratios (%) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
0.00 - 5.00 2 $ 13,700,000 0.4% $ 6,850,000 $ 7,000,000 52.0% 0.2%
30.01 - 40.00 3 18,050,000 0.5 $ 6,016,667 $ 10,200,000 46.2% 33.7%
40.01 - 50.00 4 278,700,000 8.3 $ 69,675,000 $205,000,000 45.7% 45.3%
50.01 - 55.00 9 424,711,083 12.6 $ 47,190,120 $233,977,430 53.3% 52.7%
55.01 - 60.00 8 280,640,000 8.3 $ 35,080,000 $150,000,000 59.1% 58.3%
60.01 - 65.00 20 221,565,796 6.6 $ 11,078,290 $ 33,150,000 67.1% 63.4%
65.01 - 70.00 35 496,248,694 14.7 $ 14,178,534 $ 50,000,000 71.0% 67.7%
70.01 - 75.00 32 751,782,600 22.3 $ 23,493,206 $132,000,000 75.6% 72.3%
75.01 - 80.00 29 885,876,000 26.3 $ 30,547,448 $318,976,000 79.6% 79.6%
142 $3,371,274,173 100.0% $ 23,741,367 $318,976,000 68.5% 66.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Maturity Date Maturity Date DSC Mortgage
or ARD LTV Ratios (%) (Mos.) * Ratio Rate
- --------------------------------------------------------------
0.00 - 5.00 181 1.46x 5.815%
30.01 - 40.00 120 1.64x 5.771%
40.01 - 50.00 61 2.04x 5.390%
50.01 - 55.00 106 2.30x 5.469%
55.01 - 60.00 119 1.88x 5.593%
60.01 - 65.00 119 1.53x 5.732%
65.01 - 70.00 110 1.37x 5.811%
70.01 - 75.00 118 1.31x 5.816%
75.01 - 80.00 114 1.32x 5.881%
110 1.57x 5.729%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of LTV Ratios for Loan Group 1 Mortgage Loans as of the Maturity Date or
Anticipated Repayment Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Maturity Date Mortgage Date Group 1 Date Date Date LTV LTV Ratio
or ARD LTV Ratios (%) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
0.33 - 5.00 1 $ 6,700,000 0.3% $ 6,700,000 $ 6,700,000 47.9% 0.3%
30.01 - 40.00 3 18,050,000 0.7 $ 6,016,667 $ 10,200,000 46.2% 33.7%
40.01 - 50.00 3 266,500,000 10.0 $ 88,833,333 $205,000,000 45.3% 45.2%
50.01 - 55.00 8 421,214,614 15.8 $ 52,651,827 $233,977,430 53.3% 52.6%
55.01 - 60.00 8 280,640,000 10.5 $ 35,080,000 $150,000,000 59.1% 58.3%
60.01 - 65.00 16 151,315,796 5.7 $ 9,457,237 $ 28,275,000 68.4% 62.9%
65.01 - 70.00 23 283,083,694 10.6 $ 12,307,987 $ 49,000,000 71.4% 67.7%
70.01 - 75.00 25 575,132,600 21.5 $ 23,005,304 $132,000,000 76.6% 72.5%
75.01 - 80.00 15 669,626,000 25.1 $ 44,641,733 $318,976,000 79.5% 79.5%
102 $2,672,262,705 100.0% $ 26,198,654 $318,976,000 67.4% 65.4%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Maturity Date Maturity Date DSC Mortgage
or ARD LTV Ratios (%) (Mos.) * Ratio Rate
- --------------------------------------------------------------
0.33 - 5.00 120 1.76x 5.800%
30.01 - 40.00 120 1.64x 5.771%
40.01 - 50.00 58 2.07x 5.373%
50.01 - 55.00 106 2.31x 5.465%
55.01 - 60.00 119 1.88x 5.593%
60.01 - 65.00 118 1.47x 5.736%
65.01 - 70.00 117 1.43x 5.813%
70.01 - 75.00 119 1.32x 5.903%
75.01 - 80.00 118 1.32x 5.851%
110 1.63x 5.715%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of LTV Ratios for Loan Group 2 Mortgage Loans as of the Maturity Date or
Anticipated Repayment Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Maturity Date Mortgage Date Group 2 Date Date Date LTV LTV Ratio
or ARD LTV Ratios (%) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
0.00 - 5.00 1 $ 7,000,000 1.0% $ 7,000,000 $ 7,000,000 56.0% 0.0%
40.01 - 50.00 1 12,200,000 1.7 $ 12,200,000 $ 12,200,000 55.7% 46.9%
50.01 - 55.00 1 3,496,469 0.5 $ 3,496,469 $ 3,496,469 63.1% 53.5%
60.01 - 65.00 4 70,250,000 10.0 $ 17,562,500 $ 33,150,000 64.5% 64.5%
65.01 - 70.00 12 213,165,000 30.5 $ 17,763,750 $ 50,000,000 70.5% 67.7%
70.01 - 75.00 7 176,650,000 25.3 $ 25,235,714 $ 65,050,000 72.4% 71.5%
75.01 - 80.00 14 216,250,000 30.9 $ 15,446,429 $ 56,800,000 79.6% 79.6%
40 $ 699,011,469 100.0% $ 17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Maturity Date Maturity Date DSC Mortgage
or ARD LTV Ratios (%) (Mos.) * Ratio Rate
- --------------------------------------------------------------
0.00 - 5.00 240 1.17x 5.830%
40.01 - 50.00 120 1.26x 5.750%
50.01 - 55.00 119 1.21x 5.930%
60.01 - 65.00 120 1.65x 5.725%
65.01 - 70.00 100 1.28x 5.808%
70.01 - 75.00 115 1.26x 5.533%
75.01 - 80.00 102 1.33x 5.976%
108 1.32x 5.782%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Mortgage Rates for All Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Mortgage Date Pool Date Date Date LTV LTV Ratio
