FWP 1 wa7786171-fwp.txt FREE WRITING PROSPECTUS 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-