EX-99.1 2 ccmt07c6_200712ex991.htm CITIGROUP COMMERCIAL MORTGAGE 2007-C6 MONTHLY INVESTOR REPORT - DECEMBER 2007 Unassociated Document
Citigroup Commercial Mortgage Securities Inc.
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Reporting Package Table of Contents
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Administrator:
Laura Kocha-Chaddha 312.904.0648
laura.kocha.chaddha@abnamro.com
Analyst:
David Paravano 714.259.6247
david.paravano@bankofamerica.com
Statement Date:
135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA
Statements to Certificateholders
Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation
Bond Interest Reconciliation
Bond Principal Reconciliation
Rating Information
SWAP Summary
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail
Page 2-7
Page 8-10
Page 11
Page 12-13
Page 14-15
Page 16-17
Page 18-19
Page 20
Page 21
Page 22-23
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 29-42
Page 43
Page 44
Page 45
Page(s)
Information is available for this issue from the following sources
Issue Id:
Monthly Data File
Name:
CCMT07C6
CCMT07C6_200712_3.ZIP
Modified Loan Detail
Summary of Loan Maturity Extensions
Realized Loss Detail
Page 46
Page 47
Page 48
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.
Underwriter: Banc of America Securities LLC/Capmark Securities Inc./CitiGroup Global Markets Inc./Lehman Brothers, Inc/PNC Capital Markets LLC
Master Servicer: Wachovia Bank, National Association/Capmark Finance Inc./Midland Loan Services, Inc.
Special Servicer: CWCapital Asset Management LLC
Rating Agency: Fitch, Inc./Moody's Investors Service/Standard & Poor's Rating Services
Trustee: Wells Fargo Bank Minnesota, National Association
Closing Date:
31-Jul-2007
First Payment Date:
10-Aug-2007
Rated Final Payment Date:
10-Dec-2049
Determination Date:
6-Dec-2007
Trust Collection Period
11/7/2007 - 12/6/2007
Collateral Realized Loss
Page 49
Page 50
Defeased Loans
Page 51
Historical REO Report
Material Breaches Detail
Page 52
Page 1 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Current Index:
Next Index:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.731250%
4.660000%
5.231880%
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Citigroup Commercial Mortgage Securities Inc.
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
105
Bond Payment
Statement Date:
ABN AMRO Acct: 724923.1
987.135734968
3.647828839
0.000000000
983.487906129
4.624730903
0.00
0.00
0.000000000
5.6220000000%
0.000000000
17311QBE9
A-1
155,000,000.00
565,413.47
0.00
152,440,625.45
716,833.29
153,006,038.92
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218880
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBF6
A-2
259,000,000.00
0.00
0.00
259,000,000.00
1,230,306.69
259,000,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218889
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBG4
A-3
387,000,000.00
0.00
0.00
387,000,000.00
1,838,334.71
387,000,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218844
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBH2
A-3B
126,300,000.00
0.00
0.00
126,300,000.00
599,952.64
126,300,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218857
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBJ8
A-SB
140,000,000.00
0.00
0.00
140,000,000.00
665,030.64
140,000,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218881
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBK5
A-4
1,573,002,000.00
0.00
0.00
1,573,002,000.00
7,472,103.80
1,573,002,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218900
0.00
0.00
0.000000000
5.7002626583%
0.000000000
A-4FL-REG
200,000,000.00
0.00
0.00
200,000,000.00
950,043.78
200,000,000.00
999.496567212
0.147106285
0.000000000
999.349460927
4.747827469
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBL3
A-1A
488,932,000.00
71,924.97
0.00
488,613,930.63
2,321,364.78
488,685,855.60
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218888
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBM1
A-M
425,605,000.00
0.00
0.00
425,605,000.00
2,021,716.91
425,605,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218800
0.00
0.00
0.000000000
5.7002626583%
0.000000000
A-MFL-REG
50,000,000.00
0.00
0.00
50,000,000.00
237,510.94
50,000,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218872
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBN9
A-J
248,319,000.00
0.00
0.00
248,319,000.00
1,179,569.60
248,319,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218867
0.00
0.00
0.000000000
5.7002626583%
0.000000000
A-JFL-REG
150,000,000.00
0.00
0.00
150,000,000.00
712,532.83
150,000,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750219092
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBP4
B
23,780,000.00
0.00
0.00
23,780,000.00
112,960.21
23,780,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218948
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBQ2
C
71,341,000.00
0.00
0.00
71,341,000.00
338,885.37
71,341,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218951
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBR0
D
35,670,000.00
0.00
0.00
35,670,000.00
169,440.31
35,670,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750219008
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBS8
E
29,725,000.00
0.00
0.00
29,725,000.00
141,200.26
29,725,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218945
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QBT6
F
35,671,000.00
0.00
0.00
35,671,000.00
169,445.06
35,671,000.00
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 2 of 53
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
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Current Index:
Next Index:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.731250%
4.660000%
5.231880%
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Citigroup Commercial Mortgage Securities Inc.
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
105
Bond Payment
Statement Date:
ABN AMRO Acct: 724923.1
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218881
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QAG5/U1738GAD0
G
47,560,000.00
0.00
0.00
47,560,000.00
225,920.41
47,560,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218854
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QAJ9/U1738GAE8
H
53,506,000.00
0.00
0.00
53,506,000.00
254,165.21
53,506,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218824
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QAL4/U1738GAF5
J
65,395,000.00
0.00
0.00
65,395,000.00
310,640.56
65,395,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.750218854
0.00
0.00
0.000000000
5.7002626583%
0.000000000
17311QAN0/U1738GAG3
K
53,506,000.00
0.00
0.00
53,506,000.00
254,165.21
53,506,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.507500421
0.00
0.00
0.000000000
5.4090000000%
0.000000000
17311QAQ3/U1738GAH1
L
11,890,000.00
0.00
0.00
11,890,000.00
53,594.18
11,890,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.507500421
0.00
0.00
0.000000000
5.4090000000%
0.000000000
17311QAS9/U1738GAJ7
M
11,890,000.00
0.00
0.00
11,890,000.00
53,594.18
11,890,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.507499860
0.00
0.00
0.000000000
5.4090000000%
0.000000000
17311QAU4/U1738GAK4
N
17,835,000.00
0.00
0.00
17,835,000.00
80,391.26
17,835,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.507499790
0.00
0.00
0.000000000
5.4090000000%
0.000000000
17311QAW0/U1738GAL2
O
11,891,000.00
0.00
0.00
11,891,000.00
53,598.68
11,891,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.507500421
0.00
0.00
0.000000000
5.4090000000%
0.000000000
17311QAY6/U1738GAM0
P
5,945,000.00
0.00
0.00
5,945,000.00
26,797.09
5,945,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.507500841
0.00
0.00
0.000000000
5.4090000000%
0.000000000
17311QBA7/U1738GAN8
Q
5,946,000.00
0.00
0.00
5,946,000.00
26,801.60
5,946,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.501387524
0.00
)
(436.07
)
(0.006112525
5.4090000000%
0.000000000
17311QBC3/U1738GAP3
S
71,340,403.00
0.00
0.00
71,340,403.00
321,130.80
71,340,403.00
999.528998860
0.000000000
0.000000000
999.394993011
0.009076363
0.00
0.00
0.000000000
0.0108967684%
0.000000000
N
17311QBU3
X
4,756,049,403.00
0.00
0.00
4,753,171,959.87
43,167.63
4,753,809,298.31
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
9ABSDH401
R
0.00
0.00
0.00
0.00
0.00
0.00
Total P&I Payment
0.00
)
(436.07
4,756,049,403.00
4,753,809,297.52
23,218,537.07
Total
4,753,171,959.08
637,338.44
0.00
22,581,198.63
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 3 of 53
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
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Current Index:
Next Index:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.731250%
4.660000%
5.231880%
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Citigroup Commercial Mortgage Securities Inc.
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
105
GT-Y
Statement Date:
ABN AMRO Acct: 724923.1
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
0.0000000000%
0.000000000
9ABSDH427
GT-Y
0.00
0.00
0.00
0.00
0.00
0.00
Total P&I Payment
0.00
0.00
0.00
0.00
0.00
Total
0.00
0.00
0.00
0.00
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 4 of 53
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
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Current Index:
Next Index:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.731250%
4.660000%
5.231880%
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Citigroup Commercial Mortgage Securities Inc.
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
105
A-4FL
Statement Date:
ABN AMRO Acct: 724923.1
1000.000000000
0.000000000
0.000000000
1000.000000000
3.987000550
5.5218800000%
0.00
0.00
0.000000000
4.9493800000%
0.000000000
17311QAA8/U1738GAA6
A-4FL
200,000,000.00
0.00
0.00
200,000,000.00
797,400.11
200,000,000.00
Total P&I Payment
0.00
0.00
200,000,000.00
200,000,000.00
797,400.11
Total
200,000,000.00
0.00
0.00
797,400.11
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 5 of 53
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
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Current Index:
Next Index:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.731250%
4.660000%
5.231880%
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Citigroup Commercial Mortgage Securities Inc.
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
105
A-MFL
Statement Date:
ABN AMRO Acct: 724923.1
1000.000000000
0.000000000
0.000000000
1000.000000000
4.035333800
5.5818800000%
0.00
0.00
0.000000000
5.0093800000%
0.000000000
17311QAC4/U1738GAB4
A-MFL
50,000,000.00
0.00
0.00
50,000,000.00
201,766.69
50,000,000.00
Total P&I Payment
0.00
0.00
50,000,000.00
50,000,000.00
201,766.69
Total
50,000,000.00
0.00
0.00
201,766.69
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 6 of 53
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
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Current Index:
Next Index:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
5.731250%
4.660000%
5.231880%
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Citigroup Commercial Mortgage Securities Inc.
