Filed Pursuant to Rule 433
File No.: 333-131262-06
March 12, 2007
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 March 4, 2007 (the "March 4 FWP")
Wachovia Bank Commercial Mortgage Trust,
Commercial Mortgage Pass-Through Certificates, Series 2007-C30 (the "Issuer")
Collateral Updates:
1. With respect to the Mortgage Loan identified as the Peter Cooper Village &
Stuyvesant Town Loan (loan number 1), representing 19.0% of the Cut-Off Date
Pool Balance (65.5% of the Cut-Off Date Group 2 Balance), the following
historical information is being provided with respect to that Mortgage Loan.
Historical occupancies at the Peter Cooper Village & Stuyvesant Town Property
over the past five years are as follows: 2002 - 97%; 2003 - 98%; 2004 - 98%;
2005 - 98%; 2006 - 98%. The average monthly rents for the deregulated units at
Peter Cooper Village over the past three years are $2,757, $2,864 and $3,198 for
2004, 2005 and 2006, respectively. The average monthly rents for the stabilized
units at Peter Cooper Village over the past three years are $1,183, $1,247 and
$1,292 for 2004, 2005 and 2006, respectively. The average monthly rents for the
deregulated units at Stuyvesant Town over the past three years are $2,333,
$2,464 and $2,767 for 2004, 2005 and 2006, respectively. The average monthly
rents for the stabilized units at Stuyvesant Town over the past three years are
$1,165, $1,202 and $1,241 for 2004, 2005 and 2006, respectively.
2. The Mortgage Rate for the Mortgage Loan identified as the Five Times Square
Loan (loan number 2), representing 6.8% of the Cut-Off Date Pool Balance (9.5%
of the Cut-Off Date Group 1 Balance), included in the March 4 FWP is being
updated from 5.454375% per annum to 5.423125% per annum, which changes the UW
DSCR from 1.10x to 1.11x. The resulting update to certain Mortgage Loan and
Mortgaged Property information contained in Annex B to the March 4 FWP can be
found in Attachment B to this Free Writing Prospectus.
3. With respect to the Mortgage Loan identified as the Wells Street Apartments
Loan (loan number 154), representing 0.1% of the Cut-Off Date Pool Balance (0.3%
of the Cut-Off Date Group 2 Balance), included in the March 4 FWP the Mortgage
Loan is being added to the references in (i) the seventh paragraph on page S-73
under "RISK FACTORS--Additional Debt on Some Mortgage Loans Creates Additional
Risks" of the March 4 FWP and (ii) the eighth paragraph on S-93 in "DESCRIPTION
OF THE MORTGAGE POOL--Certain Terms and Conditions of the Mortgage Loans--Other
Financing" of the March 4 FWP. As a result, the paragraphs indicated in (i) and
(ii) above are replaced in their entirety with the paragraph below:
With respect to 19 mortgage loans (loan numbers 1, 2, 9, 13, 18, 19, 23, 42, 46,
47, 51, 55, 60, 61, 70, 82, 88, 117 and 154), representing approximately 34.3%
of the mortgage pool (12 mortgage loans in loan group 1 or 19.6% and 7 mortgage
loans in loan group 2 or 70.3%), the ownership interests of the direct or
indirect owners of the related borrower have been pledged as security for
mezzanine debt subject to the terms of an intercreditor agreement entered into
in favor of the mortgagee.
In addition, the Wells Street Apartments Loan is being removed from the
references in (i) the second paragraph on page S-74 under "RISK
FACTORS--Additional Debt on Some Mortgage Loans Creates Additional Risks" of the
March 4 FWP and (ii) the third full paragraph on S-94 in "DESCRIPTION OF THE
MORTGAGE POOL--Certain Terms and Conditions of the Mortgage Loans--Other
Financing" of the March 4 FWP. As a result, the paragraphs indicated in (i) and
(ii) above are replaced in their entirety with the paragraph below:
With respect to 48 mortgage loans (loan numbers 8, 12, 14, 17, 19, 24, 25, 44,
46, 48, 49, 50, 54, 58, 61, 63, 71, 86, 92, 96, 103, 104, 107, 119, 124, 132,
133, 134, 138, 143, 148, 156, 160, 163, 166, 168, 171, 174, 178, 179, 191, 193,
223, 225, 226, 240, 248 and 263), representing approximately 13.3% of the
mortgage pool (36 mortgage loans in loan group 1 or 15.7% and 12 mortgage loans
in loan group 2 or 7.3%), the related mortgage loan documents provide that,
under certain circumstances (which may include satisfaction of debt service
coverage ratio and loan-to-value tests) and in some cases with the consent of
the mortgagee, ownership interests in the related borrowers may be pledged as
security for mezzanine debt in the future, subject to the terms of a
subordination and standstill agreement or intercreditor agreement to be entered
into in favor of the mortgagee.
4. The following information is being presented with respect to the third
largest tenant relating to a Mortgage Loan (loan number 97), representing 0.2%
of the Cut-Off Date Pool Balance (0.2% of the Cut-Off Date Group 1 Balance) and
replaces the corresponding information on Annex A-1 to the March 4 FWP:
- --------------------------------------------------------------------------------
3rd Largest Tenant 3rd Largest Tenant 3rd Largest 3rd Largest
Name Sq. Ft. Tenant % of NRA Tenant Exp. Date
- --------------------------------------------------------------------------------
RC Co. 11,790 Sq. Ft 6.26% MTM
- --------------------------------------------------------------------------------
General Updates:
1. With respect to the information relating to the Master Servicer contained
second paragraph under "SERVICING OF THE MORTGAGE LOANS--The Master Servicer" on
page S-163 of the March 4 FWP, the information below replaces that information
in all respects.
Within this portfolio, as of December 31, 2006, are approximately 17,428
commercial and multifamily mortgage loans with an unpaid principal balance of
approximately $207.1 billion related to commercial mortgage-backed securities
(or commercial real estate collateralized debt obligation securities).
2. Credit Suisse Securities (USA) LLC, Goldman, Sachs & Co., Merrill Lynch,
Pierce, Fenner & Smith Incorporated are acting as co-managers for this offering.
Structural Updates:
1. The Issuer is reducing the aggregate principal balance of the Class A-M
Certificates from $790,349,000 to $690,349,000 and privately offering the Class
A-MFL Certificates with an aggregate principal balance of $100,000,000. All
references in the March 4 FWP to the Class A-M Certificates are hereby updated
to refer to Class A-M Certificates and the Class A-MFL Regular Interest, a
"regular interest" in the Lower-Tier REMIC. The Class A-M Certificates and Class
A-MFL Regular Interest will be entitled to disbursements of interest and
principal and will incur any shortfalls, losses or additional trust fund
expenses, pro rata, in the same priority as the Class A-M Certificates described
in the March 4 FWP.
2. Attachment A sets forth certain additional revised information in connection
with the Offered Certificates.
3. Attachment B sets forth a revised Class X-P Reference Rate Schedule and will
replace the analogous Annex G to the March 4 FWP.
-2-
4. Attachment C sets forth certain revised information in connection with the
Offered Certificates and will replace the analogous Annex B to the March 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.
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
-3-
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 2007-C30 $7,903,498,737* NEW ISSUE CMBS
Lead Mgr: Wachovia Capital Markets, LLC
Co-Mgrs: Credit Suisse Securities (USA) LLC, Goldman, Sachs & Co. and
Merrill Lynch, Pierce, Fenner & Smith Incorporated
Rating Agencies: Fitch, Moody's and S&P
Class Size($) (Fitch/Moody's/S&P) Credit Support WAL(years) Prin Window
- ----- ------------- ------------------- -------------- ---------- -------------
A-1 35,195,000 AAA/Aaa/ AAA 30.000% 2.79 04/07 - 11/11
A-2 100,000,000 AAA/Aaa/ AAA 30.000% 4.77 11/11 - 01/12
A-3 908,744,000 AAA/Aaa/ AAA 30.000% 4.84 01/12 - 03/12
A-4 195,542,000 AAA/Aaa/ AAA 30.000% 6.96 12/13 - 03/14
A-PB 126,906,000 AAA/Aaa/ AAA 30.000% 7.36 03/12 - 09/16
A-5 1,876,383,000 AAA/Aaa/ AAA 30.000% 9.77 09/16 - 01/17
A-1A 2,289,679,000 AAA/Aaa/ AAA 30.000% 9.35 04/07 - 01/17
A-M 690,349,000 AAA/Aaa/ AAA 20.000% 9.85 01/17 - 02/17
A-J 671,798,000 AAA/Aaa/ AAA 11.500% 9.88 02/17 - 02/17
B 49,397,000 AA+/Aa1/AA+ 10.875% 9.88 02/17 - 02/17
C 79,035,000 AA/Aa2/AA 9.875% 9.88 02/17 - 02/17
D 69,155,000 AA-/Aa3/AA- 9.000% 9.90 02/17 - 03/17
E 59,277,000 A+/A1/A+ 8.250% 9.96 03/17 - 03/17
F 69,155,000 A/A2/A 7.375% 9.96 03/17 - 03/17
*Collateral subject to change
ATTACHMENT B
ATTACHMENT B ANNEX G
CLASS X-P REFERENCE RATE SCHEDULE
Interest Class X-P
Accrual Distribution Reference
Period Date Rate (%)
- -------- ------------ ---------
1 4/15/2007 6.02131
2 5/15/2007 5.82603
3 6/15/2007 6.02058
4 7/15/2007 5.82603
5 8/15/2007 6.02059
6 9/15/2007 6.02059
7 10/15/2007 5.82604
8 11/15/2007 6.02127
9 12/15/2007 5.82671
10 1/15/2008 6.02128
11 2/15/2008 5.82672
12 3/15/2008 5.82673
13 4/15/2008 6.02130
14 5/15/2008 5.82673
15 6/15/2008 6.02130
16 7/15/2008 5.82674
17 8/15/2008 6.02131
18 9/15/2008 6.02132
19 10/15/2008 5.82675
20 11/15/2008 6.02166
21 12/15/2008 5.82708
22 1/15/2009 5.82709
23 2/15/2009 5.82709
24 3/15/2009 5.82713
25 4/15/2009 6.02169
26 5/15/2009 5.82711
27 6/15/2009 6.02170
28 7/15/2009 5.82712
29 8/15/2009 6.02171
30 9/15/2009 6.02172
31 10/15/2009 5.82714
32 11/15/2009 6.02207
33 12/15/2009 5.82730
34 1/15/2010 5.82730
35 2/15/2010 5.82744
36 3/15/2010 5.82786
37 4/15/2010 6.02174
38 5/15/2010 5.82717
39 6/15/2010 6.02177
40 7/15/2010 5.82719
41 8/15/2010 6.02179
42 9/15/2010 6.02180
43 10/15/2010 5.82723
44 11/15/2010 6.02251
45 12/15/2010 5.82791
46 1/15/2011 5.82792
47 2/15/2011 5.82793
48 3/15/2011 5.82908
49 4/15/2011 6.02179
50 5/15/2011 5.82722
51 6/15/2011 6.02181
52 7/15/2011 5.82731
53 8/15/2011 6.02371
54 9/15/2011 6.02372
55 10/15/2011 5.82908
56 11/15/2011 6.02408
57 12/15/2011 5.82925
58 1/15/2012 6.02476
59 2/15/2012 5.85374
60 3/15/2012 5.86188
61 4/15/2012 6.05776
62 5/15/2012 5.86211
63 6/15/2012 6.05785
64 7/15/2012 5.86220
65 8/15/2012 6.05794
66 9/15/2012 6.05799
67 10/15/2012 5.86233
68 11/15/2012 6.05848
69 12/15/2012 5.86281
70 1/15/2013 5.86286
71 2/15/2013 5.86291
72 3/15/2013 5.86314
73 4/15/2013 6.05874
74 5/15/2013 5.86307
75 6/15/2013 6.05884
76 7/15/2013 5.86320
77 8/15/2013 6.05899
78 9/15/2013 6.05904
79 10/15/2013 5.86336
80 11/15/2013 6.05995
81 12/15/2013 5.86424
82 1/15/2014 5.86430
83 2/15/2014 5.85876
84 3/15/2014 5.86500
G-1
ATTACHMENT C
The following 39 pages comprise Attachment C to this free writing prospectus,
dated March 12, 2007.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Mortgaged Properties By Property Type for All Mortgage Loans (1)
% of Wtd. Avg.
Cut-Off Average Maximum Cut-Off Wtd. Avg.
Number of Aggregate Date Cut-Off Cut-Off Date LTV
Mortgaged Cut-Off Pool Date Date LTV Ratio at
Property Type Properties Date Balance Balance Balance Balance Ratio (2) Maturity (2)
- ---------------------------- ---------- -------------- ------- ----------- -------------- --------- ------------
Office 82 $3,397,538,675 43.0% $41,433,398 $ 536,000,000 76.3% 74.8%
Multifamily 54 2,289,679,626 29.0 $42,401,475 $1,160,377,359 61.2% 60.6%
Retail 90 895,588,411 11.3 $ 9,950,982 $ 60,000,000 72.6% 69.3%
Retail - Anchored 36 642,666,495 8.1 $17,851,847 $ 50,000,000 72.6% 69.6%
Retail - Single Tenant 30 148,371,830 1.9 $ 4,945,728 $ 60,000,000 72.3% 71.1%
Retail - Unanchored 13 56,385,217 0.7 $ 4,337,324 $ 7,120,000 72.0% 63.0%
Retail - Shadow Anchored(4) 11 48,164,869 0.6 $ 4,378,624 $ 8,320,000 73.2% 67.8%
Hospitality 18 409,119,656 5.2 $22,728,870 $ 186,500,000 67.2% 62.1%
Mixed Use 8 340,696,297 4.3 $42,587,037 $ 190,000,000 74.2% 72.3%
Industrial 50 294,885,179 3.7 $ 5,897,704 $ 26,640,000 72.9% 68.2%
Self Storage 22 139,150,000 1.8 $ 6,325,000 $ 22,000,000 75.5% 72.8%
Land (5) 2 101,396,894 1.3 $50,698,447 $ 100,000,000 44.0% 43.9%
Healthcare 1 32,500,000 0.4 $32,500,000 $ 32,500,000 66.0% 63.5%
Mobile Home Park 1 2,944,000 0.0 $ 2,944,000 $ 2,944,000 79.6% 69.9%
- ---------------------------- ---------- -------------- ------- ----------- -------------- --------- ------------
328 $7,903,498,737 100.0% $24,096,033 $1,160,377,359 70.4% 68.6%
Wtd. Avg.
