Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Administrator:

Brad Zwetzig 312.904.4581
brad.zwetzig@abnamro.com

Analyst:

Christine Paidosh 714.259.6207
christine.paidosh@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders

Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation
Bond Interest Reconciliation
Bond Principal Reconciliation
Rating Information
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary

Page 2-4

Page 5-7
Page 8
Page 9-10
Page 11-12
Page 13-14
Page 15-16
Page 17-19
Page 20
Page 21-23

Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail
Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail

Page 24
Page 25-27
Page 28-33
Page 34
Page 35
Page 36
Page 37

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

WBCM6C24

WBCM6C24_200608_3.ZIP

Summary of Loan Maturity Extensions
Realized Loss Detail
Historical REO Report

Page 38
Page 39
Page 40

Parties to The Transaction

Depositor: Wachovia Commercial Mortgage Securities, Inc.

Underwriter: Wachovia Capital Markets, LLC/Nomura Securities International, Inc./CitiGroup Global Markets Inc.

Master Servicer: Wachovia Bank, National Association

Special Servicer: LNR Partners, Inc.

Rating Agency: Moody's Investors Service, Inc./Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Closing Date:

First Payment Date:

Rated Final Payment Date:

Determination Date:

30-Mar-2006

17-Apr-2006

17-Mar-2045

11-Aug-2006

Trust Collection Period

7/12/2006 - 8/11/2006

Material Breaches Detail
Defeased Loans

Page 41
Page 42

Page 1 of 42

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.902702%

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

103

REMIC II

Statement Date:

ABN AMRO Acct: 723569.1

959.745423991

9.539482866

0.000000000

950.205941124

3.561455137

Fixed

0.00

0.000000000

4.4529997824%

0.000000000

92976BFN7

A-1

30,437,000.00

290,353.24

0.00

28,921,418.23

108,400.01

29,211,771.47

1000.000000000

0.000000000

1000.000000000

4.588333375

Fixed

0.00

0.000000000

5.5060000498%

0.000000000

92976BFP2

A-2

361,311,000.00

0.00

361,311,000.00

1,657,815.32

361,311,000.00

1000.000000000

0.000000000

1000.000000000

4.646666627

Fixed

0.00

0.000000000

5.5759999525%

0.000000000

92976BFQ0

A-PB

84,272,000.00

0.00

84,272,000.00

391,583.89

84,272,000.00

1000.000000000

0.000000000

1000.000000000

4.631666672

5.5580000000%

0.00

0.000000000

5.5580000065%

0.000000000

92976BFR8

A-3

610,984,000.00

0.00

610,984,000.00

2,829,874.23

610,984,000.00

999.115080454

0.214794619

0.000000000

998.900285835

4.626735371

5.5570000000%

0.00

0.000000000

5.5569999431%

0.000000000

92976BFS6

A-1A

314,342,000.00

67,518.97

0.00

313,996,313.65

1,454,377.25

314,063,832.62

1000.000000000

0.000000000

1000.000000000

4.674166650

5.6090000000%

0.00

0.000000000

5.6089999800%

0.000000000

92976BFT4

A-M

200,192,000.00

0.00

200,192,000.00

935,730.77

200,192,000.00

1000.000000000

0.000000000

1000.000000000

4.715000000

5.6580000000%

0.00

0.000000000

5.6580000000%

0.000000000

92976BFU1

A-J

145,140,000.00

0.00

145,140,000.00

684,335.10

145,140,000.00

1000.000000000

0.000000000

1000.000000000

4.731666381

5.6780000000%

0.00

0.000000000

5.6779996575%

0.000000000

92976BFV9

17,517,000.00

0.00

17,517,000.00

82,884.60

17,517,000.00

1000.000000000

0.000000000

1000.000000000

4.829867679

5.7956247938%

0.00

0.000000000

5.7958412149%

0.000000000

92976BFW7

22,521,000.00

0.00

22,521,000.00

108,773.45

22,521,000.00

1000.000000000

0.000000000

1000.000000000

4.846534224

5.8156247938%

0.00

0.000000000

5.8158410687%

0.000000000

92976BFX5

17,517,000.00

0.00

17,517,000.00

84,896.74

17,517,000.00

1000.000000000

0.000000000

1000.000000000

4.900700633

5.8806247938%

0.00

0.000000000

5.8808407592%

0.000000000

92976BFY3

15,015,000.00

0.00

15,015,000.00

73,584.02

15,015,000.00

1000.000000000

0.000000000

1000.000000000

4.900700834

5.8806247938%

0.00

0.000000000

5.8808410010%

0.000000000

92976BFZ0

20,019,000.00

0.00

20,019,000.00

98,107.13

20,019,000.00

1000.000000000

0.000000000

1000.000000000

4.900700834

5.8806247938%

0.00

0.000000000

5.8808410010%

0.000000000

92976BGE6/92976BGF3

20,019,000.00

0.00

20,019,000.00

98,107.13

20,019,000.00

1000.000000000

0.000000000

1000.000000000

4.900700927

5.8806247938%

0.00

0.000000000

5.8808411125%

0.000000000

92976BGG1/92976BGH9

25,024,000.00

0.00

25,024,000.00

122,635.14

25,024,000.00

1000.000000000

0.000000000

1000.000000000

4.900700870

5.8806247938%

0.00

0.000000000

5.8808410439%

0.000000000

92976BGJ5/92976BGK2

32,531,000.00

0.00

32,531,000.00

159,424.70

32,531,000.00

1000.000000000

0.000000000

1000.000000000

4.900700799

5.8806247938%

0.00

0.000000000

5.8808409590%

0.000000000

92976BGL0/92976BGM8

20,020,000.00

0.00

20,020,000.00

98,112.03

20,020,000.00

1000.000000000

0.000000000

1000.000000000

4.386667111

5.2640000000%

0.00

0.000000000

5.2640005328%

0.000000000

92976BGN6/92976BGP1

7,507,000.00

0.00

7,507,000.00

32,930.71

7,507,000.00

Page 2 of 42

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.902702%

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

103

REMIC II

Statement Date:

ABN AMRO Acct: 723569.1

1000.000000000

0.000000000

1000.000000000

4.386667111

5.2640000000%

0.00

0.000000000

5.2640005328%

0.000000000

92976BGQ9/92976BGR7

7,507,000.00

0.00

7,507,000.00

32,930.71

7,507,000.00

1000.000000000

0.000000000

1000.000000000

4.386667111

5.2640000000%

0.00

0.000000000

5.2640005328%

0.000000000

92976BGS5/92976BGT3

7,507,000.00

0.00

7,507,000.00

32,930.71

7,507,000.00

1000.000000000

0.000000000

1000.000000000

4.386667333

5.2640000000%

0.00

0.000000000

5.2640007992%

0.000000000

92976BGU0/92976BGV8

5,005,000.00

0.00

5,005,000.00

21,955.27

5,005,000.00

1000.000000000

0.000000000

1000.000000000

4.386667333

5.2640000000%

0.00

0.000000000

5.2640007992%

0.000000000

92976BGW6/92976BGX4

5,005,000.00

0.00

5,005,000.00

21,955.27

5,005,000.00

1000.000000000

0.000000000

1000.000000000

4.386667111

5.2640000000%

0.00

0.000000000

5.2640005328%

0.000000000

92976BGY2/92976BGZ9

7,507,000.00

0.00

7,507,000.00

32,930.71

7,507,000.00

1000.000000000

0.000000000

1000.000000000

4.060321146

5.2640000000%

0.00

)

(8,166.67

)

(0.326345363

5.2639998107%

0.000000000

92976BHA3/92976BHB1

25,024,624.00

0.00

25,024,624.00

101,608.01

25,024,624.00

999.249024342

0.000000000

999.070260325

0.039621916

0.00

0.000000000

0.0475820325%

0.000000000

92976BGA4/92976BGB2

X-C

2,001,923,624.00

0.00

2,000,062,356.18

79,320.05

2,000,420,228.09

1000.000000000

0.000000000

1000.000000000

0.232605521

0.00

0.000000000

0.2791266247%

0.000000000

92976BGC0/92976BGD8

X-P

1,934,999,000.00

0.00

1,934,999,000.00

450,091.45

1,934,999,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS26175

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS26183

R-I

0.00

Total P&I Payment

0.00

)

(8,166.67

2,001,923,624.00

2,000,420,228.09

10,153,166.61

Total

2,000,062,355.88

357,872.21

0.00

9,795,294.40

Page 3 of 42

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.902702%

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Wachovia Commercial Mortgage Securities, Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

103

Grantor Trust

Statement Date:

ABN AMRO Acct: 723569.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS26167

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

9,706,086.47

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

9,839,436.47

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

396.55

Total

396.55

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

)

(99.60

)

(8,166.67

0.00
0.00

0.00

)

(8,166.67

9,796,961.42

)

(1,667.02

0.00
0.00
0.00

)

(1,667.02

357,872.21

0.00

357,872.21

0.00
0.00
0.00
0.00
0.00
0.00

357,872.21

10,154,833.63

2,000,420,228.39

119

357,872.21

0.00

0.00
0.00

0.00

2,000,062,356.18

119

0.00

133,350.00

0.00

133,350.00

34,605.33

0.00
0.00

466.67

35,072.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Less Other Interest Not Advanced

0.00

133,350.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

9,795,294.40

10,153,166.61

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00

103,828.74

Page 5 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

8,302,155.58

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

8,302,155.58

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

8,273,032.98

)

(1,405.30

0.00
0.00
0.00

)

(1,405.30

290,353.24

0.00

290,353.24

0.00
0.00
0.00
0.00
0.00
0.00

290,353.24

8,563,386.22

1,686,355,970.47

290,353.24

0.00

0.00
0.00

0.00

1,686,065,617.23

0.00

29,122.60

0.00
0.00
0.00

29,122.60

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Less Other Interest Not Advanced

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

8,271,627.68

8,561,980.92

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00

103,432.19

Page 6 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,403,930.89

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,537,280.89

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

396.55

Total

396.55

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

)

(99.60

)

(8,166.67

0.00
0.00

0.00

)

(8,166.67

1,523,928.44

)

(261.72

0.00
0.00
0.00

)

(261.72

67,518.97

0.00

67,518.97

0.00
0.00
0.00
0.00
0.00
0.00

67,518.97

1,591,447.41

314,064,257.92

67,518.97

0.00

0.00
0.00

0.00

313,996,738.95

0.00

133,350.00

0.00

133,350.00

5,482.73

0.00
0.00

466.67

5,949.40

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Less Other Interest Not Advanced

0.00

133,350.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

1,523,666.72

1,591,185.69

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00

396.55

Page 7 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Interest Adjustments Summary

Statement Date

0.00

8,166.67

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

8,166.67

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

)

(8,166.67

)

(8,166.67

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 8 of 42

Wachovia Commercial Mortgage Securities, Inc.