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
105
A-JFL
Statement Date:
ABN AMRO Acct: 724923.1
1000.000000000
0.000000000
0.000000000
1000.000000000
4.091722800
5.6518800000%
0.00
0.00
0.000000000
5.0793800000%
0.000000000
17311QAE0/U1738GAC2
A-JFL
150,000,000.00
0.00
0.00
150,000,000.00
613,758.42
150,000,000.00
Total P&I Payment
0.00
0.00
150,000,000.00
150,000,000.00
613,758.42
Total
150,000,000.00
0.00
0.00
613,758.42
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 7 of 53
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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Statement Date:
Cash Reconciliation Summary
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
20,255,485.88
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
22,688,814.42
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
0.00
0.00
0.00
)
(436.06
)
(436.06
22,583,100.20
)
(1,861.64
)
(39.93
0.00
0.00
)
(1,901.57
531,473.16
105,865.28
637,338.44
0.00
0.00
0.00
0.00
0.00
0.00
637,338.44
23,220,438.64
4,753,809,298.31
318
637,338.44
0.00
0
0.00
0.00
0
0.00
0
4,753,171,959.87
318
82,801.22
2,192,977.67
105,865.28
2,433,328.54
105,865.28
2,433,328.54
105,278.16
0.00
0.00
15,576.71
120,854.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(105,278.16
Less Other Interest Not Advanced
0.00
2,433,328.54
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
)
(2,192,977.67
)
(82,801.22
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
22,581,198.63
23,218,537.07
0
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
0.00
0.00
Total Interest Due Certs
0.00
0.00
5.42
Page 8 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
18,259,947.85
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
20,322,387.65
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
0.00
0.00
0.00
)
(436.06
)
(436.06
20,227,886.54
)
(1,670.25
)
(35.83
0.00
0.00
)
(1,706.08
471,862.93
93,550.54
565,413.47
0.00
0.00
0.00
0.00
0.00
0.00
565,413.47
20,793,300.01
4,265,122,717.36
268
565,413.47
0.00
0
0.00
0.00
0
0.00
0
4,264,557,303.89
268
61,472.07
1,762,423.63
93,550.54
2,062,439.80
93,550.54
2,062,439.80
94,065.05
0.00
0.00
12,828.30
106,893.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(94,065.05
Less Other Interest Not Advanced
0.00
2,062,439.80
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
)
(1,762,423.63
)
(61,472.07
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
20,226,180.46
20,791,593.93
0
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
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 9 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
1,995,538.03
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
2,366,426.77
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
0.00
0.00
0.00
0.00
0.00
2,355,213.66
)
(191.38
)
(4.11
0.00
0.00
)
(195.49
59,610.23
12,314.74
71,924.97
0.00
0.00
0.00
0.00
0.00
0.00
71,924.97
2,427,138.63
488,686,580.95
50
71,924.97
0.00
0
0.00
0.00
0
0.00
0
488,614,655.98
50
21,329.15
430,554.04
12,314.74
370,888.74
12,314.74
370,888.74
11,213.11
0.00
0.00
2,748.41
13,961.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(11,213.11
Less Other Interest Not Advanced
0.00
370,888.74
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
)
(430,554.04
)
(21,329.15
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
2,355,018.17
2,426,943.14
0
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
0.00
0.00
Total Interest Due Certs
0.00
0.00
5.42
Page 10 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Interest Adjustments Summary
Statement Date
0.00
0.00
0.00
0.00
Special Servicing Fees
Workout Fees
Liquidation Fees
Legal Fees
0.00
0.00
Misc. Fees & Expenses Paid by/to Servicer
Interest Paid to Servicer on Outstanding Advances
436.06
0.00
ASER Interest Advance Reduction
Interest Not Advanced (Current Period)
Recoup of Prior Advances by Servicer
0.00
0.00
Servicing Fees Paid Servicer on Loans Not Advanced
Misc. Fees & Expenses Paid by Trust
0.00
0.00
0.00
Shortfall Due to Rate Modification
Total Shortfall Allocated to the Bonds
Total Interest Adjustment to the Bonds
436.06
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
)
(436.06
)
(436.06
Aggregate Interest Adjustment Allocated to the Bonds
0.00
0.00
0.00
0.00
Prepayment Interest Excess Due the Bonds
0.00
ARD Excess Interest
0.00
0.00
0.00
Net Prepayment Int. Shortfalls Allocated to the Bonds
Other Interest Loss
Interest Income
0.00
Page 11 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Citigroup Commercial Mortgage Securities Inc.
Class
Accrued
Certificate
Interest
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Bond Interest Reconciliation Detail
Total
Interest
Deductions
Accrual
Total
Interest
Additions
Statement Date:
Method
Opening
Balance
Distributable
Certificate
Interest
Interest
Payment
Amount
Current
Period
Shortfall
Recovery
Remaining
Outstanding
Interest
Shorfalls
Credit
Support
Pass-Through
Rate
Days
Original
Current (1)
30/360
5.622000%
153,006,038.92
716,833.29
0.00
716,833.29
0.00
A-1
0.00
30.00%
30.02%
716,833.29
0.00
30
30/360
5.700263%
259,000,000.00
1,230,306.69
0.00
1,230,306.69
0.00
A-2
0.00
30.00%
30.02%
1,230,306.69
0.00
30
30/360
5.700263%
387,000,000.00
1,838,334.71
0.00
1,838,334.71
0.00
A-3
0.00
30.00%
30.02%
1,838,334.71
0.00
30
30/360
5.700263%
126,300,000.00
599,952.64
0.00
599,952.64
0.00
A-3B
0.00
30.00%
30.02%
599,952.64
0.00
30
30/360
5.700263%
140,000,000.00
665,030.64
0.00
665,030.64
0.00
A-SB
0.00
30.00%
30.02%
665,030.64
0.00
30
30/360
5.700263%
1,573,002,000.00
7,472,103.80
0.00
7,472,103.80
0.00
A-4
0.00
30.00%
30.02%
7,472,103.80
0.00
30
30/360
5.700263%
488,685,855.60
2,321,364.78
0.00
2,321,364.78
0.00
A-1A
0.00
30.00%
30.02%
2,321,364.78
0.00
30
30/360
5.700263%
425,605,000.00
2,021,716.91
0.00
2,021,716.91
0.00
A-M
0.00
20.00%
20.01%
2,021,716.91
0.00
30
30/360
5.700263%
248,319,000.00
1,179,569.60
0.00
1,179,569.60
0.00
A-J
0.00
11.63%
11.63%
1,179,569.60
0.00
30
30/360
5.700263%
23,780,000.00
112,960.21
0.00
112,960.21
0.00
B
0.00
11.13%
11.13%
112,960.21
0.00
30
30/360
5.700263%
71,341,000.00
338,885.37
0.00
338,885.37
0.00
C
0.00
9.63%
9.63%
338,885.37
0.00
30
30/360
5.700263%
35,670,000.00
169,440.31
0.00
169,440.31
0.00
D
0.00
8.88%
8.88%
169,440.31
0.00
30
30/360
5.700263%
29,725,000.00
141,200.26
0.00
141,200.26
0.00
E
0.00
8.25%
8.26%
141,200.26
0.00
30
30/360
5.700263%
35,671,000.00
169,445.06
0.00
169,445.06
0.00
F
0.00
7.50%
7.50%
169,445.06
0.00
30
30/360
5.700263%
47,560,000.00
225,920.41
0.00
225,920.41
0.00
G
0.00
6.50%
6.50%
225,920.41
0.00
30
30/360
5.700263%
53,506,000.00
254,165.21
0.00
254,165.21
0.00
H
0.00
5.38%
5.38%
254,165.21
0.00
30
30/360
5.700263%
65,395,000.00
310,640.56
0.00
310,640.56
0.00
J
0.00
4.00%
4.00%
310,640.56
0.00
30
30/360
5.700263%
53,506,000.00
254,165.21
0.00
254,165.21
0.00
K
0.00
2.88%
2.88%
254,165.21
0.00
30
30/360
5.409000%
11,890,000.00
53,594.18
0.00
53,594.18
0.00
L
0.00
2.63%
2.63%
53,594.18
0.00
30
30/360
5.409000%
11,890,000.00
53,594.18
0.00
53,594.18
0.00
M
0.00
2.38%
2.38%
53,594.18
0.00
30
30/360
5.409000%
17,835,000.00
80,391.26
0.00
80,391.26
0.00
N
0.00
2.00%
2.00%
80,391.26
0.00
30
30/360
5.409000%
11,891,000.00
53,598.68
0.00
53,598.68
0.00
O
0.00
1.75%
1.75%
53,598.68
0.00
30
30/360
5.409000%
5,945,000.00
26,797.09
0.00
26,797.09
0.00
P
0.00
1.63%
1.63%
26,797.09
0.00
30
30/360
5.409000%
5,946,000.00
26,801.60
0.00
26,801.60
0.00
Q
0.00
1.50%
1.50%
26,801.60
0.00
30
30/360
5.409000%
71,340,403.00
321,566.87
0.00
321,130.80
-436.07
S
1,528.89
0.00%
0.00%
321,130.80
0.00
30
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 12 of 53
(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).
Citigroup Commercial Mortgage Securities Inc.
Class
Accrued
Certificate
Interest
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Bond Interest Reconciliation Detail
Total
Interest
Deductions
Accrual
Total
Interest
Additions
Statement Date:
Method
Opening
Balance
Distributable
Certificate
Interest
Interest
Payment
Amount
Current
Period
Shortfall
Recovery
Remaining
Outstanding
Interest
Shorfalls
Credit
Support
Pass-Through
Rate
Days
Original
Current (1)
30/360
0.010897%
4,753,809,298.31
43,167.63
0.00
43,167.63
0.00
X
0.00
NA
NA
43,167.63
0.00
30
30/360
0.000000%
0.00
0.00
0.00
0.00
0.00
Y
0.00
NA
NA
0.00
0.00
30
0.000000%
0.00
0.00
0.00
0.00
0.00
R
0.00
NA
NA
0.00
0.00
Act/360
4.949380%
200,000,000.00
797,400.11
0.00
797,400.11
0.00
A-4FL
0.00
30.00%
30.02%
797,400.11
0.00
29
Act/360
5.009380%
50,000,000.00
201,766.69
0.00
201,766.69
0.00
A-MFL
0.00
20.00%
20.01%
201,766.69
0.00
29
Act/360
5.079380%
150,000,000.00
613,758.42
0.00
613,758.42
0.00
A-JFL
0.00
11.63%
11.63%
613,758.42
0.00
29
22,294,472.37
0.00
22,294,036.30
22,294,036.30
-436.07
1,528.89
0.00
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 13 of 53
(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).
Citigroup Commercial Mortgage Securities Inc.
Class
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
716,833.29
716,833.29
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
1,230,306.69
1,230,306.69
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
1,838,334.71
1,838,334.71
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
599,952.64
599,952.64
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-3B
0.00
0.00
665,030.64
665,030.64
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-SB
0.00
0.00
7,472,103.80
7,472,103.80
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-4
0.00
0.00
2,321,364.78
2,321,364.78
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-1A
0.00
0.00
2,021,716.91
2,021,716.91
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
1,179,569.60
1,179,569.60
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-J
0.00
0.00
112,960.21
112,960.21
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
338,885.37
338,885.37
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
169,440.31
169,440.31
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
141,200.26
141,200.26
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
169,445.06
169,445.06
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
225,920.41
225,920.41
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
254,165.21
254,165.21
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
H
0.00
0.00
310,640.56
310,640.56
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
J
0.00
0.00
254,165.21
254,165.21
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
K
0.00
0.00
53,594.18
53,594.18
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
L
0.00
0.00
53,594.18
53,594.18
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
M
0.00
0.00
80,391.26
80,391.26
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
N
0.00
0.00
53,598.68
53,598.68
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
O
0.00
0.00
26,797.09
26,797.09
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
P
0.00
0.00
26,801.60
26,801.60
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
Q
0.00
0.00
321,130.80
321,130.80
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
1,092.82
0.00
S
0.00
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 14 of 53
(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.