Stated Wtd. Avg. Minimum Maximum
Remaining Cut-Off Cut-Off Cut-Off
Term to Date Date Date Wtd. Avg. Wtd. Avg.
Maturity DSC DSC DSC Occupancy Mortgage
Property Type (Mos.) Ratio (2) Ratio (2) Ratio (2) Rate (3) Rate
- ---------------------------- --------- --------- --------- --------- --------- ---------
Office 107 1.25x 1.06x 3.47x 94.5% 5.672%
Multifamily 113 1.60x 1.16x 2.36x 96.2% 6.183%
Retail 116 1.39x 1.06x 2.44x 95.5% 5.752%
Retail - Anchored 115 1.40x 1.16x 2.42x 94.4% 5.753%
Retail - Single Tenant 118 1.38x 1.06x 2.44x 100.0% 5.731%
Retail - Unanchored 117 1.30x 1.21x 1.62x 98.1% 5.823%
Retail - Shadow Anchored(4) 118 1.32x 1.20x 1.50x 92.0% 5.723%
Hospitality 91 1.52x 1.21x 2.25x NA 5.877%
Mixed Use 99 1.29x 1.20x 1.34x 84.6% 5.923%
Industrial 119 1.32x 1.15x 2.10x 94.6% 5.774%
Self Storage 114 1.34x 1.19x 1.82x 84.9% 5.690%
Land (5) 60 2.17x 1.51x 2.18x 100.0% 5.455%
Healthcare 119 1.29x 1.29x 1.29x 73.9% 5.790%
Mobile Home Park 118 1.58x 1.58x 1.58x 96.7% 5.600%
- ---------------------------- --------- --------- --------- --------- --------- ---------
108 1.40x 1.06x 3.47x 94.5% 5.852%
- -----------------------------------
(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) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
(3) Occupancy Rates exclude 18 hospitality properties, representing 5.2% of
the Cut-Off Date Pool Balance. In certain cases, occupancy includes space
for which leases have been executed, but the tenant has not taken
occupancy.
(4) A Mortgaged Property is classified as "shadow anchored" if it is located
in close proximity to an anchored retail property.
(5) As of origination of the related Mortgaged Loan, one Mortgaged Property
was improved with an office building and the other was improved with a
retail bank branch; however, the improvements are not part of the
collateral for the related Mortgaged Property.
B-1
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Mortgaged Properties By Property Type for Loan Group 1 Mortgage Loans (1)
% of Wtd. Avg.
Cut-Off Average Maximum Cut-Off Wtd. Avg.
Number of Aggregate Date Cut-Off Cut-Off Date LTV
Mortgaged Cut-Off Group 1 Date Date LTV Ratio at
Property Type Properties Date Balance Balance Balance Balance Ratio (2) Maturity (2)
- ---------------------------- ---------- -------------- ------- ----------- ------------ --------- ------------
Office 82 $3,397,538,675 60.5% $41,433,398 $536,000,000 76.3% 74.8%
Retail 90 895,588,411 16.0 $ 9,950,982 $ 60,000,000 72.6% 69.3%
Retail - Anchored 36 642,666,495 11.4 $17,851,847 $ 50,000,000 72.6% 69.6%
Retail - Single Tenant 30 148,371,830 2.6 $ 4,945,728 $ 60,000,000 72.3% 71.1%
Retail - Unanchored 13 56,385,217 1.0 $ 4,337,324 $ 7,120,000 72.0% 63.0%
Retail - Shadow Anchored(4) 11 48,164,869 0.9 $ 4,378,624 $ 8,320,000 73.2% 67.8%
Hospitality 18 409,119,656 7.3 $22,728,870 $186,500,000 67.2% 62.1%
Mixed Use 8 340,696,297 6.1 $42,587,037 $190,000,000 74.2% 72.3%
Industrial 50 294,885,179 5.3 $ 5,897,704 $ 26,640,000 72.9% 68.2%
Self Storage 22 139,150,000 2.5 $ 6,325,000 $ 22,000,000 75.5% 72.8%
Land (5) (2) 101,396,894 1.8 $50,698,447 $100,000,000 44.0% 43.9%
Healthcare 1 32,500,000 0.6 $32,500,000 $ 32,500,000 66.0% 63.5%
Mobile Home Park 1 2,944,000 0.1 $ 2,944,000 $ 2,944,000 79.6% 69.9%
- ---------------------------- ---------- -------------- ------- ----------- ------------ --------- ------------
274 $5,613,819,111 100.0% $20,488,391 $536,000,000 74.1% 71.8%
Wtd. Avg.
Stated Wtd. Avg. Minimum Maximum
Remaining Cut-Off Cut-Off Cut-Off
Term to Date Date Date Wtd. Avg. Wtd. Avg.
Maturity DSC DSC DSC Occupancy Mortgage
Property Type (Mos.) Ratio (2) Ratio (2) Ratio (2) Rate (3) Rate
- ---------------------------- --------- --------- --------- --------- --------- ---------
Office 107 1.25x 1.06x 3.47x 94.5% 5.672%
Retail 116 1.39x 1.06x 2.44x 95.5% 5.752%
Retail - Anchored 115 1.40x 1.16x 2.42x 94.4% 5.753%
Retail - Single Tenant 118 1.38x 1.06x 2.44x 100.0% 5.731%
Retail - Unanchored 117 1.30x 1.21x 1.62x 98.1% 5.823%
Retail - Shadow Anchored(4) 118 1.32x 1.20x 1.50x 92.0% 5.723%
Hospitality 91 1.52x 1.21x 2.25x NA 5.877%
Mixed Use 99 1.29x 1.20x 1.34x 84.6% 5.923%
Industrial 119 1.32x 1.15x 2.10x 94.6% 5.774%
Self Storage 114 1.34x 1.19x 1.82x 84.9% 5.690%
Land (5) (60) 2.17x 1.51x 2.18x 100.0% 5.455%
Healthcare 119 1.29x 1.29x 1.29x 73.9% 5.790%
Mobile Home Park 118 1.58x 1.58x 1.58x 96.7% 5.600%
- ---------------------------- --------- --------- --------- --------- --------- ---------
107 1.32x 1.06x 3.47x 93.8% 5.717%
- -----------------------------------
(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) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
(3) Occupancy Rates exclude 18 hospitality properties, representing 7.3% of
the Cut-Off Date Group 1 Balance. In certain cases, occupancy includes
space for which leases have been executed, but the tenant has not taken
occupancy.
(4) A Mortgaged Property is classified as "shadow anchored" if it is located
in close proximity to an anchored retail property.
(5) As of origination of the related Mortgaged Loan, one Mortgaged Property
was improved with an office building and the other was improved with a
retail bank branch; however, the improvements are not part of the
collateral for the related Mortgaged Property.
B-2
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Mortgaged Properties By Property Type for Loan Group 2 Mortgage Loans (1)
% of Wtd. Avg.
Cut-Off Average Maximum Cut-Off Wtd. Avg.
Number of Aggregate Date Cut-Off Cut-Off Date LTV
Mortgaged Cut-Off Group 2 Date Date LTV Ratio at
Property Type Properties Date Balance Balance Balance Balance Ratio (2) Maturity (2)
- ----------------------------- ---------- --------------- ------- ------------ --------------- --------- ------------
Multifamily 54 $2,289,679,626 100.0% $42,401,475 $1,160,377,359 61.2% 60.6%
54 $2,289,679,626 100.0% $42,401,475 $1,160,377,359 61.2% 60.6%
Wtd. Avg.
Stated Wtd. Avg. Minimum Maximum
Remaining Cut-Off Cut-Off Cut-Off
Term to Date Date Date Wtd. Avg. Wtd. Avg.
Maturity DSC DSC DSC Occupancy Mortgage
Property Type (Mos.) Ratio (2) Ratio (2) Ratio (2) Rate Rate
- ----------------------------- --------- --------- --------- --------- --------- ---------
Multifamily 113 1.60x 1.16x 2.36x 96.2% 6.183%
113 1.60x 1.16x 2.36x 96.2% 6.183%
- -----------------------------------
(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) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-3
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range Of Cut-Off Date Balances for All Mortgage Loans
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range Of Cut-Off Mortgage Date Pool Date Date LTV at
Date Balances Loans Balance Balance Balance Balance Ratio * Maturity*
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
$860,000 - $2,000,000 6 $8,535,951 0.1% $1,422,659 $1,983,000 67.4% 59.7%
$2,000,001 - $3,000,000 19 50,543,446 0.6 $2,660,181 $2,994,656 71.2% 61.8%
$3,000,001 - $4,000,000 29 105,458,243 1.3 $3,636,491 $4,000,000 71.1% 63.5%
$4,000,001 - $5,000,000 21 96,571,172 1.2 $4,598,627 $5,000,000 70.9% 62.6%
$5,000,001 - $6,000,000 21 117,165,536 1.5 $5,579,311 $6,000,000 73.1% 67.5%
$6,000,001 - $7,000,000 11 72,371,788 0.9 $6,579,253 $6,802,964 70.9% 66.7%
$7,000,001 - $8,000,000 10 75,863,249 1.0 $7,586,325 $8,000,000 74.3% 70.3%
$8,000,001 - $9,000,000 13 112,705,434 1.4 $8,669,649 $9,000,000 68.7% 65.6%
$9,000,001 - $10,000,000 8 75,567,506 1.0 $9,445,938 $9,750,000 71.0% 65.7%
$10,000,001 - $15,000,000 34 432,042,106 5.5 $12,707,121 $15,000,000 72.2% 69.4%
$15,000,001 - $20,000,000 20 345,720,950 4.4 $17,286,048 $19,966,068 71.8% 67.7%
$20,000,001 - $25,000,000 13 293,275,000 3.7 $22,559,615 $24,100,000 71.8% 69.9%
$25,000,001 - $30,000,000 11 307,180,000 3.9 $27,925,455 $30,000,000 72.2% 69.7%
$30,000,001 - $35,000,000 9 296,730,000 3.8 $32,970,000 $35,000,000 71.0% 68.2%
$35,000,001 - $40,000,000 7 268,525,000 3.4 $38,360,714 $40,000,000 72.0% 70.6%
$40,000,001 - $45,000,000 5 213,833,000 2.7 $42,766,600 $45,000,000 75.7% 74.6%
$45,000,001 - $50,000,000 6 290,052,000 3.7 $48,342,000 $50,000,000 71.7% 69.8%
$50,000,001 - $55,000,000 2 106,225,000 1.3 $53,112,500 $53,200,000 77.5% 75.0%
$55,000,001 - $60,000,000 4 237,015,357 3.0 $59,253,839 $60,000,000 73.4% 67.2%
$60,000,001 - $65,000,000 2 123,118,000 1.6 $61,559,000 $62,118,000 69.2% 66.7%
$70,000,001 - $75,000,000 1 75,000,000 0.9 $75,000,000 $75,000,000 74.3% 68.9%
$90,000,001 - $100,000,000 2 195,000,000 2.5 $97,500,000 $100,000,000 48.5% 45.3%
$150,000,001 - $200,000,000 3 556,500,000 7.0 $185,500,000 $190,000,000 73.6% 72.0%
$200,000,001 - $300,000,000 1 280,000,000 3.5 $280,000,000 $280,000,000 80.0% 80.0%
$300,000,001 - $400,000,000 2 702,500,000 8.9 $351,250,000 $387,500,000 79.9% 79.9%
$400,000,001 - $500,000,000 1 430,000,000 5.4 $430,000,000 $430,000,000 78.2% 78.2%
$500,000,001 - $1,000,000,000 1 536,000,000 6.8 $536,000,000 $536,000,000 80.0% 80.0%
$1,000,000,001 - $1,500,000,000 1 1,500,000,000 19.0 $1,500,000,000 $1,500,000,000 55.6% 55.6%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
263 $7,903,498,737 100.0% $30,051,326 $1,500,000,000 70.4% 68.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range Of Cut-Off Maturity DSC Mortgage
Date Balances (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
$860,000 - $2,000,000 117 1.51x 5.966%
$2,000,001 - $3,000,000 118 1.39x 5.774%
$3,000,001 - $4,000,000 116 1.40x 5.814%
$4,000,001 - $5,000,000 104 1.36x 5.844%
$5,000,001 - $6,000,000 110 1.42x 5.803%
$6,000,001 - $7,000,000 118 1.45x 5.680%
$7,000,001 - $8,000,000 106 1.35x 5.932%
$8,000,001 - $9,000,000 109 1.54x 5.651%
$9,000,001 - $10,000,000 118 1.37x 5.716%
$10,000,001 - $15,000,000 108 1.44x 5.768%
$15,000,001 - $20,000,000 115 1.42x 5.698%
$20,000,001 - $25,000,000 113 1.36x 5.573%
$25,000,001 - $30,000,000 112 1.26x 5.742%
$30,000,001 - $35,000,000 111 1.42x 5.662%
$35,000,001 - $40,000,000 100 1.29x 5.979%
$40,000,001 - $45,000,000 82 1.35x 5.720%
$45,000,001 - $50,000,000 119 1.30x 5.738%
$50,000,001 - $55,000,000 119 1.31x 5.765%
$55,000,001 - $60,000,000 118 1.23x 5.696%
$60,000,001 - $65,000,000 119 1.31x 6.084%
$70,000,001 - $75,000,000 118 1.28x 5.410%
$90,000,001 - $100,000,000 88 2.09x 5.543%
$150,000,001 - $200,000,000 87 1.31x 5.930%
$200,000,001 - $300,000,000 118 1.21x 6.136%
$300,000,001 - $400,000,000 118 1.18x 5.636%
$400,000,001 - $500,000,000 58 1.21x 5.482%
$500,000,001 - $1,000,000,000 120 1.11x 5.423%
$1,000,000,001 - $1,500,000,000 117 1.73x 6.434%
- ------------------------------- --------- ------- --------
108 1.40x 5.852%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-4
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range Of Cut-Off Date Balances for Loan Group 1 Mortgage Loans
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range Of Cut-Off Mortgage Date Group 1 Date Date LTV at
Date Balances Loans Balance Balance Balance Balance Ratio * Maturity*
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
