EX-99.1 2 db07c912.htm

Table of Contents

Certificate Payment Report

Certificate Factor Report

Cash Reconciliation

Cash Reconciliation - Group 1 and Group 2

Cash Reconciliation - 135 East 57th Street (NP)

Pool and Performance Detail

Pool and Performance Detail - Group 1 and Group 2

Pool and Performance Detail - 135 East 57th Street (NP)

Bond Interest Reconcilation

Bond Reconciliation Detail

SWAP Detail

Current Ratings

Performance History

Delinquency Detail

Payoff History

Stratification - Mortgage Balances/Rates

Stratification - Amortization Terms

Stratification - Property Types

Stratification - Geographic Distribution

Stratification - Financial Ratios and Other

Historical Loss Liquidation

Historical Bond/Collateral Realized Loss Reconciliation

Loan Level Detail

Specially Serviced Loan Detail

Specially Serviced Loan Comments

Appraisal Reduction Detail

Appraisal Reduction Comments

Modifications/Extensions Detail/Description

REO Historical Detail

Material Breaches and Document Defects

COMM 2007-C9

Commercial Mortgage Pass-Through Certificates

December 10, 2007 Distribution

Page 1 of 40

1761 E. St. Andrew Place
Santa Ana, CA 92705

Website:
https://tss.sfs.db.com/investpublic

Associated Files

Supplements
Pool Periodic
Bond Periodic
Loan Periodic
Loan Setup
Governing Documents
Annex A

Factor Information:

(800) 735-7777

Main Phone Number:

714-247-6000

Depositor

Deutsche Mortgage & Asset Receiving Corporation

Master Servicers

Capmark Finance, Inc.
KeyCorp Real Estate Capital Markets, Inc.

Special Servicer

LNR Partners, Inc.

Underwriters

Morgan Stanley & Co. Inc
Deutsche Bank Securities
Citigroup Global Markets Inc.
KeyBanc Capital Markets
Capmark Securities Inc.

Rating Agencies

Moody's Investors Service, Inc.
Standard & Poors Rating Service

Trustee

Wells Fargo Bank, National Association

Certificate Administrator

DB Trust Company Americas

Contacts

Dates

Prior Distribution Date

Distribution Count

Current Distribution Date

Next Distribution Date
Trust Collection Period

Record Date
Determination Date

Closing Date

Cutoff Date

Rated Final Payment Date

Initial Distribution Date

12/10/2007

11/13/2007

01/10/2008

11/30/2007

08/01/2007
08/14/2007
09/10/2007

12/10/2049

12/04/2007

11/07/2007

"Until this statement/report is filed with the Commision with Respect to the Trust pursuant to Section 15(d) of the Securities Exchange Act of 1934, as amended, the recipient hereof
shall be deemed to keep the information contained herein confidential and such information will not, without the prior consent for the Master Servicer or the Trustee, be disclosed by such
recipient of by its officers, directors, partners, employees, agents or representatives in any manner whatsover, in whole or in part."