Citigroup Commercial Mortgage Securities Inc.
Class
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
43,167.63
43,167.63
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
X
0.00
0.00
0.00
0.00
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
Y
0.00
0.00
0.00
0.00
0.00
1-Nov-2007
1-Dec-2007
0.00
0.00
0.00
0.00
0.00
R
0.00
0.00
797,400.11
797,400.11
0.00
13-Nov-2007
12-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-4FL
0.00
0.00
201,766.69
201,766.69
0.00
13-Nov-2007
12-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-MFL
0.00
0.00
613,758.42
613,758.42
0.00
13-Nov-2007
12-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-JFL
0.00
0.00
0.00
0.00
0.00
22,294,036.30
22,294,036.30
1,092.82
0.00
0.00
0.00
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 15 of 53
(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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%
30.02%
12/10/2049
152,440,625.45
0.00
0.00
153,006,038.92
155,000,000.00
565,413.47
0.00
0.00
0.00
0.00
A-2
30.00%
30.02%
12/10/2049
259,000,000.00
0.00
0.00
259,000,000.00
259,000,000.00
0.00
0.00
0.00
0.00
0.00
A-3
30.00%
30.02%
12/10/2049
387,000,000.00
0.00
0.00
387,000,000.00
387,000,000.00
0.00
0.00
0.00
0.00
0.00
A-3B
30.00%
30.02%
12/10/2049
126,300,000.00
0.00
0.00
126,300,000.00
126,300,000.00
0.00
0.00
0.00
0.00
0.00
A-SB
30.00%
30.02%
12/10/2049
140,000,000.00
0.00
0.00
140,000,000.00
140,000,000.00
0.00
0.00
0.00
0.00
0.00
A-4
30.00%
30.02%
12/10/2049
1,573,002,000.00
0.00
0.00
1,573,002,000.00
1,573,002,000.00
0.00
0.00
0.00
0.00
0.00
A-1A
30.00%
30.02%
12/10/2049
488,613,930.63
0.00
0.00
488,685,855.60
488,932,000.00
71,924.97
0.00
0.00
0.00
0.00
A-M
20.00%
20.01%
12/10/2049
425,605,000.00
0.00
0.00
425,605,000.00
425,605,000.00
0.00
0.00
0.00
0.00
0.00
A-J
11.63%
11.63%
12/10/2049
248,319,000.00
0.00
0.00
248,319,000.00
248,319,000.00
0.00
0.00
0.00
0.00
0.00
B
11.13%
11.13%
12/10/2049
23,780,000.00
0.00
0.00
23,780,000.00
23,780,000.00
0.00
0.00
0.00
0.00
0.00
C
9.63%
9.63%
12/10/2049
71,341,000.00
0.00
0.00
71,341,000.00
71,341,000.00
0.00
0.00
0.00
0.00
0.00
D
8.88%
8.88%
12/10/2049
35,670,000.00
0.00
0.00
35,670,000.00
35,670,000.00
0.00
0.00
0.00
0.00
0.00
E
8.25%
8.26%
12/10/2049
29,725,000.00
0.00
0.00
29,725,000.00
29,725,000.00
0.00
0.00
0.00
0.00
0.00
F
7.50%
7.50%
12/10/2049
35,671,000.00
0.00
0.00
35,671,000.00
35,671,000.00
0.00
0.00
0.00
0.00
0.00
G
6.50%
6.50%
12/10/2049
47,560,000.00
0.00
0.00
47,560,000.00
47,560,000.00
0.00
0.00
0.00
0.00
0.00
H
5.38%
5.38%
12/10/2049
53,506,000.00
0.00
0.00
53,506,000.00
53,506,000.00
0.00
0.00
0.00
0.00
0.00
J
4.00%
4.00%
12/10/2049
65,395,000.00
0.00
0.00
65,395,000.00
65,395,000.00
0.00
0.00
0.00
0.00
0.00
K
2.88%
2.88%
12/10/2049
53,506,000.00
0.00
0.00
53,506,000.00
53,506,000.00
0.00
0.00
0.00
0.00
0.00
L
2.63%
2.63%
12/10/2049
11,890,000.00
0.00
0.00
11,890,000.00
11,890,000.00
0.00
0.00
0.00
0.00
0.00
M
2.38%
2.38%
12/10/2049
11,890,000.00
0.00
0.00
11,890,000.00
11,890,000.00
0.00
0.00
0.00
0.00
0.00
N
2.00%
2.00%
12/10/2049
17,835,000.00
0.00
0.00
17,835,000.00
17,835,000.00
0.00
0.00
0.00
0.00
0.00
O
1.75%
1.75%
12/10/2049
11,891,000.00
0.00
0.00
11,891,000.00
11,891,000.00
0.00
0.00
0.00
0.00
0.00
P
1.63%
1.63%
12/10/2049
5,945,000.00
0.00
0.00
5,945,000.00
5,945,000.00
0.00
0.00
0.00
0.00
0.00
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 16 of 53
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
30.00
Q
1.50%
1.50%
12/10/2049
5,946,000.00
0.00
0.00
5,946,000.00
5,946,000.00
0.00
0.00
0.00
0.00
0.00
S
0.00%
0.00%
12/10/2049
71,340,403.00
0.00
0.00
71,340,403.00
71,340,403.00
0.00
0.00
0.00
0.00
0.00
Y
NA
NA
12/10/2049
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R
NA
NA
12/10/2049
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-4FL
30.00%
30.02%
12/10/2049
200,000,000.00
0.00
0.00
200,000,000.00
200,000,000.00
0.00
0.00
0.00
0.00
0.00
A-MFL
20.00%
20.01%
12/10/2049
50,000,000.00
0.00
0.00
50,000,000.00
50,000,000.00
0.00
0.00
0.00
0.00
0.00
A-JFL
11.63%
11.63%
12/10/2049
150,000,000.00
0.00
0.00
150,000,000.00
150,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
637,338.44
0.00
0.00
0.00
4,756,049,403.00
4,753,171,959.08
4,753,809,297.52
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 17 of 53
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
17311QBE9
AAA
Aaa
AAA
A-2
17311QBF6
AAA
Aaa
AAA
A-3
17311QBG4
AAA
Aaa
AAA
A-3B
17311QBH2
AAA
Aaa
AAA
A-SB
17311QBJ8
AAA
Aaa
AAA
A-4
17311QBK5
AAA
Aaa
AAA
A-1A
17311QBL3
AAA
Aaa
AAA
A-M
17311QBM1
AAA
NR
AAA
A-J
17311QBN9
AAA
NR
AAA
B
17311QBP4
AA+
NR
AA+
C
17311QBQ2
AA
NR
AA
D
17311QBR0
AA-
NR
AA-
E
17311QBS8
A+
NR
A+
F
17311QBT6
A
NR
A
G
17311QAG5
A-
NR
A-
H
17311QAJ9
BBB+
NR
BBB+
J
17311QAL4
BBB
NR
BBB
K
17311QAN0
BBB-
NR
BBB-
L
17311QAQ3
BB+
NR
BB+
M
17311QAS9
BB
NR
BB
N
17311QAU4
BB-
NR
BB-
O
17311QAW0
B+
NR
B+
Page 18 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
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.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Rating Information
Class
CUSIP
Fitch
Moody's
S&P
Fitch
Moody's
S&P
Original Ratings
Rating Change/Change Date(1)
Statement Date:
P
17311QAY6
B
NR
B
Q
17311QBA7
B-
NR
B-
S
17311QBC3
NR
NR
NR
X
17311QBU3
AAA
Aaa
AAA
A-4FL
17311QAA8
AAA
Aaa
AAA
A-MFL
17311QAC4
AAA
NR
AAA
A-JFL
17311QAE0
AAA
NR
AAA
GT-Y
9ABSDH427
NR
NR
NR
Page 19 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
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.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
200,000,000.00
200,000,000.00
%
5.70026
%
4.94938
950,043.78
797,400.11
0.00
152,643.67
0.00
0.00
Class A-4FL
Class A-MFL
Class A-4FL
Fixed Payer:
Float Payer:
50,000,000.00
50,000,000.00
%
5.70026
%
5.00938
237,510.94
201,766.69
0.00
35,744.25
0.00
0.00
Class A-MFL
Class A-JFL
Fixed Payer:
Float Payer:
Class A-JFL
150,000,000.00
%
5.70026
%
5.07938
712,532.83
613,758.42
0.00
98,774.42
0.00
0.00
150,000,000.00
Page 20 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
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
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Statement Date:
ABN AMRO Acct: 724923.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12/12/2007
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
11/13/2007
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10/15/2007
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
9/12/2007
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8/10/2007
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 21 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Delinquent Loan Detail
Disclosure
Control #
Paid
Thru
Date
Current P&I
Advance
Outstanding
P&I
Advances**
Out. Property
Protection
Advances
Loan Status
Code (1)
Special
Servicer
Transfer Date
Foreclosure
Date
Bankruptcy
Date
REO
Date
Statement Date:
6-Nov-07
284,025.00
284,025.00
0.00
A
14
6-Nov-07
295,006.25
295,006.25
0.00
A
16
6-Nov-07
128,296.87
128,296.87
0.00
A
38
1-Nov-07
115,678.33
115,678.33
0.00
A
39
6-Nov-07
89,879.71
89,879.71
0.00
A
55
6-Nov-07
75,762.50
75,762.50
0.00
A
64
6-Nov-07
67,050.00
67,050.00
0.00
A
81
6-Nov-07
77,002.37
77,002.37
0.00
A
85
6-Nov-07
64,810.01
64,810.01
0.00
A
103
6-Nov-07
49,130.83
49,130.83
0.00
A
107
6-Nov-07
50,635.92
50,635.92
0.00
A
109
6-Nov-07
46,605.41
46,605.41
0.00
A
111
6-Nov-07
49,208.34
49,208.34
0.00
A
112
6-Nov-07
44,194.79
44,194.79
0.00
A
121
6-Nov-07
44,813.78
44,813.78
0.00
A
125
6-Nov-07
42,856.67
42,856.67
0.00
A
128
1-Nov-07
40,020.83
40,020.83
0.00
A
140
6-Nov-07
38,536.88
38,536.88
0.00
A
142
6-Nov-07
48,197.87
48,197.87
0.00
A
143
6-Nov-07
38,040.00
38,040.00
0.00
A
153
1-Nov-07
45,856.31
45,856.31
0.00
A
159
6-Nov-07
35,532.33
35,532.33
0.00
A
167
6-Nov-07
42,585.07
42,585.07
0.00
A
175
6-Nov-07
35,289.84
35,289.84
0.00
A
197
6-Nov-07
34,362.07
34,362.07
0.00
A
198
6-Nov-07
24,730.77
24,730.77
0.00
A
212
1-Nov-07
25,970.00
25,970.00
0.00
B
221
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 22 of 53
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 :
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Delinquent Loan Detail
Disclosure
Control #
Paid
Thru
Date
Current P&I
Advance
Outstanding
P&I
Advances**
Out. Property
Protection
Advances
Loan Status
Code (1)
Special
Servicer
Transfer Date
Foreclosure
Date
Bankruptcy
Date
REO
Date
Statement Date:
6-Nov-07
21,271.25
21,271.25
0.00
A
227
6-Nov-07
25,090.72
25,090.72
0.00
A
230
6-Nov-07
27,293.77
27,293.77
0.00
A
231
1-Nov-07
17,698.33
17,698.33
0.00
A
248
6-Nov-07
21,332.88
21,332.88
0.00
A
251
1-Nov-07
20,948.37
20,948.37
0.00
A
255
6-Nov-07
16,410.66
16,410.66
0.00
A
258
6-Nov-07
15,537.50
15,537.50
0.00
A
262
6-Nov-07
19,593.34
19,593.34
0.00
A
268
6-Nov-07
17,575.14
17,575.14
0.00
A
272
6-Nov-07
17,080.42
17,080.42
0.00
A
273
1-Nov-07
11,267.41
11,267.41
0.00
A
297
6-Nov-07
12,048.05
12,048.05
0.00
A
298
1-Nov-07
11,523.74
11,523.74
0.00
B
302
6-Nov-07
7,258.00
7,258.00
0.00
A
306
1-Nov-07
8,776.44
8,776.44
0.00
B
308
2,204,784.77
2,204,784.77
Total
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 23 of 53
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 :
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage 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
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Statement Date:
Amort
ABN AMRO Acct: 724923.1
Series 2007-C6
12-Dec-07
318
100.00%
4,753,171,960
99.94%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
105
346
5.73%
5.70%
0
0
0
0
13-Nov-07
318
100.00%
4,753,809,298
99.95%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
106
346
5.92%
5.89%
0
0
0
0
15-Oct-07
318
100.00%
4,754,352,626
99.96%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
107
346
5.73%
5.70%
0
0
0
0
12-Sep-07
318
100.00%
4,754,984,202
99.98%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
108
346
5.92%
5.89%
0
0
0
0
10-Aug-07
318
100.00%
4,755,519,082
99.99%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
109
349
5.92%
5.89%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 24 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 25 of 53
Citigroup Commercial Mortgage Securities Inc.
