Eastland Center - Loan Prop Detail

Loan Property Detail WBCMT 2007-C30 : Eastland Center
Secur Bal $
39,500,000
CREFC Prop Type
RT
DQ Status
<1 Month
Rate Type
Fixed
Amort Type
IO then Balloon
Curr Bal $
37,428,728
City, State
Harper Woods, MI
Spec Serv?, Watchlist?
Y, N
Current Rate
6.440
Seasoning
102
% of Deal
DSCR, LTV
0.81, 65.72
Curr PP Restriction
Lockout
Modified
Remaining Term
18
Defeased
Terms
Performance
General Loan Information

Property Name
Eastland Center
Trustee Loan ID
502857043
Prospectus Loan ID
33
Trepp Loan ID
168300080
Securitized Balance
39,500,000
Current Balance
37,428,728
Loan Prepayment Information
Delinquency
Underwriter Prepayment Penalty Description
Current Delinquency Status
L(29),D(87),O(4)
Paid Thru Date
Prepayment Restriction
Remaining Periods until First Defeasible
Remaining Periods
0
CREFC Payment Status of Loan

Watchlist Status
Watchlist Date
Last 12 Months
<1 Month
Life of Loan
No
Payment Date
Delinq. Status
04/2015
<1 Month
Yes
03/2015
Current
Yield Maintenance
Special Servicer Transfer Reason Imminent Non Monetary Default
02/2015
Current
% of Non MF-Directed
0.81
PP Penalty
Corrected Loan Status
No
01/2015
Current
03/25/15
12/2014
Current
11/2014
Current
03/31/16
10/2014
Current
Other or TBD
09/2014
Current
242,334
08/2014
Current
*Includes current period advance
07/2014
Current
Total Exposure
06/2014
Current
05/2014
Current
Net Rate
6.420
Original Term
120
Remaining Term
102
Amortization Term
408
Interest Only Periods

Loan Payment Frequency
48
Monthly
Cross Collateralization #
Amortization Type
Spec. Serv. Transfer Date

Current Prepayment Restriction
Model First Open Date
Lockout
07/15/16
18
Seasoning
IO then Balloon
Spec. Serv. Status
03/11/15
# Times Known Delinquent
0.55
6.440
14
<1 Month
% of deal
Current Rate
Lockout
Delinquency History
Spec. Serv. Return Date

Expected Resolution Date
Workout Strategy
Defeased Status
P&I Advances Outstanding*
Current Balance
Cumulative ASER Amount
P&I Advances Outstanding*
37,428,728
242,334
Extension Type
Balloon
Other Expense Advance Outstanding
Day Count Basis
Act/360
T&I Advances Outstanding
Cumulative Accrued Unpaid Advance Interest
Originator
Wachovia
Origination Date
09/20/06
Total Exposure
Model Maturity Date
10/15/16
Appraisal Reduction & ASERs
UW Maturity Date
10/11/16
Appraisal Reduction Amount
Appraisal Reduction Date
36,600,906
Most Recent ASER Amount
Refinance
Cumulative ASER Amount
Total Reserve Balance

Securitized Maturity Balance
Loan Purpose
Master Servicer
Loan Special Servicer
579,690
37,671,063
Wells Fargo
CWCapital Asset Management
Contact
General Contact
Phone
1-888-296-6206
Copyright 1997-2015 Trepp, LLC. All Rights Reserved.
1 of 10

Property Detail Eastland Center
Geographic Information
Property Information
Address
18000 Vernier Road
City
Harper Woods
State
MI
Zip
48225
County
Wayne
MSA
Detroit-Warren-Dearborn, MI
CREFC Prop Type
RT
Underwriter Prop Type
Retail
Normalized Prop Type RT-Anchored

Year Built
1957
Year Renovated
1993
Square Feet
632,536
Balance/ SqFt or Unit
59
Tenant Information
As Of
Tenant
Sq Footage
Expiration Date Exposure
P1-T1 Current
Target
130,222 20.59 02/26/2015
0.11
P1-T2 Current
Shopper's World
112,000 17.71 08/31/2020
0.10
P1-T3 Current
Burlington Coat Factory
72,700 11.49 01/31/2020
0.06
P1-T4 Current
K & G FASHION SUPERSTORE
26,039
4.12 05/31/2016
0.02
P1-T5 Current
Family Dollar
9,814
1.55 06/30/2020
0.01
P1-T1 Securitization Sears
160,407 25.36 10/31/2013
P1-T2 Securitization Steve & Barry's
112,000 17.71 01/31/2018
P1-T3 Securitization K & G Fashion Superstore
26,039
4.12 05/31/2016
Maps/Directions are informational only. User assumes all risk of use.

