Unassociated Document

EX-99.1 2 cd2007c4_200712ex991.htm CD 2007-CD4 MONTHLY INVESTOR REPORT - DECEMBER 2007 Unassociated Document

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Reporting Package Table of Contents

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Administrator:

Laura Kocha-Chaddha 312.904.0648
laura.kocha.chaddha@abnamro.com

Analyst:

Dan Petrov 714.259.6267
Dan.Petrov@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
SWAP Summary
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail

Page 2-7

Page 8-11

Page 12
Page 13-14
Page 15-16
Page 17-18
Page 19-20
Page 21
Page 22
Page 23

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

Page 24
Page 25
Page 26-28
Page 29-45
Page 46
Page 47
Page 48

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

CD2007C4

CD2007C4_200712_3.ZIP

Modified Loan Detail
Summary of Loan Maturity Extensions
Realized Loss Detail

Page 49

Page 50
Page 51

Parties to the Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site
Servicer Web Site

www.capmark.com,www.midlandls.com,www.wachovia.com

www.etrustee.net

Depositor: Citigroup Commercial Mortgage Securities Inc.

Master Servicer: Wachovia Bank, National Association/Midland Loan Services, Inc./Capmark Finance Inc.

Mortgage Loan Seller: Barclays Real Estate Capital Inc./Deutsche Bank/Citigroup Global Markets Inc./PNC Bank, National Assocation/Prudential Asset Resources, Inc.

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

Special Servicer: CWCapital Asset Management LLC

Underwriter: Citigroup Global Markets Inc./Deutsche Bank Securities Inc./LaSalle Financial Services, Inc./PNC Capital Markets LLC/RBC Capital Markets Corporation

Closing Date:

29-Mar-2007

First Payment Date:

13-Apr-2007

Rated Final Payment Date:

13-Dec-2049

Determination Date:

7-Dec-2007

Trust Collection Period

11/8/2007 - 12/7/2007

Collateral Realized Loss

Page 52
Page 53

Defeased Loans

Page 54

Historical REO Report
Material Breaches Detail

Page 55

Page 1 of 55

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:

5.724252%

4.659380%
5.203750%

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Remic II

Statement Date:

ABN AMRO Acct: 724604.1

936.257250766

8.864963505

0.000000000

927.392287260

3.883126914

Fixed

0.00

0.000000000

4.9770000000%

0.000000000

12513YAA8

A-1

91,109,000.00

807,677.96

0.00

84,493,783.90

353,787.81

85,301,461.86

1000.000000000

0.000000000

1000.000000000

4.364166700

Fixed

0.00

0.000000000

5.2370000000%

0.000000000

12513YAB6

A-2A

100,000,000.00

0.00

100,000,000.00

436,416.67

100,000,000.00

1000.000000000

0.000000000

1000.000000000

4.337499998

Fixed

0.00

0.000000000

5.2050000000%

0.000000000

12513YAC4

A-2B

1,066,703,000.00

0.00

1,066,703,000.00

4,626,824.26

1,066,703,000.00

1000.000000000

0.000000000

1000.000000000

4.410833330

Fixed

0.00

0.000000000

5.2930000000%

0.000000000

12513YAD2

A-3

464,222,000.00

0.00

464,222,000.00

2,047,605.87

464,222,000.00

1000.000000000

0.000000000

1000.000000000

4.398333344

Fixed

0.00

0.000000000

5.2780000000%

0.000000000

12513YAE0

A-SB

161,959,000.00

0.00

161,959,000.00

712,349.67

161,959,000.00

1000.000000000

0.000000000

1000.000000000

4.434999997

Fixed

0.00

0.000000000

5.3220000000%

0.000000000

12513YAF7

A-4

1,737,121,000.00

0.00

1,737,121,000.00

7,704,131.63

1,737,121,000.00

999.217951151

0.109550381

0.000000000

999.108400771

4.404053122

5.2890000000%

0.00

0.000000000

5.2890000000%

0.000000000

12513YAG5

A-1A

998,756,000.00

109,414.10

0.00

997,865,509.92

4,398,574.48

997,974,924.02

999.999999983

0.000000000

999.999999983

4.471666672

5.3660000000%

0.00

0.000000000

5.3660000000%

0.000000000

12513YAH3

A-MFX

594,982,000.00

0.00

594,981,999.99

2,660,561.18

594,981,999.99

1000.000000000

0.000000000

1000.000000000

4.417500000

Fixed

0.00

0.000000000

5.3010000000%

0.000000000

9ABSBB37

A-MFL-REG

65,000,000.00

0.00

65,000,000.00

287,137.50

65,000,000.00

1000.000000000

0.000000000

1000.000000000

4.498333336

5.3980000000%

0.00

0.000000000

5.3980000000%

0.000000000

12513YAJ9

A-J

585,733,000.00

0.00

585,733,000.00

2,634,822.28

585,733,000.00

1000.000000000

0.000000000

1000.000000000

4.539166525

5.4470000000%

0.00

0.000000000

5.4470000000%

0.000000000

12513YAK6

41,249,000.00

0.00

41,249,000.00

187,236.08

41,249,000.00

1000.000000000

0.000000000

1000.000000000

4.563333407

5.4760000000%

0.00

0.000000000

5.4760000000%

0.000000000

12513YAL4

90,748,000.00

0.00

90,748,000.00

414,113.38

90,748,000.00

1000.000000000

0.000000000

1000.000000000

4.588333276

5.5060000000%

0.00

0.000000000

5.5060000000%

0.000000000

12513YAM2

57,748,000.00

0.00

57,748,000.00

264,967.07

57,748,000.00

1000.000000000

0.000000000

1000.000000000

4.605000121

5.5260000000%

0.00

0.000000000

5.5260000000%

0.000000000

12513YAN0

41,249,000.00

0.00

41,249,000.00

189,951.65

41,249,000.00

1000.000000000

0.000000000

1000.000000000

4.629166633

5.5550000000%

0.00

0.000000000

5.5550000000%

0.000000000

12513YAP5

49,498,000.00

0.00

49,498,000.00

229,134.49

49,498,000.00

1000.000000000

0.000000000

1000.000000000

4.712499886

5.6550000000%

0.00

0.000000000

5.6550000000%

0.000000000

12513YAR1/U12658AA5

65,999,000.00

0.00

65,999,000.00

311,020.28

65,999,000.00

1000.000000000

0.000000000

1000.000000000

4.743550803

5.8814320000%

0.00

0.000000000

5.6922610000%

0.000000000

12513YAS9/U12658AB3

74,248,000.00

0.00

74,248,000.00

352,199.16

74,248,000.00

Page 2 of 55

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:

5.724252%

4.659380%
5.203750%

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Remic II

Statement Date:

ABN AMRO Acct: 724604.1

1000.000000000

0.000000000

1000.000000000

4.743550865

5.8813690000%

0.00

0.000000000

5.6922610000%

0.000000000

12513YAT7/U12658AC1

65,998,000.00

0.00

65,998,000.00

313,064.87

65,998,000.00

1000.000000000

0.000000000

1000.000000000

4.743550803

5.8816390000%

0.00

0.000000000

5.6922610000%

0.000000000

12513YAU4/U12658AD9

74,248,000.00

0.00

74,248,000.00

352,199.16

74,248,000.00

1000.000000000

0.000000000

1000.000000000

4.178333266

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YAV2/U12658AE7

24,749,000.00

0.00

24,749,000.00

103,409.57

24,749,000.00

1000.000000000

0.000000000

1000.000000000

4.178333232

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YAW0/U12658AF4

16,499,000.00

0.00

16,499,000.00

68,938.32

16,499,000.00

1000.000000000

0.000000000

1000.000000000

4.178333333

5.0139990000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YAX8/U12658AG2

16,500,000.00

0.00

16,500,000.00

68,942.50

16,500,000.00

1000.000000000

0.000000000

1000.000000000

4.178333333

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YAY6/U12658AH0

16,500,000.00

0.00

16,500,000.00

68,942.50

16,500,000.00

1000.000000000

0.000000000

1000.000000000

4.178334344

5.0140010000%

0.00

0.000000000

5.0140010000%

0.000000000

12513YAZ3/U12658AJ6

8,249,000.00

0.00

8,249,000.00

34,467.08

8,249,000.00

1000.000000000

0.000000000

1000.000000000

4.178333333

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YBA7/U12658AK3

16,500,000.00

0.00

16,500,000.00

68,942.50

16,500,000.00

1000.000000000

0.000000000

1000.000000000

4.105968167

5.0140000000%

0.00

)

(5,372.99

)

(0.072365179

5.0140000000%

0.000000000

12513YBB5/U12658AL1

74,248,279.00

0.00

74,248,279.00

304,861.07

74,248,279.00

999.216849387

0.000000000

999.216849387

0.285804457

0.5259734007%

0.00

0.000000000

0.3432341519%

0.000000000

12513YAQ3

4,082,548,050.00

0.00

4,079,350,799.99

1,166,810.43

4,079,350,799.99

999.001697052

0.000000000

998.862739820

0.033826882

0.3916654523%

0.00

0.000000000

0.0406328229%

0.000000000

12513YBD1/U12658AN7

4,157,883,625.77

0.00

4,153,155,030.29

140,648.24

4,153,732,798.29

999.001697195

0.000000000

998.862739964

0.314452929

0.5605310211%

0.00

0.000000000

0.3777205950%

0.000000000

12513YBL3

2,441,931,653.23

0.00

2,439,154,541.95

767,872.56

2,439,493,866.01

1000.000000000

0.000000000

1000.000000000

4.744333766

5.8829733333%

0.00

0.000000000

5.6932000000%

0.000000000

12513YBE9/U12658AP2

WFC-1

7,700,000.00

0.00

7,700,000.00

36,531.37

7,700,000.00

1000.000000000

0.000000000

1000.000000000

4.744333333

5.8829733333%

0.00

0.000000000

5.6932000000%

0.000000000

12513YBF6/U12658AQ0

WFC-2

8,700,000.00

0.00

8,700,000.00

41,275.70

8,700,000.00

1000.000000000

0.000000000

1000.000000000

4.744333195

5.8829733333%

0.00

0.000000000

5.6932000000%

0.000000000

12513YBG4/U12658AR8

WFC-3

24,100,000.00

0.00

24,100,000.00

114,338.43

24,100,000.00

1000.000000000

0.000000000

1000.000000000

0.723508395

0.8971502222%

0.00

0.000000000

0.8682100741%

0.000000000

12513YBM1

WFC-X

40,500,000.00

0.00

40,500,000.00

29,302.09

40,500,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSBA12

0.00

Page 3 of 55

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 0

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.724252%

4.659380%
5.203750%

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Remic II

Statement Date:

ABN AMRO Acct: 724604.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSBA13

0.00

Total P&I Payment

0.00

)

(5,372.99

6,640,315,279.00

6,633,726,664.87

32,408,471.91

Total

6,632,809,572.81

917,092.06

0.00

31,491,379.85

Page 4 of 55

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:

5.724252%

4.659380%
5.203750%

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust A-MFL

Statement Date:

ABN AMRO Acct: 724604.1

1000.000000000

0.000000000

1000.000000000

3.918528308

5.4087500000%

0.00

0.000000000

4.8643800000%

0.000000000

12513YBC3/U12658AM9

A-MFL

65,000,000.00

0.00

65,000,000.00

254,704.34

65,000,000.00

Total P&I Payment

0.00

65,000,000.00

254,704.34

Total

65,000,000.00

0.00

254,704.34

Page 5 of 55

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:

5.724252%

4.659380%
5.203750%

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust Y

Statement Date:

ABN AMRO Acct: 724604.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSBA14

0.00

Total P&I Payment

0.00

Total

0.00

Page 6 of 55

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 0

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.724252%

4.659380%
5.203750%

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust ED

Statement Date:

ABN AMRO Acct: 724604.1

0.000000000

0.00

0.000000000

N/A

0.000000000

A-1

91,109,000.00

0.00

91,109,000.00

0.00

91,109,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

A-2A

100,000,000.00

0.00

100,000,000.00

0.00

100,000,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

4,157,883,625.77

0.00

4,157,883,625.77

0.00

4,157,883,625.77

0.000000000

0.00

0.000000000

N/A

0.000000000

2,441,931,653.23

0.00

2,441,931,653.23

0.00

2,441,931,653.23

Total P&I Payment

0.00

6,790,924,279.00

0.00

Total

6,790,924,279.00

0.00

Page 7 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

30,433,674.53

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

31,637,377.64

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

Certificate Administrator Fee

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

)

(5,010.42

0.00
0.00

)

(362.60

)

(5,373.02

31,493,314.78

)

(1,713.82

)

(221.14

0.00
0.00

)

(1,934.96

904,372.17

12,719.89

917,092.06

0.00
0.00
0.00
0.00
0.00
0.00

917,092.06

32,410,406.84

6,633,726,664.30

379

917,092.06

0.00

0.00
0.00

0.00

6,632,809,572.24

379

7,724.25

1,668,877.22

12,719.89

1,203,703.11

12,719.89

1,203,703.11

138,689.84

0.00
0.00

6,889.07

145,578.91

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Trustee)

)

(138,689.84

Less Other Interest Not Advanced

0.00

1,203,703.11

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,668,877.22

)

(7,724.25

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

31,491,379.82

32,408,471.88

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 8 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Statement Date:

Cash Reconciliation Summary Loan Group I

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

25,833,527.49

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

26,603,544.50

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

Certificate Administrator Fee

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

)

(43.18

)

(43.18

26,486,268.92

)

(1,445.49

)

(186.52

0.00
0.00

)

(1,632.01

802,412.34

5,265.62

807,677.96

0.00
0.00
0.00
0.00
0.00
0.00

807,677.96

27,293,946.88

5,595,251,086.15

311

807,677.96

0.00

0.00
0.00

0.00

5,594,443,408.19

311

1,487.60

1,343,018.17

5,265.62

770,017.01

5,265.62

770,017.01

117,232.40

0.00
0.00

4,594.87

121,827.27

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Trustee)

)

(117,232.40

Less Other Interest Not Advanced

0.00

770,017.01

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,343,018.17

)

(1,487.60

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

26,484,636.91

27,292,314.87

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 9 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Statement Date:

Cash Reconciliation Summary Loan Group II

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,378,012.64

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,811,698.74

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

Certificate Administrator Fee

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

)

(5,010.42

0.00
0.00

)

(319.42

)

(5,329.84

4,785,586.46

)

(257.87

)

(33.27

0.00
0.00

)

(291.14

101,959.83

7,454.27

109,414.10

0.00
0.00
0.00
0.00
0.00
0.00

109,414.10

4,895,000.56

997,975,578.15

109,414.10

0.00

0.00
0.00

0.00

997,866,164.05

6,236.65

325,859.05

7,454.27

433,686.10

7,454.27

433,686.10

20,782.44

0.00
0.00

2,294.20

23,076.64

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Trustee)

)

(20,782.44

Less Other Interest Not Advanced

0.00

433,686.10

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(325,859.05

)

(6,236.65

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

4,785,295.32

4,894,709.42

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 10 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Statement Date:

Cash Reconciliation Summary One World Financial Center Trust Mortgage Loan

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

222,134.40

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

222,134.40

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

Certificate Administrator Fee

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

221,459.40

)

(10.46

)

(1.35

0.00
0.00

)

(11.81

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

221,459.40

40,500,000.00

0.00
0.00

0.00

40,500,000.00

0.00

675.00

0.00
0.00
0.00

675.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Trustee)

)

(675.00

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

221,447.59

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 11 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Interest Adjustments Summary

Statement Date

0.00

5,010.42

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

362.60

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

5,373.02

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

)

(5,373.02

)

(5,373.02

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 12 of 55

CD 2007-CD4 Commercial Mortgage Trust

Class

Accrued

Certificate

Interest

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

4.977000%

85,301,461.86

353,787.81

0.00

353,787.81

0.00

A-1

0.00

30.00%

30.03%

353,787.81

0.00

30/360

5.237000%

100,000,000.00

436,416.67

0.00

436,416.67

0.00

A-2A

0.00

30.00%

30.03%

436,416.67

0.00

30/360

5.205000%

1,066,703,000.00

4,626,824.26

0.00

4,626,824.26

0.00

A-2B

0.00

30.00%

30.03%

4,626,824.26

0.00

30/360

5.293000%

464,222,000.00

2,047,605.87

0.00

2,047,605.87

0.00

A-3

0.00

30.00%

30.03%

2,047,605.87

0.00

30/360

5.278000%

161,959,000.00

712,349.67

0.00

712,349.67

0.00

A-SB

0.00

30.00%

30.03%

712,349.67

0.00

30/360

5.322000%

1,737,121,000.00

7,704,131.63

0.00

7,704,131.63

0.00

A-4

0.00

30.00%

30.03%

7,704,131.63

0.00

30/360

5.289000%

997,974,924.02

4,398,574.48

0.00

4,398,574.48

0.00

A-1A

0.00

30.00%

30.03%

4,398,574.48

0.00

30/360

5.366000%

594,981,999.99

2,660,561.18

0.00

2,660,561.18

0.00

A-MFX

0.00

20.00%

20.02%

2,660,561.18

0.00

30/360

5.398000%

585,733,000.00

2,634,822.28

0.00

2,634,822.28

0.00

A-J

0.00

11.13%

11.14%

2,634,822.28

0.00

30/360

5.447000%

41,249,000.00

187,236.08

0.00

187,236.08

0.00

10.50%

10.51%

187,236.08

0.00

30/360

5.476000%

90,748,000.00

414,113.38

0.00

414,113.38

0.00

9.13%

9.14%

414,113.38

0.00

30/360

5.506000%

57,748,000.00

264,967.07

0.00

264,967.07

0.00

8.25%

8.26%

264,967.07

0.00

30/360

5.526000%

41,249,000.00

189,951.65

0.00

189,951.65

0.00

7.63%

189,951.65

0.00

30/360

5.555000%

49,498,000.00

229,134.49

0.00

229,134.49

0.00

6.88%

229,134.49

0.00

30/360

5.655000%

65,999,000.00

311,020.28

0.00

311,020.28

0.00

5.88%

311,020.28

0.00

30/360

5.692261%

74,248,000.00

352,199.16

0.00

352,199.16

0.00

4.75%

4.76%

352,199.16

0.00

30/360

5.692261%

65,998,000.00

313,064.87

0.00

313,064.87

0.00

3.75%

313,064.87

0.00

30/360

5.692261%

74,248,000.00

352,199.16

0.00

352,199.16

0.00

2.63%

352,199.16

0.00

30/360

5.014000%

24,749,000.00

103,409.57

0.00

103,409.57

0.00

2.25%

103,409.57

0.00

30/360

5.014000%

16,499,000.00

68,938.32

0.00

68,938.32

0.00

2.00%

68,938.32

0.00

30/360

5.014000%

16,500,000.00

68,942.50

0.00

68,942.50

0.00

1.75%

68,942.50

0.00

30/360

5.014000%

16,500,000.00

68,942.50

0.00

68,942.50

0.00

1.50%

68,942.50

0.00

30/360

5.014001%

8,249,000.00

34,467.08

0.00

34,467.08

0.00

1.38%

34,467.08

0.00

30/360

5.014000%

16,500,000.00

68,942.50

0.00

68,942.50

0.00

1.13%

68,942.50

0.00

30/360

5.014000%

74,248,279.00

310,234.06

0.00

304,861.07

-5,372.99

12,551.63

0.00%

304,861.07

0.00

Page 13 of 55

(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).