Mortgage Loan Characteristics
ABN AMRO Acct: 724923.1
Series 2007-C6
Commercial Mortgage Pass-Through Certificates
30-Nov-07
11-Jan-08
13-Nov-07
12-Dec-07
12-Dec-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Statement Date:
Distribution of Mortgage Interest Rates
Distribution of Principal Balances
Distribution of Remaining Term (Balloon)
Distribution of Remaining Term (Fully Amortizing)
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 26 of 53
Current Scheduled
Balance
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
185
872,781,440
18.36
110
5.81
0.00
%
100,000 to
8,800,000
%
71
847,191,960
17.82
111
5.73
0.00
%
8,800,000 to 16,800,000
%
24
474,465,043
9.98
108
5.80
0.00
%
16,800,000 to 24,800,000
%
9
261,273,540
5.50
112
5.71
0.00
%
24,800,000 to 32,800,000
%
8
294,724,000
6.20
106
5.80
0.00
%
32,800,000 to 40,800,000
%
3
137,185,977
2.89
113
5.84
0.00
%
40,800,000 to 48,800,000
%
2
105,000,000
2.21
86
5.74
0.00
%
48,800,000 to 56,800,000
%
4
244,350,000
5.14
99
5.75
0.00
%
56,800,000 to 64,800,000
%
3
207,250,000
4.36
93
5.60
0.00
%
64,800,000 to 72,800,000
%
1
75,000,000
1.58
112
5.40
0.00
%
72,800,000 to 80,800,000
%
2
173,000,000
3.64
73
5.70
0.00
%
80,800,000 to 88,800,000
%
0
0
0.00
0
0.00
0.00
%
88,800,000 to 96,800,000
%
1
100,000,000
2.10
45
5.60
0.00
%
96,800,000 to 104,800,000
%
0
0
0.00
0
0.00
0.00
%
104,800,000 to 112,800,000
%
1
120,300,000
2.53
110
5.57
0.00
%
112,800,000 to 120,800,000
%
1
123,150,000
2.59
112
5.91
0.00
%
120,800,000 to 128,800,000
%
3
717,500,000
15.10
106
5.64
0.00
%
128,800,000 &
Above
%
442,500,000
1,077,169
4,753,171,960
318
100.00
%
Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance
14,947,082
Current Mortgage
Interest Rate
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
1
8,389,593
0.18
53
5.02
0.00
%
5.000%
%
to
5.200%
19
574,187,955
12.08
97
5.44
0.00
%
5.201%
%
to
5.500%
122
2,223,973,488
46.79
105
5.62
0.00
%
5.501%
%
to
5.750%
125
1,454,444,420
30.60
108
5.88
0.00
%
5.751%
%
to
6.000%
39
433,962,419
9.13
106
6.12
0.00
%
6.001%
%
to
6.250%
8
49,128,097
1.03
110
6.40
0.00
%
6.251%
%
to
6.500%
1
1,861,186
0.04
114
6.71
0.00
%
6.501%
%
to
6.750%
3
7,224,802
0.15
130
6.83
0.00
%
6.751%
%
to
7.000%
0
0
0.00
0
0.00
0.00
%
7.001%
%
to
7.250%
0
0
0.00
0
0.00
0.00
%
7.251%
%
&
Above
318
4,753,171,960
Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate
100.00
%
5.020%
6.900%
Fully Amortizing
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
to
1
50
0
0
0.00
0
0.00
0.00
%
%
to
51
100
1
1,948,947
0.04
172
6.76
0.00
%
%
to
101
200
0
0
0.00
0
0.00
0.00
%
%
to
201
300
0
0
0.00
0
0.00
0.00
%
%
&
301
Above
1
1,948,947
0.04
%
Balloon
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
15
464,266,663
9.77
55
5.77
0.00
%
%
1
to
70
10
341,640,000
7.19
76
5.55
0.00
%
%
71
to
90
14
243,266,689
5.12
109
5.71
0.00
%
%
91
to
110
270
3,608,541,624
75.92
113
5.74
0.00
%
%
111
to
130
1
6,907,931
0.15
132
5.69
0.00
%
%
131
to
150
0
0
0.00
0
0.00
0.00
%
%
151
to
170
1
11,217,487
0.24
172
6.08
0.00
%
%
171
to
190
0
0
0.00
0
0.00
0.00
%
%
191
& Above
172
45
311
4,675,840,394
Minimum Remaining Term
Maximum Remaining Term
%
98.37
Citigroup Commercial Mortgage Securities Inc.
Mortgage Loan Characteristics
ABN AMRO Acct: 724923.1
Series 2007-C6
Commercial Mortgage Pass-Through Certificates
30-Nov-07
11-Jan-08
13-Nov-07
12-Dec-07
12-Dec-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Statement Date:
Geographic Distribution
Distribution of DSCR (PFY)
Distribution of DSCR (Cutoff)
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 27 of 53
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
1.000 1.125
0
0
0.00
0
0.00
0.00
%
%
1.126 1.250
0
0
0.00
0
0.00
0.00
%
%
1.251 1.375
0
0
0.00
0
0.00
0.00
%
%
1.376 1.500
0
0
0.00
0
0.00
0.00
%
%
1.501 1.625
0
0
0.00
0
0.00
0.00
%
%
1.626 1.750
0
0
0.00
0
0.00
0.00
%
%
1.751 1.875
0
0
0.00
0
0.00
0.00
%
%
1.876 2.000
0
0
0.00
0
0.00
0.00
%
%
2.001 2.125
0
0
0.00
0
0.00
0.00
%
%
2.126 2.250
0
0
0.00
0
0.00
0.00
%
%
2.251 2.375
0
0
0.00
0
0.00
0.00
%
%
2.376 2.500
0
0
0.00
0
0.00
0.00
%
%
2.501 2.625
0
0
0.00
0
0.00
0.00
%
%
2.626 2.750
0
0
0.00
0
0.00
0.00
%
%
2.751 & Above
318
4,753,171,960
100.00
105
5.73
0.00
%
%
Unknown
0.000
0.000
318
4,753,171,960
100.00
%
Minimum DSCR
Maximum DSCR
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
16
143,625,836
3.02
102
5.73
0.00
%
%
1.000 1.125
41
671,200,684
14.12
112
5.78
0.00
%
%
1.126 1.250
40
688,067,938
14.48
101
5.64
0.00
%
%
1.251 1.375
46
917,343,372
19.30
110
5.72
0.00
%
%
1.376 1.500
25
323,364,312
6.80
90
5.64
0.00
%
%
1.501 1.625
11
130,282,805
2.74
111
5.93
0.00
%
%
1.626 1.750
12
349,773,736
7.36
84
5.58
0.00
%
%
1.751 1.875
8
96,563,428
2.03
113
5.78
0.00
%
%
1.876 2.000
5
60,306,610
1.27
80
5.74
0.00
%
%
2.001 2.125
3
48,200,925
1.01
113
5.67
0.00
%
%
2.126 2.250
3
12,316,102
0.26
114
5.83
0.00
%
%
2.251 2.375
2
36,850,000
0.78
114
5.54
0.00
%
%
2.376 2.500
2
16,317,548
0.34
83
5.25
0.00
%
%
2.501 2.625
2
12,500,000
0.26
113
5.49
0.00
%
%
2.626 2.750
1
1,416,601
0.03
114
5.72
0.00
%
%
2.751 & Above
101
1,245,042,063
26.19
109
5.83
0.00
%
%
Unknown
5.450
0.140
318
4,753,171,960 100.00
Minimum DSCR
Maximum DSCR
%
Geographic
Location
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
California
48
879,540,913
18.50
106
5.68
0.00
%
%
Others
16
796,856,617
16.76
103
39.64
0.00
%
%
Virginia
20
403,790,678
8.50
113
5.84
0.00
%
%
Pennsylvania
17
295,837,798
6.22
103
5.76
0.00
%
%
Illinois
10
257,490,085
5.42
112
5.85
0.00
%
%
North Carolina
12
190,063,033
4.00
108
5.64
0.00
%
%
Florida
21
173,605,645
3.65
105
5.84
0.00
%
%
Maryland
12
154,149,600
3.24
91
5.90
0.00
%
%
New Jersey
12
152,917,219
3.22
114
5.79
0.00
%
%
Texas
18
143,503,294
3.02
112
5.76
0.00
%
%
Georgia
7
137,955,000
2.90
80
5.70
0.00
%
%
Massachusetts
10
118,785,889
2.50
102
5.69
0.00
%
%
Oregon
6
108,600,000
2.28
94
5.90
0.00
%
%
Hawaii
1
100,000,000
2.10
45
5.60
0.00
%
%
Tennessee
6
79,085,791
1.66
113
5.78
0.00
%
%
New York
12
78,831,599
1.66
112
5.72
0.00
%
%
Utah
6
70,120,000
1.48
113
5.64
0.00
%
%
District of Columbia
3
57,400,000
1.21
113
5.66
0.00
%
%
Missouri
9
49,498,141
1.04
114
5.85
0.00
%
%
Michigan
5
48,978,286
1.03
113
5.76
0.00
%
%
Ohio
5
41,598,945
0.88
101
5.68
0.00
%
%
Nebraska
2
41,125,000
0.87
114
6.08
0.00
%
%
Nevada
4
40,736,091
0.86
114
5.69
0.00
%
%
Arizona
5
38,289,338
0.81
114
5.72
0.00
%
%
Minnesota
4
37,831,203
0.80
113
5.66
0.00
%
%
Connecticut
4
33,206,000
0.70
113
5.75
0.00
%
%
South Carolina
6
30,700,472
0.65
114
5.72
0.00
%
%
Delaware
6
29,295,000
0.62
114
5.69
0.00
%
%
Kentucky
7
24,489,330
0.52
118
5.94
0.00
%
%
Indiana
4
20,692,017
0.44
114
5.86
0.00
%
%
Arkansas
3
17,849,439
0.38
113
5.90
0.00
%
%
Rhode Island
1
17,265,000
0.36
111
5.64
0.00
%
%
Oklahoma
2
13,214,890
0.28
114
5.81
0.00
%
%
Alabama
2
13,127,028
0.28
112
5.69
0.00
%
%
Maine
1
10,000,000
0.21
114
5.67
0.00
%
%
New Hampshire
2
9,520,000
0.20
114
5.73
0.00
%
%
Mississippi
2
9,240,505
0.19
89
6.02
0.00
%
%
New Mexico
2
8,700,000
0.18
114
5.87
0.00
%
%
Colorado
2
8,500,000
0.18
114
5.79
0.00
%
%
Iowa
1
4,800,000
0.10
113
5.83
0.00
%
%
Kansas
1
4,271,131
0.09
113
5.79
0.00
%
%
Louisiana
1
1,710,986
0.04
114
6.25
0.00
%
%
100.00
4,753,171,960
318
%
Citigroup Commercial Mortgage Securities Inc.