$860,000 - $2,000,000 5 $7,235,951 0.1% $1,447,190 $1,983,000 65.8% 59.7%
$2,000,001 - $3,000,000 18 47,643,446 0.8 $2,646,858 $2,994,656 71.1% 61.0%
$3,000,001 - $4,000,000 24 86,371,359 1.5 $3,598,807 $3,990,993 70.2% 62.9%
$4,000,001 - $5,000,000 21 96,571,172 1.7 $4,598,627 $5,000,000 70.9% 62.6%
$5,000,001 - $6,000,000 16 89,123,563 1.6 $5,570,223 $6,000,000 72.0% 66.1%
$6,000,001 - $7,000,000 8 52,671,788 0.9 $6,583,973 $6,802,964 69.7% 64.9%
$7,000,001 - $8,000,000 7 52,873,249 0.9 $7,553,321 $8,000,000 71.9% 67.4%
$8,000,001 - $9,000,000 10 86,205,434 1.5 $8,620,543 $9,000,000 69.5% 65.5%
$9,000,001 - $10,000,000 5 47,507,506 0.8 $9,501,501 $9,628,447 69.4% 62.5%
$10,000,001 - $15,000,000 26 329,072,106 5.9 $12,656,619 $15,000,000 73.0% 69.7%
$15,000,001 - $20,000,000 17 293,215,181 5.2 $17,247,952 $19,966,068 72.5% 68.4%
$20,000,001 - $25,000,000 8 180,650,000 3.2 $22,581,250 $24,000,000 71.0% 68.9%
$25,000,001 - $30,000,000 8 222,430,000 4.0 $27,803,750 $30,000,000 72.7% 69.2%
$30,000,001 - $35,000,000 8 263,480,000 4.7 $32,935,000 $35,000,000 70.2% 67.1%
$35,000,001 - $40,000,000 4 151,525,000 2.7 $37,881,250 $39,500,000 73.2% 70.8%
$40,000,001 - $45,000,000 4 171,833,000 3.1 $42,958,250 $45,000,000 74.9% 73.6%
$45,000,001 - $50,000,000 4 194,052,000 3.5 $48,513,000 $50,000,000 72.9% 71.5%
$50,000,001 - $55,000,000 2 106,225,000 1.9 $53,112,500 $53,200,000 77.5% 75.0%
$55,000,001 - $60,000,000 4 237,015,357 4.2 $59,253,839 $60,000,000 73.4% 67.2%
$60,000,001 - $65,000,000 2 123,118,000 2.2 $61,559,000 $62,118,000 69.2% 66.7%
$70,000,001 - $75,000,000 1 75,000,000 1.3 $75,000,000 $75,000,000 74.3% 68.9%
$90,000,001 - $100,000,000 2 195,000,000 3.5 $97,500,000 $100,000,000 48.5% 45.3%
$150,000,001 - $200,000,000 3 556,500,000 9.9 $185,500,000 $190,000,000 73.6% 72.0%
$200,000,001 - $300,000,000 1 280,000,000 5.0 $280,000,000 $280,000,000 80.0% 80.0%
$300,000,001 - $400,000,000 2 702,500,000 12.5 $351,250,000 $387,500,000 79.9% 79.9%
$400,000,001 - $500,000,000 1 430,000,000 7.7 $430,000,000 $430,000,000 78.2% 78.2%
$500,000,001 - $536,000,000 1 536,000,000 9.5 $536,000,000 $536,000,000 80.0% 80.0%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
212 $5,613,819,111 100.0% $26,480,279 $536,000,000 74.1% 71.8%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range Of Cut-Off Maturity DSC Mortgage
Date Balances (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
$860,000 - $2,000,000 117 1.56x 5.928%
$2,000,001 - $3,000,000 119 1.40x 5.783%
$3,000,001 - $4,000,000 115 1.43x 5.810%
$4,000,001 - $5,000,000 104 1.36x 5.844%
$5,000,001 - $6,000,000 108 1.45x 5.804%
$6,000,001 - $7,000,000 118 1.51x 5.669%
$7,000,001 - $8,000,000 109 1.39x 5.964%
$8,000,001 - $9,000,000 112 1.51x 5.612%
$9,000,001 - $10,000,000 118 1.40x 5.835%
$10,000,001 - $15,000,000 112 1.46x 5.777%
$15,000,001 - $20,000,000 114 1.40x 5.709%
$20,000,001 - $25,000,000 111 1.35x 5.609%
$25,000,001 - $30,000,000 110 1.25x 5.694%
$30,000,001 - $35,000,000 118 1.43x 5.638%
$35,000,001 - $40,000,000 117 1.29x 6.122%
$40,000,001 - $45,000,000 74 1.39x 5.769%
$45,000,001 - $50,000,000 119 1.28x 5.775%
$50,000,001 - $55,000,000 119 1.31x 5.765%
$55,000,001 - $60,000,000 118 1.23x 5.696%
$60,000,001 - $65,000,000 119 1.31x 6.084%
$70,000,001 - $75,000,000 118 1.28x 5.410%
$90,000,001 - $100,000,000 88 2.09x 5.543%
$150,000,001 - $200,000,000 87 1.31x 5.930%
$200,000,001 - $300,000,000 118 1.21x 6.136%
$300,000,001 - $400,000,000 118 1.18x 5.636%
$400,000,001 - $500,000,000 58 1.21x 5.482%
$500,000,001 - $536,000,000 120 1.11x 5.423%
- ------------------------------- --------- ------- --------
107 1.32x 5.717%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-5
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range Of Cut-Off Date Balances for Loan Group 2 Mortgage Loans
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range Of Cut-Off Mortgage Date Group 2 Date Date LTV at
Date Balances Loans Balance Balance Balance Balance Ratio * Maturity*
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
$1,300,000 - $2,000,000 1 $1,300,000 0.1% $1,300,000 $1,300,000 76.5% 59.6%
$2,000,001 - $3,000,000 1 2,900,000 0.1 $2,900,000 $2,900,000 73.7% 73.7%
$3,000,001 - $4,000,000 5 19,086,883 0.8 $3,817,377 $4,000,000 74.8% 66.5%
$5,000,001 - $6,000,000 5 28,041,973 1.2 $5,608,395 $6,000,000 76.6% 71.9%
$6,000,001 - $7,000,000 3 19,700,000 0.9 $6,566,667 $6,700,000 74.1% 71.7%
$7,000,001 - $8,000,000 3 22,990,000 1.0 $7,663,333 $8,000,000 79.9% 77.0%
$8,000,001 - $9,000,000 3 26,500,000 1.2 $8,833,333 $9,000,000 65.8% 65.8%
$9,000,001 - $10,000,000 3 28,060,000 1.2 $9,353,333 $9,750,000 73.6% 71.3%
$10,000,001 - $15,000,000 8 102,970,000 4.5 $12,871,250 $15,000,000 69.5% 68.5%
$15,000,001 - $20,000,000 3 52,505,770 2.3 $17,501,923 $19,218,000 67.8% 63.6%
$20,000,001 - $25,000,000 5 112,625,000 4.9 $22,525,000 $24,100,000 73.2% 71.6%
$25,000,001 - $30,000,000 3 84,750,000 3.7 $28,250,000 $30,000,000 71.0% 71.0%
$30,000,001 - $35,000,000 1 33,250,000 1.5 $33,250,000 $33,250,000 77.1% 77.1%
$35,000,001 - $40,000,000 3 117,000,000 5.1 $39,000,000 $40,000,000 70.4% 70.4%
$40,000,001 - $45,000,000 1 42,000,000 1.8 $42,000,000 $42,000,000 78.9% 78.9%
$45,000,001 - $50,000,000 2 96,000,000 4.2 $48,000,000 $50,000,000 69.2% 66.3%
$1,000,000,001 - $1,500,000,000 1 1,500,000,000 65.5 $1,500,000,000 $1,500,000,000 55.6% 55.6%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
51 $2,289,679,626 100.0% $44,895,679 $1,500,000,000 61.2% 60.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range Of Cut-Off Maturity DSC Mortgage
Date Balances (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
$1,300,000 - $2,000,000 120 1.23x 6.180%
$2,000,001 - $3,000,000 117 1.20x 5.620%
$3,000,001 - $4,000,000 118 1.28x 5.832%
$5,000,001 - $6,000,000 116 1.32x 5.802%
$6,000,001 - $7,000,000 118 1.31x 5.709%
$7,000,001 - $8,000,000 99 1.24x 5.858%
$8,000,001 - $9,000,000 98 1.65x 5.778%
$9,000,001 - $10,000,000 118 1.33x 5.513%
$10,000,001 - $15,000,000 98 1.36x 5.739%
$15,000,001 - $20,000,000 118 1.48x 5.635%
$20,000,001 - $25,000,000 117 1.38x 5.515%
$25,000,001 - $30,000,000 117 1.29x 5.870%
$30,000,001 - $35,000,000 58 1.28x 5.851%
$35,000,001 - $40,000,000 79 1.30x 5.794%
$40,000,001 - $45,000,000 118 1.20x 5.520%
$45,000,001 - $50,000,000 119 1.34x 5.665%
$1,000,000,001 - $1,500,000,000 117 1.73x 6.434%
- ------------------------------- --------- ------- --------
113 1.60x 6.183%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-6
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Mortgaged Properties by State for All Mortgage Loans (1)
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Mortgage Date Pool Date Date LTV at
State Loans Balance Balance Balance Balance Ratio (2) Maturity(2)
- ------------------------------- -------- -------------- -------- -------------- -------------- ------- --------
NY 19 $3,215,543,000 40.7% $169,239,105 $1,160,377,359 65.1% 64.6%
CA 38 821,461,405 10.4 $21,617,405 $186,500,000 72.7% 70.0%
Southern(3) (31) 743,251,405 9.4 $23,975,852 $186,500,000 72.9% 70.4%
Northern(3) (7) 78,210,000 1.0 $11,172,857 $23,000,000 70.8% 66.5%
MA 10 655,704,758 8.3 $65,570,476 $387,500,000 81.1% 80.6%
TX 40 521,860,500 6.6 $13,046,513 $180,000,000 72.1% 68.2%
IL 6 319,610,270 4.0 $53,268,378 $280,000,000 79.2% 78.5%
FL 15 228,317,000 2.9 $15,221,133 $48,500,000 73.1% 71.9%
NJ 15 208,870,000 2.6 $13,924,667 $46,000,000 66.7% 64.8%
AZ 15 176,772,381 2.2 $11,784,825 $50,000,000 76.4% 73.5%
WA 14 140,724,943 1.8 $10,051,782 $24,000,000 68.4% 63.9%
VA 16 119,541,873 1.5 $7,471,367 $18,000,000 74.3% 68.2%
NC 6 105,721,732 1.3 $17,620,289 $40,373,000 71.8% 69.4%
DE 5 98,920,000 1.3 $19,784,000 $35,000,000 64.1% 61.1%
DC 3 95,000,000 1.2 $31,666,667 $47,000,000 66.1% 66.1%
PA 5 94,989,376 1.2 $18,997,875 $57,100,000 67.6% 62.8%
NV 4 94,266,068 1.2 $23,566,517 $39,000,000 72.3% 70.4%
GA 10 84,088,450 1.1 $8,408,845 $18,250,000 75.6% 71.1%
LA 23 75,322,500 1.0 $3,274,891 $7,912,500 77.9% 72.7%
OH 12 63,793,400 0.8 $5,316,117 $9,628,447 75.4% 71.3%
KY 1 61,000,000 0.8 $61,000,000 $61,000,000 77.8% 72.8%
MD 5 58,660,575 0.7 $11,732,115 $33,250,000 77.8% 77.0%
UT 6 56,474,685 0.7 $9,412,448 $25,500,000 76.8% 73.1%
RI 2 55,950,000 0.7 $27,975,000 $43,500,000 71.7% 71.7%
SC 5 48,567,105 0.6 $9,713,421 $27,040,000 79.1% 73.6%
MO 5 48,520,000 0.6 $9,704,000 $24,000,000 71.8% 69.1%
TN 4 46,479,202 0.6 $11,619,801 $22,875,000 77.4% 72.0%
MN 7 39,925,120 0.5 $5,703,589 $9,479,058 71.4% 64.8%
MI 1 39,500,000 0.5 $39,500,000 $39,500,000 65.7% 60.9%
ME 3 39,360,000 0.5 $13,120,000 $13,760,000 78.5% 73.3%
AL 2 34,960,000 0.4 $17,480,000 $26,640,000 76.2% 71.8%
WI 4 34,180,000 0.4 $8,545,000 $17,500,000 70.2% 66.4%
CT 2 28,944,000 0.4 $14,472,000 $26,000,000 76.8% 75.8%
NE 1 27,500,000 0.3 $27,500,000 $27,500,000 76.2% 70.8%
CO 2 26,400,000 0.3 $13,200,000 $16,000,000 65.8% 64.0%
KS 3 26,154,000 0.3 $8,718,000 $12,211,765 70.4% 70.0%
IN 4 25,294,240 0.3 $6,323,560 $8,200,000 70.7% 65.2%
OK 1 21,000,000 0.3 $21,000,000 $21,000,000 75.0% 75.0%
OR 4 20,275,000 0.3 $5,068,750 $5,625,000 72.2% 68.3%
ID 2 17,841,973 0.2 $8,920,987 $12,000,000 62.1% 58.5%
NH 2 7,900,000 0.1 $3,950,000 $4,300,000 74.3% 66.7%
MS 2 6,055,782 0.1 $3,027,891 $3,289,782 67.3% 58.9%
AK 1 4,390,173 0.1 $4,390,173 $4,390,173 73.8% 62.3%
WV 1 3,563,000 0.0 $3,563,000 $3,563,000 64.8% 64.8%
WY 1 2,796,226 0.0 $2,796,226 $2,796,226 70.4% 59.6%
ND 1 1,300,000 0.0 $1,300,000 $1,300,000 76.5% 59.6%
- ------------------------------- -------- -------------- -------- -------------- -------------- ------- --------
328 $7,903,498,737 100.0% $24,096,033 $1,160,377,359 70.4% 68.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Maturity DSC Mortgage
State (Mos.) Ratio (2) Rate
- ------------------------------- --------- ------- --------
NY 108 1.49x 5.951%
CA 99 1.32x 5.751%
Southern(3) (97) 1.31x 5.756%
Northern(3) (119) 1.34x 5.710%
MA 108 1.24x 5.813%
TX 117 1.36x 5.631%
IL 118 1.23x 6.076%
FL 102 1.45x 5.875%
NJ 119 1.31x 5.974%
AZ 110 1.25x 5.685%
WA 101 1.42x 5.885%
VA 118 1.39x 5.726%
NC 95 1.49x 5.677%
DE 114 1.72x 5.543%
DC 119 1.24x 5.543%
PA 118 1.49x 5.817%
NV 93 1.22x 5.778%
GA 106 1.40x 5.818%
LA 119 1.21x 5.830%
OH 119 1.38x 5.747%
KY 120 1.22x 5.996%
MD 72 1.36x 5.818%
UT 118 1.34x 5.745%
RI 71 1.38x 5.687%
SC 114 1.34x 5.744%
MO 118 1.44x 5.697%
TN 96 1.27x 5.753%
MN 118 1.41x 5.804%
MI 115 1.43x 6.440%
ME 118 1.33x 5.818%
AL 118 1.22x 5.606%
WI 118 1.38x 5.802%
CT 119 1.24x 5.438%
NE 118 1.17x 5.490%
CO 118 1.40x 5.660%
KS 118 1.29x 5.636%
IN 118 1.34x 5.747%
OK 117 1.46x 5.790%
OR 88 1.31x 5.991%
ID 114 1.91x 5.764%
NH 118 1.39x 5.647%
MS 117 1.57x 5.736%
AK 118 1.20x 5.800%
WV 114 1.94x 5.280%
WY 119 1.29x 5.860%
ND 120 1.23x 6.180%
- ------------------------------- --------- ------- --------
108 1.40x 5.852%
- -----------------------------------
(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) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
(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.