Mortgage Rates (%) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
5.260 - 5.499 13 $ 975,817,103 28.9% $ 75,062,854 $233,977,430 55.7% 55.6%
5.500 - 5.749 40 610,722,972 18.1 $ 15,268,074 $ 60,000,000 68.5% 66.0%
5.750 - 5.999 59 1,235,662,987 36.7 $ 20,943,440 $318,976,000 76.6% 73.7%
6.000 - 6.249 24 469,445,111 13.9 $ 19,560,213 $132,000,000 73.3% 70.9%
6.250 - 6.499 5 64,126,000 1.9 $ 12,825,200 $ 24,475,000 69.9% 67.6%
6.500 - 6.505 1 15,500,000 0.5 $ 15,500,000 $ 15,500,000 79.9% 79.9%
142 $3,371,274,173 100.0% $ 23,741,367 $318,976,000 68.5% 66.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Maturity Date DSC Mortgage
Mortgage Rates (%) (Mos.) * Ratio Rate
- --------------------------------------------------------------
5.260 - 5.499 101 2.03x 5.399%
5.500 - 5.749 108 1.54x 5.637%
5.750 - 5.999 119 1.33x 5.855%
6.000 - 6.249 112 1.32x 6.095%
6.250 - 6.499 98 1.28x 6.344%
6.500 - 6.505 57 1.25x 6.505%
110 1.57x 5.729%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Mortgage Rates for Loan Group 1 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Mortgage Date Group 1 Date Date Date LTV LTV Ratio
Mortgage Rates (%) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
5.280 - 5.499 8 $ 821,182,103 30.7% $102,647,763 $233,977,430 52.8% 52.8%
5.500 - 5.749 31 469,097,972 17.6 $ 15,132,193 $ 60,000,000 67.3% 65.1%
5.750 - 5.999 44 992,471,518 37.1 $ 22,556,171 $318,976,000 77.8% 74.7%
6.000 - 6.249 16 363,910,111 13.6 $ 22,744,382 $132,000,000 72.4% 69.2%
6.250 - 6.450 3 25,601,000 1.0 $ 8,533,667 $ 12,300,000 66.6% 63.0%
102 $2,672,262,705 100.0% $ 26,198,654 $318,976,000 67.4% 65.4%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Maturity Date DSC Mortgage
Mortgage Rates (%) (Mos.) * Ratio Rate
- --------------------------------------------------------------
5.280 - 5.499 97 2.17x 5.389%
5.500 - 5.749 109 1.63x 5.631%
5.750 - 5.999 119 1.32x 5.864%
6.000 - 6.249 119 1.31x 6.110%
6.250 - 6.450 100 1.29x 6.358%
110 1.63x 5.715%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Mortgage Rates for Loan Group 2 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range of Mortgage Date Group 2 Date Date Date LTV LTV Ratio
Mortgage Rates (%) Loans Balance Balance Balance Balance Ratio at Maturity *
- -----------------------------------------------------------------------------------------------------------------------------
5.260 - 5.499 5 $ 154,635,000 22.1% $ 30,927,000 $ 65,050,000 70.8% 70.2%
5.500 - 5.749 9 141,625,000 20.3 $ 15,736,111 $ 50,000,000 72.8% 68.9%
5.750 - 5.999 15 243,191,469 34.8 $ 16,212,765 $ 56,800,000 72.0% 69.6%
6.000 - 6.249 8 105,535,000 15.1 $ 13,191,875 $ 30,315,000 76.6% 76.6%
6.250 - 6.499 2 38,525,000 5.5 $ 19,262,500 $ 24,475,000 72.2% 70.7%
6.500 - 6.505 1 15,500,000 2.2 $ 15,500,000 $ 15,500,000 79.9% 79.9%
40 $ 699,011,469 100.0% $ 17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Maturity Date DSC Mortgage
Mortgage Rates (%) (Mos.) * Ratio Rate
- --------------------------------------------------------------
5.260 - 5.499 120 1.30x 5.457%
5.500 - 5.749 103 1.26x 5.656%
5.750 - 5.999 117 1.37x 5.814%
6.000 - 6.249 89 1.37x 6.043%
6.250 - 6.499 96 1.26x 6.334%
6.500 - 6.505 57 1.25x 6.505%
108 1.32x 5.782%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Original Terms to Maturity or Anticipated Repayment Date for All
Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Range of Original Terms to Number of Cut-Off Date Cut-Off Cut-Off Cut-Off
Maturity or Anticipated Mortgage Date Pool Date Date Date LTV
Repayment Date (months) Loans Balance Balance Balance Balance Ratio
- ----------------------------------------------------------------------------------------------------------------
0 - 60 12 $ 430,795,000 12.8% $ 35,899,583 $ 205,000,000 56.3%
61 - 84 1 161,039,673 4.8 $ 161,039,673 $ 161,039,673 53.4%
109 - 120 128 2,772,439,500 82.2 $ 21,659,684 $ 318,976,000 71.3%
229 - 240 1 7,000,000 0.2 $ 7,000,000 $ 7,000,000 56.0%
142 $ 3,371,274,173 100.0% $ 23,741,367 $ 318,976,000 68.5%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Range of Original Terms to Wtd. Avg. Term to Cut-Off Wtd. Avg.
