Unassociated Document

EX-99.1 2 gccf7gg9_200712ex991.htm GREENWICH CAPITAL COMMERCIAL MORTGAGE 2007-GG9 MONTHLY INVESTOR REPORT - DECEMBER 2007 Unassociated Document

Greenwich Capital Commercial Funding Corp.

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

Reporting Package Table of Contents

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Administrator:

Ann Kelly 312.904.1487
ann.kelly@abnamro.com

Analyst:

Mohammed Khan 714.259.6869
Mohammed.Ali.Khan@bankofamerica.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
SWAP Summary
Other Related Information
Asset-Backed Facts ~ 15 Month Loan Status Summary

Page 2-4

Page 5-7

Page 8
Page 9-10
Page 11-12
Page 13-14
Page 15-16
Page 17
Page 18
Page 19

Delinquent Loan Detail
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail
Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail

Page 20
Page 21
Page 22
Page 23-25
Page 26-34
Page 35
Page 36

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

GCCF7GG9

GCCF7GG9_200712_3.ZIP

Modified Loan Detail
Summary of Loan Maturity Extensions
Realized Loss Detail

Page 37

Page 38
Page 39

Parties to the Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site
Servicer Web Site

www.wachovia.com

www.etrustee.net

Depositor: Greenwich Capital Commercial Funding Corp.

Master Servicer: Wachovia Bank, National Association

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

Special Servicer: LNR Partners, Inc.

Underwriter: Banc of America Securities LLC/Credit Suisse Securities (USA) LLC/Goldman, Sachs & Co./Greenwich Capital Markets, Inc./Morgan Stanley & Co. Incorporated/Wachovia Capital Markets, LLC

Closing Date:

8-Mar-2007

First Payment Date:

12-Apr-2007

Rated Final Payment Date:

11-Mar-2039

Determination Date:

6-Dec-2007

Trust Collection Period

11/7/2007 - 12/6/2007

Collateral Realized Loss

Page 40
Page 41

Historical REO Report

Page 42

Material Breaches Detail
Defeased Loans

Page 43

Page 1 of 43

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.794190%

4.660000%
5.242500%

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Greenwich Capital Commercial Funding Corp.

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 724519.1

905.505660476

5.118265833

0.000000000

900.387394643

3.948759286

Fixed

0.00

0.000000000

5.2330000000%

0.000000000

20173QAA9

A-1

84,000,000.00

429,934.33

0.00

75,632,541.15

331,695.78

76,062,475.48

1000.000000000

0.000000000

1000.000000000

4.484166665

Fixed

0.00

0.000000000

5.3810000000%

0.000000000

20173QAB7

A-2

1,180,078,000.00

0.00

1,180,078,000.00

5,291,666.43

1,180,078,000.00

1000.000000000

0.000000000

1000.000000000

4.539166715

Fixed

0.00

0.000000000

5.4470000000%

0.000000000

20173QAC5

A-3

85,985,000.00

0.00

85,985,000.00

390,300.25

85,985,000.00

1000.000000000

0.000000000

1000.000000000

4.534166705

Fixed

0.00

0.000000000

5.4410000000%

0.000000000

20173QAD3

A-AB

88,000,000.00

0.00

88,000,000.00

399,006.67

88,000,000.00

1000.000000000

0.000000000

1000.000000000

4.536666669

Fixed

0.00

0.01

0.000000004

5.4440000000%

0.000000000

20173QAE1

A-4

2,671,598,000.00

0.00

2,671,598,000.00

12,120,149.60

2,671,598,000.00

1000.000000000

0.000000000

1000.000000000

4.521666657

Fixed

0.00

0.000000000

5.4260000000%

0.000000000

20173QAF8

A-1-A

493,485,000.00

0.00

493,485,000.00

2,231,374.67

493,485,000.00

1000.000000000

0.000000000

1000.000000000

4.562499996

Fixed

0.00

0.000000000

5.4750000000%

0.000000000

20173QAG6

A-M

557,593,000.00

0.00

557,593,000.00

2,544,018.06

557,593,000.00

1000.000000000

0.000000000

1000.000000000

4.562500000

Fixed

0.00

0.000000000

5.4750000000%

0.000000000

A-MFL Reg Interest

100,000,000.00

0.00

100,000,000.00

456,250.00

100,000,000.00

1000.000000000

0.000000000

1000.000000000

4.587500004

0.00

0.000000000

5.5050000000%

0.000000000

20173QAH4

A-J

575,393,000.00

0.00

575,393,000.00

2,639,615.39

575,393,000.00

1000.000000000

0.000000000

1000.000000000

4.611666667

0.00

0.000000000

5.5340000000%

0.000000000

20173QAJ0

32,880,000.00

0.00

32,880,000.00

151,631.60

32,880,000.00

1000.000000000

0.000000000

1000.000000000

4.628333300

0.00

0.000000000

5.5540000000%

0.000000000

20173QAK7

98,638,000.00

0.00

98,638,000.00

456,529.54

98,638,000.00

1000.000000000

0.000000000

1000.000000000

4.653333333

0.00

0.000000000

5.5840000000%

0.000000000

20173QAL5

41,100,000.00

0.00

41,100,000.00

191,252.00

41,100,000.00

1000.000000000

0.000000000

1000.000000000

4.677499939

0.00

0.000000000

5.6130000000%

0.000000000

20173QAM3

41,099,000.00

0.00

41,099,000.00

192,240.57

41,099,000.00

1000.000000000

0.000000000

1000.000000000

4.694166667

0.00

0.000000000

5.6330000000%

0.000000000

20173QAN1

57,540,000.00

0.00

57,540,000.00

270,102.35

57,540,000.00

1000.000000000

0.000000000

1000.000000000

4.718333304

0.00

0.000000000

5.6620000000%

0.000000000

20173QAQ4/U20072AB7

57,539,000.00

0.00

57,539,000.00

271,488.18

57,539,000.00

1000.000000000

0.000000000

1000.000000000

4.809736493

0.00

0.000000000

5.7716838497%

0.000000000

20173QAR2/U20072AC5

82,199,000.00

0.00

82,199,000.00

395,355.53

82,199,000.00

1000.000000000

0.000000000

1000.000000000

4.809736614

0.00

0.000000000

5.7716838497%

0.000000000

20173QAS0/U20072AD3

65,759,000.00

0.00

65,759,000.00

316,283.47

65,759,000.00

Page 2 of 43

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:
Current Index:
Next Index:

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

5.794190%

4.660000%
5.242500%

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Greenwich Capital Commercial Funding Corp.