B-7
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Mortgaged Properties by State for Loan Group 1 Mortgage Loans (1)
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Mortgage Date Group 1 Date Date LTV at
State Loans Balance Balance Balance Balance Ratio (2) Maturity(2)
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
NY 16 $1,704,343,000 30.4% $106,521,438 $536,000,000 73.4% 72.5%
CA 30 639,761,405 11.4 $21,325,380 $186,500,000 73.0% 69.7%
Southern(3) (24) 565,551,405 10.1 $23,564,642 $186,500,000 73.2% 70.0%
Northern(3) (6) 74,210,000 1.3 $12,368,333 $23,000,000 71.4% 66.9%
MA 7 637,710,218 11.4 $91,101,460 $387,500,000 81.7% 81.3%
TX 31 397,496,288 7.1 $12,822,461 $180,000,000 73.1% 68.4%
IL 2 283,650,000 5.1 $141,825,000 $280,000,000 79.6% 79.6%
FL 15 228,317,000 4.1 $15,221,133 $48,500,000 73.1% 71.9%
NJ 14 162,870,000 2.9 $11,633,571 $31,200,000 68.9% 68.2%
VA 14 113,141,873 2.0 $8,081,562 $18,000,000 74.3% 68.3%
NC 6 105,721,732 1.9 $17,620,289 $40,373,000 71.8% 69.4%
DE 5 98,920,000 1.8 $19,784,000 $35,000,000 64.1% 61.1%
WA 11 98,474,943 1.8 $8,952,268 $21,850,000 65.4% 59.0%
AZ 11 96,644,881 1.7 $8,785,898 $50,000,000 78.1% 72.7%
DC 3 95,000,000 1.7 $31,666,667 $47,000,000 66.1% 66.1%
PA 5 94,989,376 1.7 $18,997,875 $57,100,000 67.6% 62.8%
GA 9 76,088,450 1.4 $8,454,272 $18,250,000 75.2% 70.1%
LA 23 75,322,500 1.3 $3,274,891 $7,912,500 77.9% 72.7%
OH 12 63,793,400 1.1 $5,316,117 $9,628,447 75.4% 71.3%
KY 1 61,000,000 1.1 $61,000,000 $61,000,000 77.8% 72.8%
RI 2 55,950,000 1.0 $27,975,000 $43,500,000 71.7% 71.7%
SC 5 48,567,105 0.9 $9,713,421 $27,040,000 79.1% 73.6%
MI 1 39,500,000 0.7 $39,500,000 $39,500,000 65.7% 60.9%
ME 3 39,360,000 0.7 $13,120,000 $13,760,000 78.5% 73.3%
MO 4 36,950,000 0.7 $9,237,500 $24,000,000 75.1% 71.7%
MN 6 36,058,990 0.6 $6,009,832 $9,479,058 71.0% 64.9%
AL 2 34,960,000 0.6 $17,480,000 $26,640,000 76.2% 71.8%
CT 2 28,944,000 0.5 $14,472,000 $26,000,000 76.8% 75.8%
NE 1 27,500,000 0.5 $27,500,000 $27,500,000 76.2% 70.8%
CO 2 26,400,000 0.5 $13,200,000 $16,000,000 65.8% 64.0%
KS 3 26,154,000 0.5 $8,718,000 $12,211,765 70.4% 70.0%
IN 4 25,294,240 0.5 $6,323,560 $8,200,000 70.7% 65.2%
TN 3 23,604,202 0.4 $7,868,067 $16,964,202 79.7% 74.3%
OR 4 20,275,000 0.4 $5,068,750 $5,625,000 72.2% 68.3%
NV 1 19,966,068 0.4 $19,966,068 $19,966,068 78.3% 69.6%
MD 3 19,410,575 0.3 $6,470,192 $11,280,000 78.8% 76.3%
WI 1 17,500,000 0.3 $17,500,000 $17,500,000 60.8% 60.8%
UT 4 17,474,685 0.3 $4,368,671 $6,802,964 75.7% 63.8%
ID 1 12,000,000 0.2 $12,000,000 $12,000,000 53.6% 53.6%
NH 2 7,900,000 0.1 $3,950,000 $4,300,000 74.3% 66.7%
MS 2 6,055,782 0.1 $3,027,891 $3,289,782 67.3% 58.9%
AK 1 4,390,173 0.1 $4,390,173 $4,390,173 73.8% 62.3%
WV 1 3,563,000 0.1 $3,563,000 $3,563,000 64.8% 64.8%
WY 1 2,796,226 0.0 $2,796,226 $2,796,226 70.4% 59.6%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
274 $5,613,819,111 100.0% $20,488,391 $536,000,000 74.1% 71.8%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Maturity DSC Mortgage
State (Mos.) Ratio (2) Rate
- ------------------------------- --------- ------- --------
NY 100 1.28x 5.528%
CA 97 1.30x 5.762%
Southern(3) (95) 1.30x 5.771%
Northern(3) (119) 1.35x 5.693%
MA 107 1.22x 5.816%
TX 118 1.34x 5.668%
IL 118 1.22x 6.132%
FL 102 1.45x 5.875%
NJ 119 1.33x 6.063%
VA 118 1.40x 5.722%
NC 95 1.49x 5.677%
DE 114 1.72x 5.543%
WA 105 1.46x 5.917%
AZ 112 1.23x 5.658%
DC 119 1.24x 5.543%
PA 118 1.49x 5.817%
GA 105 1.42x 5.821%
LA 119 1.21x 5.830%
OH 119 1.38x 5.747%
KY 120 1.22x 5.996%
RI 71 1.38x 5.687%
SC 114 1.34x 5.744%
MI 115 1.43x 6.440%
ME 118 1.33x 5.818%
MO 118 1.36x 5.600%
MN 118 1.42x 5.821%
AL 118 1.22x 5.606%
CT 119 1.24x 5.438%
NE 118 1.17x 5.490%
CO 118 1.40x 5.660%
KS 118 1.29x 5.636%
IN 118 1.34x 5.747%
TN 75 1.25x 6.037%
OR 88 1.31x 5.991%
NV 118 1.22x 5.600%
MD 82 1.46x 5.808%
WI 117 1.55x 5.550%
UT 117 1.31x 5.708%
ID 117 2.25x 5.800%
NH 118 1.39x 5.647%
MS 117 1.57x 5.736%
AK 118 1.20x 5.800%
WV 114 1.94x 5.280%
WY 119 1.29x 5.860%
- ------------------------------- --------- ------- --------
107 1.32x 5.717%
- -----------------------------------
(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) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
(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.
B-8
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Mortgaged Properties by State for Loan Group 2 Mortgage Loans (1)
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Mortgage Date Group 2 Date Date LTV at
State Loans Balance Balance Balance Balance Ratio (2) Maturity (2)
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
NY 3 $1,511,200,000 66.0% $503,733,333 $1,160,377,359 55.7% 55.7%
CA 8 181,700,000 7.9 $22,712,500 $50,000,000 71.8% 71.2%
Southern(3) (7) 177,700,000 7.8 $25,385,714 $50,000,000 72.0% 71.5%
Northern(3) (1) 4,000,000 0.2 $4,000,000 $4,000,000 59.7% 59.7%
TX 9 124,364,213 5.4 $13,818,246 $29,250,000 68.7% 67.4%
AZ 4 80,127,500 3.5 $20,031,875 $42,000,000 74.4% 74.4%
NV 3 74,300,000 3.2 $24,766,667 $39,000,000 70.7% 70.7%
NJ 1 46,000,000 2.0 $46,000,000 $46,000,000 59.0% 52.9%
WA 3 42,250,000 1.8 $14,083,333 $24,000,000 75.4% 75.4%
MD 2 39,250,000 1.7 $19,625,000 $33,250,000 77.3% 77.3%
UT 2 39,000,000 1.7 $19,500,000 $25,500,000 77.3% 77.3%
IL 4 35,960,270 1.6 $8,990,067 $17,460,270 76.1% 70.0%
TN 1 22,875,000 1.0 $22,875,000 $22,875,000 75.0% 69.6%
OK 1 21,000,000 0.9 $21,000,000 $21,000,000 75.0% 75.0%
MA 3 17,994,540 0.8 $5,998,180 $8,500,000 60.3% 55.9%
WI 3 16,680,000 0.7 $5,560,000 $7,440,000 80.0% 72.3%
MO 1 11,570,000 0.5 $11,570,000 $11,570,000 60.9% 60.9%
GA 1 8,000,000 0.3 $8,000,000 $8,000,000 80.0% 80.0%
VA 2 6,400,000 0.3 $3,200,000 $4,986,047 74.4% 67.0%
ID 1 5,841,973 0.3 $5,841,973 $5,841,973 79.8% 68.7%
MN 1 3,866,130 0.2 $3,866,130 $3,866,130 75.8% 63.8%
ND 1 1,300,000 0.1 $1,300,000 $1,300,000 76.5% 59.6%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
54 $2,289,679,626 100.0% $42,401,475 $1,160,377,359 61.2% 60.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Maturity DSC Mortgage
State (Mos.) Ratio (2) Rate
- ------------------------------- --------- ------- --------
NY 117 1.73x 6.429%
CA 105 1.36x 5.712%
Southern(3) (105) 1.36x 5.705%
Northern(3) (117) 1.26x 6.020%
TX 113 1.43x 5.516%
AZ 108 1.28x 5.718%
NV 87 1.22x 5.826%
NJ 120 1.22x 5.660%
WA 92 1.31x 5.810%
MD 67 1.31x 5.823%
UT 118 1.35x 5.762%
IL 118 1.29x 5.638%
TN 118 1.30x 5.460%
OK 117 1.46x 5.790%
MA 118 1.77x 5.695%
WI 119 1.21x 6.066%
MO 119 1.70x 6.010%
GA 119 1.25x 5.790%
VA 119 1.21x 5.800%
ID 107 1.22x 5.690%
MN 118 1.32x 5.650%
ND 120 1.23x 6.180%
- ------------------------------- --------- ------- --------
113 1.60x 6.183%
- -----------------------------------
(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) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
(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.