Maturity or Anticipated LTV Ratio Maturity Date DSC Mortgage
Repayment Date (months) at Maturity * (Mos.) * Ratio Rate
- --------------------------------------------------------------------------------
0 - 60 56.2% 59 1.79x 5.602%
61 - 84 53.4% 84 2.31x 5.420%
109 - 120 69.1% 119 1.49x 5.767%
229 - 240 0.0% 240 1.17x 5.830%
66.6% 110 1.57x 5.729%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Original Terms to Maturity or Anticipated Repayment Date for
Loan Group 1 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Range of Original Terms to Number of Cut-Off Date Cut-Off Cut-Off Cut-Off
Maturity or Anticipated Mortgage Date Group 1 Date Date Date LTV
Repayment Date (months) Loans Balance Balance Balance Balance Ratio
- ----------------------------------------------------------------------------------------------------------------
0 - 60 4 $ 289,930,000 10.8% $ 72,482,500 $ 205,000,000 47.8%
61 - 84 1 161,039,673 6.0 $ 161,039,673 $ 161,039,673 53.4%
109 - 120 97 2,221,293,032 83.1 $ 22,899,928 $ 318,976,000 71.0%
102 $ 2,672,262,705 100.0% $ 26,198,654 $ 318,976,000 67.4%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Range of Original Terms to Wtd. Avg. Term to Cut-Off Wtd. Avg.
Maturity or Anticipated LTV Ratio Maturity Date DSC Mortgage
Repayment Date (months) at Maturity * (Mos.) * Ratio Rate
- --------------------------------------------------------------------------------
0 - 60 47.7% 58 2.01x 5.416%
61 - 84 53.4% 84 2.31x 5.420%
109 - 120 68.6% 119 1.54x 5.776%
65.4% 110 1.63x 5.715%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Original Terms to Maturity or Anticipated Repayment Date for
Loan Group 2 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Range of Original Terms to Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Maturity or Anticipated Mortgage Date Group 2 Date Date Date LTV LTV Ratio
Repayment Date (months) Loans Balance Balance Balance Balance Ratio at Maturity *
- ------------------------------------------------------------------------------------------------------------------------------
0 - 60 8 $ 140,865,000 20.2% $ 17,608,125 $ 30,315,000 73.7% 73.7%
109 - 120 31 551,146,469 78.8 $ 17,778,918 $ 65,050,000 72.7% 71.1%
229 - 240 1 7,000,000 1.0 $ 7,000,000 $ 7,000,000 56.0% 0.0%
40 $ 699,011,469 100.0% $ 17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Range of Original Terms to Term to Cut-Off Wtd. Avg.
Maturity or Anticipated Maturity Date DSC Mortgage
Repayment Date (months) (Mos.) * Ratio Rate
- ---------------------------------------------------------------
0 - 60 59 1.35x 5.985%
109 - 120 119 1.32x 5.729%
229 - 240 240 1.17x 5.830%
108 1.32x 5.782%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Remaining Terms to Maturity or Anticipated Repayment Date for All
Mortgage Loans as of the Cut-Off Date
% of
Range of Remaining Aggregate Cut-Off Average Maximum Wtd. Avg.
Terms to Maturity or Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Anticipated Repayment Mortgage Date Pool Date Date Date LTV LTV Ratio
Date (months) Loans Balance Balance Balance Balance Ratio at Maturity *
- --------------------------------------------------------------------------------------------------------------------------------
0 - 60 12 $ 430,795,000 12.8% $ 35,899,583 $ 205,000,000 56.3% 56.2%
61 - 84 1 161,039,673 4.8 $ 161,039,673 $ 161,039,673 53.4% 53.4%
109 - 120 128 2,772,439,500 82.2 $ 21,659,684 $ 318,976,000 71.3% 69.1%
229 - 240 1 7,000,000 0.2 $ 7,000,000 $ 7,000,000 56.0% 0.0%
142 $ 3,371,274,173 100.0% $ 23,741,367 $ 318,976,000 68.5% 66.6%
Wtd. Avg.
Stated
Range of Remaining Remaining Wtd. Avg.
Terms to Maturity or Term to Cut-Off Wtd. Avg.
Anticipated Repayment Maturity Date DSC Mortgage
Date (months) (Mos.) * Ratio Rate
- --------------------------------------------------------------
0 - 60 59 1.79x 5.602%
61 - 84 84 2.31x 5.420%
109 - 120 119 1.49x 5.767%
229 - 240 240 1.17x 5.830%
110 1.57x 5.729%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Remaining Terms to Maturity or Anticipated Repayment Date for Loan
Group 1 Mortgage Loans as of the Cut-Off Date
% of
Range of Remaining Aggregate Cut-Off Average Maximum Wtd. Avg.