CD 2007-CD4 Commercial Mortgage Trust

Class

Accrued

Certificate

Interest

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

0.343234%

4,079,350,799.99

1,166,810.43

0.00

1,166,810.43

0.00

1,166,810.43

0.00

30/360

0.040633%

4,153,732,798.29

140,648.24

0.00

140,648.24

0.00

140,648.24

0.00

30/360

0.377721%

2,439,493,866.01

767,872.56

0.00

767,872.56

0.00

767,872.56

0.00

30/360

5.693200%

7,700,000.00

36,531.37

0.00

36,531.37

0.00

WFC-1

0.00

36,531.37

0.00

30/360

5.693200%

8,700,000.00

41,275.70

0.00

41,275.70

0.00

WFC-2

0.00

41,275.70

0.00

30/360

5.693200%

24,100,000.00

114,338.43

0.00

114,338.43

0.00

WFC-3

0.00

114,338.43

0.00

30/360

0.868210%

40,500,000.00

29,302.09

0.00

29,302.09

0.00

WFC-X

0.00

29,302.09

0.00

Act/360

4.864380%

65,000,000.00

254,704.34

0.00

254,704.34

0.00

A-MFL

0.00

254,704.34

0.00

31,464,319.68

0.00

31,458,946.69

-5,372.99

12,551.63

0.00

Page 14 of 55

CD 2007-CD4 Commercial Mortgage Trust

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

353,787.81

0.00

1-Nov-2007

1-Dec-2007

0.00

A-1

0.00

436,416.67

0.00

1-Nov-2007

1-Dec-2007

0.00

A-2A

0.00

4,626,824.26

0.00

1-Nov-2007

1-Dec-2007

0.00

A-2B

0.00

2,047,605.87

0.00

1-Nov-2007

1-Dec-2007

0.00

A-3

0.00

712,349.67

0.00

1-Nov-2007

1-Dec-2007

0.00

A-SB

0.00

7,704,131.63

0.00

1-Nov-2007

1-Dec-2007

0.00

A-4

0.00

4,398,574.48

0.00

1-Nov-2007

1-Dec-2007

0.00

A-1A

0.00

2,660,561.18

0.00

1-Nov-2007

1-Dec-2007

0.00

A-MFX

0.00

2,634,822.28

0.00

1-Nov-2007

1-Dec-2007

0.00

A-J

0.00

187,236.08

0.00

1-Nov-2007

1-Dec-2007

0.00

414,113.38

0.00

1-Nov-2007

1-Dec-2007

0.00

264,967.07

0.00

1-Nov-2007

1-Dec-2007

0.00

189,951.65

0.00

1-Nov-2007

1-Dec-2007

0.00

229,134.49

0.00

1-Nov-2007

1-Dec-2007

0.00

311,020.28

0.00

1-Nov-2007

1-Dec-2007

0.00

352,199.16

0.00

1-Nov-2007

1-Dec-2007

0.00

313,064.87

0.00

1-Nov-2007

1-Dec-2007

0.00

352,199.16

0.00

1-Nov-2007

1-Dec-2007

0.00

103,409.57

0.00

1-Nov-2007

1-Dec-2007

0.00

68,938.32

0.00

1-Nov-2007

1-Dec-2007

0.00

68,942.50

0.00

1-Nov-2007

1-Dec-2007

0.00

68,942.50

0.00

1-Nov-2007

1-Dec-2007

0.00

34,467.08

0.00

1-Nov-2007

1-Dec-2007

0.00

68,942.50

0.00

1-Nov-2007

1-Dec-2007

0.00

304,861.07

0.00

1-Nov-2007

1-Dec-2007

0.00

7,178.64

0.00

Page 15 of 55

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

CD 2007-CD4 Commercial Mortgage Trust

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

1,166,810.43

0.00

1-Nov-2007

1-Dec-2007

0.00

140,648.24

0.00

1-Nov-2007

1-Dec-2007

0.00

767,872.56

0.00

1-Nov-2007

1-Dec-2007

0.00

36,531.37

0.00

1-Nov-2007

1-Dec-2007

0.00

WFC-1

0.00

41,275.70

0.00

1-Nov-2007

1-Dec-2007

0.00

WFC-2

0.00

114,338.43

0.00

1-Nov-2007

1-Dec-2007

0.00

WFC-3

0.00

29,302.09

0.00

1-Nov-2007

1-Dec-2007

0.00

WFC-X

0.00

254,704.34

0.00

14-Nov-2007

13-Dec-2007

0.00

A-MFL

0.00

31,458,946.69

7,178.64

0.00

Page 16 of 55

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

CD 2007-CD4 Commercial Mortgage Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

3.00
1.00

A-1

30.00%

30.03%

12/13/2049

84,493,783.90

0.00

85,301,461.86

91,109,000.00

807,677.96

0.00

A-2A

30.00%

30.03%

12/13/2049

100,000,000.00

0.00

100,000,000.00

0.00

A-2B

30.00%

30.03%

12/13/2049

1,066,703,000.00

0.00

1,066,703,000.00

0.00

A-3

30.00%

30.03%

12/13/2049

464,222,000.00

0.00

464,222,000.00

0.00

A-SB

30.00%

30.03%

12/13/2049

161,959,000.00

0.00

161,959,000.00

0.00

A-4

30.00%

30.03%

12/13/2049

1,737,121,000.00

0.00

1,737,121,000.00

0.00

A-1A

30.00%

30.03%

12/13/2049

997,865,509.92

0.00

997,974,924.02

998,756,000.00

109,414.10

0.00

A-MFX

20.00%

20.02%

12/13/2049

594,981,999.99

0.00

594,981,999.99

594,982,000.00

0.00

A-J

11.13%

11.14%

12/13/2049

585,733,000.00

0.00

585,733,000.00

0.00

10.50%

10.51%

12/13/2049

41,249,000.00

0.00

41,249,000.00

0.00

9.13%

9.14%

12/13/2049

90,748,000.00

0.00

90,748,000.00

0.00

8.25%

8.26%

12/13/2049

57,748,000.00

0.00

57,748,000.00

0.00

7.63%

12/13/2049

41,249,000.00

0.00

41,249,000.00

0.00

6.88%

12/13/2049

49,498,000.00

0.00

49,498,000.00

0.00

5.88%

12/13/2049

65,999,000.00

0.00

65,999,000.00

0.00

4.75%

4.76%

12/13/2049

74,248,000.00

0.00

74,248,000.00

0.00

3.75%

12/13/2049

65,998,000.00

0.00

65,998,000.00

0.00

2.63%

12/13/2049

74,248,000.00

0.00

74,248,000.00

0.00

2.25%

12/13/2049

24,749,000.00

0.00

24,749,000.00

0.00

2.00%

12/13/2049

16,499,000.00

0.00

16,499,000.00

0.00

1.75%

12/13/2049

16,500,000.00

0.00

16,500,000.00

0.00

1.50%

12/13/2049

16,500,000.00

0.00

16,500,000.00

0.00

1.38%

12/13/2049

8,249,000.00

0.00

8,249,000.00

0.00

Page 17 of 55

CD 2007-CD4 Commercial Mortgage Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

3.00

25.00

1.13%

12/13/2049

16,500,000.00

0.00

16,500,000.00

0.00

0.00%

12/13/2049

74,248,279.00

0.00

74,248,279.00

0.00

WFC-1

12/13/2049

7,700,000.00

0.00

7,700,000.00

0.00

WFC-2

12/13/2049

8,700,000.00

0.00

8,700,000.00

0.00

WFC-3

12/13/2049

24,100,000.00

0.00

24,100,000.00

0.00

A-MFL

12/13/2049

65,000,000.00

0.00

65,000,000.00

0.00

917,092.06

0.00

6,640,315,279.00

6,632,809,572.81

6,633,726,664.87

Page 18 of 55

CD 2007-CD4 Commercial Mortgage Trust

Payment Date:

Prior Payment:

Next Payment:

Record Date:

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

12513YAA8

AAA

Aaa

AAA

A-2A

12513YAB6

AAA

Aaa

AAA

A-2B

12513YAC4

AAA

Aaa

AAA

A-3

12513YAD2

AAA

Aaa

AAA

A-SB

12513YAE0

AAA

Aaa

AAA

A-4

12513YAF7

AAA

Aaa

AAA

A-1A

12513YAG5

AAA

Aaa

AAA

A-MFX

12513YAH3

AAA

Aaa

AAA

A-J

12513YAJ9

AAA

Aaa

AAA

12513YAK6

AA+

Aa1

AA+

12513YAL4

Aa2

12513YAM2

AA-

Aa3

AA-

12513YAN0

A+

12513YAP5

12513YAR1

A-

12513YAS9

BBB+

Baa1

BBB+

12513YAT7

BBB

Baa2

BBB

12513YAU4

BBB-

Baa3

BBB-

12513YAV2

BB+

Ba1

12513YAW0

Ba2

12513YAX8

BB-

Ba3

12513YAY6

Page 19 of 55

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.