Mortgage Loan Characteristics
ABN AMRO Acct: 724923.1
Series 2007-C6
Commercial Mortgage Pass-Through Certificates
30-Nov-07
11-Jan-08
13-Nov-07
12-Dec-07
12-Dec-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Statement Date:
Distribution of Loan Seasoning
Distribution of Property Types
Distribution of Year Loans Maturing
Distribution of Amortization Type
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 28 of 53
Property Types
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Retail
110
1,771,183,643
37.26
110
5.69
0.00
%
%
Office
73
1,236,149,723
26.01
107
5.77
0.00
%
%
Lodging
40
505,237,868
10.63
111
5.79
0.00
%
%
Multifamily
37
447,084,191
9.41
109
5.79
0.00
%
%
Industrial
21
374,149,508
7.87
90
5.64
0.00
%
%
Various
4
251,450,000
5.29
58
5.59
0.00
%
%
Mixed Use
10
71,914,154
1.51
110
5.83
0.00
%
%
Manufactured Housing
15
62,030,465
1.31
106
5.90
0.00
%
%
Self Storage
7
24,972,408
0.53
114
5.98
0.00
%
%
Other
1
9,000,000
0.19
113
5.81
0.00
%
%
4,753,171,960
318
100.00
%
Amortization Type
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Amortizing Balloon
94
539,326,027
11.35
114
5.89
0.00
%
%
ARD
8
123,982,619
2.61
113
5.83
0.00
%
%
Full Amortizing
1
1,948,947
0.04
172
6.76
0.00
%
%
IO Maturity Balloon
70
2,321,427,593
48.84
101
5.66
0.00
%
%
IO/Amortizing/Balloon
145
1,766,486,774
37.16
107
5.77
0.00
%
%
4,753,171,960
318
100.00
%
Number of Months
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
%
%
0.00
0
to
2
8
545,408,603
11.47
109
0.00
%
%
5.68
3
to
4
138
1,879,631,551
39.54
106
0.00
%
%
5.78
5
to
6
147
1,614,083,927
33.96
111
0.00
%
%
5.72
7
to
8
15
302,243,135
6.36
107
0.00
%
%
5.68
9
to
10
1
145,000,000
3.05
73
0.00
%
%
5.46
11
to
12
3
98,163,554
2.07
73
0.00
%
%
5.97
13
to
14
2
103,291,190
2.17
45
0.00
%
%
5.62
15
to
16
0
0
0.00
0
0.00
%
%
0.00
17
to
18
4
65,350,000
1.37
92
0.00
%
%
5.73
19
or
More
318
4,753,171,960
100.00
%
Year
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
2007
0
0
0.00
0
0.00
0.00
%
%
2008
0
0
0.00
0
0.00
0.00
%
%
2009
0
0
0.00
0
0.00
0.00
%
%
2010
2
103,291,190
2.17
45
5.62
0.00
%
%
2011
12
272,975,473
5.74
54
5.76
0.00
%
%
2012
1
88,000,000
1.85
69
5.96
0.00
%
%
2013
9
319,240,000
6.72
75
5.55
0.00
%
%
2014
1
22,400,000
0.47
90
5.52
0.00
%
%
2015
4
40,913,554
0.86
101
5.88
0.00
%
%
2016
280
3,788,632,379
79.71
113
5.74
0.00
%
%
2017
9
117,719,364
2.48
121
5.87
0.00
%
%
2018 & Greater
100.00
4,753,171,960
318
%
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
XX
5.60%
5-Jul-17
CCMT07C60001
Retail
0.00
442,500,000
2,065,000
1
XX
5.46%
1-Jan-14
CCMT07C60001
Industrial
0.00
145,000,000
660,233
2
VA
6.00%
6-Jun-17
CCMT07C60001
Office
0.00
130,000,000
650,000
3
IL
5.91%
1-Apr-17
CCMT07C60002
Multifamily
0.00
123,150,000
606,514
4
NC
5.57%
1-Feb-17
CCMT07C60001
Office
0.00
120,300,000
558,393
5
HI
5.60%
1-Sep-11
CCMT07C60001
Various
0.00
100,000,000
466,896
6
CA
5.96%
6-Sep-13
CCMT07C60001
Retail
0.00
88,000,000
436,847
7
PA
5.44%
6-Jun-14
CCMT07C60001
Office
0.00
85,000,000
384,979
8
CA
5.40%
1-Apr-17
CCMT07C60001
Lodging
0.00
75,000,000
337,500
9
NJ
5.60%
1-May-17
CCMT07C60001
Retail
0.00
71,000,000
331,333
10
GA
5.53%
1-Jun-12
CCMT07C60001
Various
0.00
70,000,000
322,467
11
IL
5.68%
1-Jun-17
CCMT07C60001
Office
0.00
66,250,000
313,583
12
CA
5.58%
6-May-17
CCMT07C60001
Retail
0.00
64,000,000
297,600
13
CA
5.43%
6-Apr-17
CCMT07C60001
Retail
0.00
63,000,000
285,075
A
14
PA
5.90%
1-Jun-17
CCMT07C60001
Retail
0.00
59,600,000
293,033
15
MD
6.15%
6-Jul-12
CCMT07C60001
Office
0.00
57,750,000
295,969
A
16
VA
5.76%
1-Jun-17
CCMT07C60001
Office
0.00
56,000,000
268,800
17
XX
5.72%
1-Jul-12
CCMT07C60001
Various
0.00
49,000,000
233,567
18
VA
5.76%
1-Jun-17
CCMT07C60001
Office
0.00
47,500,000
228,000
19
VA
5.59%
1-May-17
CCMT07C60001
Lodging
0.00
46,000,000
214,092
20
CA
6.18%
1-Apr-17
CCMT07C60001
Lodging
0.00
43,685,977
268,916
21
OR
6.20%
1-Apr-17
CCMT07C60001
Office
0.00
40,000,000
206,667
22
MA
5.57%
1-Apr-17
CCMT07C60001
Office
0.00
37,600,000
174,527
23
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 29 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
CA
5.82%
6-Jun-17
CCMT07C60001
Retail
0.00
37,400,000
181,390
24
CA
5.42%
1-Mar-17
CCMT07C60001
Industrial
0.00
37,220,000
168,110
25
XX
5.87%
1-Jun-17
CCMT07C60002
Multifamily
0.00
37,000,000
180,992
26
PA
6.15%
6-Jun-17
CCMT07C60001
Retail
0.00
36,504,000
187,205
27
OR
5.72%
1-Jul-12
CCMT07C60001
Industrial
0.00
35,000,000
166,833
28
DC
5.61%
1-May-17
CCMT07C60001
Lodging
0.00
34,000,000
158,808
29
TN
5.52%
1-Jun-17
CCMT07C60001
Various
0.00
32,450,000
149,270
30
CA
5.56%
6-May-37
CCMT07C60001
Retail
0.00
31,600,000
146,413
31
WA
5.52%
6-Apr-17
CCMT07C60001
Retail
0.00
30,350,000
139,610
32
CA
5.50%
1-May-17
CCMT07C60001
Office
0.00
29,000,000
132,917
33
MO
5.92%
6-Jun-17
CCMT07C60001
Retail
0.00
28,560,000
140,896
34
CA
5.82%
11-Apr-16
CCMT07C60001
Retail
0.00
28,500,000
138,106
35
CA
5.84%
1-Jun-17
CCMT07C60001
Industrial
0.00
27,093,540
160,585
36
GA
6.02%
6-Apr-17
CCMT07C60001
Office
0.00
26,945,000
135,062
37
TX
5.80%
6-Apr-17
CCMT07C60002
Multifamily
0.00
26,775,000
129,413
A
38
TX
5.65%
1-Jul-17
CCMT07C60002
Multifamily
0.00
24,700,000
116,296
A
39
WA
5.70%
6-May-17
CCMT07C60001
Retail
0.00
23,220,043
135,698
40
MA
5.72%
6-Jan-14
CCMT07C60001
Office
0.00
23,050,000
109,833
41
FL
5.62%
1-May-17
CCMT07C60001
Retail
0.00
22,700,000
106,312
42
CA
5.52%
11-Jun-15
CCMT07C60002
Multifamily
0.00
22,400,000
103,040
43
IL
5.61%
1-May-17
CCMT07C60001
Retail
0.00
21,000,000
98,175
44
NE
6.08%
6-Jun-37
CCMT07C60001
Office
0.00
20,794,000
105,391
45
VA
5.88%
6-Apr-17
CCMT07C60001
Retail
0.00
20,720,000
101,528
46
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 30 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
NE
6.08%
6-Jun-37
CCMT07C60001
Office
0.00
20,331,000
103,044
47
CA
5.70%
1-Jun-14
CCMT07C60001
Retail
0.00
20,200,000
95,950
48
NY
5.68%
6-Mar-17
CCMT07C60001
Retail
0.00
20,000,000
94,667
49
IL
6.46%
1-Jul-17
CCMT07C60001
Industrial
0.00
20,000,000
107,667
50
MI
5.75%
1-Apr-17
CCMT07C60001
Lodging
0.00
20,000,000
95,833
51
OR
5.73%
6-Apr-17
CCMT07C60001
Lodging
0.00
19,750,000
94,306
52
PA
5.98%
1-Mar-17
CCMT07C60002
Multifamily
0.00
19,200,000
95,680
53
CA
5.46%
6-May-17
CCMT07C60001
Retail
0.00
18,600,000
84,630
54
FL
6.14%
6-Jun-17
CCMT07C60001
Lodging
0.00
17,635,000
90,174
A
55
DC
5.81%
1-Apr-17
CCMT07C60001
Lodging
0.00
17,400,000
84,245
56
TN
6.10%
1-Feb-17
CCMT07C60001
Office
0.00
17,300,000
87,942
57
RI
5.64%
6-Mar-17
CCMT07C60001
Retail
0.00
17,265,000
81,203
58
GA
5.98%
6-Jun-17
CCMT07C60001
Lodging
0.00
17,250,000
85,963
59
PA
5.77%
6-May-17
CCMT07C60001
Industrial
0.00
17,000,000
81,742
60
VA
5.82%
6-May-17
CCMT07C60001
Retail
0.00
17,000,000
82,450
61
CA
5.40%
6-May-17
CCMT07C60001
Mixed Use
0.00
16,950,000
76,275
62
TX
5.58%
1-Apr-17
CCMT07C60001
Retail
0.00
16,800,000
78,120
63
MD
5.56%
6-Apr-17
CCMT07C60001
Office
0.00
16,500,000
76,450
A
64
UT
5.65%
6-Apr-17
CCMT07C60002
Multifamily
0.00
16,000,000
75,367
65
MN
5.55%
1-Jun-17
CCMT07C60001
Retail
0.00
16,000,000
74,000
66
MN
5.71%
1-May-17
CCMT07C60001
Office
0.00
15,890,776