Administrator

Michael Boyle
(714)247-6273
michael-l.boyle@db.com

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Certificate Payment Report

Beginning

Balance

Principal

Non-Prin Adj/

Loss/Accretion

Ending

Balance

Interest

Distributed

Excess/

Shortfall

Current

Original

Current

Original

Balance

Class

Class Type

CUSIP

Balance and Principal Components

Interest

Pass-Through Rate

Credit Support

A-1

20047RAA1

26,500,000.00

25,954,249.96

203,920.08

0.00

25,750,329.88

117,399.72

0.00

30.01%

5.428000% 5.428000%

30.00%

A-2

20047RAB9

160,400,000.00

0.00

160,400,000.00

776,737.00

0.00

30.01%

5.811000% 5.811000%

30.00%

A-3

20047RAC7

55,700,000.00

0.00

55,700,000.00

269,979.23

0.00

30.01%

5.816429% 6.010296%

30.00%

A-AB

20047RAD5

64,794,000.00

0.00

64,794,000.00

314,058.06

0.00

30.01%

5.816429% 6.010296%

30.00%

A-4

20047RAE3

1,454,915,000.00

0.00

1,454,915,000.00

7,052,007.66

0.00

30.01%

5.816429% 6.010296%

30.00%

A-1A

20047RAF0

257,556,000.00

257,477,682.83

29,499.37

0.00

257,448,183.46

1,248,000.46

0.00

30.01%

5.816429% 6.010296%

30.00%

SR/NTL

20047RBJ1

694,066,000.00

0.00

694,066,000.00

77,371.45

0.00

0.00%

0.133771% 0.321963%

0.00%

MEZ/SEQ

20047RAG8

103,553,000.00

0.00

103,553,000.00

487,562.04

0.00

20.01%

5.650000% 5.650000%

20.00%

AM-FL MEZ/SEQ

20047RAQ6

185,000,000.00

0.00

185,000,000.00

735,375.00

0.00

20.01%

5.300000% 5.882500%

20.00%

MEZ/SEQ

20047RAH6

50,000,000.00

0.00

50,000,000.00

235,416.67

0.00

13.25%

5.650000% 5.650000%

13.00%

AJ-FL

MEZ/SEQ

20047RBK8

144,773,000.00

0.00

144,773,000.00

580,901.66

0.00

13.25%

5.350000% 5.932500%

13.00%

MEZ/SEQ

20047RAJ2

32,462,000.00

0.00

32,462,000.00

157,344.09

0.00

12.13%

5.816429% 6.010296%

12.13%

MEZ/SEQ

20047RAK9

28,855,000.00

0.00

28,855,000.00

139,860.87

0.00

11.13%

5.816429% 6.010296%

11.13%

MEZ/SEQ

20047RAL7

32,462,000.00

0.00

32,462,000.00

157,344.09

0.00

10.00%

5.816429% 6.010296%

10.00%

MEZ/SEQ

20047RAM5

25,248,000.00

0.00

25,248,000.00

122,377.66

0.00

9.13%

5.816429% 6.010296%

9.13%

MEZ/SEQ

20047RAN3

21,642,000.00

0.00

21,642,000.00

104,899.29

0.00

8.38%

5.816429% 6.010296%

8.38%

SR/NTL

20047RAP8

2,885,522,796.00

2,884,898,729.63

0.00

2,884,665,310.18

52,592.29

0.00

0.00%

0.021876% 0.029078%

0.00%

MEZ/SEQ

20047RAR4

25,248,000.00

0.00

25,248,000.00

122,377.66

0.00

7.50%

5.816429% 6.010296%

7.50%

MEZ/SEQ

20047RAS2

36,069,000.00

0.00

36,069,000.00

174,827.30

0.00

6.25%

5.816429% 6.010296%

6.25%

MEZ/SEQ

20047RAT0

36,069,000.00

0.00

36,069,000.00

174,827.30

0.00

5.00%

5.816429% 6.010296%

5.00%

SUB

20047RAU7

32,462,000.00

0.00

32,462,000.00

157,344.09

0.00

3.88%

5.816429% 6.010296%

3.88%

SUB

20047RAV5

21,642,000.00

0.00

21,642,000.00

94,485.36

(0.01)

3.13%

5.239000% 5.239000%

3.13%

SUB

20047RAW3

14,427,000.00

0.00

14,427,000.00

62,985.88

0.00

2.63%

5.239000% 5.239000%

2.63%

SUB

20047RAX1

10,821,000.00

0.00

10,821,000.00

47,242.68

0.00

2.25%

5.239000% 5.239000%

2.25%

SUB

20047RAY9

7,214,000.00

0.00

7,214,000.00

31,495.12

0.00

2.00%

5.239000% 5.239000%

2.00%

SUB

20047RAZ6

10,821,000.00

0.00

10,821,000.00

47,242.68

0.00

1.63%

5.239000% 5.239000%

1.63%

SUB

20047RBA0

7,213,000.00

0.00

7,213,000.00

31,490.76

0.00

1.38%

5.239000% 5.239000%

1.38%

SUB

20047RBB8

39,676,796.00

0.00

39,676,796.00

171,671.12

(1,551.16)

0.00%

5.239000% 5.239000%

0.00%

20047RBF9

0.00

0.00%

0.000000% 0.000000%

0.00%

RES

20047RBG7

0.00

0.00%

0.000000% 0.000000%

0.00%

RES

20047RBH5

0.00

0.00%

0.000000% 0.000000%

0.00%

2,885,522,796.00

2,884,898,728.79

233,419.45

0.00

2,884,665,309.34 13,745,217.19

(1,551.17)