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 724519.1

1000.000000000

0.000000000

1000.000000000

4.809736466

0.00

0.000000000

5.7716838497%

0.000000000

20173QAT8/U20072AE1

65,760,000.00

0.00

65,760,000.00

316,288.27

65,760,000.00

1000.000000000

0.000000000

1000.000000000

4.331666717

0.00

0.000000000

5.1980000000%

0.000000000

20173QAU5

32,879,000.00

0.00

32,879,000.00

142,420.87

32,879,000.00

1000.000000000

0.000000000

1000.000000000

4.331666667

0.00

0.000000000

5.1980000000%

0.000000000

20173QAV3

16,440,000.00

0.00

16,440,000.00

71,212.60

16,440,000.00

1000.000000000

0.000000000

1000.000000000

4.331666667

0.00

0.000000000

5.1980000000%

0.000000000

20173QAW1

24,660,000.00

0.00

24,660,000.00

106,818.90

24,660,000.00

1000.000000000

0.000000000

1000.000000000

4.331666667

0.00

0.000000000

5.1980000000%

0.000000000

20173QAX9

16,440,000.00

0.00

16,440,000.00

71,212.60

16,440,000.00

1000.000000000

0.000000000

1000.000000000

4.331666768

0.00

0.000000000

5.1980000000%

0.000000000

20173QAY7

16,439,000.00

0.00

16,439,000.00

71,208.27

16,439,000.00

1000.000000000

0.000000000

1000.000000000

4.331666667

0.00

0.000000000

5.1980000000%

0.000000000

20173QAZ4

8,220,000.00

0.00

8,220,000.00

35,606.30

8,220,000.00

1000.000000000

0.000000000

1000.000000000

4.323036159

0.00

)

(709.43

)

(0.008630550

5.1980000000%

0.000000000

20173QBA8/U20072AM3

82,199,863.00

0.00

82,199,863.00

355,352.98

82,199,863.00

998.792941542

0.000000000

998.727561477

0.269238760

0.00

0.000000000

0.3234769681%

0.000000000

20173QBC4/U20072AP6

6,575,923,863.00

0.00

6,567,556,404.15

1,770,493.59

6,567,986,338.48

0.000000000

0.00

0.000000000

N/A

0.000000000

20173QBD2

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

20173QBE0

R-II

0.00

Total P&I Payment

0.00

)

(709.42

6,575,923,863.00

6,567,986,338.48

32,019,508.80

Total

6,567,556,404.15

429,934.33

0.00

31,589,574.47

Page 3 of 43

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.794190%

4.660000%
5.242500%

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Greenwich Capital Commercial Funding Corp.

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

A-MFL Grantor Trust

Statement Date:

ABN AMRO Acct: 724519.1

1000.000000000

0.000000000

1000.000000000

4.020833300

5.4075000000%

0.00

0.000000000

4.8250000000%

0.000000000

20173QAP6/U20072AA9

A-MFL

100,000,000.00

0.00

100,000,000.00

402,083.33

100,000,000.00

Total P&I Payment

0.00

100,000,000.00

402,083.33

Total

100,000,000.00

0.00

402,083.33

Page 4 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

30,262,662.46

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

31,708,256.07

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

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

0.00

0.00
0.00

)

(709.43

)

(709.43

31,591,380.72

)

(1,806.25

0.00
0.00
0.00

)

(1,806.25

422,738.19

7,196.16

429,934.35

)

(0.02

0.00
0.00
0.00
0.00

)

(0.02

429,934.33

32,021,315.05

6,567,986,339.42

201

429,934.35

)

(0.02

0.00
0.00

0.00

6,567,556,405.09

201

110,926.85

3,578,779.49

7,196.16

1,445,593.61

7,196.16

1,445,593.61

116,165.92

0.00
0.00

5,212.00

121,377.92

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

1,445,593.61

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(3,578,779.49

)

(110,926.85

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

31,589,574.47

32,019,508.80

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

235,186.99

0.00

Page 5 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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

28,224,554.13

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

29,260,809.83

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

)

(709.43

)

(709.43

29,151,417.56

)

(1,670.54

0.00
0.00
0.00

)

(1,670.54

422,738.19

7,196.16

429,934.35

)

(0.02

0.00
0.00
0.00
0.00

)

(0.02

429,934.33

29,581,351.89

6,074,501,339.42

177

429,934.35

)

(0.02

0.00
0.00

0.00

6,074,071,405.09

177

110,926.85

2,749,059.34

7,196.16

1,036,255.70

7,196.16

1,036,255.70

108,682.84

0.00
0.00

3,870.33

112,553.17

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

1,036,255.70

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(2,749,059.34

)

(110,926.85

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

29,149,747.02

29,579,681.35

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

235,186.99

0.00

Page 6 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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

2,038,108.33

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,447,446.24

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

2,439,963.16

)

(135.71

0.00
0.00
0.00

)

(135.71

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

2,439,963.16

493,485,000.00

0.00
0.00

0.00

493,485,000.00

0.00

829,720.15

0.00

409,337.91

0.00

409,337.91

7,483.08

0.00
0.00

1,341.67

8,824.75

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

409,337.91

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(829,720.15

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

2,439,827.45

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
0.00

Page 7 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

Interest Adjustments Summary

Statement Date

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

709.43

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

709.43

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

)

(709.43

)

(709.43

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 43

Greenwich Capital Commercial Funding Corp.

Class

Accrued

Certificate

Interest

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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