Class

Accrued

Certificate

Interest

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

4.453000%

29,211,771.47

108,400.01

0.00

108,400.01

0.00

A-1

0.00

30.00%

30.03%

108,400.01

0.00

30/360

5.506000%

361,311,000.00

1,657,815.32

0.00

1,657,815.32

0.00

A-2

0.00

30.00%

30.03%

1,657,815.32

0.00

30/360

5.576000%

84,272,000.00

391,583.89

0.00

391,583.89

0.00

A-PB

0.00

30.00%

30.03%

391,583.89

0.00

30/360

5.558000%

610,984,000.00

2,829,874.23

0.00

2,829,874.23

0.00

A-3

0.00

30.00%

30.03%

2,829,874.23

0.00

30/360

5.557000%

314,063,832.62

1,454,377.25

0.00

1,454,377.25

0.00

A-1A

0.00

30.00%

30.03%

1,454,377.25

0.00

30/360

5.609000%

200,192,000.00

935,730.77

0.00

935,730.77

0.00

A-M

0.00

20.00%

20.02%

935,730.77

0.00

30/360

5.658000%

145,140,000.00

684,335.10

0.00

684,335.10

0.00

A-J

0.00

12.75%

12.76%

684,335.10

0.00

30/360

5.678000%

17,517,000.00

82,884.60

0.00

82,884.60

0.00

11.88%

11.89%

82,884.60

0.00

30/360

5.795841%

22,521,000.00

108,773.45

0.00

108,773.45

0.00

10.75%

10.76%

108,773.45

0.00

30/360

5.815841%

17,517,000.00

84,896.74

0.00

84,896.74

0.00

9.88%

84,896.74

0.00

30/360

5.880841%

15,015,000.00

73,584.02

0.00

73,584.02

0.00

9.13%

73,584.02

0.00

30/360

5.880841%

20,019,000.00

98,107.13

0.00

98,107.13

0.00

8.13%

98,107.13

0.00

30/360

5.880841%

20,019,000.00

98,107.13

0.00

98,107.13

0.00

7.13%

98,107.13

0.00

30/360

5.880841%

25,024,000.00

122,635.14

0.00

122,635.14

0.00

5.88%

122,635.14

0.00

30/360

5.880841%

32,531,000.00

159,424.70

0.00

159,424.70

0.00

4.25%

159,424.70

0.00

30/360

5.880841%

20,020,000.00

98,112.03

0.00

98,112.03

0.00

3.25%

98,112.03

0.00

30/360

5.264001%

7,507,000.00

32,930.71

0.00

32,930.71

0.00

2.88%

32,930.71

0.00

30/360

5.264001%

7,507,000.00

32,930.71

0.00

32,930.71

0.00

2.50%

32,930.71

0.00

30/360

5.264001%

7,507,000.00

32,930.71

0.00

32,930.71

0.00

2.13%

32,930.71

0.00

30/360

5.264001%

5,005,000.00

21,955.27

0.00

21,955.27

0.00

1.88%

21,955.27

0.00

30/360

5.264001%

5,005,000.00

21,955.27

0.00

21,955.27

0.00

1.63%

21,955.27

0.00

30/360

5.264001%

7,507,000.00

32,930.71

0.00

32,930.71

0.00

1.25%

32,930.71

0.00

30/360

5.264000%

25,024,624.00

109,774.68

0.00

101,608.01

-8,166.67

8,166.67

0.00%

101,608.01

0.00

30/360

0.047582%

2,000,420,228.09

79,320.05

0.00

79,320.05

0.00

X-C

0.00

79,320.05

0.00

30/360

0.279127%

1,934,999,000.00

450,091.45

0.00

450,091.45

0.00

X-P

0.00

450,091.45

0.00

Page 9 of 42

(1) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Wachovia Commercial Mortgage Securities, Inc.

Class

Accrued

Certificate

Interest

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

0.000000%

0.00

9,803,461.07

0.00

9,795,294.40

-8,166.67

8,166.67

0.00

Page 10 of 42

Wachovia Commercial Mortgage Securities, Inc.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current
Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

108,400.01

0.00

1-Jul-2006

1-Aug-2006

0.00

A-1

0.00

1,657,815.32

0.00

1-Jul-2006

1-Aug-2006

0.00

A-2

0.00

391,583.89

0.00

1-Jul-2006

1-Aug-2006

0.00

A-PB

0.00

2,829,874.23

0.00

1-Jul-2006

1-Aug-2006

0.00

A-3

0.00

1,454,377.25

0.00

1-Jul-2006

1-Aug-2006

0.00

A-1A

0.00

935,730.77

0.00

1-Jul-2006

1-Aug-2006

0.00

A-M

0.00

684,335.10

0.00

1-Jul-2006

1-Aug-2006

0.00

A-J

0.00

82,884.60

0.00

1-Jul-2006

1-Aug-2006

0.00

108,773.45

0.00

1-Jul-2006

1-Aug-2006

0.00

84,896.74

0.00

1-Jul-2006

1-Aug-2006

0.00

73,584.02

0.00

1-Jul-2006

1-Aug-2006

0.00

98,107.13

0.00

1-Jul-2006

1-Aug-2006

0.00

98,107.13

0.00

1-Jul-2006

1-Aug-2006

0.00

122,635.14

0.00

1-Jul-2006

1-Aug-2006

0.00

159,424.70

0.00

1-Jul-2006

1-Aug-2006

0.00

98,112.03

0.00

1-Jul-2006

1-Aug-2006

0.00

32,930.71

0.00

1-Jul-2006

1-Aug-2006

0.00

32,930.71

0.00

1-Jul-2006

1-Aug-2006

0.00

32,930.71

0.00

1-Jul-2006

1-Aug-2006

0.00

21,955.27

0.00

1-Jul-2006

1-Aug-2006

0.00

21,955.27

0.00

1-Jul-2006

1-Aug-2006

0.00

32,930.71

0.00

1-Jul-2006

1-Aug-2006

0.00

101,608.01

0.00

1-Jul-2006

1-Aug-2006

0.00

79,320.05

0.00

1-Jul-2006

1-Aug-2006

0.00

X-C

0.00

450,091.45

0.00

1-Jul-2006

1-Aug-2006

0.00

X-P

0.00

Page 11 of 42

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.