B-9
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range of Underwritten DSC Ratios for All Mortgage Loans as of the Cut-Off Date
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range of Underwritten Mortgage Date Pool Date Date LTV at
DSC Ratios (x) Loans Balance Balance Balance Balance Ratio * Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
1.06 - 1.09 2 $68,000,000 0.9% $34,000,000 $60,000,000 75.2% 74.3%
1.10 - 1.14 1 536,000,000 6.8 $536,000,000 $536,000,000 80.0% 80.0%
1.15 - 1.19 11 561,500,270 7.1 $51,045,479 $387,500,000 84.3% 82.1%
1.20 - 1.24 65 2,020,578,031 25.6 $31,085,816 $430,000,000 75.2% 73.0%
1.25 - 1.29 43 602,342,760 7.6 $14,007,971 $75,000,000 74.0% 69.8%
1.30 - 1.34 35 1,081,107,881 13.7 $30,888,797 $190,000,000 73.2% 70.6%
1.35 - 1.39 23 331,140,136 4.2 $14,397,397 $62,118,000 72.8% 70.8%
1.40 - 1.44 17 258,676,506 3.3 $15,216,265 $48,500,000 72.4% 68.8%
1.45 - 1.49 10 175,024,618 2.2 $17,502,462 $50,000,000 74.1% 73.2%
1.50 - 1.54 7 63,182,192 0.8 $9,026,027 $16,000,000 69.7% 65.8%
1.55 - 1.59 10 121,907,282 1.5 $12,190,728 $24,100,000 68.6% 67.9%
1.60 - 1.64 3 58,700,000 0.7 $19,566,667 $35,000,000 67.9% 67.9%
1.65 - 1.69 3 46,448,000 0.6 $15,482,667 $20,160,000 66.9% 66.9%
1.70 - 1.74 11 1,605,198,061 20.3 $145,927,096 $1,500,000,000 56.5% 56.4%
1.75 - 1.79 3 31,697,000 0.4 $10,565,667 $16,742,000 61.1% 61.1%
1.80 - 1.84 2 5,055,000 0.1 $2,527,500 $2,975,000 79.0% 76.7%
1.90 - 1.94 6 41,031,000 0.5 $6,838,500 $14,000,000 55.8% 54.9%
1.95 - 1.99 1 95,000,000 1.2 $95,000,000 $95,000,000 53.4% 46.9%
2.00 - 2.04 2 4,560,000 0.1 $2,280,000 $3,700,000 60.0% 60.0%
2.05 - 2.09 1 35,000,000 0.4 $35,000,000 $35,000,000 43.3% 38.7%
2.10 - 2.14 1 16,200,000 0.2 $16,200,000 $16,200,000 59.3% 59.3%
2.15 - 2.19 1 100,000,000 1.3 $100,000,000 $100,000,000 43.9% 43.9%
2.25 - 2.29 1 12,000,000 0.2 $12,000,000 $12,000,000 53.6% 53.6%
2.30 - 3.47 4 33,150,000 0.4 $8,287,500 $15,000,000 43.0% 43.0%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
263 $7,903,498,737 100.0% $30,051,326 $1,500,000,000 70.4% 68.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range of Underwritten Maturity DSC Mortgage
DSC Ratios (x) (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
1.06 - 1.09 118 1.06x 5.965%
1.10 - 1.14 120 1.11x 5.423%
1.15 - 1.19 118 1.17x 5.664%
1.20 - 1.24 102 1.21x 5.736%
1.25 - 1.29 111 1.27x 5.708%
1.30 - 1.34 96 1.32x 5.852%
1.35 - 1.39 107 1.37x 5.890%
1.40 - 1.44 118 1.42x 5.805%
1.45 - 1.49 117 1.46x 5.713%
1.50 - 1.54 118 1.51x 5.689%
1.55 - 1.59 112 1.57x 5.603%
1.60 - 1.64 117 1.63x 5.583%
1.65 - 1.69 119 1.67x 5.463%
1.70 - 1.74 115 1.73x 6.381%
1.75 - 1.79 117 1.76x 5.539%
1.80 - 1.84 119 1.82x 5.612%
1.90 - 1.94 100 1.92x 5.904%
1.95 - 1.99 118 1.98x 5.640%
2.00 - 2.04 115 2.02x 5.545%
2.05 - 2.09 117 2.07x 5.410%
2.10 - 2.14 118 2.10x 5.480%
2.15 - 2.19 59 2.18x 5.450%
2.25 - 2.29 117 2.25x 5.800%
2.30 - 3.47 107 2.60x 5.691%
- ------------------------------- --------- ------- --------
108 1.40x 5.852%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-10
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range of Underwritten DSC Ratios for Loan Group 1 Mortgage Loans as of the
Cut-Off Date
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range of Underwritten Mortgage Date Group 1 Date Date LTV at
DSC Ratios (x) Loans Balance Balance Balance Balance Ratio * Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
1.06 - 1.09 2 $68,000,000 1.2% $34,000,000 $60,000,000 75.2% 74.3%
1.10 - 1.14 1 536,000,000 9.5 $536,000,000 $536,000,000 80.0% 80.0%
1.15 - 1.19 8 523,600,000 9.3 $65,450,000 $387,500,000 84.8% 83.2%
1.20 - 1.24 52 1,776,236,058 31.6 $34,158,386 $430,000,000 75.8% 73.6%
1.25 - 1.29 32 467,872,007 8.3 $14,621,000 $75,000,000 73.8% 68.7%
1.30 - 1.34 28 992,756,751 17.7 $35,455,598 $190,000,000 73.0% 70.3%
1.35 - 1.39 22 324,540,136 5.8 $14,751,824 $62,118,000 72.9% 70.9%
1.40 - 1.44 13 195,676,506 3.5 $15,052,039 $48,500,000 73.9% 69.5%
1.45 - 1.49 6 58,024,618 1.0 $9,670,770 $17,200,000 72.0% 69.3%
1.50 - 1.54 5 44,382,192 0.8 $8,876,438 $16,000,000 68.0% 62.4%
1.55 - 1.59 8 81,979,782 1.5 $10,247,473 $23,640,000 68.4% 67.4%
1.60 - 1.64 3 58,700,000 1.0 $19,566,667 $35,000,000 67.9% 67.9%
1.65 - 1.69 2 27,230,000 0.5 $13,615,000 $20,160,000 72.0% 72.0%
1.70 - 1.74 9 93,628,061 1.7 $10,403,118 $40,373,000 70.7% 69.8%
1.75 - 1.79 3 31,697,000 0.6 $10,565,667 $16,742,000 61.1% 61.1%
1.80 - 1.84 2 5,055,000 0.1 $2,527,500 $2,975,000 79.0% 76.7%
1.90 - 1.94 6 41,031,000 0.7 $6,838,500 $14,000,000 55.8% 54.9%
1.95 - 1.99 1 95,000,000 1.7 $95,000,000 $95,000,000 53.4% 46.9%
2.00 - 2.04 2 4,560,000 0.1 $2,280,000 $3,700,000 60.0% 60.0%
2.05 - 2.09 1 35,000,000 0.6 $35,000,000 $35,000,000 43.3% 38.7%
2.10 - 2.14 1 16,200,000 0.3 $16,200,000 $16,200,000 59.3% 59.3%
2.15 - 2.19 1 100,000,000 1.8 $100,000,000 $100,000,000 43.9% 43.9%
2.25 - 2.29 1 12,000,000 0.2 $12,000,000 $12,000,000 53.6% 53.6%
2.30 - 3.47 3 24,650,000 0.4 $8,216,667 $15,000,000 43.4% 43.4%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
212 $5,613,819,111 100.0% $26,480,279 $536,000,000 74.1% 71.8%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range of Underwritten Maturity DSC Mortgage
DSC Ratios (x) (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
1.06 - 1.09 118 1.06x 5.965%
1.10 - 1.14 120 1.11x 5.423%
1.15 - 1.19 118 1.17x 5.663%
1.20 - 1.24 103 1.21x 5.726%
1.25 - 1.29 114 1.27x 5.704%
1.30 - 1.34 96 1.32x 5.869%
1.35 - 1.39 107 1.37x 5.896%
1.40 - 1.44 118 1.42x 5.854%
1.45 - 1.49 114 1.47x 5.762%
1.50 - 1.54 118 1.51x 5.706%
1.55 - 1.59 110 1.56x 5.666%
1.60 - 1.64 117 1.63x 5.583%
1.65 - 1.69 119 1.67x 5.550%
1.70 - 1.74 81 1.71x 5.579%
1.75 - 1.79 117 1.76x 5.539%
1.80 - 1.84 119 1.82x 5.612%
1.90 - 1.94 100 1.92x 5.904%
1.95 - 1.99 118 1.98x 5.640%
2.00 - 2.04 115 2.02x 5.545%
2.05 - 2.09 117 2.07x 5.410%
2.10 - 2.14 118 2.10x 5.480%
2.15 - 2.19 59 2.18x 5.450%
2.25 - 2.29 117 2.25x 5.800%
2.30 - 3.47 103 2.68x 5.691%
- ------------------------------- --------- ------- --------
107 1.32x 5.717%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-11
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range of Underwritten DSC Ratios for Loan Group 2 Mortgage Loans as of the
Cut-Off Date
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range of Underwritten Mortgage Date Group 2 Date Date LTV at
DSC Ratios (x) Loans Balance Balance Balance Balance Ratio * Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
1.16 - 1.19 3 $37,900,270 1.7% $12,633,423 $17,460,270 77.0% 66.9%
1.20 - 1.24 13 244,341,973 10.7 $18,795,536 $46,000,000 70.8% 68.8%
1.25 - 1.29 11 134,470,753 5.9 $12,224,614 $33,250,000 74.7% 73.4%
1.30 - 1.34 7 88,351,130 3.9 $12,621,590 $24,000,000 75.2% 73.3%
1.35 - 1.39 1 6,600,000 0.3 $6,600,000 $6,600,000 68.0% 68.0%
1.40 - 1.44 4 63,000,000 2.8 $15,750,000 $29,250,000 67.6% 66.6%
1.45 - 1.49 4 117,000,000 5.1 $29,250,000 $50,000,000 75.2% 75.2%
1.50 - 1.54 2 18,800,000 0.8 $9,400,000 $13,500,000 73.6% 73.6%
1.55 - 1.64 2 39,927,500 1.7 $19,963,750 $24,100,000 68.9% 68.9%
1.65 - 1.69 1 19,218,000 0.8 $19,218,000 $19,218,000 59.7% 59.7%
1.70 - 1.74 2 1,511,570,000 66.0 $755,785,000 $1,500,000,000 55.6% 55.6%
2.30 - 2.36 1 8,500,000 0.4 $8,500,000 $8,500,000 41.7% 41.7%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
51 $2,289,679,626 100.0% $44,895,679 $1,500,000,000 61.2% 60.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range of Underwritten Maturity DSC Mortgage
DSC Ratios (x) (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
1.16 - 1.19 118 1.18x 5.680%
1.20 - 1.24 94 1.21x 5.804%
1.25 - 1.29 99 1.27x 5.721%
1.30 - 1.34 103 1.32x 5.658%
1.35 - 1.39 117 1.39x 5.630%
1.40 - 1.44 118 1.41x 5.652%
1.45 - 1.49 118 1.46x 5.688%
1.50 - 1.54 119 1.51x 5.650%
1.55 - 1.64 118 1.58x 5.473%
1.65 - 1.69 118 1.67x 5.340%
1.70 - 1.74 117 1.73x 6.431%
2.30 - 2.36 118 2.36x 5.690%
- ------------------------------- --------- ------- --------
113 1.60x 6.183%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-12
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range Of LTV Ratios for All Mortgage Loans as of the Cut-Off Date
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range Of Cut-Off Date Mortgage Date Pool Date Date LTV at
LTV Ratios (%) Loans Balance Balance Balance Balance Ratio * Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
36.36 - 40.00 1 $6,000,000 0.1% $6,000,000 $6,000,000 36.4% 36.4%
40.01 - 50.00 7 181,539,618 2.3 $25,934,231 $100,000,000 44.1% 42.5%
50.01 - 55.00 6 131,787,440 1.7 $21,964,573 $95,000,000 53.4% 46.9%
55.01 - 60.00 18 1,674,811,500 21.2 $93,045,083 $1,500,000,000 55.9% 55.5%
60.01 - 65.00 20 309,699,718 3.9 $15,484,986 $62,118,000 62.5% 61.7%
65.01 - 70.00 35 490,780,619 6.2 $14,022,303 $48,552,000 67.7% 64.0%
70.01 - 75.00 67 1,963,247,815 24.8 $29,302,206 $315,000,000 72.8% 70.4%
75.01 - 80.00 105 2,706,572,027 34.2 $25,776,876 $536,000,000 78.9% 77.0%
80.01 - 85.00 2 24,520,000 0.3 $12,260,000 $16,200,000 83.2% 81.3%
85.01 - 87.18 2 414,540,000 5.2 $207,270,000 $387,500,000 87.0% 86.7%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
263 $7,903,498,737 100.0% $30,051,326 $1,500,000,000 70.4% 68.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range Of Cut-Off Date Maturity DSC Mortgage
LTV Ratios (%) (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
36.36 - 40.00 58 3.47x 5.510%
40.01 - 50.00 85 2.15x 5.584%
50.01 - 55.00 118 1.94x 5.653%
55.01 - 60.00 117 1.71x 6.348%
60.01 - 65.00 117 1.47x 5.780%
65.01 - 70.00 113 1.33x 5.832%
70.01 - 75.00 102 1.30x 5.758%
75.01 - 80.00 106 1.23x 5.684%
80.01 - 85.00 119 1.23x 5.779%
85.01 - 87.18 118 1.17x 5.662%
- ------------------------------- --------- ------- --------
108 1.40x 5.852%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-13
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range Of LTV Ratios for Loan Group 1 Mortgage Loans as of the Cut-Off Date
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range Of Cut-Off Date Mortgage Date Group 1 Date Date LTV at
LTV Ratios (%) Loans Balance Balance Balance Balance Ratio * Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
36.36 - 40.00 1 $6,000,000 0.1% $6,000,000 $6,000,000 36.4% 36.4%
40.01 - 50.00 6 173,039,618 3.1 $28,839,936 $100,000,000 44.2% 42.6%
50.01 - 55.00 6 131,787,440 2.3 $21,964,573 $95,000,000 53.4% 46.9%
55.01 - 60.00 14 105,593,500 1.9 $7,542,393 $23,640,000 59.2% 55.5%
60.01 - 65.00 16 238,052,218 4.2 $14,878,264 $62,118,000 62.1% 61.1%
65.01 - 70.00 31 410,530,619 7.3 $13,242,923 $48,552,000 67.5% 63.2%
70.01 - 75.00 49 1,663,912,815 29.6 $33,957,404 $315,000,000 72.8% 70.2%
75.01 - 80.00 85 2,445,842,901 43.6 $28,774,622 $536,000,000 78.9% 77.0%
80.01 - 85.00 2 24,520,000 0.4 $12,260,000 $16,200,000 83.2% 81.3%
85.01 - 87.18 2 414,540,000 7.4 $207,270,000 $387,500,000 87.0% 86.7%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
212 $5,613,819,111 100.0% $26,480,279 $536,000,000 74.1% 71.8%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range Of Cut-Off Date Maturity DSC Mortgage
LTV Ratios (%) (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
36.36 - 40.00 58 3.47x 5.510%
40.01 - 50.00 84 2.14x 5.579%
50.01 - 55.00 118 1.94x 5.653%
55.01 - 60.00 113 1.61x 5.627%
60.01 - 65.00 116 1.47x 5.765%
65.01 - 70.00 118 1.35x 5.855%
70.01 - 75.00 102 1.29x 5.773%
75.01 - 80.00 106 1.23x 5.678%
80.01 - 85.00 119 1.23x 5.779%