5.233000%

76,062,475.48

331,695.78

0.00

331,695.78

0.00

A-1

0.00

30.00%

30.04%

331,695.78

0.00

30/360

5.381000%

1,180,078,000.00

5,291,666.43

0.00

5,291,666.43

0.00

A-2

0.00

30.00%

30.04%

5,291,666.43

0.00

30/360

5.447000%

85,985,000.00

390,300.25

0.00

390,300.25

0.00

A-3

0.00

30.00%

30.04%

390,300.25

0.00

30/360

5.441000%

88,000,000.00

399,006.67

0.00

399,006.67

0.00

A-AB

0.00

30.00%

30.04%

399,006.67

0.00

30/360

5.444000%

2,671,598,000.00

12,120,149.59

0.00

12,120,149.60

0.00

A-4

0.00

30.00%

30.04%

12,120,149.60

0.00

30/360

5.426000%

493,485,000.00

2,231,374.67

0.00

2,231,374.67

0.00

A-1-A

0.00

30.00%

30.04%

2,231,374.67

0.00

30/360

5.475000%

557,593,000.00

2,544,018.06

0.00

2,544,018.06

0.00

A-M

0.00

20.00%

20.03%

2,544,018.06

0.00

30/360

5.475000%

100,000,000.00

456,250.00

0.00

456,250.00

0.00

A-MFL Reg Interest

0.00

20.00%

20.03%

456,250.00

0.00

30/360

5.505000%

575,393,000.00

2,639,615.39

0.00

2,639,615.39

0.00

A-J

0.00

11.25%

11.26%

2,639,615.39

0.00

30/360

5.534000%

32,880,000.00

151,631.60

0.00

151,631.60

0.00

10.75%

10.76%

151,631.60

0.00

30/360

5.554000%

98,638,000.00

456,529.54

0.00

456,529.54

0.00

9.25%

9.26%

456,529.54

0.00

30/360

5.584000%

41,100,000.00

191,252.00

0.00

191,252.00

0.00

8.63%

8.64%

191,252.00

0.00

30/360

5.613000%

41,099,000.00

192,240.57

0.00

192,240.57

0.00

8.00%

8.01%

192,240.57

0.00

30/360

5.633000%

57,540,000.00

270,102.35

0.00

270,102.35

0.00

7.13%

270,102.35

0.00

30/360

5.662000%

57,539,000.00

271,488.18

0.00

271,488.18

0.00

6.25%

6.26%

271,488.18

0.00

30/360

5.771684%

82,199,000.00

395,355.53

0.00

395,355.53

0.00

5.00%

5.01%

395,355.53

0.00

30/360

5.771684%

65,759,000.00

316,283.47

0.00

316,283.47

0.00

4.00%

4.01%

316,283.47

0.00

30/360

5.771684%

65,760,000.00

316,288.27

0.00

316,288.27

0.00

3.00%

316,288.27

0.00

30/360

5.198000%

32,879,000.00

142,420.87

0.00

142,420.87

0.00

2.50%

142,420.87

0.00

30/360

5.198000%

16,440,000.00

71,212.60

0.00

71,212.60

0.00

2.25%

71,212.60

0.00

30/360

5.198000%

24,660,000.00

106,818.90

0.00

106,818.90

0.00

1.88%

106,818.90

0.00

30/360

5.198000%

16,440,000.00

71,212.60

0.00

71,212.60

0.00

1.63%

71,212.60

0.00

30/360

5.198000%

16,439,000.00

71,208.27

0.00

71,208.27

0.00

1.38%

71,208.27

0.00

30/360

5.198000%

8,220,000.00

35,606.30

0.00

35,606.30

0.00

1.25%

35,606.30

0.00

30/360

5.198000%

82,199,863.00

356,062.41

0.00

355,352.98

-709.43

2,665.16

0.00%

355,352.98

0.00

Page 9 of 43

(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).

Greenwich Capital Commercial Funding Corp.

Class

Accrued

Certificate

Interest

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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

0.323477%

6,567,986,338.48

1,770,493.59

0.00

1,770,493.59

0.00

1,770,493.59

0.00

30/360

0.000000%

0.00

R-I

0.00

30/360

0.000000%

0.00

R-II

0.00

Act/360

4.825000%

100,000,000.00

402,083.33

0.00

402,083.33

0.00

A-MFL

0.00

402,083.33

0.00

31,992,367.22

0.00

31,991,657.80

-709.43

2,665.16

0.00

Page 10 of 43

Greenwich Capital Commercial Funding Corp.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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

331,695.78

0.00

1-Nov-2007

1-Dec-2007

0.00

A-1

0.00

5,291,666.43

0.00

1-Nov-2007

1-Dec-2007

0.00

A-2

0.00

390,300.25

0.00

1-Nov-2007

1-Dec-2007

0.00

A-3

0.00

399,006.67

0.00

1-Nov-2007

1-Dec-2007

0.00

A-AB

0.00

12,120,149.60

0.00

1-Nov-2007

1-Dec-2007

0.00

A-4

0.00

2,231,374.67

0.00

1-Nov-2007

1-Dec-2007

0.00

A-1-A

0.00

2,544,018.06

0.00

1-Nov-2007

1-Dec-2007

0.00

A-M

0.00

456,250.00

0.00

1-Nov-2007

1-Dec-2007

0.00

A-MFL Reg Int

0.00

2,639,615.39

0.00

1-Nov-2007

1-Dec-2007

0.00

A-J

0.00

151,631.60

0.00

1-Nov-2007

1-Dec-2007

0.00

456,529.54

0.00

1-Nov-2007

1-Dec-2007

0.00

191,252.00

0.00

1-Nov-2007

1-Dec-2007

0.00

192,240.57

0.00

1-Nov-2007

1-Dec-2007

0.00

270,102.35

0.00

1-Nov-2007

1-Dec-2007

0.00

271,488.18

0.00

1-Nov-2007

1-Dec-2007

0.00

395,355.53

0.00

1-Nov-2007

1-Dec-2007

0.00

316,283.47

0.00

1-Nov-2007

1-Dec-2007

0.00

316,288.27

0.00

1-Nov-2007

1-Dec-2007

0.00

142,420.87

0.00

1-Nov-2007

1-Dec-2007

0.00

71,212.60

0.00

1-Nov-2007

1-Dec-2007

0.00

106,818.90

0.00

1-Nov-2007

1-Dec-2007

0.00

71,212.60

0.00

1-Nov-2007

1-Dec-2007

0.00

71,208.27

0.00

1-Nov-2007

1-Dec-2007

0.00

35,606.30

0.00

1-Nov-2007

1-Dec-2007

0.00

355,352.98

0.00

1-Nov-2007

1-Dec-2007

0.00

1,955.73

0.00

Page 11 of 43

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

Greenwich Capital Commercial Funding Corp.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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

1,770,493.59

0.00

1-Nov-2007

1-Dec-2007

0.00

1-Nov-2007

1-Dec-2007

0.00

R-I

0.00

1-Nov-2007

1-Dec-2007

0.00

R-II

0.00

402,083.33

0.00

10-Nov-2007

10-Dec-2007

0.00

A-MFL

0.00

31,991,657.80

1,955.73

0.00

Page 12 of 43

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

Greenwich Capital Commercial Funding Corp.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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%

30.04%

3/11/2039

75,632,541.15

0.00

76,062,475.48

84,000,000.00

429,934.33

0.00

A-2

30.00%

30.04%

3/11/2039

1,180,078,000.00

0.00

1,180,078,000.00

0.00

A-3

30.00%

30.04%

3/11/2039

85,985,000.00

0.00

85,985,000.00

0.00

A-AB

30.00%

30.04%

3/11/2039

88,000,000.00

0.00

88,000,000.00

0.00

A-4

30.00%

30.04%

3/11/2039

2,671,598,000.00

0.00

2,671,598,000.00

0.00

A-1-A

30.00%

30.04%

3/11/2039

493,485,000.00

0.00

493,485,000.00

0.00

A-M

20.00%

20.03%

3/11/2039

557,593,000.00

0.00

557,593,000.00

0.00

A-MFL Reg Inte

20.00%

20.03%

3/11/2039

100,000,000.00

0.00

100,000,000.00

0.00

A-J

11.25%

11.26%

3/11/2039

575,393,000.00

0.00

575,393,000.00

0.00

10.75%

10.76%

3/11/2039

32,880,000.00

0.00

32,880,000.00

0.00

9.25%

9.26%

3/11/2039

98,638,000.00

0.00

98,638,000.00

0.00

8.63%

8.64%

3/11/2039

41,100,000.00

0.00

41,100,000.00

0.00

8.00%

8.01%

3/11/2039

41,099,000.00

0.00

41,099,000.00

0.00

7.13%

3/11/2039

57,540,000.00

0.00

57,540,000.00

0.00

6.25%

6.26%

3/11/2039

57,539,000.00

0.00

57,539,000.00

0.00

5.00%

5.01%

3/11/2039

82,199,000.00

0.00

82,199,000.00

0.00

4.00%

4.01%

3/11/2039

65,759,000.00

0.00

65,759,000.00

0.00

3.00%

3/11/2039

65,760,000.00

0.00

65,760,000.00

0.00

2.50%

3/11/2039

32,879,000.00

0.00

32,879,000.00

0.00

2.25%

3/11/2039

16,440,000.00

0.00

16,440,000.00

0.00

1.88%

3/11/2039

24,660,000.00

0.00

24,660,000.00

0.00

1.63%

3/11/2039

16,440,000.00

0.00

16,440,000.00

0.00

1.38%

3/11/2039

16,439,000.00

0.00

16,439,000.00

0.00

Page 13 of 43

Greenwich Capital Commercial Funding Corp.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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