Terms to Maturity or Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Anticipated Repayment Mortgage Date Group 1 Date Date Date LTV LTV Ratio
Date (months) Loans Balance Balance Balance Balance Ratio at Maturity *
- --------------------------------------------------------------------------------------------------------------------------------
0 - 60 4 $ 289,930,000 10.8% $ 72,482,500 $ 205,000,000 47.8% 47.7%
61 - 84 1 161,039,673 6.0 $ 161,039,673 $ 161,039,673 53.4% 53.4%
109 - 120 97 2,221,293,032 83.1 $ 22,899,928 $ 318,976,000 71.0% 68.6%
102 $ 2,672,262,705 100.0% $ 26,198,654 $ 318,976,000 67.4% 65.4%
Wtd. Avg.
Stated
Range of Remaining Remaining Wtd. Avg.
Terms to Maturity or Term to Cut-Off Wtd. Avg.
Anticipated Repayment Maturity Date DSC Mortgage
Date (months) (Mos.) * Ratio Rate
- --------------------------------------------------------------
0 - 60 58 2.01x 5.416%
61 - 84 84 2.31x 5.420%
109 - 120 119 1.54x 5.776%
110 1.63x 5.715%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Remaining Terms to Maturity or Anticipated Repayment Date for Loan
Group 2 Mortgage Loans as of the Cut-Off Date
% of
Range of Remaining Aggregate Cut-Off Average Maximum Wtd. Avg.
Terms to Maturity or Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Anticipated Repayment Mortgage Date Group 2 Date Date Date LTV LTV Ratio
Date (months) Loans Balance Balance Balance Balance Ratio at Maturity *
- --------------------------------------------------------------------------------------------------------------------------------
0 - 60 8 $ 140,865,000 20.2% $ 17,608,125 $ 30,315,000 73.7% 73.7%
109 - 120 31 551,146,469 78.8 $ 17,778,918 $ 65,050,000 72.7% 71.1%
229 - 240 1 7,000,000 1.0 $ 7,000,000 $ 7,000,000 56.0% 0.0%
40 $ 699,011,469 100.0% $ 17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Range of Remaining Remaining Wtd. Avg.
Terms to Maturity or Term to Cut-Off Wtd. Avg.
Anticipated Repayment Maturity Date DSC Mortgage
Date (months) (Mos.) * Ratio Rate
- --------------------------------------------------------------
0 - 60 59 1.35x 5.985%
109 - 120 119 1.32x 5.729%
229 - 240 240 1.17x 5.830%
108 1.32x 5.782%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Remaining Amortization Terms for All Mortgage Loans as of
the Cut-Off Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Range of Remaining Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Amortization Terms Mortgage Date Pool Date Date Date LTV LTV Ratio
(months) (1) Loans Balance Balance Balance Balance Ratio at Maturity (2)
- -------------------------------------------------------------------------------------------------------------------------------
0 - 120 1 $ 6,700,000 0.2% $ 6,700,000 $ 6,700,000 47.9% 0.3%
229 - 264 2 13,250,000 0.4 $ 6,625,000 $ 7,000,000 55.9% 17.1%
265 - 300 4 33,100,000 1.0 $ 8,275,000 $ 10,500,000 61.8% 49.6%
349 - 360 59 809,625,070 24.0 $13,722,459 $129,000,000 74.5% 68.2%
361 - 420 2 42,700,000 1.3 $21,350,000 $ 33,300,000 76.4% 72.0%
Non-Amortizing 74 2,465,899,103 73.1 $33,322,961 $318,976,000 66.6% 66.6%
142 $3,371,274,173 100.0% $23,741,367 $318,976,000 68.5% 66.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Range of Remaining Term to Cut-Off Wtd. Avg.
Amortization Terms Maturity Date DSC Mortgage
(months) (1) (Mos.) (2) Ratio Rate
- ---------------------------------------------------------------
0 - 120 120 1.76x 5.800%
229 - 264 183 1.22x 5.816%
265 - 300 119 1.62x 5.905%
349 - 360 118 1.29x 5.875%
361 - 420 119 1.21x 6.005%
Non-Amortizing 106 1.67x 5.674%
110 1.57x 5.729%
The weighted average remaining amortization term for all Mortgage Loans
(excluding non-amortizing loans and the loan that varies) is 357 months.
- ------------------------
(1) The remaining amortization term shown for any Mortgage Loan that is
interest-only for part of its term does not include the number of months
during which it is interest-only, but rather is the number of months
remaining at the end of such interest-only period.
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Remaining Amortization Terms for Loan Group 1 Mortgage Loans as of the
Cut-Off Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Range of Remaining Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Amortization Terms Mortgage Date Group 1 Date Date Date LTV LTV Ratio
(months) (1) Loans Balance Balance Balance Balance Ratio at Maturity (2)
- -------------------------------------------------------------------------------------------------------------------------------
0 - 120 1 $ 6,700,000 0.3% $ 6,700,000 $ 6,700,000 47.9% 0.3%
229 - 264 1 6,250,000 0.2 $ 6,250,000 $ 6,250,000 55.8% 36.3%
265 - 300 4 33,100,000 1.2 $ 8,275,000 $ 10,500,000 61.8% 49.6%
349 - 360 46 642,428,602 24.0 $13,965,839 $129,000,000 75.2% 68.6%
361 - 420 2 42,700,000 1.6 $21,350,000 $ 33,300,000 76.4% 72.0%
Non-Amortizing 48 1,941,084,103 72.6 $40,439,252 $318,976,000 64.8% 64.8%
102 $2,672,262,705 100.0% $26,198,654 $318,976,000 67.4% 65.4%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Range of Remaining Term to Cut-Off Wtd. Avg.