85.01 - 87.18 118 1.17x 5.662%
- ------------------------------- --------- ------- --------
107 1.32x 5.717%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-14
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range Of LTV Ratios for Loan Group 2 Mortgage Loans as of the Cut-Off Date
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range Of Cut-Off Date Mortgage Date Group 2 Date Date LTV at
LTV Ratios (%) Loans Balance Balance Balance Balance Ratio * Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
41.67 - 50.00 1 $8,500,000 0.4% $8,500,000 $8,500,000 41.7% 41.7%
55.01 - 60.00 4 1,569,218,000 68.5 $392,304,500 $1,500,000,000 55.7% 55.5%
60.01 - 65.00 4 71,647,500 3.1 $17,911,875 $29,250,000 63.8% 63.8%
65.01 - 70.00 4 80,250,000 3.5 $20,062,500 $38,000,000 68.6% 68.0%
70.01 - 75.00 18 299,335,000 13.1 $16,629,722 $40,000,000 72.5% 71.3%
75.01 - 80.00 20 260,729,126 11.4 $13,036,456 $50,000,000 78.6% 76.4%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
51 $2,289,679,626 100.0% $44,895,679 $1,500,000,000 61.2% 60.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range Of Cut-Off Date Maturity DSC Mortgage
LTV Ratios (%) (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
41.67 - 50.00 118 2.36x 5.690%
55.01 - 60.00 117 1.71x 6.397%
60.01 - 65.00 118 1.49x 5.831%
65.01 - 70.00 89 1.25x 5.716%
70.01 - 75.00 105 1.34x 5.675%
75.01 - 80.00 104 1.29x 5.738%
- ------------------------------- --------- ------- --------
113 1.60x 6.183%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-15
Range of LTV Ratios for All Mortgage Loans as of the Maturity Date or
Anticipated Repayment Date
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range of Maturity Date Mortgage Date Pool Date Date LTV at
or ARD LTV Ratios (%) Loans Balance Balance Balance Balance Ratio * Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
0.00 - 5.00 2 $6,712,440 0.1% $3,356,220 $4,612,440 52.1% 0.2%
30.01 - 40.00 3 46,389,618 0.6 $15,463,206 $35,000,000 42.9% 37.5%
40.01 - 50.00 10 247,708,500 3.1 $24,770,850 $100,000,000 48.3% 45.2%
50.01 - 55.00 11 130,495,080 1.7 $11,863,189 $46,000,000 58.6% 53.2%
55.01 - 60.00 31 1,768,275,932 22.4 $57,041,159 $1,500,000,000 57.1% 56.0%
60.01 - 65.00 41 559,113,195 7.1 $13,636,907 $62,118,000 66.4% 62.9%
65.01 - 70.00 48 870,991,599 11.0 $18,145,658 $180,000,000 72.7% 67.7%
70.01 - 75.00 65 1,848,884,372 23.4 $28,444,375 $315,000,000 74.3% 72.5%
75.01 - 80.00 50 2,021,228,000 25.6 $40,424,560 $536,000,000 79.2% 79.1%
80.01 - 85.00 1 16,200,000 0.2 $16,200,000 $16,200,000 84.4% 84.4%
85.01 - 87.18 1 387,500,000 4.9 $387,500,000 $387,500,000 87.2% 87.2%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
263 $7,903,498,737 100.0% $30,051,326 $1,500,000,000 70.4% 68.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range of Maturity Date Maturity DSC Mortgage
or ARD LTV Ratios (%) (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
0.00 - 5.00 122 1.19x 5.838%
30.01 - 40.00 109 2.18x 5.491%
40.01 - 50.00 94 2.08x 5.639%
50.01 - 55.00 119 1.43x 5.726%
55.01 - 60.00 117 1.69x 6.309%
60.01 - 65.00 118 1.40x 5.827%
65.01 - 70.00 115 1.30x 5.746%
70.01 - 75.00 101 1.28x 5.774%
75.01 - 80.00 102 1.23x 5.658%
80.01 - 85.00 119 1.20x 5.810%
85.01 - 87.18 118 1.16x 5.659%
- ------------------------------- --------- ------- --------
108 1.40x 5.852%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-16
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range of LTV Ratios for Loan Group 1 Mortgage Loans as of the Maturity Date or
Anticipated Repayment Date
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range of Maturity Date Mortgage Date Group 1 Date Date LTV at
or ARD LTV Ratios (%) Loans Balance Balance Balance Balance Ratio * Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
0.00 - 5.00 2 $6,712,440 0.1% $3,356,220 $4,612,440 52.1% 0.2%
30.01 - 40.00 3 46,389,618 0.8 $15,463,206 $35,000,000 42.9% 37.5%
40.01 - 50.00 9 239,208,500 4.3 $26,578,722 $100,000,000 48.6% 45.3%
50.01 - 55.00 10 84,495,080 1.5 $8,449,508 $22,000,000 58.3% 53.4%
55.01 - 60.00 27 243,757,932 4.3 $9,028,072 $59,915,357 66.2% 58.6%
60.01 - 65.00 35 470,599,565 8.4 $13,445,702 $62,118,000 66.6% 62.7%
65.01 - 70.00 36 715,533,604 12.7 $19,875,933 $180,000,000 72.7% 67.6%
70.01 - 75.00 49 1,590,394,372 28.3 $32,457,028 $315,000,000 74.6% 72.6%
75.01 - 80.00 39 1,813,028,000 32.3 $46,487,897 $536,000,000 79.3% 79.1%
80.01 - 85.00 1 16,200,000 0.3 $16,200,000 $16,200,000 84.4% 84.4%
85.01 - 87.18 1 387,500,000 6.9 $387,500,000 $387,500,000 87.2% 87.2%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
212 $5,613,819,111 100.0% $26,480,279 $536,000,000 74.1% 71.8%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range of Maturity Date Maturity DSC Mortgage
or ARD LTV Ratios (%) (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
0.00 - 5.00 122 1.19x 5.838%
30.01 - 40.00 109 2.18x 5.491%
40.01 - 50.00 93 2.07x 5.637%
50.01 - 55.00 118 1.54x 5.762%
55.01 - 60.00 115 1.46x 5.619%
60.01 - 65.00 118 1.39x 5.837%
65.01 - 70.00 118 1.31x 5.765%
70.01 - 75.00 100 1.27x 5.780%
75.01 - 80.00 102 1.22x 5.651%
80.01 - 85.00 119 1.20x 5.810%
85.01 - 87.18 118 1.16x 5.659%
- ------------------------------- --------- ------- --------
107 1.32x 5.717%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-17
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range of LTV Ratios for Loan Group 2 Mortgage Loans as of the Maturity Date or
Anticipated Repayment Date
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range of Maturity Date Mortgage Date Group 2 Date Date LTV at
or ARD LTV Ratios (%) Loans Balance Balance Balance Balance Ratio * Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
41.67 - 50.00 1 $8,500,000 0.4% $8,500,000 $8,500,000 41.7% 41.7%
50.01 - 55.00 1 46,000,000 2.0 $46,000,000 $46,000,000 59.0% 52.9%
55.01 - 60.00 4 1,524,518,000 66.6 $381,129,500 $1,500,000,000 55.6% 55.6%
60.01 - 65.00 6 88,513,630 3.9 $14,752,272 $29,250,000 65.6% 63.9%
65.01 - 70.00 12 155,457,996 6.8 $12,954,833 $38,000,000 72.6% 68.1%
70.01 - 75.00 16 258,490,000 11.3 $16,155,625 $40,000,000 72.6% 72.1%
75.01 - 80.00 11 208,200,000 9.1 $18,927,273 $50,000,000 78.4% 78.4%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
51 $2,289,679,626 100.0% $44,895,679 $1,500,000,000 61.2% 60.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range of Maturity Date Maturity DSC Mortgage
or ARD LTV Ratios (%) (Mos.) Ratio * Rate
- ------------------------------- --------- ------- --------
41.67 - 50.00 118 2.36x 5.690%
50.01 - 55.00 120 1.22x 5.660%
55.01 - 60.00 117 1.73x 6.419%
60.01 - 65.00 118 1.43x 5.775%
65.01 - 70.00 102 1.25x 5.657%
70.01 - 75.00 103 1.34x 5.739%
75.01 - 80.00 101 1.31x 5.712%
- ------------------------------- --------- ------- --------
113 1.60x 6.183%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-18
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range of Mortgage Rates for All Mortgage Loans
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range of Mortgage Date Pool Date Date LTV at
Mortgage Rates (%) (1) Loans Balance Balance Balance Balance Ratio (2) Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
5.180 - 5.250 1 $24,100,000 0.3% $24,100,000 $24,100,000 71.5% 71.5%
5.251 - 5.500 27 1,594,751,357 20.2 $59,064,865 $536,000,000 73.5% 72.3%
5.501 - 5.750 104 2,313,151,347 29.3 $22,241,840 $387,500,000 74.3% 71.9%
5.751 - 6.000 98 1,627,768,942 20.6 $16,609,887 $186,500,000 73.6% 70.3%
6.001 - 6.250 25 663,525,091 8.4 $26,541,004 $280,000,000 74.7% 73.6%
6.251 - 6.500 6 1,658,202,000 21.0 $276,367,000 $1,500,000,000 57.0% 56.8%
6.501 - 6.750 1 14,000,000 0.2 $14,000,000 $14,000,000 45.9% 43.2%
6.751 - 6.830 1 8,000,000 0.1 $8,000,000 $8,000,000 76.9% 69.3%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
263 $7,903,498,737 100.0% $30,051,326 $1,500,000,000 70.4% 68.6%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range of Maturity DSC Mortgage
Mortgage Rates (%) (1) (Mos.) Ratio (2) Rate
- ------------------------------- --------- ------- --------
5.180 - 5.250 118 1.58x 5.180%
5.251 - 5.500 98 1.30x 5.444%
5.501 - 5.750 114 1.34x 5.642%
5.751 - 6.000 103 1.31x 5.861%
6.001 - 6.250 103 1.28x 6.113%
6.251 - 6.500 117 1.69x 6.426%
6.501 - 6.750 120 1.90x 6.530%
6.751 - 6.830 116 1.06x 6.830%
- ------------------------------- --------- ------- --------
108 1.40x 5.852%
- -----------------------------------
(1) The interest rates with respect to 3 Mortgage Loans (loan numbers 25, 49
and 70), representing 1.2% of the Cut-Off Date Pool Balance (2 Mortgage
Loans in Loan Group 1 or 1.4% of the Cut-Off Date Group 1 Balance and 1
Mortgage Loan in Loan Group 2 or 0.9% of the Cut-Off Date Loan Group 2
Balance) may vary during the term of the related Mortgage Loan. For
purposes of the table above as well as calculations throughout the
Prospectus Supplement, the mortgage rate for was assumed to be the average
mortgage rate over the term of the related Mortgage Loan. See "DESCRIPTION
OF THE MORTGAGE POOL--Additional Mortgage Loan Information in the
Prospectus Supplement.
(2) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-19
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Range of Mortgage Rates for Loan Group 1 Mortgage Loans
Wtd. Wtd.
% of Avg. Avg.
Number Aggregate Cut-Off Average Maximum Cut-Off LTV
of Cut-Off Date Cut-Off Cut-Off Date Ratio
Range of Mortgage Date Group 1 Date Date LTV at
Mortgage Rates (%) (1) Loans Balance Balance Balance Balance Ratio (2) Maturity *
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
5.280 - 5.500 21 $1,494,258,357 26.6% $71,155,160 $536,000,000 73.8% 72.8%
5.501 - 5.750 81 1,932,478,434 34.4 $23,857,758 $387,500,000 74.7% 72.2%
5.751 - 6.000 84 1,387,625,229 24.7 $16,519,348 $186,500,000 73.7% 70.0%
6.001 - 6.250 20 624,655,091 11.1 $31,232,755 $280,000,000 75.1% 74.0%
6.251 - 6.500 4 152,802,000 2.7 $38,200,500 $48,552,000 70.6% 68.2%
6.501 - 6.750 1 14,000,000 0.2 $14,000,000 $14,000,000 45.9% 43.2%
6.751 - 6.830 1 8,000,000 0.1 $8,000,000 $8,000,000 76.9% 69.3%
- ------------------------------- -------- -------------- ------- -------------- -------------- ------- --------
212 $5,613,819,111 100.0% $26,480,279 $536,000,000 74.1% 71.8%
Wtd. Avg. Wtd.
Stated Avg.
Remaining Cut-Off Wtd.
Term to Date Avg.
Range of Maturity DSC Mortgage
Mortgage Rates (%) (1) (Mos.) Ratio (2) Rate
- ------------------------------- --------- ------- --------
5.280 - 5.500 97 1.30x 5.445%
5.501 - 5.750 115 1.34x 5.638%
5.751 - 6.000 105 1.32x 5.857%
6.001 - 6.250 104 1.27x 6.115%
6.251 - 6.500 118 1.33x 6.347%
6.501 - 6.750 120 1.90x 6.530%
6.751 - 6.830 116 1.06x 6.830%
- ------------------------------- --------- ------- --------
107 1.32x 5.717%
- -----------------------------------
(1) The interest rates with respect to 3 Mortgage Loans (loan numbers 25, 49
and 70), representing 1.2% of the Cut-Off Date Pool Balance (2 Mortgage
Loans in Loan Group 1 or 1.4% of the Cut-Off Date Group 1 Balance and 1
Mortgage Loan in Loan Group 2 or 0.9% of the Cut-Off Date Loan Group 2
Balance) may vary during the term of the related Mortgage Loan. For
purposes of the table above as well as calculations throughout the
Prospectus Supplement, the mortgage rate for was assumed to be the average
mortgage rate over the term of the related Mortgage Loan. See "DESCRIPTION
OF THE MORTGAGE POOL--Additional Mortgage Loan Information in the
Prospectus Supplement.