24.00

1.25%

3/11/2039

8,220,000.00

0.00

8,220,000.00

0.00

0.00%

3/11/2039

82,199,863.00

0.00

82,199,863.00

0.00

R-I

3/11/2039

0.00

R-II

3/11/2039

0.00

A-MFL

3/11/2039

100,000,000.00

0.00

100,000,000.00

0.00

429,934.33

0.00

6,675,923,863.00

6,667,556,404.15

6,667,986,338.48

Page 14 of 43

Greenwich Capital Commercial Funding Corp.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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

20173QAA9

AAA

Aaa

AAA

A-2

20173QAB7

AAA

Aaa

AAA

A-3

20173QAC5

AAA

Aaa

AAA

A-AB

20173QAD3

AAA

Aaa

AAA

A-4

20173QAE1

AAA

Aaa

AAA

A-1-A

20173QAF8

AAA

Aaa

AAA

A-M

20173QAG6

AAA

Aaa

AAA

A-MFL Reg Int

AAA

Aaa

AAA

A-J

20173QAH4

AAA

Aaa

AAA

20173QAJ0

AA+

Aa1

AA+

20173QAK7

Aa2

20173QAL5

AA-

Aa3

AA-

20173QAM3

A+

20173QAN1

20173QAQ4

A-

20173QAR2

BBB+

Baa1

BBB+

20173QAS0

BBB

Baa2

BBB

20173QAT8

BBB-

Baa3

BBB-

20173QAU5

BB+

Ba1

BB+

20173QAV3

Ba2

20173QAW1

BB-

Ba3

BB-

20173QAX9

B+

Page 15 of 43

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.

Greenwich Capital Commercial Funding Corp.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

20173QAY7

20173QAZ4

B-

20173QBA8

N/R

3/8/07

2/27/07

3/9/07

20173QBC4

AAA

Aaa

AAA

A-MFL

20173QAP6

AAA

Aaa

AAA

Page 16 of 43

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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

Other Related Information

Statement Date:

Float Payer:

Fixed Payer:

SWAP Contract
SWAP Contract

Notional

Amount

Received

Amount

Paid

Yield Maintenance

Prepayment Premiums

Paid

Shortfall

Amount

SWAP Calculations

Rate

Amount

100,000,000.00
100,000,000.00

5.47500

4.82500

456,250.00
402,083.33

0.00

54,166.67

0.00

Page 17 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

Other Related Information

Statement Date:

None

Swap Counterparty Termination Payment:

Payment to Acquire a Replacement Interest Rate Swap Agreement:

0.00

Collateral posted in connection with any Rating Agency Trigger Event:

0.00

Additional Interest Due

0.00

Swap Default Status:

Rating Agency Trigger Event:

Page 18 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

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: 724519.1

0.00%

12/12/2007

0.00

0.00%

11/13/2007

0.00

0.00%

10/15/2007

0.00

0.00%

9/12/2007

0.00

0.00%

8/10/2007

0.00

0.00%

7/12/2007

0.00

0.00%

6/12/2007

0.00

0.00%

5/11/2007

0.00

0.00%

4/12/2007

0.00

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

Page 19 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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:

6-Nov-07

571,821.25

0.00

6-Nov-07

326,475.41

0.00

6-Nov-07

183,433.33

0.00

6-Nov-07

68,162.50

0.00

6-Nov-07

51,245.00

0.00

111

6-Nov-07

49,837.24

0.00

118

6-Nov-07

52,920.00

0.00

119

6-Nov-07

39,525.00

0.00

128

6-Nov-07

38,130.00

0.00

130

6-Nov-07

28,077.78

0.00

166

6-Nov-07

16,887.50

0.00

185

6-Nov-07

14,700.00

0.00

190

6-Nov-07

11,574.76

0.00

197

1,452,789.77

Total

Page 20 of 43

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 Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Series 2007-GG9

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: 724519.1

Commercial Mortgage Pass-Through Certificates

12-Dec-07

201

100.00%

6,567,556,405

99.87%

0.00%

330

5.79%

5.77%

13-Nov-07

201

100.00%

6,567,986,339

99.88%

0.00%

330

5.99%

5.96%

15-Oct-07

201

100.00%

6,568,341,522

99.88%

0.00%

330

5.79%

5.77%

235,187

12-Sep-07

201

100.00%

6,573,725,067

99.97%

0.00%

330

5.99%

5.97%

10-Aug-07

201

100.00%

6,574,076,314

99.97%

0.00%

100

330

5.99%

5.97%

12-Jul-07

201

100.00%

6,574,425,762

99.98%

0.00%

101

331

5.79%

5.77%

12-Jun-07

201

100.00%

6,574,833,028

99.98%

0.00%

102

331

5.99%

5.97%

11-May-07

201

100.00%

6,575,178,599

99.99%

0.00%

103

331

5.79%

5.77%

12-Apr-07

201

100.00%

6,575,582,131

99.99%

0.00%

104

5.99%

5.97%

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

Page 21 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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 22 of 43

Greenwich Capital Commercial Funding Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 724519.1

Series 2007-GG9

Commercial Mortgage Pass-Through Certificates

Commercial Mortgage Trust 2007-GG9

30-Nov-07

11-Jan-08

13-Nov-07

12-Dec-07

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 23 of 43

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

9,794,840

0.15

108

5.97

0.00

0 to

2,500,001

137,112,770

2.09

5.87

0.00

2,500,001 to

5,000,000

163,903,825

2.50

5.89

0.00

5,000,001 to

7,500,000

156,127,702

2.38

103

5.84

0.00

7,500,001 to 10,000,000

457,042,264

6.96

105

5.89

0.00

10,000,001 to 15,000,000

311,227,000

4.74

5.97

0.08

15,000,001 to 20,000,000

207,318,000

3.16

5.90

0.00

20,000,001 to 25,000,000

961,645,000

14.64

5.80

0.00

25,000,001 to 50,000,000

362,682,144

5.52

5.99

0.00

50,000,001 to 75,000,000

274,500,000

4.18

109

5.73

0.00

75,000,001 to 100,000,000

1,537,202,860

23.41

5.88

0.00

100,000,001 to 200,000,000

693,500,000

10.56

5.76

0.00

200,000,001 to 300,000,000

655,000,000

9.97

109

5.50

0.00

300,000,001 to 400,000,000

640,500,000

9.75

109

5.60

0.00

600,000,001 &

Above

640,500,000

1,295,000

6,567,556,405

201

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

32,674,410

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

592,020,000

9.01

106

5.45

0.00

0.000%

5.500%

3,096,727,617

47.15

102

5.62

0.01

5.500%

5.749%

1,135,234,610

17.29

5.85

0.00

5.750%

5.999%

1,291,781,159

19.67

6.11

0.00

6.000%

6.249%

356,863,019

5.43

6.36

0.00

6.250%

6.499%

54,970,000

0.84

6.65

0.00

6.500%

6.749%

39,960,000

0.61

6.80

0.00

6.750%

Above

201

6,567,556,405

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.410%
6.847%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

109

120

0.00

121

Above

0.00

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

1,290,153,989

19.64

5.93

0.00

165

5,274,345,928

80.31

107

5.76

0.00

120

3,056,488

0.05

132

5.56

0.00

121

180

0.00

181

240

0.00

241

& Above

132

201

6,567,556,405

Minimum Remaining Term
Maximum Remaining Term

100.00

Greenwich Capital Commercial Funding Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 724519.1