Wachovia Commercial Mortgage Securities, Inc.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current
Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

17-Jul-2006

17-Aug-2006

0.00

9,795,294.40

0.00

Page 12 of 42

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

2.00
1.00

A-1

30.00%

30.03%

3/17/2045

28,921,418.23

0.00

29,211,771.47

30,437,000.00

290,353.24

0.00

A-2

30.00%

30.03%

3/17/2045

361,311,000.00

0.00

361,311,000.00

0.00

A-PB

30.00%

30.03%

3/17/2045

84,272,000.00

0.00

84,272,000.00

0.00

A-3

30.00%

30.03%

3/17/2045

610,984,000.00

0.00

610,984,000.00

0.00

A-1A

30.00%

30.03%

3/17/2045

313,996,313.65

0.00

314,063,832.62

314,342,000.00

67,518.97

0.00

A-M

20.00%

20.02%

3/17/2045

200,192,000.00

0.00

200,192,000.00

0.00

A-J

12.75%

12.76%

3/17/2045

145,140,000.00

0.00

145,140,000.00

0.00

11.88%

11.89%

3/17/2045

17,517,000.00

0.00

17,517,000.00

0.00

10.75%

10.76%

3/17/2045

22,521,000.00

0.00

22,521,000.00

0.00

9.88%

3/17/2045

17,517,000.00

0.00

17,517,000.00

0.00

9.13%

3/17/2045

15,015,000.00

0.00

15,015,000.00

0.00

8.13%

3/17/2045

20,019,000.00

0.00

20,019,000.00

0.00

7.13%

3/17/2045

20,019,000.00

0.00

20,019,000.00

0.00

5.88%

3/17/2045

25,024,000.00

0.00

25,024,000.00

0.00

4.25%

3/17/2045

32,531,000.00

0.00

32,531,000.00

0.00

3.25%

3/17/2045

20,020,000.00

0.00

20,020,000.00

0.00

2.88%

3/17/2045

7,507,000.00

0.00

7,507,000.00

0.00

2.50%

3/17/2045

7,507,000.00

0.00

7,507,000.00

0.00

2.13%

3/17/2045

7,507,000.00

0.00

7,507,000.00

0.00

1.88%

3/17/2045

5,005,000.00

0.00

5,005,000.00

0.00

1.63%

3/17/2045

5,005,000.00

0.00

5,005,000.00

0.00

1.25%

3/17/2045

7,507,000.00

0.00

7,507,000.00

0.00

0.00%

3/17/2045

25,024,624.00

0.00

25,024,624.00

0.00

X-C

3/17/2045

2,000,062,356.18

0.00

2,000,420,228.09

2,001,923,624.00

0.00

Page 13 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

2.00

25.00

X-P

3/17/2045

1,934,999,000.00

0.00

1,934,999,000.00

0.00

3/17/2045

0.00

357,872.21

0.00

2,001,923,624.00

2,000,062,355.88

2,000,420,228.09

Page 14 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

92976BFN7

Aaa

AAA

A-2

92976BFP2

Aaa

AAA

A-PB

92976BFQ0

Aaa

AAA

A-3

92976BFR8

Aaa

AAA

A-1A

92976BFS6

Aaa

AAA

A-M

92976BFT4

Aaa

AAA

A-J

92976BFU1

Aaa

AAA

92976BFV9

Aa1

AA+

92976BFW7

Aa2

92976BFX5

Aa3

AA-

92976BFY3

A+

92976BFZ0

92976BGE6

A-

92976BGG1

Baa1

BBB+

92976BGJ5

Baa2

BBB

92976BGL0

Baa3

BBB-

92976BGN6

Ba1

BB+

92976BGQ9

Ba2

92976BGS5

Ba3

BB-

92976BGU0

B+

92976BGW6

92976BGY2

B-

Page 15 of 42

NR - Designates that the class was not rated by the rating agency.

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the
payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that
investors obtain current rating information directly from the rating agency.

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

92976BHA3

X-C

92976BGA4

Aaa

AAA

X-P

92976BGC0

Aaa

AAA

9ABS26167

Page 16 of 42

NR - Designates that the class was not rated by the rating agency.

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 723569.1

0.84%

1.40%

0.00%

0.84%

1.40%

8/17/2006

28,000,000.00

0.00

28,000,000.00

0.00

0.00%

7/17/2006

0.00

0.00%

6/16/2006

0.00

0.00%

5/17/2006

0.00

0.00%

4/17/2006

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 17 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group 1

ABN AMRO Acct: 723569.1

0.00%

8/17/2006

0.00

0.00%

7/17/2006

0.00

0.00%

6/16/2006

0.00

0.00%

5/17/2006

0.00

0.00%

4/17/2006

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 18 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group 2

ABN AMRO Acct: 723569.1

3.57%

8.92%

0.00%

3.57%

8.92%

8/17/2006

28,000,000.00

0.00

28,000,000.00

0.00

0.00%

7/17/2006

0.00

0.00%

6/16/2006

0.00

0.00%

5/17/2006

0.00

0.00%

4/17/2006

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 19 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