Google Maps, Trepp LLC, and their suppliers make no representations about content, road conditions, route usability, or speed.
Lease Expiration Information

Within 1 Year 1 - 2 Years 2 - 3 Years 3 - 4 Years > 4 Years
%
%
%
%
%
28
36
2 of 10

Summary Loan Financials
Financials
Appraisal / LTV
Most Recent
Prior FY
Change 2nd Prior FY
As of Date
12/
2014
Revenues
- 9,702,982
-6.59%
Expenses
- 7,151,647
-0.80%
7,209,364
NOI
- 2,551,335 -19.73%
NCF
- ^2,408,244 -20.66%
DSCR (NOI)
DSCR (NCF)
Debt Yield (NOI)
6.82
Debt Yield (NCF)
6.43
Occupancy
77
12/2013
Securitization
Pro Forma As Is
-
10,387,887 13,684,591
Securitization
Most Recent
Pro Forma
As Is
Appraisal Date
09/01/2007 09/01/2007
09/01/2007
Appraisal Amount
60,100,000
60,100,000
55,633,803
- -
Appraisal / Sq Ft
95.01
95.01
87.95
9,270,953
LTV
65.72
65.72
71.00
3,178,523
4,413,639
3,035,432
4,270,547
0.86 -0.21
1.07
Pro Forma Footnote:

With respect to mortgage loan number 33, the appraised value represented is the 'as-stabilized' value. The Cut-Off Date LTV Ratios calculated using the 'as-is' appraised
is 71% as of 9/1/2006
^0.81 -0.21
1.02
1.43
11.17
10.81
95
78
-18
If a loan has a Secur As Is value, then the value in the "Secur Pro Forma" column is the Pro Forma value as reported in the Annex A; otherwise the value in that column is
Securitized
^ Used for Reporting and NOI/NCF in Credit-Based Analytics
3 of 10

Revenue & NOI Trend for Eastland Center
Property Financial Statements

01/01/2014 - 12/30/2014
(Prior FY)
Amt /
% Rev
Sq Ft
Amt
01/01/2013 - 12/30/2013 01/01/2012 - 12/30/2012

(2
nd
Prior FY)
Amt
(3
Amt /
% Rev
Sq Ft
rd
Prior FY)
YOY % Change in Amt
Amt /
2014 / 2013 / 2012 /
% Rev
Sq Ft
2013 2012 2011
Amt
Revenues
Base Rent
5,140,751
8.13
53
5,326,290
8.42
51
5,430,703
8.59
49
-3
-2
-2
Expense Reimbursement
3,664,215
5.79
38
4,122,078
6.52
40
4,572,536
7.23
41
-11
-10
39,298
0.06
21,690
0.03
129,755
0.21
81
-83
858,718
1.36
917,829
1.45
968,297
1.53
-6
-5
-6
9,702,982
15.34
100
10,387,887
16.42
100 11,101,291
17.55
100
-7
-6
1,867,574
2.95
19
1,865,350
2.95
18
1,427,939
2.26
13
31
-35
155,000
0.25
152,481
0.24
154,490
0.24
-1
1,984,406
3.14
20
2,098,511
3.32
20
2,588,552
4.09
23
-5
-19
28
Repairs and Maintenance
690,651
1.09
643,106
1.02
585,780
0.93
10
81
Janitorial
245,602
0.39
259,059
0.41
199,250
0.32
-5
30
Management Fees
212,495
0.34
227,495
0.36
243,119
0.38
-7
-6
Payroll & Benefits
803,901
1.27
778,067
1.23
Advertising & Marketing
44,161
0.07
36,146
0.06
70,202
0.11
22
-49
41
Professional Fees
99,961
0.16
57,647
0.09
33,779
0.05
73
71
-69
General and Administrative 1,047,896
1.66
11
1,088,287
1.72
10
1,301,604
2.06
12
-4
-16
Other Expenses
3,215
0.01
213,321
0.34
-98
Percentage Rent
Other Income
Total Revenues
Operating Expenses
Real Estate Taxes
Property Insurance
Utilities
1
-
Total Operating Expenses
7,151,647
11.31
74
7,209,364
11.40
69
6,818,036
10.78
61
-1
-9
NOI
2,551,335
4.03
26
3,178,523
5.03
31
4,283,255
6.77
39
-20
-26
21
Leasing Commissions
16,584
0.03
16,584
0.03
16,584
0.03
Capital Expenditures
126,507
0.20
126,507
0.20
126,507
0.20
143,091
0.23
143,091
0.23
143,091
0.23
Capital Expenses
Total Capital Expenses
4 of 10