Series 2007-GG9

Commercial Mortgage Pass-Through Certificates

Commercial Mortgage Trust 2007-GG9

30-Nov-07

11-Jan-08

13-Nov-07

12-Dec-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 24 of 43

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 1.199

0.00

1.200 1.249

0.00

1.250 1.299

0.00

1.300 1.399

0.00

1.400 1.449

0.00

1.450 1.499

0.00

1.500 1.549

0.00

1.550 1.599

16,000,000

0.24

108

5.73

1.62

1.600 1.649

0.00

1.650 1.699

0.00

1.700 & Above

200

6,551,556,405

99.76

5.79

0.00

Unknown

1.620
1.620

201

6,567,556,405

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

996,251,549

15.17

6.01

0.00

0.001 1.199

647,665,820

9.86

5.99

0.00

1.200 1.249

914,715,530

13.93

103

5.71

0.00

1.250 1.299

1,344,083,110

20.47

5.82

0.00

1.300 1.399

319,234,120

4.86

107

5.70

0.00

1.400 1.449

526,571,391

8.02

5.82

0.00

1.450 1.499

264,705,000

4.03

6.00

0.00

1.500 1.549

221,140,000

3.37

5.62

0.12

1.550 1.599

140,512,000

2.14

5.66

0.00

1.600 1.649

112,006,383

1.71

108

5.66

0.00

1.650 1.699

1,080,671,502

16.45

107

5.55

0.00

1.700 & Above

3.360

1.050

201

6,567,556,405 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Multiple States

2,326,609,028

35.43

5.77

0.00

New York

902,693,280

13.74

110

5.61

0.00

California

461,619,090

7.03

5.92

0.00

Virginia

349,687,841

5.32

107

5.93

0.00

Texas

347,959,966

5.30

5.85

0.00

Maryland

242,100,000

3.69

5.77

0.00

Connecticut

239,850,000

3.65

110

6.17

0.00

Illinois

225,067,128

3.43

5.66

0.00

Georgia

200,750,000

3.06

5.63

0.00

Florida

171,021,935

2.60

5.89

0.00

North Carolina

135,698,565

2.07

108

5.89

0.00

New Jersey

133,392,000

2.03

105

5.70

0.00

Nevada

129,983,597

1.98

108

5.80

0.00

Missouri

111,050,000

1.69

108

6.02

0.00

Colorado

105,377,592

1.60

105

5.76

0.00

Hawaii

103,120,000

1.57

5.97

0.25

Wisconsin

59,494,493

0.91

109

5.58

0.00

Pennsylvania

56,400,000

0.86

5.98

0.00

Michigan

46,708,600

0.71

109

5.54

0.00

Arizona

45,602,762

0.69

109

5.78

0.00

New Mexico

25,000,000

0.38

111

6.38

0.00

Oregon

21,360,000

0.33

109

6.46

0.00

Massachusetts

19,000,000

0.29

5.59

0.00

Ohio

16,700,000

0.25

108

5.94

0.00

Arkansas

16,596,383

0.25

5.92

0.00

Delaware

14,000,000

0.21

109

6.85

0.00

Tennessee

13,840,000

0.21

110

5.67

0.00

Louisiana

13,486,681

0.21

107

6.05

0.00

New Hampshire

11,100,000

0.17

109

5.61

0.00

Indiana

6,400,000

0.10

109

5.79

0.00

Minnesota

5,180,000

0.08

5.86

0.00

Washington

4,800,976

0.07

110

5.79

0.00

Kentucky

3,056,488

0.05

132

5.56

0.00

South Carolina

2,850,000

0.04

5.77

0.00

100.00

6,567,556,405

201

Greenwich Capital Commercial Funding Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 724519.1

Series 2007-GG9

Commercial Mortgage Pass-Through Certificates

Commercial Mortgage Trust 2007-GG9

30-Nov-07

11-Jan-08

13-Nov-07

12-Dec-07

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 25 of 43

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

3,204,046,307

48.79

5.78

0.00

Retail

890,565,410

13.56

5.95

0.03

Various

848,100,000

12.91

5.71

0.00

Multifamily

484,285,000

7.37

5.95

0.00

Lodging

474,460,147

7.22

5.76

0.00

Industrial

473,321,217

7.21

5.61

0.00

Mixed Use

83,450,000

1.27

108

6.01

0.00

Other

61,223,502

0.93

5.68

0.00

Self Storage

38,904,821

0.59

109

5.97

0.00

Mobile Home Park

9,200,000

0.14

107

6.13

0.00

6,567,556,405

201

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

352,439,715

5.37

107

6.01

0.00

Full Amortizing

4,433,520

0.07

124

5.62

0.00

IO Maturity Balloon

5,016,591,389

76.38

5.74

0.01

IO/Amortizing/Balloon

1,194,091,781

18.18

105

5.98

0.00

6,567,556,405

201

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

190

6,350,509,903

96.70

0.00

5.79

217,046,502

3.30

0.00

6.03

0.00

108

0.00

109

120

0.00

121

201

6,567,556,405

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2007

0.00

2008

0.00

2009

6,367,243

0.10

6.24

0.00

2010

349,483,103

5.32

6.02

0.00

2011

934,303,644

14.23

5.89

0.00

2012

137,896,383

2.10

6.04

0.00

2013

91,300,000

1.39

5.87

0.00

2014

0.00

2015

1,819,161,051

27.70

108

5.78

0.01

2016

3,225,988,494

49.12

110

5.73

0.00

2017

3,056,488

0.05

132

5.56

0.00

2018 & Greater

100.00

6,567,556,405

201

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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:

5.60%

6-Jan-17

GCCF7GG90001

Various

0.00

640,500,000

2,988,466

5.46%

6-Feb-17

GCCF7GG90001

Office

0.00

350,000,000

1,591,042

5.55%

6-Dec-16

GCCF7GG90001

Industrial

0.00

305,000,000

1,409,608

5.64%

6-Feb-17

GCCF7GG90001

Office

0.00

250,000,000

1,175,000

5.65%

6-Feb-17

GCCF7GG90001

Office

0.00

235,900,000

1,110,106

6.04%

6-Jul-12

GCCF7GG90001

Various

0.00

207,600,000

1,045,612

6.20%

6-Feb-17

GCCF7GG90001

Office

0.00

200,000,000

1,033,333

6.12%

6-Dec-16

GCCF7GG90001

Office

0.00

176,000,000

897,747

5.57%

6-Dec-16

GCCF7GG90001

Office

0.00

175,000,000

812,656

5.43%

6-Dec-16

GCCF7GG90001

Office

0.00

146,500,000

662,913

5.75%

6-Jan-12

GCCF7GG90001

Lodging

0.00

140,000,000

670,833

5.74%

6-Nov-16

GCCF7GG90001

Office

0.00

140,000,000

669,667

5.75%

6-Jan-12

GCCF7GG90001

Office

0.00

133,500,000

639,576

5.61%

6-Feb-17

GCCF7GG90001

Office

0.00

108,000,000

504,990

6.04%

6-Feb-17

GCCF7GG90001

Retail

0.00

106,963,280

650,434

6.42%

6-Apr-12

GCCF7GG90001

Office

0.00

107,250,000

573,609

6.03%

6-Feb-17

GCCF7GG90001

Retail

0.00

103,989,580

631,555

5.50%

6-Dec-16

GCCF7GG90001

Lodging

0.00

97,000,000

444,785

6.06%

6-Dec-16

GCCF7GG90001

Retail

0.00

90,000,000

454,500

5.65%

6-Feb-17

GCCF7GG90001

Office

0.00

87,500,000

411,760

5.93%

6-Feb-17

GCCF7GG90001

Office

0.00

68,000,000

335,835

5.79%

6-Feb-12

GCCF7GG90001

Office

0.00

63,582,644

306,919

6.21%

6-Nov-13

GCCF7GG90002

Multifamily

0.00

63,250,000

327,530

Page 26 of 43

* 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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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:

6.12%

6-Oct-11

GCCF7GG90001

Retail

0.00

63,000,000

321,300

6.30%

6-Feb-17

GCCF7GG90001

Office

0.00

53,287,500

279,737

5.58%

6-Jan-12

GCCF7GG90001

Other

0.00

51,562,000

239,763

5.61%

6-Feb-17

GCCF7GG90002

Multifamily

0.00

50,000,000

233,625

5.89%

6-Nov-16

GCCF7GG90001

Retail

0.00

45,200,000

221,894

5.86%

6-Feb-14

GCCF7GG90002

Multifamily

0.00

43,500,000

212,534

5.57%

6-Jan-12

GCCF7GG90001

Office

0.00

43,000,000

199,592

5.89%

6-Dec-11

GCCF7GG90001

Office

0.00

42,500,000

208,604

5.59%

6-Jan-12

GCCF7GG90001

Retail

0.00

41,000,000

190,821

6.36%

6-Dec-11

GCCF7GG90001

Office

0.00

40,750,000

216,043

5.52%

6-Oct-11

GCCF7GG90001

Retail

0.00

40,000,000

184,100

5.91%

6-Mar-14

GCCF7GG90001

Office

0.00

38,500,000

189,452

5.83%

6-Nov-16

GCCF7GG90002

Multifamily

0.00

36,100,000

175,386

5.97%

6-Nov-13

GCCF7GG90002

Multifamily

0.00

36,100,000

179,598

5.47%

6-Jan-17

GCCF7GG90001

Industrial

0.00

35,000,000

159,542

5.65%

6-Feb-17

GCCF7GG90001

Office

0.00

35,000,000

164,704

5.45%

6-Jan-12

GCCF7GG90001

Office

0.00

34,300,000

155,779

5.60%

6-Jan-17

GCCF7GG90002

Multifamily

0.00

34,000,000

158,723

5.86%

6-Dec-16

GCCF7GG90001

Office

0.00

33,130,000

161,647

5.59%

6-Jan-17

GCCF7GG90001

Lodging

0.00

33,030,000

153,892

5.61%

6-Jan-17

GCCF7GG90001

Office

0.00

32,500,000

151,938

5.86%

6-Feb-17

GCCF7GG90001

Retail

0.00

32,400,000

158,247

5.86%

6-Dec-16

GCCF7GG90001

Office

0.00

31,200,000

152,230

Page 27 of 43

(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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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:

5.65%

6-Nov-16

GCCF7GG90001

Office

0.00

31,000,000

146,036

5.75%

6-Mar-17

GCCF7GG90001

Office

0.00

31,000,000

148,619

5.67%

6-Jan-17

GCCF7GG90001

Retail

0.00

30,000,000

141,725

6.62%

6-Jan-17

GCCF7GG90001

Retail

0.00

29,120,000

160,597

6.06%

6-Jan-17

GCCF7GG90002

Multifamily

0.00

29,000,000

146,353

6.28%

6-Dec-11

GCCF7GG90001

Lodging

0.00

27,940,000

146,219

5.92%

6-Dec-11

GCCF7GG90001

Industrial

0.00

26,375,000

130,117

6.38%

6-Mar-17

GCCF7GG90001

Office

0.00

25,000,000

132,917

5.75%

6-Mar-17

GCCF7GG90001

Office

0.00

25,000,000

119,854

5.79%

6-Jan-17

GCCF7GG90001

Office

0.00

24,268,000

116,992

5.76%

6-Jan-11

GCCF7GG90001

Industrial

0.00

24,050,000

115,340

6.21%

6-Oct-16

GCCF7GG90001

Retail

0.00

24,000,000

124,100

5.52%

1-Jan-17

GCCF7GG90001

Office

0.00

22,640,000

104,144

6.03%

6-Oct-11

GCCF7GG90002

Multifamily

0.00

21,200,000

106,583

5.98%

6-Feb-12

GCCF7GG90002

Multifamily

0.00

21,000,000

104,615

5.59%

6-Jan-17

GCCF7GG90001

Lodging

0.00

20,160,000

93,929

5.72%

6-Jan-12

GCCF7GG90001

Industrial

0.00

19,484,000

92,874

6.47%

6-Sep-16

GCCF7GG90001

Retail

0.00

19,200,000

103,520

5.52%

1-Jan-17

GCCF7GG90001

Office

0.00

19,120,000

87,952

5.59%

6-Dec-13

GCCF7GG90001

Office

0.00

19,000,000

88,524

6.12%

6-Oct-16

GCCF7GG90001

Mixed Use

0.00

18,000,000

91,830

5.96%

6-Nov-16

GCCF7GG90002

Multifamily

0.00

18,000,000

89,400

5.67%

6-Dec-16

GCCF7GG90001

Mixed Use

0.00

18,000,000

85,088

Page 28 of 43

(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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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:

5.98%

1-Dec-11

GCCF7GG90001

Office

0.00

18,000,000

89,700

6.30%

6-Nov-16

GCCF7GG90001

Office

0.00

17,500,000

91,875

5.86%

6-Dec-16

GCCF7GG90001

Office

0.00

16,850,000

82,256

5.59%

6-Jan-17

GCCF7GG90001

Lodging

0.00

16,778,000

78,172

5.82%

6-Jan-17

GCCF7GG90001

Industrial

0.00

16,760,000

81,286

6.71%

6-Feb-12

GCCF7GG90002

Multifamily

0.00

16,250,000

90,865

6.00%

6-Jan-12

GCCF7GG90001

Lodging

0.00

16,000,000

80,013

31-Dec-06

5.73%

6-Dec-16

GCCF7GG90001

Retail

1.62

16,000,000

76,440

5.85%

6-Jan-12

GCCF7GG90002

Multifamily

0.00

15,725,000

76,633

6.76%

6-Feb-17

GCCF7GG90001

Lodging

0.00

15,360,000

86,464

6.06%

6-Dec-13

GCCF7GG90001

Office

0.00

15,200,000

76,747

5.59%

6-Jan-17

GCCF7GG90001

Lodging

0.00

14,492,000

67,521

5.59%

6-Jan-17

GCCF7GG90001

Lodging

0.00

14,490,000

67,511

5.55%

1-Jan-17

GCCF7GG90001

Retail

0.00

14,250,000

65,906

5.76%

6-Nov-16

GCCF7GG90002

Multifamily

0.00

14,250,000

68,400

5.59%

1-Dec-16

GCCF7GG90001

Office

0.00

14,200,000

66,113

5.98%

6-Oct-16

GCCF7GG90001

Office

0.00

14,080,000

70,118

6.85%

6-Jan-17

GCCF7GG90001

Office

0.00

14,000,000

79,882

5.97%

6-Dec-16

GCCF7GG90001

Office

0.00

14,000,000

69,603

5.80%

6-Jan-17

GCCF7GG90001

Office

0.00

14,000,000

67,667

6.26%

6-Feb-17

GCCF7GG90001

Mixed Use

0.00

13,900,000

72,500

5.68%

6-Jan-17

GCCF7GG90002

Multifamily

0.00

13,900,000

65,793

5.59%

6-Jan-17

GCCF7GG90001

Lodging

0.00

13,720,000

63,924

Page 29 of 43

(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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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:

6.28%

6-Jan-17

GCCF7GG90002

Multifamily

0.00

13,700,000

71,697

5.87%

6-Mar-17

GCCF7GG90001

Office

0.00

13,384,762

79,814

6.05%

6-Nov-16

GCCF7GG90001

Retail

0.00

13,486,681

81,348

5.75%

6-Dec-16

GCCF7GG90001

Office

0.00

13,500,000

64,688

5.66%

1-Jan-17

GCCF7GG90001

Office

0.00

13,200,000

62,260

5.67%

6-Jan-17

GCCF7GG90001

Mixed Use

0.00

13,100,000

61,865

5.69%

6-Feb-17

GCCF7GG90001

Lodging

0.00

12,900,000

61,211

5.84%

6-Nov-16

GCCF7GG90001

Office

0.00

12,650,000

61,563

100

6.07%

6-Jan-12

GCCF7GG90001

Retail

0.00

12,600,000

63,725

101

5.90%

6-Nov-16

GCCF7GG90001

Office

0.00

12,600,000

61,950

102

6.47%

6-Nov-16

GCCF7GG90002

Multifamily

0.00

12,600,000

67,967

103

5.85%

6-Nov-16

GCCF7GG90001

Retail

0.00

12,250,000

59,719

104

6.22%

6-Feb-17

GCCF7GG90001

Office

0.00

12,000,000

62,200

105

6.14%

6-Dec-16

GCCF7GG90001

Office

0.00

11,700,000

59,865

106

5.59%

6-Jan-17

GCCF7GG90002

Multifamily

0.00

11,500,000

53,600

107

5.75%

6-Feb-17

GCCF7GG90001

Office

0.00

11,500,000

55,056

108

6.24%

6-Jan-10

GCCF7GG90001

Industrial

0.00

6,367,243

33,110

109

5.70%

6-Dec-16

GCCF7GG90001

Office

0.00

11,200,000

53,200

110

5.61%

6-Jan-17

GCCF7GG90001

Retail

0.00

11,100,000

51,893

111

5.91%

6-Dec-16

GCCF7GG90001

Mixed Use

0.00

10,850,000

53,463

112

6.80%

6-Nov-11

GCCF7GG90002

Multifamily

0.00

10,600,000

60,067

113

5.64%

6-Jan-17

GCCF7GG90001

Office

0.00

10,500,000

49,350

114

5.84%

6-Nov-16

GCCF7GG90001

Office

0.00

10,424,000

50,730

115

Page 30 of 43

(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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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:

5.48%

6-Feb-17

GCCF7GG90002

Multifamily

0.00

10,360,000

47,311

116

6.16%

6-Feb-17

GCCF7GG90001

Self Storage

0.00

10,054,821

61,870

117

6.21%

6-Oct-16

GCCF7GG90001

Other

0.00

9,661,502

49,998

118

6.64%

6-Nov-16

GCCF7GG90001

Mixed Use

0.00

9,600,000

53,080

119

6.02%

6-Dec-16

GCCF7GG90001

Lodging

0.00

9,437,841

61,982

120

5.59%

6-Feb-17

GCCF7GG90001

Retail

0.00

9,440,000

43,975

121

5.73%

1-Jan-14

GCCF7GG90001

Office

0.00

9,300,000

44,408

122

6.13%

6-Nov-16

GCCF7GG90002

Mobile Home Park

0.00

9,200,000

46,997

123

5.85%

6-Dec-11

GCCF7GG90001

Lodging

0.00

9,000,000

43,875

124

5.73%

6-Mar-17

GCCF7GG90001

Retail

0.00

8,808,600

42,061

125

5.87%

6-Dec-16

GCCF7GG90001

Retail

0.00

8,800,000

43,047

126

6.22%

6-Dec-16

GCCF7GG90001

Self Storage

0.00

8,750,000

45,383

127

5.60%

6-Jan-17

GCCF7GG90001

Industrial

0.00

8,500,000

39,667

128

5.83%

6-Nov-16

GCCF7GG90001

Retail

0.00

8,250,000

40,081

129

5.60%

6-Jan-17

GCCF7GG90001

Office

0.00

8,200,000

38,267

130

5.41%

6-Dec-16

GCCF7GG90001

Office

0.00

8,100,000

36,518

131

5.68%

6-Jan-17

GCCF7GG90001

Retail

0.00

7,909,759

46,331

132

5.52%

1-Jan-17

GCCF7GG90001

Office

0.00

7,840,000

36,064

133

5.49%

1-Feb-17

GCCF7GG90001

Retail

0.00

7,760,000

35,502

134

5.66%

6-Jan-17

GCCF7GG90001

Office

0.00

7,570,000

35,705

135

5.53%

6-Feb-17

GCCF7GG90001

Retail

0.00

7,500,000

34,563

136

5.59%

6-Jan-17

GCCF7GG90001

Lodging

0.00

7,330,000

34,152

137

5.95%

6-Jan-17

GCCF7GG90001

Retail

0.00

6,974,808

42,042

138

Page 31 of 43

(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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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:

5.68%

6-Jan-17

GCCF7GG90001

Self Storage

0.00

7,000,000

33,104

139

5.84%

6-Dec-16

GCCF7GG90001

Retail

0.00

6,878,160

44,419

140

6.27%

6-Nov-16

GCCF7GG90001

Retail

0.00

6,940,000

36,262

141

6.15%

6-Nov-11

GCCF7GG90001

Lodging

0.00

6,767,128

41,732

142

6.41%

6-Nov-16

GCCF7GG90001

Retail

0.00

6,800,000

36,301

143

6.00%

6-Feb-17

GCCF7GG90001

Retail

0.00

6,715,000

33,569

144

6.18%

1-Feb-17

GCCF7GG90001

Office

0.00

6,700,000

34,511

145

5.73%

6-Dec-16

GCCF7GG90001

Office

0.00

6,700,000

31,993

146

5.65%

6-Feb-17

GCCF7GG90001

Office

0.00

6,600,000

31,075

147

5.84%

6-Nov-16

GCCF7GG90001

Retail

0.00

6,500,000

31,633

148

5.62%

6-Jan-17

GCCF7GG90001

Office

0.00

6,500,000

30,442

149

5.79%

6-Jan-17

GCCF7GG90001

Retail

0.00

6,400,000

30,901

150

5.72%

6-Jan-17

GCCF7GG90001

Retail

0.00

6,295,489

40,147

151

5.71%

6-Dec-16

GCCF7GG90001

Retail

0.00

6,000,000

28,550

152

6.24%

6-Nov-16

GCCF7GG90001

Lodging

0.00

5,731,166

35,674

153

5.85%

1-Jan-17

GCCF7GG90001

Office

0.00

5,675,000

27,666

154

6.15%

6-Dec-16

GCCF7GG90001

Lodging

0.00

5,409,051

35,943

155

5.71%

6-Feb-17

GCCF7GG90001

Retail

0.00

5,319,780

31,231

156

5.89%

6-Nov-16

GCCF7GG90001

Office

0.00

5,300,000

26,014

157

5.58%

6-Nov-16

GCCF7GG90001

Industrial

0.00

5,250,000

24,413

158

5.86%

6-Jan-11

GCCF7GG90001

Industrial

0.00

5,180,000

25,296

159

6.14%

6-Nov-11

GCCF7GG90001

Retail

0.00

5,071,000

25,947

160

5.87%

6-Sep-16

GCCF7GG90001

Self Storage

0.00

5,000,000

24,467

161

Page 32 of 43

(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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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:

5.68%

6-Jan-12

GCCF7GG90001

Retail

0.00

5,000,000

23,646

162

5.87%

1-Dec-11

GCCF7GG90001

Industrial

0.00

5,000,000

24,458

163

5.82%

1-Jan-17

GCCF7GG90001

Retail

0.00

4,975,000

24,129

164

5.79%

1-Feb-17

GCCF7GG90001

Retail

0.00

4,800,976

28,427

165

5.75%

6-Jan-17

GCCF7GG90001

Office

0.00

4,771,353

28,157

166

5.58%

6-Dec-16

GCCF7GG90001

Industrial

0.00

4,750,000

22,088

167

5.55%

6-Feb-17

GCCF7GG90001

Industrial

0.00

4,650,000

21,506

168

6.01%

6-Feb-17

GCCF7GG90002

Multifamily

0.00

4,650,000

23,289

169

6.33%

6-Nov-16

GCCF7GG90001

Lodging

0.00

4,568,579

30,902

170

5.85%

6-Feb-17

GCCF7GG90001

Self Storage

0.00

4,400,000

21,439

171

6.12%

6-Nov-13

GCCF7GG90001

Lodging

0.00

4,346,383

26,709

172

5.71%

6-Jan-17

GCCF7GG90001

Retail

0.00

4,300,000

20,461

173

5.75%

6-Dec-16

GCCF7GG90001

Retail

0.00

4,200,000

20,125

174

5.73%

6-Jan-17

GCCF7GG90001

Retail

0.00

4,200,000

20,055

175

5.91%

1-Feb-17

GCCF7GG90001

Retail

0.00

4,059,560

24,345

176

6.11%

6-Nov-11

GCCF7GG90001

Industrial

0.00

4,049,975

24,872

177

6.44%

6-Nov-16

GCCF7GG90001

Retail

0.00

3,906,629

26,681

178

5.70%

6-Jan-17

GCCF7GG90001

Retail

0.00

3,806,750

22,345

179

5.95%

6-Nov-16

GCCF7GG90001

Office

0.00

3,702,674

22,363

180

5.74%

6-Jan-17

GCCF7GG90001

Self Storage

0.00

3,700,000

17,692

181

5.95%

6-Feb-12

GCCF7GG90001

Office

0.00

3,600,000

17,850

182

6.25%

6-Nov-16

GCCF7GG90001

Retail

0.00

3,520,311

21,935

183

5.67%

6-Feb-17

GCCF7GG90001

Office

0.00

3,520,000

16,632

184

Page 33 of 43

(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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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%

6-Jan-17

GCCF7GG90001

Office

0.00

3,500,000

16,946

185

6.17%

6-Dec-16

GCCF7GG90001

Office

0.00

3,461,426

21,368

186

6.00%

6-Dec-16

GCCF7GG90001

Retail

0.00

3,350,000

16,750

187

5.56%

6-Dec-18

GCCF7GG90001

Retail

0.00

3,056,488

30,980

188

5.96%

6-Nov-16

GCCF7GG90001

Office

0.00

3,016,333

19,049

189

5.90%

6-Dec-16

GCCF7GG90002

Multifamily

0.00

3,000,000

14,750

190

5.65%

6-Feb-17

GCCF7GG90001

Retail

0.00

2,954,751

18,692

191

5.80%

6-Dec-16

GCCF7GG90002

Multifamily

0.00

2,900,000

14,007

192

5.79%

6-Dec-16

GCCF7GG90001

Office

0.00

2,845,583

16,880

193

5.77%

6-Jan-12

GCCF7GG90001

Office

0.00

2,850,000

13,704

194

5.81%

6-Jan-17

GCCF7GG90002

Multifamily

0.00

2,700,000

13,068

195

5.92%

6-Jan-17

GCCF7GG90001

Retail

0.00

2,000,000

9,867

196

6.18%

6-Dec-16

GCCF7GG90001

Retail

0.00

1,879,083

11,606

197

5.91%

1-Feb-17

GCCF7GG90001

Retail

0.00

1,633,725

9,797

198

6.00%

6-Oct-16

GCCF7GG90001

Industrial

0.00

1,610,000

8,050

199

5.75%

6-Nov-16

GCCF7GG90001

Office

0.00

1,377,032

16,465

200

6.00%

6-Oct-16

GCCF7GG90001

Industrial

0.00

1,295,000

6,475

201

6,567,556,405

32,143,402

Page 34 of 43

(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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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 35 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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

Statement Date:

Loan

Status

Code(1)

Note Rate

10-Dec-2007 - 13:28 (AU94-AU99 & AV01-AV28 & BA65) (c) 2007 LaSalle Bank
N.A.

Page 36 of 43

(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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 37 of 43

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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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 43

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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 724519.1

Prospectus

Period

Aggregate

Realized Loss

on Loans

Prior Realized

Loss Applied to

Certificates

Amounts Covered by

Overcollateralization

and other Credit

Support

Additional

(Recoveries)/

Expenses applied to

Realized Losses

Current Realized Loss

Applied to

Certificates*

Recoveries of

Realized Losses

paid as Cash

(Recoveries)/

Realized Loss

Applied to

Certificate Interest

Modification

Adjustments/Appraisal
Reduction Adjustment

Interest

(Shortages)/

Excesses applied

to Realized

Losses

Beginning

Balance of the

Loan at

Liquidation

Cumulative

*In the Initial Period the Current Realized Loss Applied to Certificates will equal Aggregate Realized Loss on Loans - B - C - D + E instead of A - C - D + E

Description of Fields

Prior Realized Loss Applied to Certificates

Reduction to Realized Loss applied to bonds (could represent OC, insurance policies, reserve accounts, etc)

Adjustments that are based on principal haircut or future interest foregone due to modification

Realized Loss Adjustments, Supplemental Recoveries or Expenses on a previously liquidated loan

Amounts classified by the Master as interest adjustments from general collections on a loan with a Realized Loss

Page 40 of 43

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Book Value

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: 724519.1

Other

Revenue

Recovered

Type

(*)

Page 41 of 43

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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

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 42 of 43

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

Greenwich Capital Commercial Funding Corp.

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

12-Dec-07
12-Dec-07

13-Nov-07

11-Jan-08

30-Nov-07

Commercial Mortgage Trust 2007-GG9

Commercial Mortgage Pass-Through Certificates

Series 2007-GG9

ABN AMRO Acct: 724519.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 43 of 43