CD 2007-CD4 Commercial Mortgage Trust

Payment Date:

Prior Payment:

Next Payment:

Record Date:

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

12513YAZ3

12513YBA7

12513YBB5

12513YAQ3

AAA

Aaa

AAA

12513YBD1

AAA

Aaa

AAA

12513YBL3

AAA

Aaa

AAA

WFC-1

12513YBE9

BBB+

WFC-2

12513YBF6

BBB

WFC-3

12513YBG4

BBB-

WFC-X

12513YBM1

BBB+

A-MFL

12513YBC3

AAA

Aaa

AAA

9ABSBA14

A-1

A-2A

Page 20 of 55

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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

65,000,000.00
65,000,000.00

5.30100

4.86438

287,137.50
254,704.34

0.00

32,433.16

0.00

Page 21 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

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: 724604.1

0.00%

0.26%

0.36%

12/13/2007

0.00

24,050,000.00

0.00

0.00%

0.26%

0.36%

11/14/2007

0.00

24,050,000.00

0.00

0.53%

0.38%

0.00%

10/15/2007

25,149,451.96

0.00

0.00%

9/13/2007

0.00

0.00%

8/13/2007

0.00

0.00%

7/13/2007

0.00

0.26%

0.03%

0.00%

6/13/2007

2,089,477.99

0.00

0.00%

5/11/2007

0.00

0.00%

4/13/2007

0.00

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

Page 22 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

1-Nov-07

688,620.00

0.00

1-Nov-07

292,425.00

0.00

1-Nov-07

105,820.00

0.00

18-Oct-07

6-Nov-07

37,419.37

0.00

155

1-Nov-07

21,447.33

0.00

241

1-Nov-07

21,706.15

0.00

264

1-Nov-07

12,354.10

0.00

333

1-Nov-07

10,500.12

0.00

351

1-Nov-07

10,089.20

0.00

355

1-Nov-07

8,835.12

0.00

364

1-Nov-07

7,206.61

0.00

377

1,216,423.00

Total

Page 23 of 55

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 :

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

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: 724604.1

Series 2007-CD4

13-Dec-07

379

100.00%

6,632,809,572

99.28%

0.00%

189

5.72%

5.70%

14-Nov-07

379

100.00%

6,633,726,664

99.30%

0.00%

190

5.91%

5.89%

15-Oct-07

379

100.00%

6,634,530,894

99.31%

0.00%

191

5.72%

5.70%

13-Sep-07

379

100.00%

6,635,439,302

99.32%

0.00%

191

5.91%

5.89%

13-Aug-07

379

100.00%

6,636,233,081

99.33%

0.00%

192

5.91%

5.89%

13-Jul-07

379

100.00%

6,637,024,293

99.34%

0.00%

193

5.72%

5.70%

13-Jun-07

379

100.00%

6,637,920,116

99.36%

0.00%

193

5.91%

5.89%

11-May-07

379

100.00%

6,638,702,572

99.37%

0.00%

194

5.72%

5.70%

13-Apr-07

379

100.00%

6,639,589,931

99.38%

0.00%

100

195

5.91%

5.89%

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

Page 24 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Historical Collateral Level Payoff 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 25 of 55

CD 2007-CD4 Commercial Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 724604.1

Series 2007-CD4

Commercial Mortgage Pass-Through Certificates

31-Dec-07

11-Jan-08

14-Nov-07

13-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 26 of 55

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

335

2,270,843,481

34.24

104

5.84

0.03

750,000 to 25,750,000

786,756,091

11.86

101

5.79

0.10

25,750,000 to 50,750,000

332,500,000

5.01

109

5.63

0.37

50,750,000 to 75,750,000

362,410,000

5.46

5.83

0.00

75,750,000 to 100,750,000

242,600,000

3.66

5.80

0.00

100,750,000 to 125,750,000

435,700,000

6.57

109

5.61

0.00

125,750,000 to 150,750,000

0.00

150,750,000 to 175,750,000

360,000,000

5.43

0.00

175,750,000 to 200,750,000

225,000,000

3.39

6.00

0.00

200,750,000 to 225,750,000

250,000,000

3.77

5.71

0.00

225,750,000 to 250,750,000

257,000,000

3.87

110

5.71

0.00

250,750,000 to 275,750,000

0.00

275,750,000 to 300,750,000

306,000,000

4.61

108

5.80

0.00

300,750,000 to 325,750,000

0.00

325,750,000 to 350,750,000

0.00

350,750,000 to 375,750,000

400,000,000

6.03

5.17

0.00

375,750,000 to 400,750,000

404,000,000

6.09

5.60

0.00

400,750,000 to 425,750,000

0.00

425,750,000 &

Above

404,000,000

1,088,823

6,632,809,572

379

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

17,500,817

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

4.500%

5.000%

1,133,084,925

17.08

5.33

0.00

5.001%

5.500%

283

4,811,515,890

72.54

5.74

0.06

5.501%

6.000%

571,846,946

8.62

102

6.11

0.00

6.000%

6.500%

83,263,162

1.26

103

6.60

0.00

6.501%

7.000%

9,467,971

0.14

7.35

0.00

7.001%

7.500%

12,064,387

0.18

7.62

0.00

7.501%

8.000%

0.00

8.001%

8.500%

11,566,291

0.17

128

8.85

0.00

8.501%

9.000%

0.00

9.001%

Above

379

6,632,809,572

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.060%
9.000%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

2,840,212

0.04

121

9.00

0.00

130

0.00

131

180

0.00

181

230

3,977,096

0.06

231

6.85

0.00

231

Above

231

121

6,817,308

Minimum Remaining Term
Maximum Remaining Term

0.10

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

1,992,772,151

30.04

5.62

0.00

338

4,626,428,439

69.75

108

5.76

0.06

130

6,791,675

0.10

143

8.24

0.00

131

180

0.00

181

230

0.00

231

280

0.00

281

330

0.00

331

380

0.00

381

& Above

171

377

6,625,992,265

Minimum Remaining Term
Maximum Remaining Term

99.90

CD 2007-CD4 Commercial Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 724604.1

Series 2007-CD4

Commercial Mortgage Pass-Through Certificates

31-Dec-07

11-Jan-08

14-Nov-07

13-Dec-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 27 of 55

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.100 0.550

3,573,242

0.05

5.80

0.99

0.551 1.000

24,597,142

0.37

109

5.68

1.29

1.001 1.450

90,642,943

1.37

107

5.68

1.64

1.451 1.900

0.00

1.901 2.350

35,951,000

0.54

109

5.70

2.40

2.351 2.800

0.00

2.801 3.250

0.00

3.251 3.700

0.00

3.701 4.150

0.00

4.151 4.600

0.00

4.601 5.050

0.00

5.051 5.500

0.00

5.501 5.950

0.00

5.951 & Above

370

6,478,045,244

97.67

5.73

0.00

Unknown

2.673
0.990

379

6,632,809,572

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

314,379,206

4.74

5.97

0.00

0.100 0.550

412,767,640

6.22

105

5.82

0.00

0.551 1.000

141

2,446,055,575

36.88

100

5.75

0.02

1.001 1.450

1,592,209,929

24.01

5.72

0.08

1.451 1.900

680,046,922

10.25

106

5.72

0.00

1.901 2.350

81,151,741

1.22

103

5.87

0.93

2.351 2.800

34,500,000

0.52

108

5.73

0.00

2.801 3.250

13,550,000

0.20

108

5.75

0.00

3.251 3.700

404,000,000

6.09

5.18

0.00

3.701 4.150

0.00

4.151 4.600

0.00

4.601 5.050

1,236,835

0.02

109

6.01

0.00

5.051 5.500

0.00

5.501 5.950

0.00

5.951 6.400

0.00

6.401 & Above

652,911,726

9.84

107

5.78

0.00

Unknown

5.290

-0.070

379

6,632,809,572 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

1,229,759,408

18.54

5.63

0.00

California

687,005,995

10.36

105

5.72

0.30

Hawaii

665,800,000

10.04

5.65

0.00

Multiple States

468,559,553

7.06

5.56

0.00

Texas

451,698,165

6.81

105

5.86

0.03

Minnesota

316,606,672

4.77

108

5.80

0.00

Florida

234,619,171

3.54

105

5.91

0.00

Illinois

224,443,185

3.38

5.67

0.00

Pennsylvania

216,845,664

3.27

105

5.94

0.00

North Carolina

212,877,825

3.21

106

5.60

0.00

Colorado

203,869,627

3.07

106

5.80

0.00

New Jersey

179,279,851

2.70

5.91

0.00

Maryland

178,998,142

2.70

5.62

0.00

Nevada

156,460,690

2.36

5.76

0.00

District of Columbia

149,700,000

2.26

112

5.55

0.00

Georgia

134,731,168

2.03

106

5.75

0.00

Arkansas

125,600,000

1.89

109

5.88

0.00

Virginia

119,902,567

1.81

107

5.88

0.00

Louisiana

75,563,785

1.14

110

5.74

0.00

Arizona

58,577,485

0.88

109

5.70

0.46

Ohio

55,085,802

0.83

108

5.80

0.00

South Carolina

47,115,890

0.71

109

5.70

0.00

Michigan

42,498,772

0.64

108

5.92

0.00

Wisconsin

40,685,000

0.61

109

5.67

0.00

Massachusetts

40,400,000

0.61

107

5.65

0.00

Alabama

38,324,259

0.58

5.83

0.00

Indiana

32,991,062

0.50

102

5.98

0.23

Tennessee

32,081,147

0.48

103

5.69

0.33

Delaware

30,699,751

0.46

110

6.01

0.00

Oregon

28,537,346

0.43

110

5.89

0.00

Washington

28,388,840

0.43

126

5.86

0.00

West Virginia

23,620,401

0.36

109

5.69

0.00

Oklahoma

23,267,908

0.35

5.85

0.00

Mississippi

11,800,510

0.18

107

6.45

0.00

Kansas

11,585,722

0.17

5.89

0.00

Kentucky

10,392,347

0.16

110

5.72

0.00

Nebraska

8,925,876

0.13

111

6.03

0.00

Connecticut

8,865,000

0.13

109

5.78

0.00

Utah

8,799,436

0.13

110

5.96

0.00

New Hampshire

8,660,000

0.13

110

5.71

0.00

Missouri

5,885,551

0.09

109

6.05

0.00

Maine

3,300,000

0.05

110

5.67

0.00

100.00

6,632,809,572

379

CD 2007-CD4 Commercial Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 724604.1