(2) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-20
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 (%) (1) Loans Balance Balance Balance Balance Ratio (2) at Maturity (2)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
5.180 - 5.250 1 $24,100,000 1.1% $24,100,000 $24,100,000 71.5% 71.5%
5.251 - 5.500 6 100,493,000 4.4 $16,748,833 $22,875,000 69.0% 65.6%
5.501 - 5.750 23 380,672,913 16.6 $16,550,996 $50,000,000 72.1% 70.3%
5.751 - 6.000 14 240,143,713 10.5 $17,153,122 $38,000,000 72.9% 72.2%
6.001 - 6.250 5 38,870,000 1.7 $7,774,000 $13,000,000 68.7% 68.1%
6.251 - 6.434 2 1,505,400,000 65.7 $752,700,000 $1,500,000,000 55.6% 55.6%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
51 $2,289,679,626 100.0% $44,895,679 $1,500,000,000 61.2% 60.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range of Maturity Date DSC Mortgage
Mortgage Rates (%) (1) (Mos.) Ratio (2) Rate
- ---------------------------- --------- --------- ---------
5.180 - 5.250 118 1.58x 5.180%
5.251 - 5.500 117 1.35x 5.417%
5.501 - 5.750 110 1.35x 5.657%
5.751 - 6.000 95 1.30x 5.886%
6.001 - 6.250 84 1.36x 6.073%
6.251 - 6.434 117 1.73x 6.434%
- ---------------------------- --------- --------- ---------
113 1.60x 6.183%
- -----------------------------------
(1) The interest rates with respect to 3 Mortgage Loans (loan numbers 25, 49
and 70), representing 1.2% of the Cut-Off Date Pool Balance (2 Mortgage
Loans in Loan Group 1 or 1.4% of the Cut-Off Date Group 1 Balance and 1
Mortgage Loan in Loan Group 2 or 0.9% of the Cut-Off Date Loan Group 2
Balance) may vary during the term of the related Mortgage Loan. For
purposes of the table above as well as calculations throughout the
Prospectus Supplement, the mortgage rate for was assumed to be the average
mortgage rate over the term of the related Mortgage Loan. See "DESCRIPTION
OF THE MORTGAGE POOL--Additional Mortgage Loan Information in the
Prospectus Supplement.
(2) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-21
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 Wtd. Avg.
Maturity or Anticipated Mortgage Date Pool Date Date Date LTV LTV Ratio
Repayment Date (months) Loans Balance Balance Balance Balance Ratio * at Maturity *
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
0 - 60 30 $1,165,011,420 14.7% $38,833,714 $430,000,000 72.7% 72.6%
61 - 84 2 195,679,000 2.5 $97,839,500 $190,000,000 73.8% 73.8%
85 - 108 1 5,841,973 0.1 $5,841,973 $5,841,973 79.8% 68.7%
109 - 120 229 6,534,866,344 82.7 $28,536,534 $1,500,000,000 69.8% 67.7%
121 - 132 1 2,100,000 0.0 $2,100,000 $2,100,000 55.3% 0.0%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
263 $7,903,498,737 100.0% $30,051,326 $1,500,000,000 70.4% 68.6%
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 58 1.38x 5.690%
61 - 84 84 1.30x 6.067%
85 - 108 107 1.22x 5.690%
109 - 120 118 1.40x 5.875%
121 - 132 132 1.15x 6.010%
- ---------------------------- --------- --------- ---------
108 1.40x 5.852%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-22
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 Wtd. Avg.
Maturity or Anticipated Mortgage Date Group 1 Date Date Date LTV LTV Ratio
Repayment Date (months) Loans Balance Balance Balance Balance Ratio * at Maturity *
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
0 - 60 22 $1,003,311,420 17.9% $45,605,065 $430,000,000 72.6% 72.5%
61 - 84 2 195,679,000 3.5 $97,839,500 $190,000,000 73.8% 73.8%
109 - 120 187 4,412,728,691 78.6 $23,597,480 $536,000,000 74.5% 71.6%
121 - 132 1 2,100,000 0.0 $2,100,000 $2,100,000 55.3% 0.0%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
212 $5,613,819,111 100.0% $26,480,279 $536,000,000 74.1% 71.8%
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 58 1.40x 5.658%
61 - 84 84 1.30x 6.067%
109 - 120 118 1.30x 5.715%
121 - 132 132 1.15x 6.010%
- ---------------------------- --------- --------- ---------
107 1.32x 5.717%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-23
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 $161,700,000 7.1% 20,212,500 $39,000,000 73.4% 73.4%
85 - 108 1 5,841,973 0.3 $5,841,973 $5,841,973 79.8% 68.7%
109 - 120 42 2,122,137,653 92.7 $50,527,087 $1,500,000,000 60.2% 59.6%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
51 $2,289,679,626 100.0% $44,895,679 $1,500,000,000 61.2% 60.6%
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 ] 1.24x 5.889%
85 - 108 107 1.22x 5.690%
109 - 120 117 1.62x 6.207%
- ---------------------------- --------- --------- ---------
113 1.60x 6.183%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-24
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 *
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
56 - 60 30 $1,165,011,420 14.7% $38,833,714 $430,000,000 72.7% 72.6%
61 - 84 2 195,679,000 2.5 $97,839,500 $190,000,000 73.8% 73.8%
85 - 108 2 8,972,548 0.1 $4,486,274 $5,841,973 77.6% 65.1%
109 - 120 228 6,531,735,769 82.6 $28,647,964 $1,500,000,000 69.8% 67.7%
121 - 132 1 2,100,000 0.0 $2,100,000 $2,100,000 55.3% 0.0%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
263 $7,903,498,737 100.0% $30,051,326 $1,500,000,000 70.4% 68.6%
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
- ---------------------------- --------- --------- ---------
56 - 60 58 1.38x 5.690%
61 - 84 84 1.30x 6.067%
85 - 108 106 1.24x 5.784%
109 - 120 118 1.40x 5.875%
121 - 132 132 1.15x 6.010%
- ---------------------------- --------- --------- ---------
108 1.40x 5.852%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-25
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 *
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
56 - 60 22 $1,003,311,420 17.9% $45,605,065 $430,000,000 72.6% 72.5%
61 - 84 2 195,679,000 3.5 $97,839,500 $190,000,000 73.8% 73.8%
85 - 108 1 3,130,575 0.1 $3,130,575 $3,130,575 73.7% 58.2%
109 - 120 186 4,409,598,117 78.5 $23,707,517 $536,000,000 74.5% 71.6%
121 - 132 1 2,100,000 0.0 $2,100,000 $2,100,000 55.3% 0.0%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
212 $5,613,819,111 100.0% $26,480,279 $536,000,000 74.1% 71.8%
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
- ---------------------------- --------- --------- ---------
56 - 60 58 1.40x 5.658%
61 - 84 84 1.30x 6.067%
85 - 108 105 1.28x 5.960%
109 - 120 118 1.30x 5.715%
121 - 132 132 1.15x 6.010%
- ---------------------------- --------- --------- ---------
107 1.32x 5.717%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-26
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 *
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
58 - 60 8 $161,700,000 7.1% $20,212,500 $39,000,000 73.4% 73.4%
85 - 108 1 5,841,973 0.3 $5,841,973 $5,841,973 79.8% 68.7%
109 - 120 42 2,122,137,653 92.7 $50,527,087 $1,500,000,000 60.2% 59.6%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
51 $2,289,679,626 100.0% $44,895,679 $1,500,000,000 61.2% 60.6%
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
- ---------------------------- --------- --------- ---------
58 - 60 58 1.24x 5.889%
85 - 108 107 1.22x 5.690%
109 - 120 117 1.62x 6.207%
- ---------------------------- --------- --------- ---------
113 1.60x 6.183%
- -----------------------------------
* Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-27
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 (2) at Maturity (2)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
117 - 120 1 $4,612,440 0.1% $4,612,440 $4,612,440 50.7% 0.4%
121 - 132 1 2,100,000 0.0 $2,100,000 $2,100,000 55.3% 0.0%
229 - 264 1 5,389,618 0.1 $5,389,618 $5,389,618 47.7% 31.5%
265 - 300 12 51,879,925 0.7 $4,323,327 $14,000,000 69.4% 55.1%
349 - 360 126 1,983,011,822 25.1 $15,738,189 $180,000,000 71.9% 65.7%
361 - 420 6 65,143,432 0.8 $10,857,239 $19,966,068 78.0% 70.7%
Non-Amortizing 116 5,791,361,500 73.3 $49,925,530 $1,500,000,000 69.8% 69.8%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
263 $7,903,498,737 100.0% $30,051,326 $1,500,000,000 70.4% 68.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Range of Remaining Term to Cut-Off Wtd. Avg.
Amortization Terms Maturity Date DSC Mortgage
(months) (1) (Mos.) Ratio (2) Rate
- ---------------------------- --------- --------- ---------
117 - 120 117 1.21x 5.760%
121 - 132 132 1.15x 6.010%
229 - 264 117 1.47x 6.000%
265 - 300 117 1.43x 5.948%
349 - 360 117 1.33x 5.740%
361 - 420 118 1.23x 5.663%
Non-Amortizing 105 1.42x 5.892%
- ---------------------------- --------- --------- ---------
108 1.40x 5.852%
- -----------------------------------
(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) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-28
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 (2) at Maturity (2)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
117 - 120 1 $4,612,440 0.1% $4,612,440 $4,612,440 50.7% 0.4%
121-132 1 2,100,000 0.0 $2,100,000 $2,100,000 55.3% 0.0%
229 - 264 1 5,389,618 0.1 $5,389,618 $5,389,618 47.7% 31.5%
265 - 300 11 50,579,925 0.9 $4,598,175 $14,000,000 69.3% 55.0%
349 - 360 111 1,807,607,696 32.2 $16,284,754 $180,000,000 72.0% 65.9%
361 - 420 6 65,143,432 1.2 $10,857,239 $19,966,068 78.0% 70.7%
Non-Amortizing 81 3,678,386,000 65.5 $45,412,173 $536,000,000 75.2% 75.2%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
212 $5,613,819,111 100.0% $26,480,279 $536,000,000 74.1% 71.8%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Range of Remaining Term to Cut-Off Wtd. Avg.
Amortization Terms Maturity Date DSC Mortgage
(months) (1) (Mos.) Ratio (2) Rate
- ---------------------------- --------- --------- ---------
117 - 120 117 1.21x 5.760%
121-132 132 1.15x 6.010%
229 - 264 117 1.47x 6.000%
265 - 300 117 1.44x 5.942%
349 - 360 117 1.33x 5.751%
361 - 420 118 1.23x 5.663%
Non-Amortizing 101 1.31x 5.698%
- ---------------------------- --------- --------- ---------
107 1.32x 5.717%
- -----------------------------------
(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) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-29
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 (2) at Maturity (2)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
0 - 300 1 $1,300,000 0.1% $1,300,000 $1,300,000 76.5% 59.6%
349 - 360 15 175,404,126 7.7 $11,693,608 $46,000,000 71.1% 64.1%
Non-Amortizing 35 2,112,975,500 92.3 $60,370,729 $1,500,000,000 60.3% 60.3%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
51 $2,289,679,626 100.0% $44,895,679 $1,500,000,000 61.2% 60.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Range of Remaining Term to Cut-Off Wtd. Avg.
Amortization Terms Maturity Date DSC Mortgage
(months) (1) (Mos.) Ratio (2) Rate
- ---------------------------- --------- --------- ---------
0 - 300 120 1.23x 6.180%
349 - 360 118 1.24x 5.632%
Non-Amortizing 113 1.63x 6.229%
- ---------------------------- --------- --------- ---------
113 1.60x 6.183%
- -----------------------------------
(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) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-30
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 (1) at Maturity (1)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
Interest-only 103 $5,680,440,000 71.9% $55,149,903 $1,500,000,000 69.9% 69.9%
Interest-only, Amortizing
Balloon(2) (93) 1,738,248,000 22.0 $18,690,839 $180,000,000 71.8% 66.2%
Amortizing Balloon 47 335,613,414 4.2 $7,140,711 $59,915,357 73.6% 62.4%
Interest-only, ARD 13 110,921,500 1.4 $8,532,423 $29,250,000 64.4% 64.4%
Interest-only, Amortizing
ARD(2) (4) 27,269,240 0.3 $6,817,310 $9,500,000 66.8% 61.0%
Fully Amortizing 2 6,712,440 0.1 $3,356,220 $4,612,440 52.1% 0.2%
Amortizing ARD 1 4,294,143 0.1 $4,294,143 $4,294,143 67.1% 56.6%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
263 $7,903,498,737 100.0% $30,051,326 $1,500,000,000 70.4% 68.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Maturity Date DSC Mortgage
Amortization Types (Mos.) Ratio (1) Rate
- ---------------------------- --------- --------- ---------
Interest-only 105 1.42x 5.895%
Interest-only, Amortizing
Balloon(2) (118) 1.33x 5.743%
Amortizing Balloon 114 1.30x 5.746%
Interest-only, ARD 117 1.64x 5.733%
Interest-only, Amortizing
ARD(2) (118) 1.30x 5.767%
Fully Amortizing 122 1.19x 5.838%
Amortizing ARD 119 1.32x 5.760%
- ---------------------------- --------- --------- ---------
108 1.40x 5.852%
- -----------------------------------
(1) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
(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.
B-31
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 (1) at Maturity (1)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
Interest-only 71 $3,624,112,000 64.6% $51,043,831 $536,000,000 75.4% 75.4%
Interest-only, Amortizing
Balloon(2) (83) 1,597,393,000 28.5 $19,245,699 $180,000,000 72.0% 66.5%
Amortizing Balloon 41 299,764,288 5.3 $7,311,324 $59,915,357 72.9% 61.8%
Interest-only, ARD 10 54,274,000 1.0 $5,427,400 $16,742,000 64.7% 64.7%
Interest-only, Amortizing
ARD(2) (4) 27,269,240 0.5 $6,817,310 $9,500,000 66.8% 61.0%
Fully Amortizing 2 6,712,440 0.1 $3,356,220 $4,612,440 52.1% 0.2%
Amortizing ARD 1 4,294,143 0.1 $4,294,143 $4,294,143 67.1% 56.6%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
212 $5,613,819,111 100.0% $26,480,279 $536,000,000 74.1% 71.8%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Maturity Date DSC Mortgage
Amortization Types (Mos.) Ratio (1) Rate
- ---------------------------- --------- --------- ---------
Interest-only 101 1.30x 5.700%
Interest-only, Amortizing
Balloon(2) (118) 1.34x 5.754%
Amortizing Balloon 114 1.31x 5.747%
Interest-only, ARD 116 1.78x 5.584%
Interest-only, Amortizing
ARD(2) (118) 1.30x 5.767%
Fully Amortizing 122 1.19x 5.838%
Amortizing ARD 119 1.32x 5.760%
- ---------------------------- --------- --------- ---------
107 1.32x 5.717%
- -----------------------------------
(1) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
(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.