01/01/2014 - 12/30/2014
(Prior FY)
Amt
NCF
2,408,244
Amt /
% Rev
Sq Ft
3.81
25
01/01/2013 - 12/30/2013 01/01/2012 - 12/30/2012

(2
nd
Prior FY)
Amt
3,035,432
(3
Amt /
% Rev
Sq Ft
4.80
29
rd
Prior FY)
Amt
4,140,164
YOY % Change in Amt
Amt /
2014 / 2013 / 2012 /
% Rev
Sq Ft
2013 2012 2011
6.55
37
-21
-27
22
5 of 10

WatchList Commentary As of: 03/2015
Source: Servicer Watch List
The loan is secured by a first lien on 632,536-SF 46%) of a 1,372,458-SF enclosed shopping mall located in Harper Woods, MI, built in 1957 and renovated in 1993. UW
DSCR was 1.43x with occupancy at 78.23%.
03/09/2015: YE 2014 NCF DSCR was 0.69x with 76.57% OCC, as compared to YE 2013 NCF DSCR of 0.88x with 94.91% OCC. Q3 2014 NCF DSCR was 0.66x with 77.25%
OCC, as compared to Q3 2013 NCF DSCR of 1.01x with 94.91% OCC.
The DSCR and EGI decrease are primarily attributed to a decrease in rental income due to a decrease in occupancy, as well as, and increase in the real estate taxes,
janitorial expenses, and professional fees. The occupancy decrease is primarily attributed to Sears (160,407 SF/25% GLA) vacating its space. One tax parcel
associated with this property is required to be paid by the tenant - McDonald's - with a due date of 02/14/2015; However, the bill has not yet been paid.
The property was last inspected on 07/31/2014 and received a rating of three (3) - Normal.
Master Servicer contacted the borrower again on 02/02/2015 regarding property performance and McDonald's payment of the real estate tax bill, and is awaiting a
response. Borrower is unresponsive to multiple attempts to obtain information.
DSCR was 1.43x with occupancy at 78.23%.
02/02/2015: Q2 2014 NCF DSCR was 0.61x with 77.25% OCC, as compared to Q2 2013 NCF DSCR of 1.06x with 88.88% OCC. YE 2013 NCF DSCR was 0.88x with 94.91%
OCC, as compared to YE 2012 NCF DSCR of 1.19x with 89.67% OCC.
The DSCR and EGI decrease are primarily attributed to a decrease in rental income due to a decrease in occupancy, as well as, and increase in the real estate taxes,
janitorial expenses, and professional fees. The occupancy decrease is primarily attributed to Sears (160,407 SF/25% GLA) vacating its space. One tax parcel
associated with this property is required to be paid by the tenant - McDonald's - with a due date of 09/14/2014; However, the bill has not yet been paid.
The property was last inspected on 07/31/2014 and received a rating of three (3) - Normal.
Master Servicer contacted the borrower again on 02/02/2015 regarding property performance and McDonald's payment of the real estate tax bill, and is awaiting a
response. Borrower is unresponsive to multiple attempts to obtain information.
DSCR was 1.43x with occupancy at 78.23%. 01/08/2015: Q2 2014 NCF DSCR was 0.61x with 77.25% OCC, as compared to Q2 2013 NCF DSCR of 1.06x with 88.88%
OCC. YE 2013 NCF DSCR was 0.88x with 94.91% OCC, as compared to YE 2012 NCF DSCR of 1.19x with 89.67% OCC. The DSCR and EGI decrease are primarily
attributed to a decrease in rental income due to a decrease in occupancy, as well as, and increase in the real estate taxes, janitorial expenses, and professional fees.
The occupancy decrease is primarily attributed to Sears (160,407 SF/25% GLA) vacating its space. One tax parcel associated with this property is required to be paid
by the tenant - McDonald's - with a due date of 09/14/2014; However, the bill has not yet been paid. The property was last inspected on 07/31/2014 and received a
rating of three (3) - Normal. Master Servicer contacted the borrower again on 10/31/2014 regarding property performance and McDonald's payment of the real
estate tax bill, and is awaiting a response.
The occupancy decrease is primarily attributed to Sears (160,407 SF/25% GLA) vacating its space. The property was last inspected on 07/31/2014 and received a
rating of three (3) - Normal. Master Servicer contacted the borrower again on 10/31/2014 regarding property performance and is awaiting a response.
The occupancy decrease is primarily attributed to Sears (160,407 SF/25% GLA) vacating its space. The property was last inspected on 07/31/2014 and received a
rating of three (3) - Normal. Master Servicer contacted the borrower again on 10/31/2014 regarding property performance and is awaiting a response.
6 of 10