Series 2007-CD4

Commercial Mortgage Pass-Through Certificates

31-Dec-07

11-Jan-08

14-Nov-07

13-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 28 of 55

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

2,161,094,135

32.58

5.63

0.06

Retail

106

1,351,898,104

20.38

109

5.81

0.01

Multifamily

895,942,877

13.51

5.80

0.01

Lodging

740,295,569

11.16

5.86

0.11

Industrial

674,529,087

10.17

5.62

0.00

Various

413,068,619

6.23

5.62

0.00

Mixed Use

175,646,835

2.65

106

5.69

0.00

Self Storage

157,432,767

2.37

106

5.83

0.00

Manufactured Housing

53,023,287

0.80

101

5.80

0.51

Other

9,878,292

0.15

122

7.39

0.00

6,632,809,572

379

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

144

681,967,386

10.28

106

5.92

0.02

ARD

240,521,000

3.63

5.77

0.00

Full Amortizing

6,817,308

0.10

185

7.75

0.00

IO Maturity Balloon

179,480,000

2.71

105

5.61

0.00

IO/Amortizing/Balloon

160

1,838,027,800

27.71

106

5.82

0.07

Other

3,685,996,079

55.57

5.64

0.03

6,632,809,572

379

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

370

6,563,567,840

98.96

0.04

5.72

45,950,000

0.69

0.00

5.41

0.00

11,725,441

0.18

0.00

7.45

0.00

100

5,228,292

0.08

134

0.00

8.76

101

120

0.00

121

140

0.00

141

160

6,337,999

0.10

124

0.00

8.93

161

180

0.00

181

200

0.00

201

379

6,632,809,572

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2007

0.00

2008

0.00

2009

0.00

2010

481,410,441

7.26

5.65

0.00

2011

1,011,336,786

15.25

5.59

0.00

2012

29,720,000

0.45

6.10

0.00

2013

466,044,924

7.03

5.62

0.02

2014

43,323,242

0.65

5.39

0.08

2015

1,334,430,347

20.12

106

5.76

0.01

2016

237

3,125,907,062

47.13

110

5.77

0.08

2017

140,636,770

2.12

113

6.03

0.00

2018 & Greater

100.00

6,632,809,572

379

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.17%

1-Feb-12

CD007C4A

Office

0.00

400,000,000

1,724,667

5.60%

1-Sep-11

CD007C4A

Various

0.00

404,000,000

1,886,259

5.80%

1-Dec-16

CD007C4A

Retail

0.00

306,000,000

1,478,745

5.88%

1-Jan-17

CD007C4A

Retail

0.00

136,000,000

665,833

5.88%

1-Jan-17

CD007C4A

Retail

0.00

125,600,000

614,917

5.71%

1-Feb-17

CD007C4A

Office

0.00

257,000,000

1,223,658

5.71%

1-Jan-14

CD007C4A

Lodging

0.00

250,000,000

1,190,000

6.00%

1-Jan-12

CD007C4B

Multifamily

0.00

225,000,000

1,124,729

5.46%

1-Jan-14

CD007C4A

Industrial

0.00

180,000,000

819,600

5.40%

1-Feb-16

CD007C4A

Industrial

0.00

180,000,000

809,400

5.43%

6-Nov-16

CD007C4A

Office

0.00

150,000,000

679,125

5.55%

1-Apr-17

CD007C4A

Office

0.00

149,700,000

692,363

5.73%

1-Jan-12

CD007C4A

Lodging

0.00

117,000,000

558,285

5.63%

1-Jan-12

CD007C4A

Office

0.00

100,000,000

469,167

6.10%

1-Jan-17

CD007C4A

Lodging

0.00

97,000,000

492,922

5.79%

1-Jan-17

CD007C4A

Retail

0.00

86,500,000

417,363

5.79%

1-Feb-17

CD007C4B

Multifamily

0.00

78,910,000

380,807

31-Dec-06

5.65%

6-Jan-17

CD007C4A

Office

1.66

75,000,000

353,125

5.76%

1-Feb-17

CD007C4A

Industrial

0.00

75,000,000

360,000

5.37%

1-Jan-17

CD007C4A

Office

0.00

65,000,000

290,875

5.60%

1-Jan-17

CD007C4B

Mixed Use

0.00

63,000,000

294,000

5.74%

1-Feb-17

CD007C4A

Office

0.00

54,500,000

260,692

5.89%

6-Nov-16

CD007C4A

Office

0.00

50,000,000

245,417

Page 29 of 55

* 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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.73%