B-32
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 (1) at Maturity (1)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
Interest-only 32 $2,056,328,000 89.8% $64,260,250 $1,500,000,000 60.2% 60.2%
Interest-only, Amortizing
Balloon(2) (10) 140,855,000 6.2 $14,085,500 $46,000,000 69.2% 63.4%
Interest-only, ARD 3 56,647,500 2.5 $18,882,500 $29,250,000 64.1% 64.1%
Amortizing Balloon 6 35,849,126 1.6 $5,974,854 $17,460,270 79.0% 66.7%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
51 $2,289,679,626 100.0% $44,895,679 $1,500,000,000 61.2% 60.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Maturity Date DSC Mortgage
Amortization Types (Mos.) Ratio (1) Rate
- ---------------------------- --------- --------- ---------
Interest-only 113 1.63x 6.239%
Interest-only, Amortizing
Balloon(2) (118) 1.24x 5.610%
Interest-only, ARD 118 1.51x 5.876%
Amortizing Balloon 116 1.23x 5.738%
- ---------------------------- --------- --------- ---------
113 1.60x 6.183%
- -----------------------------------
(1) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
(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.
B-33
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 Mortgage Date Pool Date Date Date LTV LTV Ratio
Rates (%) (1) Properties Balance Balance Balance Balance Ratio (2) at Maturity (2)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
39.71 - 39.99 1 $1,346,796 0.0% $1,346,796 $1,346,796 67.3% 67.3%
40.00 - 49.99 1 9,360,247 0.1 $9,360,247 $9,360,247 60.8% 60.8%
50.00 - 59.99 5 59,099,029 0.7 $11,819,806 $33,250,000 73.0% 71.9%
60.00 - 69.99 4 40,318,058 0.5 $10,079,515 $22,000,000 63.8% 60.5%
70.00 - 74.99 4 101,594,000 1.3 $25,398,500 $60,000,000 73.5% 67.8%
75.00 - 84.99 27 790,076,780 10.0 $29,262,103 $190,000,000 72.5% 69.3%
85.00 - 89.99 30 686,812,211 8.7 $22,893,740 $315,000,000 71.8% 70.5%
90.00 - 94.99 58 845,421,851 10.7 $14,576,239 $75,000,000 74.5% 71.6%
95.00 - 99.99 59 2,546,697,602 32.2 $43,164,366 $1,160,377,359 62.8% 62.1%
100.00 - 100.00 121 2,413,652,507 30.5 $19,947,541 $536,000,000 76.2% 74.9%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
310 $7,494,379,081 94.8% $24,175,416 $1,160,377,359 70.5% 68.9%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range Of Occupancy Maturity Date DSC Mortgage
Rates (%) (1) (Mos.) Ratio (2) Rate
- ---------------------------- --------- --------- ---------
39.71 - 39.99 119 1.32x 6.270%
40.00 - 49.99 119 1.39x 6.170%
50.00 - 59.99 85 1.31x 5.953%
60.00 - 69.99 119 1.27x 5.899%
70.00 - 74.99 118 1.25x 5.740%
75.00 - 84.99 104 1.32x 5.898%
85.00 - 89.99 114 1.29x 5.675%
90.00 - 94.99 107 1.33x 5.679%
95.00 - 99.99 115 1.57x 6.186%
100.00 - 100.00 104 1.28x 5.593%
- ---------------------------- --------- --------- ---------
109 1.39x 5.851%
- -----------------------------------
(1) Occupancy Rates exclude 18 hospitality properties, representing 5.2% of
the Cut-Off Date Pool Balance. In certain cases, occupancy includes space
for which leases have been executed, but the tenant has not taken
occupancy.
(2) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-34
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 Mortgage Date Group 1 Date Date Date LTV LTV Ratio
Rates (%) (1) Properties Balance Balance Balance Balance Ratio (2) at Maturity (2)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
39.71 - 39.99 1 $1,346,796 0.0% $1,346,796 $1,346,796 67.3% 67.3%
40.00 - 49.99 1 9,360,247 0.2 $9,360,247 $9,360,247 60.8% 60.8%
50.00 - 59.99 4 25,849,029 0.5 $6,462,257 $15,742,233 67.6% 65.2%
60.00 - 69.99 4 40,318,058 0.7 $10,079,515 $22,000,000 63.8% 60.5%
70.00 - 74.99 4 101,594,000 1.8 $25,398,500 $60,000,000 73.5% 67.8%
75.00 - 84.99 25 739,826,780 13.2 $29,593,071 $190,000,000 72.7% 69.3%
85.00 - 89.99 25 556,550,998 9.9 $22,262,040 $315,000,000 71.3% 70.0%
90.00 - 94.99 43 591,513,748 10.5 $13,756,134 $75,000,000 74.8% 71.2%
95.00 - 99.99 36 801,181,832 14.3 $22,255,051 $280,000,000 74.0% 72.0%
100.00 - 100.00 113 2,337,157,967 41.6 $20,682,814 $536,000,000 76.6% 75.4%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
256 $5,204,699,455 92.7% $20,330,857 $536,000,000 74.6% 72.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range Of Occupancy Maturity Date DSC Mortgage
Rates (%) (1) (Mos.) Ratio (2) Rate
- ---------------------------- --------- --------- ---------
39.71 - 39.99 119 1.32x 6.270%
40.00 - 49.99 119 1.39x 6.170%
50.00 - 59.99 119 1.35x 6.085%
60.00 - 69.99 119 1.27x 5.899%
70.00 - 74.99 118 1.25x 5.740%
75.00 - 84.99 103 1.32x 5.905%
85.00 - 89.99 117 1.28x 5.679%
90.00 - 94.99 109 1.34x 5.692%
95.00 - 99.99 114 1.33x 5.850%
100.00 - 100.00 104 1.28x 5.590%
- ---------------------------- --------- --------- ---------
108 1.30x 5.705%
- -----------------------------------
(1) Occupancy Rates exclude 18 hospitality properties, representing 7.3% of
the Cut-Off Date Group 1 Balance. In certain cases, occupancy includes
space for which leases have been executed, but the tenant has not taken
occupancy.
(2) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-35
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
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 Mortgage Date Group 2 Date Date Date LTV LTV Ratio
Rates (%) (1) Loans Balance Balance Balance Balance Ratio (2) at Maturity (2)
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
59.06 - 59.99 1 $33,250,000 1.5% $33,250,000 $33,250,000 77.1% 77.1%
75.00 - 84.99 2 50,250,000 2.2 $25,125,000 $29,250,000 69.2% 69.2%
85.00 - 89.99 5 130,261,213 5.7 $26,052,243 $50,000,000 73.8% 72.6%
90.00 - 94.99 15 253,908,103 11.1 $16,927,207 $42,000,000 73.8% 72.4%
95.00 - 99.99 23 1,745,515,770 76.2 $75,891,990 $1,160,377,359 57.7% 57.5%
100.00 - 100.00 8 76,494,540 3.3 $9,561,818 $46,000,000 64.9% 59.7%
- ---------------------------- -------------- -------------- ------- ------------ -------------- --------- ---------------
54 $2,289,679,626 100.0% $42,401,475 $1,160,377,359 61.2% 60.6%
Wtd. Avg.
Stated
Remaining Wtd. Avg.
Term to Cut-Off Wtd. Avg.
Range Of Occupancy Maturity Date DSC Mortgage
Rates (%) (1) (Mos.) Ratio (2) Rate
- ---------------------------- --------- --------- ---------
59.06 - 59.99 58 1.28x 5.851%
75.00 - 84.99 118 1.43x 5.796%
85.00 - 89.99 101 1.34x 5.657%
90.00 - 94.99 104 1.31x 5.647%
95.00 - 99.99 116 1.68x 6.340%
100.00 - 100.00 119 1.24x 5.688%
- ---------------------------- --------- --------- ---------
113 1.60x 6.183%
- -----------------------------------
(1) In certain cases, occupancy includes space for which leases have been
executed, but the tenant has not taken occupancy.
(2) Certain of the Mortgage Loans reflect LTV Ratios that have been calculated
on an "as-stabilized" basis, or that have LTV Ratios or DSC Ratios that
have been adjusted to take into account certain cash reserves or letters
of credit. See "Additional Mortgage Loan Information" herein. Also see
"DESCRIPTION OF THE MORTGAGE POOL--Additional Mortgage Loan Information"
and "RISK FACTORS--Risks Relating to Net Cash Flow" and "-- Inspections
and Appraisals May Not Accurately Reflect Value or Condition of Mortgaged
Property" in the Prospectus Supplement.
B-36
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Percentage of Mortgage Pool by Prepayment Restriction (1) (2) (3) (4)
Prepayment Restriction Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14
- ------------------------- --------- --------- --------- --------- --------- --------- --------- ---------
Locked Out 94.92% 93.79% 3.12% 1.52% 0.21% 0.00% 0.00% 0.00%
Defeasance 0.00% 0.00% 84.55% 84.98% 86.24% 89.96% 89.96% 89.74%
Yield Maintenance 4.90% 6.02% 12.14% 13.00% 12.56% 9.82% 9.82% 10.03%
Prepayment Premium 0.19% 0.19% 0.19% 0.19% 0.19% 0.22% 0.22% 0.23%
Open 0.00% 0.00% 0.00% 0.32% 0.80% 0.00% 0.00% 0.00%
- ------------------------- --------- --------- --------- --------- --------- --------- --------- ---------
Total 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Mortgage Pool Balance
Outstanding (in millions) $7,903.50 $7,898.77 $7,893.06 $7,884.30 $7,871.96 $6,693.05 $6,666.18 $6,441.13
% of Initial Pool Balance 100.00% 99.94% 99.87% 99.76% 99.60% 84.68% 84.34% 81.50%
Prepayment Restriction Mar-15 Mar-16 Mar-17
- ------------------------- --------- --------- -------
Locked Out 0.00% 0.00% 0.00%
Defeasance 89.74% 89.73% 100.00%
Yield Maintenance 10.03% 9.90% 0.00%
Prepayment Premium 0.23% 0.23% 0.00%
Open 0.00% 0.14% 0.00%
- ------------------------- --------- --------- ------
Total 100.00% 100.00% 100.00%
Mortgage Pool Balance
Outstanding (in millions) $6,409.31 $6,368.42 $0.25
% of Initial Pool Balance 81.09% 80.58% 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) Based on the assumptions set forth in footnote (1) above, after March
2017, the outstanding loan balances represent less than 0.003% 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.
B-37
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Percentage of Loan Group 1 by Prepayment Restriction (1) (2) (3) (4)
Prepayment Restriction Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14
- ------------------------- --------- --------- --------- --------- --------- --------- --------- ---------
Locked Out 94.88% 93.67% 3.35% 1.83% 0.29% 0.00% 0.00% 0.00%
Defeasance 0.00% 0.00% 83.63% 84.39% 85.87% 89.31% 89.31% 88.95%
Yield Maintenance 4.85% 6.06% 12.76% 13.22% 13.29% 10.37% 10.37% 10.71%
Prepayment Premium 0.26% 0.26% 0.26% 0.26% 0.26% 0.32% 0.32% 0.34%
Open 0.00% 0.00% 0.00% 0.29% 0.29% 0.00% 0.00% 0.00%
- ------------------------- --------- --------- --------- --------- --------- --------- --------- ---------
Total 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Group 1 Balance
Outstanding (in millions) $5,613.82 $5,609.53 $5,604.30 $5,596.17 $5,585.34 $4,569.88 $4,545.21 $4,322.61
% of Initial Group 1
Balance $1.00 $1.00 $1.00 $1.00 $0.99 $0.81 $0.81 $0.77
Balance 100.00% 99.94% 99.86% 99.74% 99.54% 88.47% 88.10% 81.68%
Prepayment Restriction Mar-15 Mar-16 Mar-17
- ------------------------- --------- --------- -------
Locked Out 0.00% 0.00% 0.00%
Defeasance 88.94% 88.93% 100.00%
Yield Maintenance 10.71% 10.52% 0.00%
Prepayment Premium 0.34% 0.35% 0.00%
Open 0.00% 0.20% 0.00%
- ------------------------- --------- --------- ------
Total 100.00% 100.00% 100.00%
Group 1 Balance
Outstanding (in millions) $4,293.52 $4,260.52 $0.25
% of Initial Group 1
Balance $0.76 $0.76 $0.00
Balance 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) Based on the assumptions set forth in footnote (1) above, after March
2017, the outstanding loan balances represent less than 0.005% of the
Cut-Off Date Group 1 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.
B-38
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2007-C30
ANNEX B
Percentage of Loan Group 2 by Prepayment Restriction (1) (2) (3)
Prepayment Restriction Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14
- ------------------------- --------- --------- --------- --------- --------- --------- --------- ---------
Locked Out 95.00% 94.08% 2.58% 0.73% 0.00% 0.00% 0.00% 0.00%
Defeasance 0.00% 0.00% 86.81% 86.43% 87.16% 91.34% 91.35% 91.35%
Yield Maintenance 5.00% 5.92% 10.61% 12.45% 10.79% 8.66% 8.65% 8.65%
Prepayment Premium 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Open 0.00% 0.00% 0.00% 0.39% 2.06% 0.00% 0.00% 0.00%
- ------------------------- --------- --------- --------- --------- --------- --------- --------- ---------
Total 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Group 2 Balance
Outstanding (in millions) $2,289.68 $2,289.24 $2,288.76 $2,288.13 $2,286.63 $2,123.17 $2,120.96 $2,118.52
% of Initial Group 2
Balance 100.00% 99.95% 99.89% 99.82% 99.74% 79.45% 79.16% 78.83%
Prepayment Restriction Mar-15 Mar-16 Mar-17
- ------------------------- --------- --------- -------
Locked Out 0.00% 0.00% 0.00%
Defeasance 91.35% 91.33% 0.00%
Yield Maintenance 8.65% 8.67% 0.00%
Prepayment Premium 0.00% 0.00% 0.00%
Open 0.00% 0.00% 0.00%
- ------------------------- --------- --------- ------
Total 100.00% 100.00% 0.00%
Group 2 Balance
Outstanding (in millions) $2,115.79 $2,107.90 $0.00
% of Initial Group 2
Balance 78.45% 78.05% 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.
B-39
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 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.
----------
-2-