Amortization Terms Maturity Date DSC Mortgage
(months) (1) (Mos.) (2) Ratio Rate
- ---------------------------------------------------------------
0 - 120 120 1.76x 5.800%
229 - 264 120 1.28x 5.800%
265 - 300 119 1.62x 5.905%
349 - 360 118 1.31x 5.907%
361 - 420 119 1.21x 6.005%
Non-Amortizing 107 1.75x 5.642%
110 1.63x 5.715%
The weighted average remaining amortization term for Group 1 Mortgage Loans
(excluding non-amortizing loans and the loan that varies) is 358 months.
- ------------------------
(1) The remaining amortization term shown for any Mortgage Loan that is
interest-only for part of its term does not include the number of months
during which it is interest-only, but rather is the number of months
remaining at the end of such interest-only period.
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Range of Remaining Amortization Terms for Loan Group 2 Mortgage Loans as of the
Cut-Off Date
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Range of Remaining Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Amortization Terms Mortgage Date Group 2 Date Date Date LTV LTV Ratio
(months) (1) Loans Balance Balance Balance Balance Ratio at Maturity (2)
- -------------------------------------------------------------------------------------------------------------------------------
229 - 264 1 $ 7,000,000 1.0% $ 7,000,000 $ 7,000,000 56.0% 0.0%
349 - 360 13 167,196,469 23.9 $12,861,267 $ 50,000,000 71.9% 66.5%
Non-Amortizing 26 524,815,000 75.1 $20,185,192 $ 65,050,000 73.3% 73.3%
40 $ 699,011,469 100.0% $17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Range of Remaining Term to Cut-Off Wtd. Avg.
Amortization Terms Maturity Date DSC Mortgage
(months) (1) (Mos.) (2) Ratio Rate
- ---------------------------------------------------------------
229 - 264 240 1.17x 5.830%
349 - 360 119 1.23x 5.754%
Non-Amortizing 103 1.35x 5.790%
108 1.32x 5.782%
The weighted average remaining amortization term for Group 2 Mortgage Loans
(excluding non-amortizing loans) is 355 months.
- ------------------------
(1) The remaining amortization term shown for any Mortgage Loan that is
interest-only for part of its term does not include the number of months
during which it is interest-only, but rather is the number of months
remaining at the end of such interest-only period.
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Amortization Types for All Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Mortgage Date Pool Date Date Date LTV LTV Ratio
Amortization Types Loans Balance Balance Balance Balance Ratio at Maturity (1)
- --------------------------------------------------------------------------------------------------------------------------------
Interest-only 68 $2,388,951,103 70.9% $35,131,634 $318,976,000 66.7% 66.7%
Interest-only,
Amortizing Balloon (2) 47 763,393,600 22.6 $16,242,417 $129,000,000 75.1% 69.1%
Interest-only, ARD 6 76,948,000 2.3 $12,824,667 $ 33,150,000 63.3% 63.3%
Amortizing Balloon 13 75,672,702 2.2 $ 5,820,977 $ 17,000,000 65.3% 55.0%
Amortizing ARD 4 26,658,768 0.8 $ 6,664,692 $ 8,982,796 71.0% 59.4%
Interest-only,
Amortizing ARD (2) 2 25,950,000 0.8 $12,975,000 $ 14,450,000 70.7% 65.0%
Fully Amortizing 2 13,700,000 0.4 $ 6,850,000 $ 7,000,000 52.0% 0.2%
142 $3,371,274,173 100.0% $23,741,367 $318,976,000 68.5% 66.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Maturity Date DSC Mortgage
Amortization Types (Mos.) (1) Ratio Rate
- ----------------------------------------------------------------
Interest-only 106 1.67x 5.675%
Interest-only,
Amortizing Balloon (2) 119 1.29x 5.880%
Interest-only, ARD 117 1.68x 5.640%
Amortizing Balloon 120 1.39x 5.895%
Amortizing ARD 102 1.27x 5.953%
Interest-only,
Amortizing ARD (2) 119 1.32x 5.822%
Fully Amortizing 181 1.46x 5.815%
110 1.57x 5.729%
- ------------------------
(1) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(2) These Mortgage Loans require payments of interest only for a period of 12
to 84 months from origination prior to the commencement of payments of
principal and interest.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Amortization Types for Loan Group 1 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Mortgage Date Group 1 Date Date Date LTV LTV Ratio
Amortization Types Loans Balance Balance Balance Balance Ratio at Maturity (1)
- --------------------------------------------------------------------------------------------------------------------------------
Interest-only 43 $1,897,286,103 71.0% $44,122,933 $318,976,000 64.9% 64.9%