1-Mar-17

CD007C4B

Multifamily

0.00

46,000,000

219,650

5.45%

1-Jan-17

CD007C4A

Office

0.00

46,000,000

208,917

5.69%

6-Oct-16

CD007C4A

Mixed Use

0.00

42,250,000

200,159

5.54%

1-Feb-12

CD007C4B

Multifamily

0.00

42,000,000

193,725

5.58%

6-Dec-36

CD007C4A

Office

0.00

40,000,000

186,000

5.60%

1-Apr-17

CD007C4A

Retail

0.00

38,000,000

177,333

5.68%

1-Jan-17

CD007C4A

Office

0.00

36,875,000

174,542

6.03%

1-Mar-17

CD007C4B

Multifamily

0.00

36,000,000

180,780

6.17%

1-Feb-12

CD007C4A

Industrial

0.00

36,000,000

185,190

5.70%

6-Feb-17

CD007C4A

Office

0.00

34,500,000

163,731

6.00%

6-Nov-16

CD007C4A

Retail

0.00

34,320,000

171,603

5.81%

1-Jan-17

CD007C4B

Multifamily

0.00

32,600,000

157,838

31-Dec-06

5.70%

1-Jan-17

CD007C4A

Lodging

2.37

32,000,000

152,000

5.39%

6-Jan-17

CD007C4A

Office

0.00

30,000,000

134,625

5.70%

6-Dec-16

CD007C4A

Retail

0.00

30,000,000

142,375

5.70%

1-Feb-17

CD007C4A

Lodging

0.00

29,551,091

187,827

5.62%

1-Dec-11

CD007C4A

Industrial

0.00

29,510,000

138,131

5.75%

6-Dec-16

CD007C4A

Office

0.00

27,250,000

130,573

6.13%

1-Oct-16

CD007C4A

Office

0.00

26,900,000

137,414

6.03%

1-Feb-17

CD007C4B

Multifamily

0.00

26,500,000

133,163

5.78%

1-Jan-17

CD007C4A

Office

0.00

19,300,000

92,962

5.78%

1-Jan-17

CD007C4A

Industrial

0.00

6,700,000

32,272

5.59%

6-Dec-16

CD007C4B

Multifamily

0.00

25,612,000

119,245

Page 30 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.64%

1-Feb-17

CD007C4B

Multifamily

0.00

25,400,000

119,274

6.03%

1-Feb-17

CD007C4A

Office

0.00

25,280,000

126,927

5.86%

1-Jan-17

CD007C4A

Office

0.00

25,000,000

122,083

5.54%

1-Feb-17

CD007C4A

Retail

0.00

25,000,000

115,417

5.75%

6-Dec-36

CD007C4A

Office

0.00

24,900,000

119,313

5.82%

1-Jan-14

CD007C4A

Office

0.00

24,400,000

118,340

5.31%

1-Nov-15

CD007C4B

Multifamily

0.00

24,050,000

106,421

5.59%

11-Aug-16

CD007C4A

Retail

0.00

21,000,000

97,825

5.54%

1-Jan-17

CD007C4A

Retail

0.00

20,500,000

94,642

30-Jun-07

5.66%

1-Jan-17

CD007C4A Manufactured Housing

1.31

20,400,000

96,220

5.78%

6-Jan-17

CD007C4A

Retail

0.00

20,000,000

96,333

6.10%

6-Dec-16

CD007C4A

Lodging

0.00

19,950,000

101,413

5.82%

1-Jan-17

CD007C4A

Lodging

0.00

19,629,445

126,352

5.66%

1-Jan-17

CD007C4A

Office

0.00

19,500,000

91,975

5.81%

1-Jan-12

CD007C4B

Multifamily

0.00

19,000,000

91,992

5.75%

1-Apr-17

CD007C4A

Office

0.00

18,500,000

88,646

5.64%

1-Feb-17

CD007C4B

Multifamily

0.00

18,200,000

85,464

5.82%

1-Mar-17

CD007C4A

Retail

0.00

18,000,000

87,300

5.60%

6-Jan-17

CD007C4A

Retail

0.00

17,700,000

82,600

5.65%

1-Feb-16

CD007C4B

Multifamily

0.00

17,300,000

81,454

5.85%

6-Jan-17

CD007C4A

Retail

0.00

17,000,000

82,861

5.55%

6-Jan-17

CD007C4A

Industrial

0.00

16,900,000

78,163

5.85%

6-Jan-17

CD007C4A

Retail

0.00

16,800,000

81,900

Page 31 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

6.58%

1-Feb-17

CD007C4C

Office

0.00

40,500,000

222,134

5.85%

1-Mar-17

CD007C4A

Office

0.00

16,500,000

80,438

6.13%

1-Jan-17

CD007C4A

Office

0.00

16,425,000

83,945

5.79%

1-Jan-17

CD007C4A

Lodging

0.00

16,169,710

95,830

5.79%

1-Jan-17

CD007C4A

Lodging

0.00

15,823,570

93,779

6.33%

6-Jan-17

CD007C4A

Lodging

0.00

15,801,000

83,350

5.72%

6-Dec-36

CD007C4A

Office

0.00

15,550,000

74,122

5.78%

6-Dec-16

CD007C4A

Retail

0.00

15,100,000

72,769

5.60%

1-Jan-17

CD007C4A

Retail

0.00

15,100,000

70,467

5.76%

1-Feb-17

CD007C4A

Office

0.00

14,900,000

71,495

5.98%

6-Dec-16

CD007C4A

Lodging

0.00

14,720,000

73,355

5.67%

6-Dec-16

CD007C4B

Multifamily

0.00

14,500,000

68,561

5.62%

1-Dec-11

CD007C4A

Office

0.00

14,300,000

66,936

5.66%

1-Apr-17

CD007C4A

Retail

0.00

14,250,000

67,213

6.54%

1-Jul-13

CD007C4A

Office

0.00

14,000,000

76,300

5.87%

1-Dec-16

CD007C4A

Industrial

0.00

13,800,000

67,505

6.06%

1-Mar-12

CD007C4A

Industrial

0.00

13,200,000

66,660

5.72%

1-Feb-17

CD007C4A

Self Storage

0.00

13,000,000

61,967

5.98%

1-Dec-16

CD007C4A

Self Storage

0.00

7,770,000

38,721

5.98%

1-Dec-16

CD007C4A

Self Storage

0.00

5,230,000

26,063

5.85%

1-Jan-17

CD007C4A

Office

0.00

12,858,425

76,692

5.75%

1-Feb-17

CD007C4A

Office

0.00

12,500,000

59,896

5.87%

1-Feb-17

CD007C4B

Multifamily

0.00

12,375,695

73,902

Page 32 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.99%

6-Nov-16

CD007C4B

Multifamily

0.00

12,400,000

61,855

5.81%

6-Dec-11

CD007C4A

Industrial

0.00

12,375,000

59,916

5.90%

6-Nov-16

CD007C4A

Office

0.00

11,800,000

58,017

5.89%

6-Feb-17

CD007C4A

Mixed Use

0.00

11,800,000

57,918

5.77%

1-Feb-17

CD007C4A

Retail

0.00

11,432,778

67,549

5.88%

1-Feb-17

CD007C4A

Office

0.00

11,300,000

55,370

6.25%

6-Dec-16

CD007C4A

Industrial

0.00

11,128,142

69,268

5.86%

1-Jan-17

CD007C4B

Multifamily

0.00

11,200,000

54,693

5.55%

1-Jan-15

CD007C4A

Industrial

0.00

11,100,000

51,338

100

6.16%

1-Jan-17

CD007C4A

Lodging

0.00

10,966,940

67,574

101

5.54%

6-Feb-17

CD007C4B

Multifamily

0.00

11,000,000

50,783

102

5.54%

1-Dec-16

CD007C4A

Retail

0.00

10,861,512

62,733

103

5.49%

1-Jan-17

CD007C4B

Multifamily

0.00

10,420,401

65,030

104

5.67%

1-Feb-17

CD007C4A

Office

0.00

10,500,000

49,613

105

5.84%

1-Jan-17

CD007C4A

Self Storage

0.00

10,500,000

51,100

106

5.45%

1-Feb-17

CD007C4B

Multifamily

0.00

10,500,000

47,688

107

5.72%

1-Feb-17

CD007C4A

Retail

0.00

10,392,347

61,075

108

5.75%

1-Apr-17

CD007C4A

Office

0.00

10,400,000

49,833

109

5.75%

1-Apr-17

CD007C4A

Office

0.00

10,400,000

49,833

110

5.78%

6-Jan-17

CD007C4A

Retail

0.00

10,300,000

49,612

111

5.86%

1-Feb-17

CD007C4B

Multifamily

0.00

10,150,000

49,566

112

6.09%

1-Dec-16

CD007C4A

Office

0.00

10,090,000

51,232

113

5.58%

1-Mar-17

CD007C4A

Retail

0.00

10,080,000

46,872

114

Page 33 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.53%

1-Feb-17

CD007C4A

Office

0.00

10,000,000

46,083

115

5.59%

1-Jan-17

CD007C4A

Retail

0.00

10,000,000

46,583

116

5.54%

1-Jan-17

CD007C4A

Industrial

0.00

10,000,000

46,167

117

5.50%

1-Dec-16

CD007C4A

Retail

0.00

10,000,000

45,833

118

5.91%

1-Mar-17

CD007C4A

Retail

0.00

6,940,777

41,564

119

5.81%

1-Mar-17

CD007C4A

Retail

0.00

2,974,048

17,622

120

7.57%

11-May-16

CD007C4D

Lodging

0.00

9,806,917

71,720

121

5.62%

1-Jan-17

CD007C4B

Multifamily

0.00

9,490,368

55,233

122

5.79%

1-Jan-17

CD007C4A

Lodging

0.00

9,444,693

55,974

123

5.62%

1-Dec-11

CD007C4A

Industrial

0.00

9,500,000

44,468

124

5.61%

1-Nov-16

CD007C4A

Retail

0.00

9,500,000

44,413

125

5.79%

1-Jan-17

CD007C4A

Lodging

0.00

9,267,667

54,925

126

6.31%

1-Dec-16

CD007C4A

Various

0.00

9,068,619

68,302

127

5.99%

6-Dec-16

CD007C4A

Retail

0.00

9,220,000

46,046

128

5.67%

1-Mar-17

CD007C4B

Multifamily

0.00

9,175,000

43,352

129

6.11%

1-Sep-16

CD007C4A

Office

0.00

9,146,000

46,591

130

5.88%

1-Feb-12

CD007C4B

Multifamily

0.00

9,040,000

44,296

131

5.75%

6-Dec-36

CD007C4A

Office

0.00

9,000,000

43,125

132

6.03%

1-Mar-17

CD007C4A

Retail

0.00

8,925,876

54,133

133

5.63%

1-Jan-17

CD007C4A

Office

0.00

9,000,000

42,225

134

5.72%

6-Feb-17

CD007C4A

Retail

0.00

8,900,000

42,431

135

6.00%

1-Feb-17

CD007C4A

Lodging

0.00

8,723,785

57,021

136

31-Dec-06

5.90%

1-Dec-16

CD007C4B

Multifamily

1.54

8,675,000

42,652

137

Page 34 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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%