92,965
67
UT
5.61%
1-Jun-17
CCMT07C60001
Retail
0.00
15,650,000
73,164
68
CA
5.65%
6-Mar-17
CCMT07C60001
Retail
0.00
15,400,000
72,560
69
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 31 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
MD
5.68%
1-Apr-17
CCMT07C60001
Office
0.00
15,200,000
71,947
70
CA
5.45%
1-Jun-17
CCMT07C60001
Retail
0.00
15,100,000
68,579
B
71
FL
6.17%
6-Jun-17
CCMT07C60001
Lodging
0.00
14,979,639
91,945
72
WA
5.75%
6-Jul-17
CCMT07C60001
Retail
0.00
15,000,000
71,875
73
UT
5.71%
6-Feb-37
CCMT07C60001
Office
0.00
14,420,000
68,555
74
PA
5.53%
1-May-17
CCMT07C60001
Retail
0.00
14,300,000
65,899
75
CA
5.94%
1-Apr-14
CCMT07C60001
Retail
0.00
14,200,000
70,290
76
CA
5.41%
1-May-17
CCMT07C60001
Office
0.00
14,120,000
63,658
77
NJ
6.01%
1-Jul-17
CCMT07C60002 Manufactured Housing
0.00
14,100,000
70,618
78
FL
5.55%
1-Jun-17
CCMT07C60001
Lodging
0.00
14,000,000
64,750
B
79
AR
5.80%
1-May-17
CCMT07C60001
Office
0.00
13,650,000
65,975
80
MD
5.98%
6-Apr-17
CCMT07C60001
Retail
0.00
13,500,000
67,275
A
81
PA
5.77%
1-May-17
CCMT07C60001
Retail
0.00
13,500,000
64,913
82
OH
5.78%
6-Mar-17
CCMT07C60002
Multifamily
0.00
13,400,000
64,543
83
AZ
5.53%
1-May-17
CCMT07C60001
Multifamily
0.00
13,300,000
61,291
84
CA
5.79%
6-Apr-17
CCMT07C60001
Lodging
0.00
13,146,934
77,660
A
85
FL
5.88%
1-May-17
CCMT07C60001
Mixed Use
0.00
13,176,000
64,562
86
CA
5.56%
6-Apr-17
CCMT07C60001
Office
0.00
12,700,000
58,790
87
FL
5.99%
1-Jun-12
CCMT07C60001
Retail
0.00
12,700,000
63,394
88
CA
6.15%
1-Jun-17
CCMT07C60001
Mixed Use
0.00
12,700,000
65,088
89
UT
5.61%
1-Jun-17
CCMT07C60001
Retail
0.00
12,700,000
59,373
90
CA
5.82%
1-Jul-17
CCMT07C60001
Office
0.00
12,441,114
73,503
91
WA
5.89%
6-Mar-14
CCMT07C60001
Office
0.00
12,200,000
59,897
92
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 32 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
NC
5.79%
1-May-17
CCMT07C60001
Retail
0.00
12,080,000
58,286
93
NV
5.62%
1-Jun-17
CCMT07C60001
Office
0.00
12,000,000
56,200
94
TN
5.88%
1-Feb-17
CCMT07C60001
Office
0.00
12,000,000
58,820
95
NJ
5.86%
1-Jun-17
CCMT07C60001
Industrial
0.00
11,931,402
70,870
96
NV
5.71%
1-Jun-17
CCMT07C60001
Office
0.00
11,600,000
55,197
97
NJ
6.08%
6-Apr-22
CCMT07C60001
Retail
0.00
11,217,487
68,313
98
TN
5.81%
6-Jun-17
CCMT07C60001
Office
0.00
11,250,000
54,469
99
MI
5.70%
6-Jun-17
CCMT07C60001
Office
0.00
11,000,000
52,250
100
TX
5.76%
1-May-17
CCMT07C60001
Retail
0.00
11,000,000
52,800
101
CA
5.64%
6-Jun-17
CCMT07C60001
Office
0.00
10,934,032
63,426
102
VA
5.89%
6-May-17
CCMT07C60001
Lodging
0.00
10,927,864
65,175
A
103
PA
5.89%
6-Mar-17
CCMT07C60002
Multifamily
0.00
10,800,000
53,010
104
FL
5.48%
1-May-17
CCMT07C60001
Retail
0.00
10,800,000
49,320
B
105
CA
5.79%
6-May-17
CCMT07C60001
Office
0.00
10,677,908
63,008
106
NY
5.54%
6-Jun-17
CCMT07C60001
Retail
0.00
10,700,000
49,398
A
107
MD
5.63%
6-Feb-17
CCMT07C60001
Retail
0.00
10,700,000
50,201
108
CA
5.82%
6-Feb-17
CCMT07C60001
Retail
0.00
10,540,000
51,119
A
109
VA
5.82%
1-Jul-17
CCMT07C60001
Lodging
0.00
10,450,536
61,743
110
VA
5.56%
6-Apr-17
CCMT07C60001
Office
0.00
10,150,000
47,028
A
111
OH
5.98%
6-Jul-17
CCMT07C60001
Office
0.00
10,000,000
49,792
A
112
MA
5.46%
1-May-17
CCMT07C60001
Retail
0.00
10,000,000
45,500
113
CA
5.55%
1-Jun-17
CCMT07C60001
Retail
0.00
10,000,000
46,250
114
CA
5.62%
1-May-17
CCMT07C60001
Industrial
0.00
10,000,000
46,833
115
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 33 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
ME
5.67%
1-Jun-17
CCMT07C60001
Retail
0.00
10,000,000
47,250
116
MA
5.64%
6-Apr-17
CCMT07C60002
Multifamily
0.00
9,919,649
57,660
117
CT
6.03%
1-Jun-17
CCMT07C60001
Office
0.00
9,836,000
49,426
118
AL
5.63%
1-Apr-17
CCMT07C60002
Multifamily
0.00
9,800,000
45,978
119
NC
5.64%
1-May-12
CCMT07C60002
Multifamily
0.00
9,750,000
45,825
120
VA
5.56%
6-Apr-17
CCMT07C60001
Office
0.00
9,625,000
44,596
A
121
FL
5.75%
1-Apr-17
CCMT07C60001
Lodging
0.00
9,600,000
46,000
122
MA
5.87%
6-Mar-17
CCMT07C60001
Office
0.00
9,500,000
46,471
123
PA
5.99%
1-Jun-17
CCMT07C60001
Industrial
0.00
9,500,000
47,395
124
NV
5.77%
6-Jun-17
CCMT07C60001
Office
0.00
9,390,000
45,127
A
125
OK
5.84%
6-May-17
CCMT07C60001
Office
0.00
9,337,619
55,376
126
CA
5.78%
6-May-17
CCMT07C60001
Retail
0.00
9,200,000
44,313
127
NC
5.64%
6-Apr-17
CCMT07C60001
Retail
0.00
9,200,000
43,240
A
128
CT
5.46%
6-May-17
CCMT07C60001
Office
0.00
9,000,000
40,950
129
NY
5.49%
6-Mar-17
CCMT07C60001
Retail
0.00
9,000,000
41,138
130
MD
5.81%
6-May-17
CCMT07C60001
Other
0.00
9,000,000
43,538
131
SC
5.49%
6-Jun-17
CCMT07C60001
Retail
0.00
9,000,000
41,175
132
IN
5.64%
1-May-17
CCMT07C60001
Office
0.00
9,000,000
42,300
133
FL
5.80%
1-Jun-14
CCMT07C60002 Manufactured Housing
0.00
8,750,000
42,292
134
PA
5.77%
1-Jun-17
CCMT07C60001
Retail
0.00
8,700,000
41,833
135
MI
5.80%
1-Apr-17
CCMT07C60001
Retail
0.00
8,600,000
41,567
136
CA
5.60%
6-Feb-17
CCMT07C60002
Multifamily
0.00
8,509,592
49,349
137
CA
5.61%
6-Apr-17
CCMT07C60001
Office
0.00
8,500,000
39,738
138
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 34 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
WA
5.74%
1-May-17
CCMT07C60001
Office
0.00
8,500,000
40,658
139
MA
5.68%
1-Jun-17
CCMT07C60001
Office
0.00
8,500,000
40,233
A
140
OH
5.02%
1-May-12
CCMT07C60001
Retail
0.00
8,389,593
35,096
141
CT
5.55%
6-Apr-17
CCMT07C60001
Retail
0.00
8,370,000
38,676
A
142
NC
5.77%
6-Jun-17
CCMT07C60001
Lodging
0.00
8,251,609
48,542
A
143
GA
5.53%
1-Jun-12
CCMT07C60001
Industrial
0.00
8,250,000
38,005
144
NY
5.64%
6-May-17
CCMT07C60001
Retail
0.00
8,200,000
38,513
145
CA
5.90%
1-Jun-17
CCMT07C60001
Self Storage
0.00
8,153,000
40,086
146
WA
5.64%
6-Apr-17
CCMT07C60001
Retail
0.00
8,100,000
38,070
147
NJ
5.80%
6-Apr-12
CCMT07C60001
Lodging
0.00
8,100,000
39,150
148
MD
5.98%
6-Jun-17
CCMT07C60001
Retail
0.00
8,091,000
40,320
149
TX
5.23%
6-Mar-17
CCMT07C60002
Multifamily
0.00
8,070,000
35,138
150
VA
5.93%
6-Apr-17
CCMT07C60001
Lodging
0.00
8,005,278
51,817
151
PA
5.73%
6-Mar-17
CCMT07C60002
Multifamily
0.00
8,000,000
38,200
152
NH
5.73%
6-Jun-17
CCMT07C60001
Office
0.00
8,000,000
38,173
A
153
FL
5.88%
6-Jun-17
CCMT07C60001
Lodging
0.00
7,932,535
50,959
154
MA
5.49%
1-Jun-17
CCMT07C60001
Industrial
0.00
7,927,955
49,079
155
OH
5.75%
1-Jun-17
CCMT07C60001
Industrial
0.00
7,920,000
37,950
B
156
CA
5.66%
1-Jun-17
CCMT07C60001
Office
0.00
7,900,000
37,262
157
NJ
6.14%
6-Jun-17
CCMT07C60001
Lodging
0.00
7,835,000
40,063
158
NC
5.81%
1-Jun-17
CCMT07C60001
Lodging
0.00
7,794,689
46,051
A
159
DE
5.60%
1-Jun-17
CCMT07C60002
Multifamily
0.00
7,825,000
36,517
160
NV
5.65%
6-May-17
CCMT07C60001
Office
0.00
7,746,091
45,044
161
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 35 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
NC
5.73%
6-May-17
CCMT07C60001
Retail
0.00
7,663,000
36,559
162
NY
5.61%
1-Apr-17
CCMT07C60001
Office
0.00
7,600,000
35,530
163
AZ
5.65%
6-Jun-17
CCMT07C60001
Retail
0.00
7,560,000
35,595
164
CA
5.60%
6-Apr-17
CCMT07C60001
Retail
0.00
7,500,000
34,969
165
DE
5.65%
1-Jul-17
CCMT07C60001
Retail
0.00
7,450,000
35,077
166
WA
5.80%
6-Apr-17