OCC. YE 2013 NCF DSCR was 0.88x with 94.91% OCC, as compared to YE 2012 NCF DSCR of 1.19x with 89.67% OCC. The DSCR decrease is primarily attributed to a
decrease in rental income due to a decrease in occupancy, as well as, and increase in the real estate taxes, janitorial expenses, and professional fees. The occupancy
decrease is primarily attributed to Sears (160,407 SF/25% GLA) vacating its space. The property was last inspected on 07/31/2014 and received a rating of three (3) Normal. Master Servicer contacted the borrower again on 10/06/2014 regarding property performance and is awaiting a response.
OCC. YE 2013 NCF DSCR was 0.88x with 94.91% OCC, as compared to YE 2012 NCF DSCR of 1.19x with 89.67% OCC. The DSCR decrease is primarily attributed to a
decrease in rental income due to a decrease in occupancy, as well as, and increase in the real estate taxes, janitorial expenses, and professional fees. The occupancy
decrease is primarily attributed to Sears (160,407 SF/25% GLA) vacating its space. The property was last inspected on 07/31/2014 and received a rating of three (3) Normal. Master Servicer contacted the borrower again on 09/08/2014 regarding property performance and is awaiting a response.
DSCR was 1.43x with occupancy at 78.23%. 08/06/2014: YE 2013 NCF DSCR was 0.88x with 94.91% OCC, as compared to YE 2012 NCF DSCR of 1.19x with 89.67% OCC.
The DSCR decrease is primarily attributed to a decrease in rental income, as well as, and increase in the real estate taxes, janitorial expenses, and professional fees.
The property was last inspected on 08/20/2013 and received a rating of three (3) - Normal. Master Servicer contacted the borrower on 08/06/2014 regarding
property performance and is awaiting a response.
The loan is secured by a first lien on 632,536-SF of a 1,372,458-SF enclosed shopping mall located in Harper Woods, MI. Including shadow anchors and non-owned
stores, the total shopping mall aggregates approximately 1.3MM-SF with Lender's collateral comprising 632,536-SF (46.0%) of that total. 3/10/2010: YTD09 09 DSCR is
.93, down from YE 08 DSCR of 1.32. Occupancy has risen from 77% 02/28/2009, to 82.5% as of 1/1/2010. Per borrower, Macy's (485,151 SF, 35% GLA) recently
exercised their renewal option for another 5 years (expires 5/31/15). Servicer is pending updated operating statements and submarket conditions.
stores, the total shopping mall aggregates approximately 1.3MM-SF with Lender's collateral comprising 632,536-SF (46.0%) of that total. A $3MM Upfront TI/LC
Reserve was established at closing to address future leasing. 12/8/09: A current rent roll statement has been provided. Servicer's Financial Department is updating
the information based on the rent roll. Borrower states the Piercing Pagoda extension was recently received and will be reflected on the next rent roll. S&D's
construction is complete and the tenant should be opening soon. As of YTD09 2009, the DSCR(NCF) is 1.08x (A Note) & 0.93x (A&B Note). Borrower has not
responded to Servicers request for additional information regarding the propertys performance and cash flow. 11/2/09: Servicer has requested an updated rent roll
statement to reflect the lease information below. 9/2/09:Expirations in next 6 mos: Talk wireless - only renewed them for 1 yr eff 1/1/09 bc will renew again @ year
end @ higher rent as Burlington coat factory is opening their mall entrance in front of their kiosk Piercing pagoda - 2 yr renewal agreed upon, waiting on execution
Perfumania - 5 yr renewal done Premier nails - working on renewal, will renew for 5 yrs new deals: 719 - pizza plus - 9/1/09 722 - taco bell/a&w - 11/1/09 101 - lord's
supper restaurant - 9/1/09 104 - king's closet - deal done, tnt open 115 - s&d underground - deal done, tnt under constr soon 121 - jenna's dollar dogs - deal almost
done, finalizing 535 - perfect eyebrows - deal agreed upon, waiting on tnt execution 709 - fairy talz - deal done, tnt open 748/752 - custom styles & eyes - deal done,
tnt under constr 759 - fashion entourage - deal done, tnt open 808 - pure energy - deal agreed upon, ironing out lease language, tnt under constr soon 7/6/09:
According to thee borrower, Talk Wireless renewed for one year effective 1/1/09. The renewal was only for a year as the tenant will again renew at year end 2009 at
higher rents since Burlington Coat Factory is opening their mall entrance in front of their kiosk. Piercing Pagoda renewed for 2 yrs. Purfumania has renewed for 5 yrs
and borrower is currently working on a 5 yr. renewal with Premier Nails. Borrower states they have also executed several new leases that will take effect from August
- December 2009.
7 of 10