6-Feb-17

CD007C4A

Industrial

0.00

8,660,000

41,207

138

6.54%

1-Feb-12

CD007C4A

Office

0.00

8,600,000

46,870

139

6.01%

6-Jan-17

CD007C4A

Office

0.00

8,500,000

42,571

140

5.59%

1-Jan-17

CD007C4A

Retail

0.00

8,402,332

48,743

141

5.65%

1-Dec-16

CD007C4A

Retail

0.00

8,375,648

48,950

142

5.78%

6-Jan-17

CD007C4B

Multifamily

0.00

8,351,685

49,444

143

5.49%

1-Jan-17

CD007C4B

Multifamily

0.00

8,400,000

38,430

144

5.53%

1-Dec-13

CD007C4B

Multifamily

0.00

8,400,000

38,710

145

5.81%

1-May-16

CD007C4B

Multifamily

0.00

8,350,000

40,428

146

5.80%

1-Feb-17

CD007C4A

Mixed Use

0.00

8,300,000

40,117

147

5.95%

6-Feb-17

CD007C4A

Lodging

0.00

8,169,325

49,209

148

5.75%

1-Apr-17

CD007C4A

Office

0.00

8,200,000

39,292

149

5.79%

1-Jan-17

CD007C4A

Retail

0.00

8,093,756

47,968

150

5.79%

1-Feb-17

CD007C4A

Retail

0.00

7,998,328

47,358

151

5.83%

1-Mar-17

CD007C4A

Retail

0.00

8,000,000

38,860

152

6.06%

6-Dec-36

CD007C4A

Retail

0.00

7,970,000

40,278

153

5.83%

1-Dec-16

CD007C4A

Self Storage

0.00

7,860,526

50,716

154

5.88%

6-Dec-16

CD007C4A

Office

0.00

7,760,000

38,001

155

5.57%

6-Dec-16

CD007C4B

Multifamily

0.00

7,700,000

35,709

156

6.02%

1-Jan-17

CD007C4A

Industrial

0.00

7,700,000

38,628

157

5.81%

1-Jan-17

CD007C4A

Office

0.00

7,685,000

37,208

158

5.83%

1-Jan-12

CD007C4A

Industrial

0.00

7,615,795

45,327

159

5.86%

1-Feb-17

CD007C4A

Office

0.00

7,489,145

48,319

160

Page 35 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.67%

6-Jan-17

CD007C4B

Multifamily

0.00

7,570,000

35,749

161

6.00%

1-Feb-17

CD007C4A

Retail

0.00

7,560,000

37,800

162

5.91%

1-Feb-17

CD007C4A

Retail

0.00

7,400,000

36,470

163

5.90%

6-Nov-16

CD007C4A

Office

0.00

7,352,800

36,151

164

5.85%

1-Dec-16

CD007C4A

Self Storage

0.00

7,124,016

46,049

165

5.45%

1-Jan-17

CD007C4B

Multifamily

0.00

7,200,000

32,700

166

5.95%

6-Feb-17

CD007C4A

Lodging

0.00

7,030,542

42,340

167

6.12%

6-Jan-17

CD007C4A

Office

0.00

7,080,000

36,079

168

5.78%

1-Feb-17

CD007C4A

Mixed Use

0.00

7,000,000

33,717

169

6.01%

1-Feb-17

CD007C4B

Multifamily

0.00

7,000,000

35,058

170

5.29%

1-Jan-17

CD007C4B

Multifamily

0.00

6,914,525

38,828

171

6.52%

11-Sep-16

CD007C4A

Lodging

0.00

6,862,572

47,352

172

5.52%

1-Jan-12

CD007C4B

Multifamily

0.00

6,900,000

31,740

173

5.73%

6-Jan-17

CD007C4A

Mixed Use

0.00

6,760,000

32,279

174

5.60%

6-Oct-36

CD007C4B

Mixed Use

0.00

6,500,000

30,350

175

6.05%

1-Mar-12

CD007C4A

Mixed Use

0.00

6,500,000

32,771

176

6.03%

1-Feb-17

CD007C4B

Multifamily

0.00

6,500,000

32,663

177

6.85%

1-Sep-16

CD007C4A

Lodging

0.00

6,379,329

45,321

178

5.70%

6-Jan-17

CD007C4A

Industrial

0.00

6,400,000

30,400

179

5.64%

6-Feb-17

CD007C4A

Mixed Use

0.00

6,300,000

29,589

180

5.67%

1-Feb-17

CD007C4A

Retail

0.00

6,175,000

29,177

181

5.90%

1-Feb-17

CD007C4B

Multifamily

0.00

6,100,000

29,992

183

5.93%

6-Jan-17

CD007C4A

Office

0.00

6,034,667

36,299

184

Page 36 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.79%

1-Jan-17

CD007C4A

Retail

0.00

5,983,287

35,460

185

5.60%

1-Jan-17

CD007C4A

Self Storage

0.00

6,000,000

28,000

186

5.71%

1-Jan-17

CD007C4A

Retail

0.00

6,000,000

28,550

187

5.73%

6-Dec-16

CD007C4A

Office

0.00

5,927,389

34,938

188

5.80%

1-Jan-17

CD007C4A

Industrial

0.00

5,835,076

34,618

189

5.93%

1-Feb-17

CD007C4A

Office

0.00

5,825,000

28,785

190

6.30%

1-Oct-16

CD007C4B

Multifamily

0.00

5,750,000

30,188

191

5.70%

1-Jan-17

CD007C4A

Retail

0.00

5,650,000

26,838

192

6.09%

6-Dec-16

CD007C4A

Retail

0.00

5,600,000

28,408

193

5.92%

1-Jan-17

CD007C4B Manufactured Housing

0.00

5,539,897

33,287

194

5.97%

1-Feb-17

CD007C4A

Lodging

0.00

5,421,181

35,336

195

5.75%

1-Jan-17

CD007C4A

Self Storage

0.00

5,450,000

26,115

196

8.76%

10-Feb-19

CD007C4E

Other

0.00

5,228,292

61,295

197

6.01%

1-Mar-12

CD007C4B

Multifamily

0.00

5,355,325

32,410

198

5.86%

6-Nov-16

CD007C4A

Retail

0.00

5,350,000

26,126

199

5.86%

1-Jan-17

CD007C4A

Self Storage

0.00

5,350,000

26,126

200

6.20%

1-Sep-16

CD007C4A

Industrial

0.00

5,325,000

27,513

201

7.34%

1-Apr-11

CD007C4F

Office

0.00

5,167,970

38,241

202

5.94%

1-Mar-17

CD007C4A

Retail

0.00

5,200,000

25,740

203

5.64%

1-Feb-17

CD007C4A

Lodging

0.00

5,082,475

36,183

204

5.95%

6-Dec-16

CD007C4A

Retail

0.00

5,145,000

25,511

205

5.61%

1-Feb-14

CD007C4A

Retail

0.00

5,096,013

29,598

206

5.58%

6-Oct-16

CD007C4B

Multifamily

0.00

5,100,000

23,726

207

Page 37 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

31-Dec-06

5.72%

1-Jan-14

CD007C4A

Lodging

1.52

5,042,943

29,665

208

5.91%

1-Jan-17

CD007C4A

Retail

0.00

4,985,794

29,926

209

5.65%

1-Jan-17

CD007C4A

Self Storage

0.00

4,982,796

29,093

210

5.98%

1-Jan-17

CD007C4A Manufactured Housing

0.00

5,000,000

24,917

211

5.87%

1-Jan-17

CD007C4A

Self Storage

0.00

4,945,774

29,561

212

6.10%

1-Nov-16

CD007C4A

Lodging

0.00

4,909,071

32,521

213

5.53%

1-Jan-17

CD007C4A

Retail

0.00

4,950,000

22,811

214

5.79%

1-Jan-17

CD007C4A

Retail

0.00

4,820,000

23,257

215

5.54%

1-Jan-17

CD007C4B

Mixed Use

0.00

4,800,000

22,148

216

5.76%

1-Jan-17

CD007C4A

Office

0.00

4,800,000

23,040

217

6.18%

1-Jan-17

CD007C4A

Retail

0.00

4,751,229

29,336

218

5.97%

6-Nov-16

CD007C4A

Retail

0.00

4,700,000

23,383

219

5.85%

1-Dec-16

CD007C4A

Office

0.00

4,644,539

27,727

220

5.85%

6-Dec-36

CD007C4A

Other

0.00

4,650,000

22,669

221

5.90%

1-Jan-17

CD007C4A

Retail

0.00

4,600,000

22,617

222

5.06%

1-Sep-15

CD007C4B

Multifamily

0.00

4,600,000

19,397

223

5.79%

1-Jan-17

CD007C4A

Retail

0.00

4,554,221

26,991

224

5.91%

6-Jan-17

CD007C4A

Lodging

0.00

4,502,556

29,226

225

5.75%

6-Dec-36

CD007C4A

Office

0.00

4,550,000

21,802

226

5.68%

1-Feb-17

CD007C4A

Self Storage

0.00

4,500,000

21,296

227

5.74%

1-Jan-17

CD007C4A

Self Storage

0.00

4,500,000

21,525

228

5.59%

1-Mar-17

CD007C4A

Self Storage

0.00

4,500,000

20,963

229

5.75%

1-Jan-17

CD007C4A

Lodging

0.00

4,407,196

28,184

230

Page 38 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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%