Interest-only,
Amortizing Balloon (2) 36 611,893,600 22.9 $16,997,044 $129,000,000 75.6% 69.2%
Amortizing Balloon 11 59,976,233 2.2 $ 5,452,385 $ 17,000,000 67.3% 56.7%
Interest-only, ARD 5 43,798,000 1.6 $ 8,759,600 $ 28,275,000 62.5% 62.5%
Amortizing ARD 4 26,658,768 1.0 $ 6,664,692 $ 8,982,796 71.0% 59.4%
Interest-only,
Amortizing ARD (2) 2 25,950,000 1.0 $12,975,000 $ 14,450,000 70.7% 65.0%
Fully Amortizing 1 6,700,000 0.3 $ 6,700,000 $ 6,700,000 47.9% 0.3%
102 $2,672,262,705 100.0% $26,198,654 $318,976,000 67.4% 65.4%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Maturity Date DSC Mortgage
Amortization Types (Mos.) (1) Ratio Rate
- ----------------------------------------------------------------
Interest-only 107 1.75x 5.647%
Interest-only,
Amortizing Balloon (2) 119 1.30x 5.912%
Amortizing Balloon 120 1.43x 5.922%
Interest-only, ARD 115 1.77x 5.428%
Amortizing ARD 102 1.27x 5.953%
Interest-only,
Amortizing ARD (2) 119 1.32x 5.822%
Fully Amortizing 120 1.76x 5.800%
110 1.63x 5.715%
- ------------------------
(1) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(2) These Mortgage Loans require payments of interest only for a period of 12
to 72 months from origination prior to the commencement of payments of
principal and interest.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Amortization Types for Loan Group 2 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Mortgage Date Group 2 Date Date Date LTV LTV Ratio
Amortization Types Loans Balance Balance Balance Balance Ratio at Maturity (1)
- --------------------------------------------------------------------------------------------------------------------------------
Interest-only 25 $ 491,665,000 70.3% $19,666,600 $ 65,050,000 73.9% 73.9%
Interest-only,
Amortizing Balloon (2) 11 151,500,000 21.7 $13,772,727 $ 50,000,000 73.4% 68.4%
Interest-only, ARD (2) 1 33,150,000 4.7 $33,150,000 $ 33,150,000 64.4% 64.4%
Amortizing Balloon 2 15,696,469 2.2 $ 7,848,234 $ 12,200,000 57.4% 48.4%
Fully Amortizing 1 7,000,000 1.0 $ 7,000,000 $ 7,000,000 56.0% 0.0%
40 $ 699,011,469 100.0% $17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Maturity Date DSC Mortgage
Amortization Types (Mos.) (1) Ratio Rate
- ----------------------------------------------------------------
Interest-only 102 1.34x 5.781%
Interest-only,
Amortizing Balloon (2) 119 1.23x 5.750%
Interest-only, ARD (2) 120 1.57x 5.920%
Amortizing Balloon 120 1.25x 5.790%
Fully Amortizing 240 1.17x 5.830%
108 1.32x 5.782%
- ------------------------
(1) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(2) These Mortgage Loans require payments of interest only for a period of 24
to 84 months from origination prior to the commencement of payments of
principal and interest.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Mortgaged Properties by Range of Occupancy Rates for All Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range Of Occupancy Mortgaged Date Pool Date Date Date LTV LTV Ratio
Rates (%) (1) Properties Balance Balance Balance Balance Ratio at Maturity (2)
- -------------------------------------------------------------------------------------------------------------------------------
53.07 - 69.99 3 $ 33,891,000 1.0% $11,297,000 $ 22,960,000 79.3% 78.0%
70.00 - 74.99 6 191,245,000 5.7 $31,874,167 $129,000,000 76.4% 72.2%
75.00 - 84.99 13 108,939,328 3.2 $ 8,379,948 $ 25,025,000 71.7% 67.8%
85.00 - 89.99 9 230,643,389 6.8 $25,627,043 $150,000,000 62.2% 61.5%
90.00 - 94.99 29 869,755,922 25.8 $29,991,584 $205,000,000 63.9% 62.2%
95.00 - 99.99 60 939,760,196 27.9 $15,662,670 $ 65,050,000 68.9% 68.0%
100.00 - 100.00 83 901,439,338 26.7 $10,860,715 $100,000,000 71.4% 69.7%
203 $3,275,674,173 97.2% $16,136,326 $205,000,000 68.5% 66.8%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range Of Occupancy Maturity Date DSC Mortgage
Rates (%) (1) (Mos.) (2) Ratio Rate
- ---------------------------------------------------------------
53.07 - 69.99 119 1.35x 5.969%
70.00 - 74.99 119 1.32x 5.843%
75.00 - 84.99 119 1.37x 5.915%
85.00 - 89.99 115 1.90x 5.574%
90.00 - 94.99 95 1.62x 5.731%
95.00 - 99.99 114 1.57x 5.660%
100.00 - 100.00 114 1.54x 5.746%
110 1.57x 5.719%
- ------------------------
(1) Occupancy rates were calculated based upon rent rolls made available to
the applicable Mortgage Loan Seller by the related borrowers as of the
rent roll dates set forth on Annex A-1 to this prospectus supplement, but
excludes 6 hospitality properties representing 2.8% of the Cut-Off Date
Mortgage Pool Balance.