- December 2009.
- December 2009.
Reserve was established at closing to address future leasing. 11/2/09: Servicer has requested an updated rent roll statement to reflect the lease information below.
9/2/09:Expirations in next 6 mos: Talk wireless - only renewed them for 1 yr eff 1/1/09 bc will renew again @ year end @ higher rent as Burlington coat factory is
opening their mall entrance in front of their kiosk Piercing pagoda - 2 yr renewal agreed upon, waiting on execution Perfumania - 5 yr renewal done Premier nails working on renewal, will renew for 5 yrs new deals: 719 - pizza plus - 9/1/09 722 - taco bell/a&w - 11/1/09 101 - lord's supper restaurant - 9/1/09 104 - king's closet deal done, tnt open 115 - s&d underground - deal done, tnt under constr soon 121 - jenna's dollar dogs - deal almost done, finalizing 535 - perfect eyebrows - deal
agreed upon, waiting on tnt execution 709 - fairy talz - deal done, tnt open 748/752 - custom styles & eyes - deal done, tnt under constr 759 - fashion entourage - deal
done, tnt open 808 - pure energy - deal agreed upon, ironing out lease language, tnt under constr soon 7/6/09: According to the borrower, Talk Wireless renewed for
one year effective 1/1/09. The renewal was only for a year as the tenant will again renew at year end 2009 at higher rents since Burlington Coat Factory is opening
their mall entrance in front of their kiosk. Piercing Pagoda renewed for 2 yrs. Purfumania has renewed for 5 yrs and borrower is currently working on a 5 yr. renewal
with Premier Nails. Borrower states they have also executed several new leases that will take effect from August - December 2009.
Reserve was established at closing to address future leasing. 9/2/09:Expirations in next 6 mos: Talk wireless - only renewed them for 1 yr eff 1/1/09 bc will renew
again @ year end @ higher rent as Burlington coat factory is opening their mall entrance in front of their kiosk Piercing pagoda - 2 yr renewal agreed upon, waiting
on execution Perfumania - 5 yr renewal done Premier nails - working on renewal, will renew for 5 yrs new deals: 719 - pizza plus - 9/1/09 722 - taco bell/a&w - 11/1/09
101 - lord's supper restaurant - 9/1/09 104 - king's closet - deal done, tnt open 115 - s&d underground - deal done, tnt under constr soon 121 - jenna's dollar dogs deal almost done, finalizing 535 - perfect eyebrows - deal agreed upon, waiting on tnt execution 709 - fairy talz - deal done, tnt open 748/752 - custom styles & eyes -
8 of 10