1-Jan-17

CD007C4A

Office

0.00

4,450,000

21,397

231

5.89%

1-Mar-12

CD007C4A

Self Storage

0.00

4,400,000

21,597

232

5.71%

1-Dec-16

CD007C4A

Retail

0.00

4,346,529

25,566

233

5.58%

1-Feb-12

CD007C4B Manufactured Housing

0.00

4,350,000

20,228

234

7.36%

1-Aug-11

CD007C4G

Office

0.00

4,300,002

31,737

235

5.62%

1-Jan-17

CD007C4B

Multifamily

0.00

4,300,323

25,027

236

5.75%

1-Mar-17

CD007C4A

Office

0.00

4,300,000

20,604

237

6.12%

1-Oct-16

CD007C4A

Office

0.00

4,264,000

21,757

238

6.19%

1-Nov-36

CD007C4A

Office

0.00

4,260,000

21,975

239

5.90%

1-Feb-17

CD007C4A

Mixed Use

0.00

4,250,000

20,885

240

6.10%

1-Dec-16

CD007C4A

Self Storage

0.00

4,240,000

21,553

241

5.98%

1-Dec-16

CD007C4B

Multifamily

0.00

4,201,213

25,426

242

31-Dec-06

5.79%

1-Feb-17

CD007C4A

Retail

1.19

4,197,142

24,851

243

5.72%

1-Feb-17

CD007C4A

Office

0.00

4,200,000

20,020

244

5.79%

1-Jan-17

CD007C4A

Retail

0.00

4,153,687

24,617

245

5.53%

6-Jan-17

CD007C4A

Mixed Use

0.00

4,100,000

18,904

246

5.84%

1-Feb-17

CD007C4A

Self Storage

0.00

4,040,005

26,017

247

6.85%

1-Mar-27

CD007C4A

Retail

0.00

3,977,096

31,036

248

5.91%

1-Feb-17

CD007C4A

Office

0.00

4,010,053

24,048

249

5.69%

6-Apr-17

CD007C4A

Retail

0.00

4,000,000

18,967

250

5.75%

6-Dec-36

CD007C4A

Office

0.00

4,000,000

19,167

251

5.72%

1-Jan-17

CD007C4B

Multifamily

0.00

4,000,000

19,067

252

5.92%

1-Dec-13

CD007C4B Manufactured Housing

0.00

4,000,000

19,733

253

Page 39 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.64%

1-Jan-17

CD007C4A

Office

0.00

4,000,000

18,783

254

5.84%

1-Jan-12

CD007C4A

Office

0.00

4,000,000

19,467

255

6.17%

1-Feb-17

CD007C4A

Office

0.00

3,962,608

24,421

256

5.66%

1-Jan-17

CD007C4A

Retail

0.00

3,954,694

23,115

257

30-Jun-07

5.71%

1-Jan-17

CD007C4A

Office

2.67

3,951,000

18,800

258

6.27%

1-Jul-16

CD007C4A

Office

0.00

3,809,990

25,785

259

5.75%

1-Jan-17

CD007C4B Manufactured Housing

0.00

3,757,750

22,176

260

6.13%

1-Jan-17

CD007C4A

Retail

0.00

3,700,000

18,901

261

5.84%

1-Jan-17

CD007C4A

Self Storage

0.00

3,659,622

21,804

262

5.63%

1-Jan-17

CD007C4A

Office

0.00

3,608,113

25,724

263

5.95%

1-Jan-17

CD007C4B

Multifamily

0.00

3,611,071

21,766

264

8.87%

15-Jun-18

CD007C4A

Retail

0.00

3,497,787

42,761

265

31-Dec-06

5.80%

1-Jan-15

CD007C4A

Retail

0.99

3,573,242

21,199

266

5.65%

1-Jan-17

CD007C4A

Office

0.00

3,600,000

16,950

267

5.79%

1-Jan-17

CD007C4A

Retail

0.00

3,560,303

21,100

268

5.90%

1-Oct-16

CD007C4B

Multifamily

0.00

3,500,000

17,208

269

5.78%

1-Jan-17

CD007C4A

Retail

0.00

3,443,397

22,082

270

5.70%

1-Dec-16

CD007C4A

Self Storage

0.00

3,457,377

20,314

271

5.75%

1-Jan-17

CD007C4A

Lodging

0.00

3,414,332

24,573

272

5.75%

1-Dec-16

CD007C4A

Office

0.00

3,420,000

16,388

273

5.62%

1-Jan-17

CD007C4A

Self Storage

0.00

3,400,000

15,923

274

5.51%

1-Feb-17

CD007C4A

Office

0.00

3,321,955

23,407

275

5.90%

1-Jan-17

CD007C4A

Retail

0.00

3,296,867

21,380

276

Page 40 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.86%

1-Nov-13

CD007C4B

Multifamily

0.00

3,320,000

16,213

277

5.67%

1-Feb-17

CD007C4B

Multifamily

0.00

3,300,000

15,593

278

5.90%

1-Dec-16

CD007C4A

Office

0.00

3,300,000

16,225

279

5.75%

1-Jan-17

CD007C4A

Lodging

0.00

3,219,227

23,169

280

6.25%

1-Nov-16

CD007C4B Manufactured Housing

0.00

3,211,512

20,011

281

6.09%

1-Nov-16

CD007C4A

Industrial

0.00

3,200,000

16,240

282

5.93%

1-Feb-17

CD007C4A

Self Storage

0.00

3,168,566

19,042

283

5.76%

1-Jan-17

CD007C4A

Self Storage

0.00

3,150,000

15,120

284

5.83%

1-Dec-16

CD007C4A

Retail

0.00

3,112,672

18,543

285

5.87%

1-Mar-17

CD007C4A

Office

0.00

3,080,000

15,066

286

5.84%

1-Jan-17

CD007C4A

Retail

0.00

3,070,000

14,941

287

5.98%

1-Jan-17

CD007C4A

Retail

0.00

3,007,780

18,187

288

6.04%

1-Oct-16

CD007C4A

Industrial

0.00

3,020,000

15,201

289

5.79%

1-Jan-17

CD007C4A

Retail

0.00

2,966,919

17,583

290

5.76%

1-Jan-17

CD007C4A

Industrial

0.00

2,966,713

17,526

291

5.75%

1-Jan-17

CD007C4B Manufactured Housing

0.00

2,966,644

17,507

292

5.74%

1-Jan-17

CD007C4A

Self Storage

0.00

2,966,575

17,488

293

5.97%

1-Dec-16

CD007C4A

Office

0.00

2,965,488

17,929

294

5.75%

1-Dec-16

CD007C4A

Self Storage

0.00

2,963,846

17,507

295

9.00%

1-Jan-18

CD007C4A

Retail

0.00

2,840,212

35,795

296

6.08%

1-Aug-16

CD007C4B

Multifamily

0.00

2,915,375

17,899

297

5.84%

1-Jan-17

CD007C4A

Industrial

0.00

2,900,000

14,113

298

5.79%

1-Jan-17

CD007C4A

Mixed Use

0.00

2,850,000

13,751

299

Page 41 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

6.06%

1-Feb-17

CD007C4A

Retail

0.00

2,822,744

17,197

300

5.64%

1-Feb-17

CD007C4A

Self Storage

0.00

2,800,000

13,160

301

5.80%

1-Jan-17

CD007C4A

Retail

0.00

2,769,189

16,429

302

5.90%

1-Feb-17

CD007C4A

Self Storage

0.00

2,710,144

17,551

303

6.38%

1-May-16

CD007C4A

Office

0.00

2,679,971

18,363

304

5.93%

1-Jan-17

CD007C4A

Office

0.00

2,671,082

16,067

305

5.84%

1-Feb-17

CD007C4A

Retail

0.00

2,623,485

15,617

306

5.83%

1-Feb-17

CD007C4A

Retail

0.00

2,623,431

15,600

307

5.85%

1-Jan-17

CD007C4A

Office

0.00

2,635,000

12,846

308

6.10%

1-Feb-17

CD007C4A

Retail

0.00

2,575,339

15,756

309

5.86%

1-Jan-17

CD007C4A

Industrial

0.00

2,551,961

15,237

310

6.13%

1-Dec-16

CD007C4A

Office

0.00

2,565,000

13,103

311

5.89%

1-Jan-17

CD007C4A

Industrial

0.00

2,522,460

15,109

312

5.79%

1-Jan-17

CD007C4A

Industrial

0.00

2,500,000

12,063

313

6.09%

1-Jan-17

CD007C4A

Self Storage

0.00

2,474,109

15,134

314

5.67%

1-Feb-17

CD007C4A

Retail

0.00

2,445,000

11,553

315

6.19%

1-Jan-12

CD007C4A

Self Storage

0.00

2,375,666

14,684

316

6.11%

1-Feb-17

CD007C4A

Retail

0.00

2,367,378

14,499

317

6.19%

1-Mar-17

CD007C4A

Retail

0.00

2,306,363

17,095

318

5.79%

1-Feb-17

CD007C4A

Retail

0.00

2,301,499

13,627

319

5.80%

6-Jan-16

CD007C4A

Industrial

0.00

2,294,471

13,613

320

5.95%

1-Dec-16

CD007C4A

Retail

0.00

2,300,000

11,404

321

5.86%

1-Feb-17

CD007C4A

Self Storage

0.00

2,300,000

11,232

322

Page 42 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

5.84%

1-Feb-17

CD007C4A

Self Storage

0.00

2,266,344

14,595

323

5.98%

1-Jan-17

CD007C4A

Self Storage

0.00

2,275,623

13,760

324

7.86%

1-Jul-11

CD007C4H

Industrial

0.00

2,257,470

17,378

325

5.71%

1-Jan-17

CD007C4A

Retail

0.00

2,200,000

10,468

326

5.91%

1-Feb-17

CD007C4A

Office

0.00

2,178,301

13,063

327

5.82%

1-Feb-17

CD007C4A

Office

0.00

2,177,898

12,937

328

5.78%

1-Jan-17

CD007C4A

Retail

0.00

2,175,691

12,881

329

5.96%

6-Dec-36

CD007C4A

Retail

0.00

2,150,000

10,680

330

6.12%

1-Nov-16

CD007C4B

Multifamily

0.00

2,123,823

13,057

331

5.70%

1-Jan-17

CD007C4A

Industrial

0.00

2,107,000

10,008

332

5.85%

1-Jan-17

CD007C4B

Multifamily

0.00

2,077,130

12,389

333

5.88%

1-Jan-17

CD007C4A

Retail

0.00

2,050,000

10,045

334

6.00%

1-Mar-17

CD007C4A

Retail

0.00

2,033,002

12,291

335

6.00%

1-Dec-16

CD007C4A

Retail

0.00

2,001,853

12,141

336

5.76%

1-Jan-17

CD007C4A

Retail

0.00

2,000,000

9,600

337

5.80%

1-Jan-17

CD007C4A

Retail

0.00

2,000,000

9,667

338

5.75%

1-Mar-17

CD007C4A

Retail

0.00

2,000,000

9,583

339

5.67%

1-Jan-17

CD007C4A

Self Storage

0.00

2,000,000

9,450

340

5.88%

1-Jan-17

CD007C4A

Retail

0.00

2,000,000

9,800

341

5.79%

1-Jan-17

CD007C4A

Retail

0.00

1,977,946

11,722

342

5.51%

1-Feb-17

CD007C4A

Retail

0.00

1,954,091

13,769

343

5.95%

1-Jan-17

CD007C4A

Office

0.00

1,929,202

11,629

344

31-Dec-06

5.86%

1-Jan-17

CD007C4A

Office

1.56

1,925,000

9,400

345

Page 43 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

6.01%

1-Dec-16

CD007C4B Manufactured Housing

0.00

1,920,000

9,616

346

5.83%

1-Dec-16

CD007C4B Manufactured Housing

0.00

1,877,485

11,185

347

5.77%

1-Dec-16

CD007C4A

Retail

0.00

1,867,319

11,054

348

5.95%

1-Feb-17

CD007C4A

Self Storage

0.00

1,831,902

11,032

349

6.16%

1-Dec-16

CD007C4A

Retail

0.00

1,800,000

9,240

350

5.85%

1-Jan-17

CD007C4A

Retail

0.00

1,780,397

10,619

351

5.77%

1-Dec-16

CD007C4A

Retail

0.00

1,773,459

10,498

352

6.24%

1-Feb-17

CD007C4A

Office

0.00

1,684,338

10,456

353

5.88%

1-Jan-17

CD007C4A

Retail

0.00

1,650,000

8,085

354

6.21%

1-Jan-17

CD007C4A

Self Storage

0.00

1,633,341

10,116

355

5.69%

1-Jan-17

CD007C4A

Retail

0.00

1,631,426

9,566

356

5.96%

1-Jan-17

CD007C4A

Office

0.00

1,600,000

7,947

357

6.51%

1-Mar-22

CD007C4B

Multifamily

0.00

1,563,384

9,965

358

6.09%

1-Dec-16

CD007C4A

Office

0.00

1,527,677

9,353

359

6.23%

1-Feb-14

CD007C4A

Self Storage

0.00

1,505,967

9,339

360

6.28%

1-Oct-16

CD007C4B

Multifamily

0.00

1,481,115

9,265

361

5.97%

1-Jan-17

CD007C4A

Industrial

0.00

1,460,000

7,264

362

5.89%

1-Jan-17

CD007C4A

Self Storage

0.00

1,426,965

9,245

363

6.51%

1-Aug-16

CD007C4B

Multifamily

0.00

1,380,781

8,858

364

5.99%

1-May-16

CD007C4A

Retail

0.00

1,374,426

8,385

365

6.48%

1-May-16

CD007C4B

Multifamily

0.00

1,278,665

8,200

367

5.88%

1-Jan-17

CD007C4A

Retail

0.00

1,275,000

6,248

368

6.39%

1-Feb-17

CD007C4A

Self Storage

0.00

1,238,841

7,811

369

Page 44 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

6.01%

1-Jan-17

CD007C4A

Mixed Use

0.00

1,236,835

7,502

370

6.34%

1-Jan-17

CD007C4A

Retail

0.00

1,231,559

8,316

371

5.92%

1-Jan-17

CD007C4A

Office

0.00

1,230,239

7,993

372

6.12%

1-Dec-16

CD007C4A

Self Storage

0.00

1,226,186

7,530

373

5.91%

1-Dec-16

CD007C4B

Multifamily

0.00

1,200,000

5,910

374

6.20%

1-Jan-17

CD007C4A

Retail

0.00

1,188,497

7,354

375

5.86%

1-Dec-16

CD007C4A

Self Storage

0.00

1,119,751

8,146

376

6.06%

1-Dec-16

CD007C4A

Office

0.00

1,096,284

7,225

377

6.02%

1-Jan-17

CD007C4A

Retail

0.00

1,092,736

7,165

378

6.06%

1-Feb-17

CD007C4A

Retail

0.00

1,100,000

5,551

379

6.18%

1-Jan-17

CD007C4A

Self Storage

0.00

1,088,823

6,723

380

6,632,809,572

32,561,359

Page 45 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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 46 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

18-Oct-07

24,050,000

360

5.31%

1-Nov-15

Multifamily

24,050,000

Page 47 of 55

(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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Other/TBD

The loan transferred to special servicing on October 16 2007 for a monetary default. The Borrower brought the loan to current shortly there
after and stated its intentions to remain current. The November loan payment was short and the loan was accelerated. A receiver was
appointed on 11/27 but the borrower filed for bankruptcy protection an hour later.

Page 48 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 49 of 55

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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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:

151,392,572.19

0.00

Number of Loans:

196

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 50 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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 51 of 55

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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 724604.1

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 52 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 53 of 55

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

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: 724604.1

Other

Revenue

Recovered

Type

(*)

Page 54 of 55

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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Dec-07
13-Dec-07

14-Nov-07

11-Jan-08

31-Dec-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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 55 of 55

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