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Mortgaged Properties by Range of Occupancy Rates for Loan Group 1 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range Of Occupancy Mortgaged Date Group 1 Date Date Date LTV LTV Ratio
Rates (%) (1) Properties Balance Balance Balance Balance Ratio at Maturity (2)
- -------------------------------------------------------------------------------------------------------------------------------
53.07 - 69.99 3 $ 33,891,000 1.3% $11,297,000 $ 22,960,000 79.3% 78.0%
70.00 - 74.99 6 191,245,000 7.2 $31,874,167 $129,000,000 76.4% 72.2%
75.00 - 84.99 13 108,939,328 4.1 $ 8,379,948 $ 25,025,000 71.7% 67.8%
85.00 - 89.99 7 202,643,389 7.6 $28,949,056 $150,000,000 59.7% 59.2%
90.00 - 94.99 17 596,255,922 22.3 $35,073,878 $205,000,000 59.7% 58.5%
95.00 - 99.99 36 548,660,196 20.5 $15,240,561 $ 52,000,000 66.6% 65.7%
100.00 - 100.00 81 895,027,869 33.5 $11,049,727 $100,000,000 71.5% 69.8%
163 $2,576,662,705 96.4% $15,807,747 $205,000,000 67.3% 65.7%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range Of Occupancy Maturity Date DSC Mortgage
Rates (%) (1) (Mos.) (2) Ratio Rate
- ---------------------------------------------------------------
53.07 - 69.99 119 1.35x 5.969%
70.00 - 74.99 119 1.32x 5.843%
75.00 - 84.99 119 1.37x 5.915%
85.00 - 89.99 119 1.99x 5.494%
90.00 - 94.99 91 1.75x 5.676%
95.00 - 99.99 115 1.75x 5.629%
100.00 - 100.00 114 1.54x 5.745%
110 1.64x 5.702%
- ------------------------
(1) Occupancy rates were calculated based upon rent rolls made available to
the applicable Mortgage Loan Seller by the related borrowers as of the
rent roll dates set forth on Annex A-1 to this prospectus supplement, but
excludes 6 hospitality properties representing 3.6% of the Cut-Off Date
Group 1 Balance.
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Mortgaged Properties by Range of Occupancy Rates for Loan Group 2 Mortgage Loans
% of
Aggregate Cut-Off Average Maximum Wtd. Avg.
Number of Cut-Off Date Cut-Off Cut-Off Cut-Off Wtd. Avg.
Range Of Occupancy Mortgaged Date Group 2 Date Date Date LTV LTV Ratio
Rates (%) Properties Balance Balance Balance Balance Ratio at Maturity *
- -------------------------------------------------------------------------------------------------------------------------------
85.48 - 89.99 2 $ 28,000,000 4.0% $14,000,000 $ 15,500,000 79.9% 77.5%
90.00 - 94.99 12 273,500,000 39.1 $22,791,667 $ 56,800,000 73.1% 70.2%
95.00 - 99.99 24 391,100,000 56.0 $16,295,833 $ 65,050,000 72.2% 71.2%
100.00 - 100.00 2 6,411,469 0.9 $ 3,205,734 $ 3,496,469 63.0% 57.8%
40 $ 699,011,469 100.0% $17,475,287 $ 65,050,000 72.8% 70.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range Of Occupancy Maturity Date DSC Mortgage
Rates (%) (Mos.) * Ratio Rate
- ---------------------------------------------------------------
85.48 - 89.99 85 1.25x 6.155%
90.00 - 94.99 104 1.35x 5.852%
95.00 - 99.99 113 1.31x 5.704%
100.00 - 100.00 119 1.30x 5.907%
108 1.32x 5.782%
- ------------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Percentage of Mortgage Pool by Prepayment Restriction (1) (2) (3) (4)
Prepayment Restriction Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12
- ------------------------- --------- --------- --------- --------- --------- --------- ---------
Locked Out 73.78% 72.31% 10.00% 2.57% 0.05% 0.00% 0.00%
Defeasance 0.00% 0.00% 53.44% 55.06% 50.99% 56.93% 56.85%
Yield Maintenance 26.11% 27.58% 36.46% 41.15% 41.63% 43.07% 43.15%
Prepayment Premium 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Open 0.10% 0.10% 0.10% 1.22% 7.33% 0.00% 0.00%
Total 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Mortgage Pool Balance
Outstanding (in millions) $3,371.27 $3,369.24 $3,366.84 $3,363.12 $3,357.21 $2,919.60 $2,907.64
% of Initial Pool Balance 100.00% 99.94% 99.87% 99.76% 99.58% 86.60% 86.25%
Prepayment Restriction Dec-13 Dec-14 Dec-15 Dec-16
- ------------------------- --------- --------- --------- -------
Locked Out 0.00% 0.00% 0.00% 0.00%
Defeasance 54.22% 54.11% 53.99% 100.00%
Yield Maintenance 45.78% 45.89% 46.01% 0.00%
Prepayment Premium 0.00% 0.00% 0.00% 0.00%
Open 0.00% 0.00% 0.00% 0.00%
Total 100.00% 100.00% 100.00% 100.00%
Mortgage Pool Balance
Outstanding (in millions) $2,733.60 $2,719.61 $2,704.76 $ 4.50
% of Initial Pool Balance 81.09% 80.67% 80.23% 0.13%
- ------------------------
(1) Prepayment provisions in effect as a percentage of outstanding loan
balances as of the indicated date assuming no prepayments on the Mortgage
Loans (and assuming that each ARD Loan will be repaid in full on its
Anticipated Repayment Date), if any.