deal done, tnt under constr 759 - fashion entourage - deal done, tnt open 808 - pure energy - deal agreed upon, ironing out lease language, tnt under constr soon 7/
6/09: According to the borrower, Talk Wireless renewed for one year effective 1/1/09. The renewal was only for a year as the tenant will again renew at year end 2009
at higher rents since Burlington Coat Factory is opening their mall entrance in front of their kiosk. Piercing Pagoda renewed for 2 yrs. Purfumania has renewed for 5
yrs and borrower is currently working on a 5 yr. renewal with Premier Nails. Borrower states they have also executed several new leases that will take effect from
August - December 2009.
Reserve was established at closing to address future leasing. 9/2/09:Expirations in next 6 mos: Talk wireless - only renewed them for 1 yr eff 1/1/09 bc will renew
again @ year end @ higher rent as Burlington coat factory is opening their mall entrance in front of their kiosk Piercing pagoda - 2 yr renewal agreed upon, waiting
on execution Perfumania - 5 yr renewal done Premier nails - working on renewal, will renew for 5 yrs new deals: 719 - pizza plus - 9/1/09 722 - taco bell/a&w - 11/1/09
101 - lord's supper restaurant - 9/1/09 104 - king's closet - deal done, tnt open 115 - s&d underground - deal done, tnt under constr soon 121 - jenna's dollar dogs deal almost done, finalizing 535 - perfect eyebrows - deal agreed upon, waiting on tnt execution 709 - fairy talz - deal done, tnt open 748/752 - custom styles & eyes deal done, tnt under constr 759 - fashion entourage - deal done, tnt open 808 - pure energy - deal agreed upon, ironing out lease language, tnt under constr soon 7/
6/09: According to the borrower, Talk Wireless renewed for one year effective 1/1/09. The renewal was only for a year as the tenant will again renew at year end 2009
at higher rents since Burlington Coat Factory is opening their mall entrance in front of their kiosk. Piercing Pagoda renewed for 2 yrs. Purfumania has renewed for 5
yrs and borrower is currently working on a 5 yr. renewal with Premier Nails. Borrower states they have also executed several new leases that will take effect from
August - December 2009.
Reserve was established at closing to address future leasing. 7/6/09: According to the borrower, Talk Wireless renewed for one year effective 1/1/09. The renewal
was only for a year as the tenant will again renew at year end 2009 at higher rents since Burlington Coat Factory is openong their mall entrance in front of their kiosk.
Piercing Pagoda renewed for 2 yrs. Purfumania has renewed for 5 yrs and borrower is currently working on a 5 yr. renewal with Premier Nails. Borrower states they
have also executed several new leases that will take effect from August - December 2009. 6/1/09: Borrower has been contacted for a leasing update on tenants with
leases expiring within the next 6 months.
Reserve was established at closing to address future leasing. 7/6/09: According to the borrower, Talk Wireless renewed for one year effective 1/1/09. The renewal
was only for a year as the tenant will again renew at year end 2009 at higher rents since Burlington Coat Factory is openong their mall entrance in front of their kiosk.
Piercing Pagoda renewed for 2 yrs. Purfumania has renewed for 5 yrs and borrower is currently working on a 5 yr. renewal with Premier Nails. Borrower states they
have also executed several new leases that will take effect from August - December 2009. 6/1/09: Borrower has been contacted for a leasing update on tenants with
leases expiring within the next 6 months.
Reserve was established at closing to address future leasing. 6/1/09: Borrower has been contacted for a leasing update on tenants with leases expiring within the
next 6 months.
All Commentary has been gathered from January 2009 onward.
9 of 10