CCMT07C60002 Manufactured Housing
0.00
7,400,000
35,779
A
167
GA
5.56%
1-May-17
CCMT07C60001
Office
0.00
7,400,000
34,287
168
CA
5.80%
6-Feb-17
CCMT07C60001
Office
0.00
7,350,000
35,525
169
CA
5.64%
1-Jun-17
CCMT07C60001
Industrial
0.00
7,250,000
34,075
170
CA
5.54%
6-May-17
CCMT07C60001
Multifamily
0.00
7,200,000
33,258
171
TX
5.47%
6-Mar-17
CCMT07C60001
Retail
0.00
7,200,000
32,820
172
NJ
6.21%
1-Jun-17
CCMT07C60001
Office
0.00
7,000,000
36,225
173
IL
5.69%
1-Dec-18
CCMT07C60001
Retail
0.00
6,907,931
48,906
174
VA
6.41%
6-Jul-17
CCMT07C60001
Lodging
0.00
6,821,828
42,870
A
175
VA
5.68%
1-Jun-17
CCMT07C60001
Lodging
0.00
6,691,116
42,180
176
GA
5.94%
6-Jun-17
CCMT07C60001
Office
0.00
6,695,000
33,151
177
SC
5.92%
1-Jun-17
CCMT07C60001
Office
0.00
6,680,000
32,955
178
CA
5.81%
1-May-17
CCMT07C60001
Retail
0.00
6,650,000
32,197
179
FL
6.00%
1-May-14
CCMT07C60001
Mixed Use
0.00
6,640,000
33,200
180
WI
5.84%
1-May-17
CCMT07C60002
Multifamily
0.00
6,635,000
32,290
B
181
MD
5.72%
6-Feb-17
CCMT07C60001
Retail
0.00
6,433,290
37,788
182
CA
6.00%
1-Jun-17
CCMT07C60001
Retail
0.00
6,351,000
31,755
183
TX
6.08%
1-Oct-16
CCMT07C60002
Multifamily
0.00
6,315,863
38,701
184
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 36 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
TX
5.52%
6-Apr-17
CCMT07C60001
Mixed Use
0.00
6,200,000
28,494
185
CO
5.75%
1-Jun-17
CCMT07C60002
Multifamily
0.00
6,200,000
29,708
186
AZ
5.90%
1-Jul-17
CCMT07C60001
Self Storage
0.00
6,168,332
36,757
187
CA
5.61%
1-May-17
CCMT07C60002 Manufactured Housing
0.00
6,150,000
28,751
188
NJ
5.96%
6-Feb-17
CCMT07C60001
Retail
0.00
6,060,252
36,535
189
OR
5.80%
6-Apr-17
CCMT07C60001
Retail
0.00
6,000,000
29,000
190
CT
6.03%
6-Feb-37
CCMT07C60001
Lodging
0.00
6,000,000
30,150
191
DC
5.54%
1-Jun-17
CCMT07C60001
Retail
0.00
6,000,000
27,700
192
MA
6.23%
1-Oct-12
CCMT07C60001
Lodging
0.00
6,000,000
31,150
193
UT
5.61%
1-Jun-17
CCMT07C60001
Retail
0.00
6,000,000
28,050
194
MS
5.87%
6-Jun-17
CCMT07C60001
Lodging
0.00
5,949,315
38,183
195
AZ
5.93%
1-May-17
CCMT07C60001
Retail
0.00
5,961,006
35,703
196
MD
5.90%
6-May-17
CCMT07C60001
Lodging
0.00
5,960,741
35,588
A
197
FL
5.67%
6-May-17
CCMT07C60001
Retail
0.00
5,958,677
34,710
A
198
IN
6.35%
1-Jul-17
CCMT07C60001
Retail
0.00
5,875,416
36,712
199
TX
6.17%
1-Jun-17
CCMT07C60001
Lodging
0.00
5,800,000
29,822
200
MI
5.79%
1-Jun-17
CCMT07C60001
Retail
0.00
5,760,000
27,792
201
IL
5.67%
1-May-12
CCMT07C60001
Industrial
0.00
5,750,000
27,169
202
IL
5.69%
1-May-17
CCMT07C60001
Industrial
0.00
5,650,000
26,790
203
NJ
5.73%
1-Jul-17
CCMT07C60001
Office
0.00
5,573,078
32,609
204
CA
5.79%
1-May-17
CCMT07C60001
Industrial
0.00
5,500,000
26,538
205
KY
5.87%
1-Jun-17
CCMT07C60002
Multifamily
0.00
5,350,000
26,170
206
UT
5.61%
1-Jun-17
CCMT07C60001
Retail
0.00
5,350,000
25,011
207
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 37 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
NJ
5.67%
1-Jul-17
CCMT07C60001
Office
0.00
5,350,000
25,279
208
AZ
5.85%
1-Jun-17
CCMT07C60001
Retail
0.00
5,300,000
25,838
209
SC
5.69%
1-May-17
CCMT07C60001
Lodging
0.00
5,235,646
37,148
210
KY
5.73%
1-May-17
CCMT07C60001
Office
0.00
5,263,980
30,862
211
FL
5.70%
6-Apr-17
CCMT07C60001
Retail
0.00
5,260,000
24,994
A
212
TX
5.88%
1-May-17
CCMT07C60001
Lodging
0.00
5,215,494
31,073
213
FL
5.72%
1-May-17
CCMT07C60001
Office
0.00
5,144,000
24,520
214
NY
5.86%
6-Mar-17
CCMT07C60001
Retail
0.00
5,084,540
32,733
215
KY
5.98%
1-Jun-17
CCMT07C60001
Lodging
0.00
5,071,607
30,512
216
NM
5.81%
6-Jun-17
CCMT07C60001
Industrial
0.00
5,000,000
24,208
217
FL
5.53%
1-May-17
CCMT07C60001
Lodging
0.00
5,000,000
23,042
B
218
WA
5.99%
1-May-17
CCMT07C60001
Retail
0.00
4,952,028
32,185
219
NY
6.05%
1-May-17
CCMT07C60002
Multifamily
0.00
4,900,000
24,704
220
VA
6.46%
1-Apr-17
CCMT07C60001
Office
0.00
4,900,000
26,378
B
221
MO
5.67%
6-Apr-17
CCMT07C60001
Retail
0.00
4,850,000
22,916
222
IA
5.83%
1-May-17
CCMT07C60002
Multifamily
0.00
4,800,000
23,320
223
NY
6.05%
1-May-17
CCMT07C60002
Multifamily
0.00
4,700,000
23,696
224
MD
5.53%
6-Jul-17
CCMT07C60001
Office
0.00
4,576,878
26,205
225
NC
5.80%
1-May-17
CCMT07C60001
Lodging
0.00
4,569,220
26,991
226
OR
5.63%
6-May-17
CCMT07C60001
Lodging
0.00
4,550,000
21,347
A
227
MN
5.80%
6-Apr-37
CCMT07C60001
Office
0.00
4,500,000
21,750
228
VA
5.61%
6-Jul-17
CCMT07C60001
Office
0.00
4,378,248
25,273
A
230
TX
6.35%
6-Jul-17
CCMT07C60001
Office
0.00
4,381,648
27,367
A
231
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 38 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
IN
5.69%
1-May-17
CCMT07C60001
Lodging
0.00
4,400,000
20,863
232
TN
5.99%
1-Jun-17
CCMT07C60002
Multifamily
0.00
4,375,558
26,352
B
233
NY
6.04%
1-May-17
CCMT07C60002
Multifamily
0.00
4,272,742
25,891
B
234
KS
5.79%
6-May-17
CCMT07C60001
Lodging
0.00
4,271,131
25,189
235
VA
5.50%
1-May-14
CCMT07C60001
Office
0.00
4,200,000
19,250
236
CA
5.71%
1-Jun-17
CCMT07C60001
Retail
0.00
4,100,000
19,509
237
NC
5.91%
1-Jun-17
CCMT07C60001
Retail
0.00
4,002,243
23,900
238
DE
5.87%
1-May-17
CCMT07C60001
Office
0.00
4,000,000
19,567
239
IL
6.07%
1-May-17
CCMT07C60001
Retail
0.00
3,962,154
25,943
240
DE
5.65%
1-Jul-17
CCMT07C60001
Mixed Use
0.00
3,900,000
18,363
241
OK
5.73%
1-Jul-17
CCMT07C60001
Retail
0.00
3,877,270
22,687
242
SC
5.84%
1-May-17
CCMT07C60001
Retail
0.00
3,874,136
22,983
243
TX
6.13%
6-Sep-16
CCMT07C60001
Retail
0.00
3,847,692
23,704
244
VA
5.83%
1-Apr-17
CCMT07C60002
Multifamily
0.00
2,302,110
13,657
245
VA
5.83%
1-Apr-17
CCMT07C60002
Multifamily
0.00
1,389,204
8,241
246
MA
5.72%
1-May-17
CCMT07C60001
Retail
0.00
3,700,000
17,637
247
MO
5.77%
1-Jun-17
CCMT07C60001
Office
0.00
3,700,000
17,791
A
248
NM
5.96%
1-Jun-17
CCMT07C60001
Mixed Use
0.00
3,700,000
18,377
249
SC
5.69%
1-May-17
CCMT07C60001
Lodging
0.00
3,623,693
25,711
250
MI
5.79%
6-Mar-17
CCMT07C60001
Mixed Use
0.00
3,618,286
21,393
A
251
DE
5.75%
1-Jul-17
CCMT07C60002 Manufactured Housing
0.00
3,600,000
17,250
252
TX
5.69%
6-Jun-17
CCMT07C60001
Retail
0.00
3,578,643
20,872
253
NC
5.67%
1-Jun-17
CCMT07C60001
Retail
0.00
3,520,000
16,632
254
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 39 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
VA
6.06%
1-May-17
CCMT07C60001
Retail
0.00
3,497,788
21,240
A
255
KY
5.81%
1-May-17
CCMT07C60001
Retail
0.00
3,476,633
20,559
256
TX
5.54%
1-May-17
CCMT07C60002
Multifamily
0.00
3,475,197
19,961
257
CA
5.84%
6-Apr-17
CCMT07C60001
Retail
0.00
3,400,000
16,552
A
258
FL
5.99%
1-May-17
CCMT07C60002 Manufactured Housing
0.00
3,400,000
16,972
259
MD
5.88%
1-Jun-17
CCMT07C60001
Retail
0.00
3,380,649
20,123
260
AL
5.86%
1-May-17
CCMT07C60001
Lodging
0.00
3,327,028
21,362
261
OR
5.70%
6-Apr-17
CCMT07C60001
Retail
0.00
3,300,000
15,675
A
262
MS
6.28%
1-Sep-11
CCMT07C60002
Multifamily
0.00
3,291,190
20,383
263
VA
5.93%
1-Jun-17
CCMT07C60002
Multifamily
0.00
3,231,705
19,339
264
PA
6.02%
1-May-17
CCMT07C60002 Manufactured Housing
0.00
3,169,686
19,167
265
TX
5.73%
6-Feb-17
CCMT07C60001
Retail
0.00
3,160,000
15,089
266
WA
5.90%
1-Apr-17
CCMT07C60001
Self Storage
0.00
3,100,000
15,242
267
MD
5.92%
6-May-17
CCMT07C60001
Lodging