(2) Based on the assumptions set forth in footnote (1) above, after December
2016, the outstanding loan balances represent less than 0.13% of the
Cut-Off Date Pool Balance.
(3) Assumes yield maintenance for each Mortgage Loan with the option to
defease or pay yield maintenance.
(4) Certain Mortgage Loans allow the related borrower to structure a
defeasance such that the defeased Mortgage Loan will prepay on the first
payment date in the open period.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Percentage of Loan Group 1 by Prepayment Restriction (1) (2) (3)
Prepayment Restriction Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12
- ---------------------------- --------- --------- --------- --------- --------- --------- ---------
Locked Out 70.62% 68.76% 7.01% 2.90% 0.06% 0.00% 0.00%
Defeasance 0.00% 0.00% 55.45% 57.50% 52.05% 58.03% 57.97%
Yield Maintenance 29.25% 31.11% 37.41% 39.46% 40.05% 41.97% 42.03%
Prepayment Premium 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Open 0.13% 0.13% 0.13% 0.13% 7.84% 0.00% 0.00%
Total 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Group 1 Balance
Outstanding (in millions) $2,672.26 $2,670.60 $2,668.61 $2,665.39 $2,660.01 $2,364.21 $2,354.33
% of Initial Group 1 Balance 100.00% 99.94% 99.86% 99.74% 99.54% 88.47% 88.10%
Prepayment Restriction Dec-13 Dec-14 Dec-15 Dec-16
- ---------------------------- --------- --------- --------- -------
Locked Out 0.00% 0.00% 0.00% 0.00%
Defeasance 54.79% 54.70% 54.59% 0.00%
Yield Maintenance 45.21% 45.30% 45.41% 0.00%
Prepayment Premium 0.00% 0.00% 0.00% 0.00%
Open 0.00% 0.00% 0.00% 0.00%
Total 100.00% 100.00% 100.00% 0.00%
Group 1 Balance
Outstanding (in millions) $2,182.58 $2,171.22 $2,159.16 $ 0.00
% of Initial Group 1 Balance 81.68% 81.25% 80.80% 0.00%
- ------------------------
(1) Prepayment provisions in effect as a percentage of outstanding loan
balances as of the indicated date assuming no prepayments on the Mortgage
Loans (and assuming that each ARD Loan will be repaid in full on its
Anticipated Repayment Date), if any.
(2) Assumes yield maintenance for each Mortgage Loan with the option to
defease or pay yield maintenance.
(3) Certain Mortgage Loans allow the related borrower to structure a
defeasance such that the defeased Mortgage Loan will prepay on the first
payment date in the open period.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2006-C29
Attachment B to the Free Writing Prospectus Dated December 12, 2006
- -------------------------------------------------------------------
Percentage of Loan Group 2 by Prepayment Restriction (1) (2) (3)
Prepayment Restriction Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12
- ---------------------------- --------- --------- --------- --------- --------- --------- ---------
Locked Out 85.89% 85.89% 21.41% 1.29% 0.00% 0.00% 0.00%
Defeasance 0.00% 0.00% 45.76% 45.72% 46.97% 52.22% 52.09%
Yield Maintenance 14.11% 14.11% 32.83% 47.60% 47.64% 47.78% 47.91%
Prepayment Premium 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Open 0.00% 0.00% 0.00% 5.39% 5.39% 0.00% 0.00%
Total 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Group 2 Balance
Outstanding (in millions) $ 699.01 $ 698.63 $ 698.23 $ 697.73 $ 697.19 $ 555.39 $ 553.31
% of Initial Group 2 Balance 100.00% 99.95% 99.89% 99.82% 99.74% 79.45% 79.16%
Prepayment Restriction Dec-13 Dec-14 Dec-15 Dec-16
- ---------------------------- --------- --------- --------- -------
Locked Out 0.00% 0.00% 0.00% 0.00%
Defeasance 51.95% 51.77% 51.59% 100.00%
Yield Maintenance 48.05% 48.23% 48.41% 0.00%
Prepayment Premium 0.00% 0.00% 0.00% 0.00%
Open 0.00% 0.00% 0.00% 0.00%
Total 100.00% 100.00% 100.00% 100.00%
Group 2 Balance
Outstanding (in millions) $ 551.02 $ 548.39 $ 545.60 $ 4.50
% of Initial Group 2 Balance 78.83% 78.45% 78.05% 0.64%
- ------------------------
(1) Prepayment provisions in effect as a percentage of outstanding loan
balances as of the indicated date assuming no prepayments on the Mortgage
Loans (and assuming that each ARD Loan will be repaid in full on its
Anticipated Repayment Date), if any.
(2) Certain Mortgage Loans allow the related borrower to structure a
defeasance such that the defeased Mortgage Loan will prepay on the first
payment date in the open period.
(3) Based on the assumptions set forth in footnote (1) above, after December
2016, the outstanding loan balances represent 0.64% of the Cut-Off Date
Group 2 Balance.