TreppWire Coverage
Commentary / In the Spotlight
Date
Source
Title
12/02/14 Wire - In the Spotlight Loan added to Sears Store Closings

01/05/12 Wire - In the Spotlight Loan added to Sears Store Closings (Dec '11)
10/13/09 Wire - In the Spotlight Loan added to Steve and Barry's
08/31/09 Wire - In the Spotlight Loan added to Sears - Tenant - Loan Only
Loan & Property Research

Research
Wells Fargo
Property Name
Eastland Center
Risk
Monitor
Revenue
Volatility
Rating
2-Decline
0.9
Neither Trepp, LLC ("Trepp") nor any of its information providers shall be liable for any delays in accessing the Trepp services, any errors in the content of this report, or for any actions taken in reliance thereon. The data contained in any
report generated from the Trepp services is solely for informational purposes, and is not an offer or a solicitation of an offer to originate, buy, or sell any mortgage instrument, to buy or sell any security or instrument or to participate in
any particular trading strategy. Republication or redistribution of any data or other content provided by Trepp, including by framing or similar means, is expressly prohibited without the prior written consent of Trepp. See the copyright
and disclaimer information available on www.trepp.com for Trepp and other content providers such as Markit Group Limited/CMBX, S&P, CUSIP Services Bureau and Moody's.
10 of 10

Eastland Center - Loan Prop Detail

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Eastland Center - Loan Prop Detail

Încărcat de

Drepturi de autor:

Formate disponibile

Loan Property Detail WBCMT 2007-C30 : Eastland Center

CREFC Prop Type

Spec Serv?, Watchlist?

General Loan Information

Loan Prepayment Information

Underwriter Prepayment Penalty Description

Current Delinquency Status

Paid Thru Date

CREFC Payment Status of Loan

Special Servicer Transfer Reason Imminent Non Monetary Default

Corrected Loan Status

*Includes current period advance

Interest Only Periods

Spec. Serv. Transfer Date

Spec. Serv. Status

# Times Known Delinquent

Spec. Serv. Return Date

P&I Advances Outstanding*

Other Expense Advance Outstanding

Day Count Basis

T&I Advances Outstanding

Cumulative Accrued Unpaid Advance Interest

Model Maturity Date

Appraisal Reduction & ASERs

Appraisal Reduction Amount

Appraisal Reduction Date

Most Recent ASER Amount

Cumulative ASER Amount

Total Reserve Balance

Copyright 1997-2015 Trepp, LLC. All Rights Reserved.

Loan Property Detail WBCMT 2007-C30 : Eastland Center

18000 Vernier Road

CREFC Prop Type

Underwriter Prop Type

Normalized Prop Type RT-Anchored

Balance/ SqFt or Unit

Expiration Date Exposure

130,222 20.59 02/26/2015

112,000 17.71 08/31/2020

Burlington Coat Factory

72,700 11.49 01/31/2020

K & G FASHION SUPERSTORE

P1-T1 Securitization Sears

160,407 25.36 10/31/2013

P1-T2 Securitization Steve & Barry's

112,000 17.71 01/31/2018

P1-T3 Securitization K & G Fashion Superstore

Maps/Directions are informational only. User assumes all risk of use.

Lease Expiration Information

Copyright 1997-2015 Trepp, LLC. All Rights Reserved.

Loan Property Detail WBCMT 2007-C30 : Eastland Center

Change 2nd Prior FY

Debt Yield (NOI)

Debt Yield (NCF)

Pro Forma Footnote:

^ Used for Reporting and NOI/NCF in Credit-Based Analytics

Copyright 1997-2015 Trepp, LLC. All Rights Reserved.

Loan Property Detail WBCMT 2007-C30 : Eastland Center

Property Financial Statements

01/01/2013 - 12/30/2013 01/01/2012 - 12/30/2012

YOY % Change in Amt

Repairs and Maintenance

Payroll & Benefits

Advertising & Marketing