11-Jun-06

133,350.00

0.00

10-Jul-06

133,350.00

Total

Page 20 of 42

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 723569.1

Series 2006-C24

17-Aug-06

119

100.00%

2,000,062,356

99.91%

0.00%

103

322

5.90%

5.88%

17-Jul-06

119

100.00%

2,000,420,228

99.92%

0.00%

104

332

5.71%

5.69%

16-Jun-06

119

100.00%

2,000,825,669

99.95%

0.00%

105

333

5.90%

5.88%

17-May-06

119

100.00%

2,001,179,880

99.96%

0.00%

106

333

5.71%

5.69%

17-Apr-06

119

100.00%

2,001,581,793

99.98%

0.00%

107

333

5.51%

5.49%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 21 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 1

Amort

ABN AMRO Acct: 723569.1

Series 2006-C24

17-Aug-06

76.47%

1,686,065,617

84.22%

0.00%

142

5.91%

5.89%

17-Jul-06

76.47%

1,686,355,970

84.24%

0.00%

142

0.00%

16-Jun-06

76.47%

1,686,684,099

84.25%

0.00%

163

5.91%

5.89%

17-May-06

76.47%

1,686,971,484

84.27%

0.00%

163

5.72%

5.70%

17-Apr-06

76.47%

1,687,296,754

84.28%

0.00%

163

5.81%

5.78%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 22 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 2

Amort

ABN AMRO Acct: 723569.1

Series 2006-C24

17-Aug-06

23.53%

313,996,739

15.68%

0.00%

113

357

5.88%

5.85%

17-Jul-06

23.53%

314,064,258

15.69%

0.00%

114

357

0.00%

16-Jun-06

23.53%

314,141,570

15.69%

0.00%

115

358

5.88%

5.85%

17-May-06

23.53%

314,208,395

15.70%

0.00%

116

358

5.69%

5.66%

17-Apr-06

23.53%

314,285,040

15.70%

0.00%

117

358

3.93%

3.92%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 23 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 24 of 42

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723569.1

Series 2006-C24

Commercial Mortgage Pass-Through Certificates

31-Jul-06

15-Sep-06

17-Jul-06

17-Aug-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 25 of 42

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

975,000

0.05

115

5.77

0.00

0 to

1,000,000

2,488,505

0.12

115

5.79

0.00

1,000,000 to

1,500,000

10,598,296

0.53

106

5.83

0.00

1,500,000 to

2,000,000

17,691,232

0.88

115

5.78

0.00

2,000,000 to

2,500,000

19,346,078

0.97

106

5.72

0.00

2,500,000 to

3,000,000

16,726,843

0.84

113

5.67

0.00

3,000,000 to

3,500,000

15,342,438

0.77

114

5.65

0.00

3,500,000 to

4,000,000

8,486,803

0.42

114

5.77

0.00

4,000,000 to

4,500,000

4,964,443

0.25

115

5.73

0.00

4,500,000 to

5,000,000

132,589,918

6.63

114

5.70

0.00

5,000,000 to

7,500,000

88,016,756

4.40

111

5.69

0.00

7,500,000 to 10,000,000

434,676,752

21.73

111

5.71

0.00

10,000,000 to 20,000,000

203,608,000

10.18

114

5.68

0.00

20,000,000 to 30,000,000

104,780,000

5.24

114

5.74

0.00

30,000,000 to 40,000,000

140,000,000

7.00

112

5.81

0.00

40,000,000 to 50,000,000

342,771,292

17.14

113

5.62

0.00

50,000,000 to 100,000,000

122,000,000

6.10

115

5.95

0.00

100,000,000 to 150,000,000

0.00

150,000,000 to 200,000,000

0.00

200,000,000 to 250,000,000

335,000,000

16.75

5.71

0.00

250,000,000 &

Above

335,000,000

975,000

2,000,062,356

119

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

16,807,247

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0.000%

4.500%

0.00

4.501%

4.625%

0.00

4.626%

4.750%

16,601,170

0.83

109

4.77

0.00

4.751%

4.875%

0.00

4.876%

5.000%

0.00

5.001%

5.125%

0.00

5.126%

5.250%

54,875,619

2.74

114

5.32

0.00

5.251%

5.375%

22,753,191

1.14

112

5.40

0.00

5.376%

5.500%

407,779,108

20.39

114

5.55

0.00

5.501%

5.625%

767,263,115

38.36

5.69

0.00

5.626%

5.750%

341,042,182

17.05

112

5.81

0.00

5.751%

5.875%

358,438,235

17.92

114

5.92

0.00

5.876%

6.000%

7,614,967

0.38

6.05

0.00

6.001%

6.125%

23,694,769

1.18

6.34

0.00

6.126%

Above

119

2,000,062,356

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.770%
6.400%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