0.00
3,057,041
19,746
A
268
IL
5.76%
1-May-17
CCMT07C60002
Multifamily
0.00
3,000,000
14,400
269
CA
5.77%
1-May-17
CCMT07C60001
Retail
0.00
2,800,000
13,463
270
AR
6.23%
1-May-17
CCMT07C60001
Self Storage
0.00
2,783,007
17,204
271
TX
6.81%
6-Jun-17
CCMT07C60001
Retail
0.00
2,687,571
17,620
A
272
MA
6.90%
6-Jun-17
CCMT07C60001
Mixed Use
0.00
2,588,285
17,124
A
273
PA
5.95%
1-May-17
CCMT07C60001
Retail
0.00
2,550,000
12,644
274
DE
5.75%
1-Jul-17
CCMT07C60002 Manufactured Housing
0.00
2,520,000
12,075
275
CA
5.60%
1-May-17
CCMT07C60001
Office
0.00
2,500,000
11,667
276
NJ
6.03%
1-Jun-17
CCMT07C60001
Office
0.00
2,500,000
12,563
277
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 40 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
FL
6.14%
1-May-17
CCMT07C60002 Manufactured Housing
0.00
2,484,510
15,215
278
CA
6.06%
1-May-17
CCMT07C60001
Retail
0.00
2,475,000
12,499
279
FL
6.30%
1-Aug-17
CCMT07C60001
Mixed Use
0.00
2,441,584
15,165
280
TX
5.76%
1-May-17
CCMT07C60001
Industrial
0.00
2,435,000
11,688
281
PA
5.91%
6-Apr-17
CCMT07C60001
Office
0.00
2,400,000
11,814
282
MO
5.80%
1-May-17
CCMT07C60001
Office
0.00
2,344,000
11,329
283
MO
5.65%
1-May-17
CCMT07C60001
Office
0.00
2,340,000
11,018
284
MO
5.90%
1-May-17
CCMT07C60001
Retail
0.00
2,300,000
11,308
285
CO
5.90%
1-Jun-17
CCMT07C60002
Multifamily
0.00
2,300,000
11,308
286
SC
5.91%
1-Jun-17
CCMT07C60001
Retail
0.00
2,286,996
13,657
287
FL
6.18%
1-May-12
CCMT07C60002 Manufactured Housing
0.00
2,285,880
14,057
288
PA
5.75%
1-May-17
CCMT07C60001
Industrial
0.00
2,276,999
14,469
289
PA
5.56%
1-May-17
CCMT07C60001
Retail
0.00
2,244,054
12,917
290
NJ
5.77%
11-Apr-16
CCMT07C60001
Retail
0.00
2,250,000
10,809
291
KY
5.89%
1-Jun-17
CCMT07C60002 Manufactured Housing
0.00
2,137,790
12,739
292
WI
5.79%
1-May-17
CCMT07C60001
Retail
0.00
2,110,749
12,455
293
MO
5.95%
1-Jun-17
CCMT07C60001
Retail
0.00
2,104,141
12,619
294
KY
6.76%
1-Apr-22
CCMT07C60001
Lodging
0.00
1,948,947
17,709
295
CA
6.15%
1-May-17
CCMT07C60001
Industrial
0.00
1,952,853
11,971
296
OH
5.95%
1-Jun-17
CCMT07C60002
Multifamily
0.00
1,889,352
11,330
A
297
TX
6.71%
6-Jun-17
CCMT07C60001
Retail
0.00
1,861,186
12,079
A
298
MO
5.65%
1-Jun-17
CCMT07C60001
Office
0.00
1,850,000
8,710
299
IL
5.77%
1-Jun-17
CCMT07C60001
Retail
0.00
1,820,000
8,751
300
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 41 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
WI
6.12%
1-May-17
CCMT07C60002 Manufactured Housing
0.00
1,788,796
10,931
301
NY
5.96%
1-Apr-17
CCMT07C60001
Retail
0.00
1,779,932
11,553
B
302
LA
6.25%
1-Jun-17
CCMT07C60001
Self Storage
0.00
1,710,986
10,590
303
TN
5.89%
1-Jun-17
CCMT07C60002 Manufactured Housing
0.00
1,710,232
10,191
304
FL
5.90%
1-Jun-17
CCMT07C60001
Self Storage
0.00
1,640,650
9,787
305
NH
5.78%
6-Apr-17
CCMT07C60001
Retail
0.00
1,520,000
7,321
A
306
NC
6.04%
1-Jun-17
CCMT07C60001
Industrial
0.00
1,491,760
9,032
307
CA
5.80%
1-May-17
CCMT07C60001
Office
0.00
1,489,963
8,801
B
308
MO
5.80%
1-May-17
CCMT07C60001
Office
0.00
1,450,000
7,008
309
NC
5.90%
1-May-17
CCMT07C60002 Manufactured Housing
0.00
1,440,512
8,600
A
310
MN
5.86%
1-May-17
CCMT07C60002
Multifamily
0.00
1,440,427
8,563
311
IN
5.72%
1-Jun-17
CCMT07C60002
Multifamily
0.00
1,416,601
8,289
312
AR
6.27%
1-May-17
CCMT07C60001
Self Storage
0.00
1,416,432
8,793
313
GA
5.87%
1-May-17
CCMT07C60001
Retail
0.00
1,415,000
6,922
314
NY
5.94%
1-May-17
CCMT07C60001
Retail
0.00
1,400,000
6,930
315
KY
6.20%
1-May-17
CCMT07C60001
Retail
0.00
1,240,373
7,644
316
NY
5.85%
1-Jul-17
CCMT07C60001
Office
0.00
1,194,385
7,079
317
PA
6.06%
1-May-17
CCMT07C60002 Manufactured Housing
0.00
1,093,059
6,638
318
FL
6.13%
1-Apr-17
CCMT07C60001
Retail
0.00
1,077,169
6,596
319
4,753,171,960
23,341,730
0
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 42 of 53
* 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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
AR
Amount
Current P&I
Advance
Page 43 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Specially Serviced (Part I) ~ Loan Detail (End of Period)
Disclosure
Control #
Servicing
Xfer Date
Balance
Maturity
Date
Remaining
Property
Type
Geo.
Location
NOI
DSCR
NOI
Date
Schedule
Actual
Life
Statement Date:
Loan
Status
Code(1)
Note Rate
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 44 of 53
(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
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)
Disclosure
Control #
Resolution
Strategy
Comments
Statement Date:
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 45 of 53
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Modified Loan Detail
Disclosure
Control #
Modification
Date
Cutoff
Maturity
Date
Modification
Description
Modified
Maturity
Date
Statement Date:
Ending
Principal
Balance
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 46 of 53
Modified Loan Detail includes loans whose terms, fees, penalties or payments have been waived or extended.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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:
9
150,795,000.00
0
0.00
Number of Loans:
155
Number of Loans:
0
0
0.00
0
Number of Loans:
Number of Loans:
0
0.00
0
Loans paid-off that did not experience Maturity Date extensions
Number of Loans:
Cutoff Principal Balance:
0
0.00
Page 47 of 53
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
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
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 48 of 53
* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
Bond/Collateral Realized Loss Reconciliation
Statement Date:
ABN AMRO Acct: 724923.1
Prospectus
ID
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
A
B
C
D
E
Cumulative
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
*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
A
B
C
D
E
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 49 of 53
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Defeased Loans
Statement Date:
Disclosure
Control #
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 50 of 53
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
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: 724923.1
Other
Revenue
Recovered
Type
(*)
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 51 of 53
(*) Legend: (1) Paid in Full, (2) Final Recovery Made, (3) Permitted Purchase (4) Final Recovery of REO, (5) Permitted purchase of REO
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Material Breaches and Material Document Defect Detail
Disclosure
Control #
Material Breach and Material Document Defect
Description
Material
Breach
Date
Statement Date:
Ending
Principal
Balance
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 52 of 53
Material breaches of pool asset representation or warranties or transaction covenants.
Citigroup Commercial Mortgage Securities Inc.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-07
12-Dec-07
13-Nov-07
11-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C6
ABN AMRO Acct: 724923.1
Event of Default
Statement Date:
Disclosure
Control #
12-Dec-2007 - 11:00 (DG97-DH46) (c) 2007 LaSalle Bank N.A.
Page 53 of 53