0.00

121

180

0.00

181

240

0.00

241

Above

0.00

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

363,674,967

18.18

5.75

0.00

113

1,631,192,620

81.56

114

5.70

0.00

120

0.00

121

180

5,194,769

0.26

232

6.13

0.00

181

240

0.00

241

& Above

232

119

2,000,062,356

Minimum Remaining Term
Maximum Remaining Term

100.00

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723569.1

Series 2006-C24

Commercial Mortgage Pass-Through Certificates

31-Jul-06

15-Sep-06

17-Jul-06

17-Aug-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 26 of 42

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.123

0.00

0.751 0.875

0.00

0.876 1.000

0.00

1.001 1.125

0.00

1.126 1.250

0.00

1.251 1.375

0.00

1.376 1.500

0.00

1.501 1.625

0.00

1.626 1.750

0.00

1.751 1.875

0.00

1.876 2.000

0.00

2.001 2.125

0.00

2.126 2.250

0.00

2.251 & Above

119

2,000,062,356

100.00

103

5.71

0.00

Unknown

0.000
0.000

119

2,000,062,356

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

0.00

0.751 0.875

0.00

0.876 1.000

50,000,000

2.50

109

5.93

0.00

1.001 1.125

721,353,953

36.07

114

5.79

0.00

1.126 1.250

500,258,810

25.01

114

5.62

0.00

1.251 1.375

233,490,670

11.67

112

5.68

0.00

1.376 1.500

101,275,471

5.06

115

5.69

0.00

1.501 1.625

26,877,584

1.34

6.17

0.00

1.626 1.750

2,937,000

0.15

112

5.52

0.00

1.751 1.875

8,417,700

0.42

113

5.37

0.00

1.876 2.000

16,601,170

0.83

109

4.77

0.00

2.001 2.125

0.00

2.126 2.250

3,850,000

0.19

114

5.54

0.00

2.251 & Above

335,000,000

16.75

5.71

0.00

Unknown

3.010

1.010

119

2,000,062,356 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Florida

477,423,385

23.87

5.69

0.00

California

311,032,788

15.55

111

5.72

0.00

Pennsylvania

233,042,000

11.65

115

5.79

0.00

Georgia

133,612,746

6.68

112

5.68

0.00

Texas

118,398,925

5.92

104

5.75

0.00

New York

81,807,916

4.09

113

5.67

0.00

Illinois

76,147,130

3.81

111

5.66

0.00

North Carolina

64,809,395

3.24

115

5.75

0.00

New Jersey

62,171,927

3.11

113

5.77

0.00

Virginia

48,030,771

2.40

111

5.65

0.00

Wisconsin

47,820,389

2.39

112

5.79

0.00

Maryland

38,020,000

1.90

115

5.57

0.00

Washington

37,848,328

1.89

115

5.73

0.00

Kansas

33,741,888

1.69

115

5.88

0.00

Louisiana

28,000,000

1.40

115

5.91

0.00

Delaware

27,746,170

1.39

111

5.19

0.00

New Mexico

21,742,000

1.09

114

5.60

0.00

Oregon

21,275,000

1.06

114

5.67

0.00

Kentucky

17,900,000

0.89

115

5.89

0.00

Arkansas

17,715,791

0.89

115

5.59

0.00

Missouri

16,450,000

0.82

115

5.89

0.00

Mississippi

13,700,000

0.68

114

5.74

0.00

Connecticut

12,302,158

0.62

114

5.60

0.00

Minnesota

10,350,000

0.52

113

5.78

0.00

Michigan

9,593,189

0.48

115

5.73

0.00

Alabama

6,800,000

0.34

114

5.56

0.00

Utah

6,000,000

0.30

115

5.60

0.00

Nebraska

4,964,443

0.25

115

5.73

0.00

Ohio

4,699,103

0.23

115

5.66

0.00

Colorado

4,000,000

0.20

114

5.71

0.00

Indiana

3,651,000

0.18

115

5.77

0.00

South Carolina

3,153,000

0.16

112

5.37

0.00

Tennessee

2,937,000

0.15

112

5.52

0.00

Arizona

1,592,911

0.08

6.09

0.00

Oklahoma

1,583,000

0.08

115

5.77

0.00

100.00

2,000,062,356

119

Wachovia Commercial Mortgage Securities, Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723569.1

Series 2006-C24

Commercial Mortgage Pass-Through Certificates

31-Jul-06

15-Sep-06

17-Jul-06

17-Aug-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 27 of 42

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

611,443,125

30.57

114

5.68

0.00

Lodging

578,419,619

28.92

5.71

0.00

Multifamily

391,940,639

19.60

113

5.69

0.00

Office

271,120,862

13.56

112

5.84

0.00

Industrial

98,558,397

4.93

121

5.59

0.00

Various

36,000,000

1.80

112

5.90

0.00

Mobile Home Park

12,579,714

0.63

107

5.79

0.00

2,000,062,356

119

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

317,525,356

15.88

114

5.60

0.00

IO Maturity Balloon

511,788,000

25.59

5.72

0.00

IO/Amortizing/Balloon

1,170,749,000

58.54

113

5.74

0.00

2,000,062,356

119

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

119

2,000,062,356

100.00

103

0.00

5.71

0.00

108

0.00

109

120

0.00

121

119

2,000,062,356

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2006

0.00

2007

0.00

2008

0.00

2009

0.00

2010

361,114,967

18.06

5.75

0.00

2011

0.00

2012

9,500,000

0.47

5.85

0.00

2013

0.00

2014

167,817,545

8.39

111

5.54

0.00

2015

1,294,421,468

64.72

114

5.72

0.00

2016

167,208,376

8.36

114

5.71

0.00

2017 & Greater

100.00

2,000,062,356

119

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.71%

1-Mar-11

WBCM6C24

Lodging

0.00

335,000,000

1,647,176

5.95%

11-Mar-16

WBCM6C24

Office

0.00

122,000,000

624,660

5.69%

11-Mar-16

WBCM6C24

Retail

0.00

84,000,000

411,577

5.67%

11-Jan-16

WBCM6C24

Lodging

0.00

79,671,292

464,247

5.57%

11-Jun-21

WBCM6C24

Industrial

0.00

71,700,000

343,901

5.59%

11-Jan-16

WBCM6C24

Multifamily

0.00

54,400,000

261,860

5.51%

11-Oct-15

WBCM6C24

Lodging

0.00

53,000,000

251,470

5.93%

11-Dec-19

WBCM6C24

Office

0.00

50,000,000

255,319

5.69%

11-Jan-16

WBCM6C24

Lodging

0.00

48,000,000

235,187

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

42,000,000

210,128

5.52%

11-Mar-16

WBCM6C24

Retail

0.00

38,250,000

181,815

5.90%

11-Dec-15

WBCM6C24

Various

0.00

36,000,000

182,900

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

30,530,000

152,743

5.65%

11-Jan-16

WBCM6C24

Multifamily

0.00

28,118,000

136,802

5.55%

11-Mar-16

WBCM6C24

Multifamily

0.00

28,000,000

133,817

5.91%

11-Apr-16

WBCM6C24

Multifamily

0.00

28,000,000

142,497

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

27,050,000

135,333

5.71%

11-Jan-16

WBCM6C24

Retail

0.00

25,500,000

125,382

5.53%

4-Mar-16

WBCM6C24

Office

0.00

24,290,000

115,668

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

21,400,000

108,540

5.34%

11-Mar-16

WBCM6C24

Retail

0.00

21,250,000

97,715

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

19,612,000

98,120

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

19,126,000

95,688

Page 28 of 42

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.39%

11-Dec-15

WBCM6C24

Multifamily

0.00

18,836,073

106,572

6.40%

11-Feb-11

WBCM6C24

Lodging

0.00

18,500,000

101,956

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

17,900,000

90,788

5.79%

11-Feb-16

WBCM6C24

Multifamily

0.00

16,925,000

84,385

4.77%

11-Sep-15

WBCM6C24

Retail

0.00

16,601,170

87,317

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

16,450,000

83,433

5.28%

11-Dec-15

WBCM6C24

Retail

0.00

16,255,303

90,866

5.85%

11-Jan-16

WBCM6C24

Office

0.00

15,938,424

94,686

5.73%

11-Mar-16

WBCM6C24

Retail

0.00

16,000,000

78,947

5.88%

11-Nov-15

WBCM6C24

Retail

0.00

15,700,000

79,494

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

15,365,000

77,930

5.67%

11-Feb-16

WBCM6C24

Multifamily

0.00

14,707,015

85,618

5.63%

11-Feb-16

WBCM6C24

Lodging

0.00

14,480,000

70,200

5.61%

11-Feb-21

WBCM6C24

Multifamily

0.00

14,042,000

67,835

5.63%

11-Feb-16

WBCM6C24

Office

0.00

14,000,000

67,873

5.65%

11-Feb-16

WBCM6C24

Office

0.00

13,730,000

66,800

5.77%

11-Feb-16

WBCM6C24

Retail

0.00

13,400,000

66,579

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

13,300,000

67,457

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

12,727,000

63,674

5.55%

1-Apr-16

WBCM6C24

Multifamily

0.00

12,400,000

59,262

5.66%

11-Mar-16

WBCM6C24

Multifamily

0.00

11,941,378

69,344

5.73%

11-Feb-16

WBCM6C24

Retail

0.00

11,700,000

57,730

5.59%

11-Feb-16

WBCM6C24

Retail

0.00

11,295,389

70,620

Page 29 of 42

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

11,145,000

55,759

5.53%

11-Feb-16

WBCM6C24

Multifamily

0.00

10,900,000

51,905

5.56%

11-Mar-16

WBCM6C24

Retail

0.00

10,825,000

51,828

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

10,500,000

52,532

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

10,375,000

51,907

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

9,540,000

47,729

5.85%

11-Jan-13

WBCM6C24

Multifamily

0.00

9,500,000

47,856

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

9,410,000

47,079

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

9,400,000

47,029

5.66%

11-Mar-16

WBCM6C24

Lodging

0.00

9,084,139

57,067

5.32%

11-Mar-16

WBCM6C24

Industrial

0.00

8,952,617

50,089

5.80%

11-Mar-16

WBCM6C24

Retail

0.00

8,350,000

41,704

5.51%

11-Feb-16

WBCM6C24

Multifamily

0.00

8,080,000

38,337

5.68%

11-Feb-16

WBCM6C24

Multifamily

0.00

8,000,000

39,129

5.57%

11-Jan-16

WBCM6C24

Multifamily

0.00

7,700,000

36,932

5.53%

11-Mar-16

WBCM6C24

Retail

0.00

7,362,791

42,156

5.54%

11-Feb-16

WBCM6C24

Office

0.00

7,250,000

34,587

5.83%

11-Feb-36

WBCM6C24

Office

0.00

7,000,000

35,142

5.80%

11-Feb-16

WBCM6C24

Retail

0.00

6,880,000

34,362

5.57%

11-Feb-16

WBCM6C24

Office

0.00

6,860,000

32,903

5.56%

11-Feb-16

WBCM6C24

Multifamily

0.00

6,800,000

32,557

5.77%

11-Mar-16

WBCM6C24

Lodging

0.00

6,470,800

39,692

5.93%

11-Jan-16

WBCM6C24

Retail

0.00

6,500,000

33,192

Page 30 of 42

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.88%

11-Nov-15

WBCM6C24

Retail

0.00

6,225,000

31,519

6.04%

11-Feb-11

WBCM6C24

Lodging

0.00

6,022,056

39,284

5.60%

11-Mar-16

WBCM6C24

Retail

0.00

6,000,000

28,933

5.51%

11-Feb-16

WBCM6C24

Multifamily

0.00

6,000,000

28,468

5.80%

11-Mar-16

WBCM6C24

Retail

0.00

6,000,000

29,967

5.71%

11-Mar-16

WBCM6C24

Industrial

0.00

5,572,947

32,538

5.51%

11-Feb-16

WBCM6C24

Retail

0.00

5,389,835

30,837

5.37%

11-Feb-16

WBCM6C24

Multifamily

0.00

5,264,700

29,662

5.61%

11-Feb-16

WBCM6C24

Multifamily

0.00

5,250,000

25,362

6.13%

11-Mar-26

WBCM6C24

Industrial

0.00

5,194,769

38,287

5.51%

11-Feb-21

WBCM6C24

Retail

0.00

5,197,092

29,734

5.79%

11-Nov-15

WBCM6C24

Retail

0.00

5,200,000

25,926

5.67%

11-Feb-16

WBCM6C24

Industrial

0.00

5,097,769

29,677

5.69%

11-Feb-16

WBCM6C24

Retail

0.00

5,052,158

29,462

5.73%

11-Mar-16

WBCM6C24

Lodging

0.00

4,964,443

31,395

5.79%

11-Feb-16

WBCM6C24

Mobile Home Park

0.00

4,273,614

25,203

5.75%

6-Apr-16

WBCM6C24

Mobile Home Park

0.00

4,213,189

29,839

5.44%

11-Jan-16

WBCM6C24

Office

0.00

3,917,119

44,529

5.71%

11-Feb-16

WBCM6C24

Retail

0.00

4,000,000

19,668

5.54%

11-Feb-16

WBCM6C24

Multifamily

0.00

3,850,000

18,367

5.94%

11-Mar-16

WBCM6C24

Office

0.00

3,575,319

23,063

5.76%

11-Feb-16

WBCM6C24

Multifamily

0.00

3,478,395

20,447

5.73%

11-Dec-20

WBCM6C24

Retail

0.00

3,437,130

20,177

Page 31 of 42

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.74%

11-Jan-16

WBCM6C24

Retail

0.00

3,431,429

20,146

5.73%

11-Mar-16

WBCM6C24

Lodging

0.00

3,226,888

20,407

5.37%

11-Dec-25

WBCM6C24

Retail

0.00

3,153,000

14,580

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,960,000

14,707

5.52%

11-Dec-35

WBCM6C24

Retail

0.00

2,937,000

13,961

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,880,000

14,310

5.67%

11-Mar-16

WBCM6C24

Multifamily

0.00

2,711,718

15,764

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,676,000

13,296

100

5.74%

11-Mar-16

WBCM6C24

Multifamily

0.00

2,621,361

15,355

101

5.84%

11-Feb-36

WBCM6C24

Office

0.00

2,560,000

12,874

102

5.66%

6-Mar-16

WBCM6C24

Mobile Home Park

0.00

2,500,000

12,185

103

5.67%

11-Feb-16

WBCM6C24

Retail

0.00

2,378,249

14,983

104

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,373,000

11,791

105

5.72%

11-Feb-16

WBCM6C24

Retail

0.00

2,136,624

12,506

106

5.88%

11-Mar-16

WBCM6C24

Retail

0.00

2,085,451

13,377

107

5.84%

11-Mar-16

WBCM6C24

Retail

0.00

2,090,148

12,375

108

5.93%

11-Feb-16

WBCM6C24

Retail

0.00

2,087,465

12,496

109

5.80%

11-Mar-16

WBCM6C24

Industrial

0.00

2,040,295

12,028

110

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,000,000

9,937

111

5.65%

11-Feb-36

WBCM6C24

Retail

0.00

1,987,385

11,545

112

5.94%

11-Feb-16

WBCM6C24

Retail

0.00

1,850,000

9,463

113

6.09%

11-Mar-11

WBCM6C24

Mobile Home Park

0.00

1,592,911

9,686

114

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

1,585,000

7,930

115

Page 32 of 42

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

1,583,000

7,865

116

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

1,368,505

8,077

117

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

1,120,000

5,565

118

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

975,000

4,844

119

2,000,062,356

10,197,775

Page 33 of 42

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

Amount

Current P&I

Advance

Page 34 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI

Date

Schedule

Actual

Life

Amort.

Statement Date:

Loan

Status

Code(1)

Note Rate

10-Jul-06

28,000,000

115

360

5.55%

11-Mar-16

Multifamily

28,000,000

Not Avail.

Not Avail. Not Avail.

28,000,000

Page 35 of 42

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Other/TBD

Loan is in default because insurance is not in compliance as per the loan documents. Lender and borrower are discussing possible options

Page 36 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 37 of 42

Modified Loan Detail includes loans whose terms, fees, penalties or payments have been waived or extended.

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Maturity Extension Summary

Statement Date:

Loans which have had their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates further extended

Cutoff Principal Balance:
Weighted Average Extension Period:

Loans paid-off that did experience Maturity Date extensions

Cutoff Principal Balance:
Weighted Average Extension Period:

0.00

Number of Loans:

0.00

Number of Loans:

0.00

Loans paid-off that did not experience Maturity Date extensions

Number of Loans:
Cutoff Principal Balance:

0.00

Page 38 of 42

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation
Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total

Cumulative

Page 39 of 42

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 723569.1

Other

Revenue

Recovered

Type

(*)

Page 40 of 42

(*) Legend: (1) Paid in Full, (2) Final Recovery Made, (3) Permitted Purchase (4) Final Recovery of REO, (5) Permitted purchase of REO

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Material Breaches and Material Document Defect Detail

Disclosure

Control #

Material Breach and Material Document Defect

Description

Material

Breach

Date

Statement Date:

Ending

Principal

Balance

Page 41 of 42

Material breaches of pool asset representation or warranties or transaction covenants.

Wachovia Commercial Mortgage Securities, Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Aug-06
17-Aug-06

17-Jul-06

15-Sep-06

31-Jul-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 42 of 42

Wachovia Bank Commercial Mortgage Trust Series 2006-C24 10-D