SubTotal

SubTotal P&I

13,978,636.64

Page 2 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Beginning

Balance

Principal

Non-Prin Adj/

Loss/Accretion

Ending

Balance

Interest

Distributed

Excess/

Shortfall

Current

Original

Current

Original

Balance

Class

Class Type

CUSIP

Balance and Principal Components

Interest

Pass-Through Rate

Credit Support

E57-1

20047RBC6

4,767,000.00

0.00

4,767,000.00

21,449.08

0.00

0.00%

5.399390% 5.579370%

0.00%

E57-2

20047RBD4

2,374,000.00

0.00

2,374,000.00

10,681.79

0.00

0.00%

5.399390% 5.579370%

0.00%

E57-3

20047RBE2

8,359,000.00

0.00

8,359,000.00

37,611.25

0.00

0.00%

5.399390% 5.579370%

0.00%

15,500,000.00

0.00

15,500,000.00

69,742.12

0.00

SubTotal

SubTotal P&I

69,742.12

2,901,022,796.00

2,900,398,728.79

233,419.45

0.00

2,900,165,309.34 13,814,959.31

(1,551.17)

Total

Total P&I

14,048,378.76

Page 3 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Certificate Factor Report

Class

Start
Date

Accrual

End

Date

Methodology

Cusip

Original

Balance

Balance Factors

Beginning

Balance

Interest

Distributed

Payment Factors

Principal

Distributed

Total

Distributed

Ending

Balance

A-1

20047RAA1

11/01/07

11/30/07

26,500,000.00

979.40565887

971.71056151

4.43017811

7.69509736

12.12527547

30/360

A-2

20047RAB9

11/01/07

11/30/07

160,400,000.00

1,000.00000000

4.84250000

0.00000000

4.84250000

30/360

A-3

20047RAC7

11/01/07

11/30/07

55,700,000.00

1,000.00000000

4.84702388

0.00000000

4.84702388

30/360

A-AB

20047RAD5

11/01/07

11/30/07

64,794,000.00

1,000.00000000

4.84702380

0.00000000

4.84702380

30/360

A-4

20047RAE3

11/01/07

11/30/07

1,454,915,000.00

1,000.00000000

4.84702382

0.00000000

4.84702382

30/360

A-1A

20047RAF0

11/01/07

11/30/07

257,556,000.00

999.69592178

999.58138603

4.84554994

0.11453575

4.96008569

30/360

20047RBJ1

11/01/07

11/30/07

694,066,000.00

1,000.00000000

0.11147564

0.00000000

0.11147564

30/360

20047RAG8

11/01/07

11/30/07

103,553,000.00

1,000.00000000

4.70833332

0.00000000

4.70833332

30/360

AM-FL

20047RAQ6

11/13/07

12/09/07

185,000,000.00

1,000.00000000

3.97500000

0.00000000

3.97500000

Act/360

20047RAH6

11/01/07

11/30/07

50,000,000.00

1,000.00000000

4.70833340

0.00000000

4.70833340

30/360

AJ-FL

20047RBK8

11/13/07

12/09/07

144,773,000.00

1,000.00000000

4.01249998

0.00000000

4.01249998

Act/360

20047RAJ2

11/01/07

11/30/07

32,462,000.00

1,000.00000000

4.84702390

0.00000000

4.84702390

30/360

20047RAK9

11/01/07

11/30/07

28,855,000.00

1,000.00000000

4.84702374

0.00000000

4.84702374

30/360

20047RAL7

11/01/07

11/30/07

32,462,000.00

1,000.00000000

4.84702390

0.00000000

4.84702390

30/360

20047RAM5

11/01/07

11/30/07

25,248,000.00

1,000.00000000

4.84702392

0.00000000

4.84702392

30/360

20047RAN3

11/01/07

11/30/07

21,642,000.00

1,000.00000000

4.84702384

0.00000000

4.84702384

30/360

20047RAP8

11/01/07

11/30/07

2,885,522,796.00

999.78372503

999.70283173

0.01822626

0.00000000

0.01822626

30/360

20047RAR4

11/01/07

11/30/07

25,248,000.00

1,000.00000000

4.84702392

0.00000000

4.84702392

30/360

20047RAS2

11/01/07

11/30/07

36,069,000.00

1,000.00000000

4.84702376

0.00000000

4.84702376

30/360

20047RAT0

11/01/07

11/30/07

36,069,000.00

1,000.00000000

4.84702376

0.00000000

4.84702376

30/360

20047RAU7

11/01/07

11/30/07

32,462,000.00

1,000.00000000

4.84702390

0.00000000

4.84702390

30/360

20047RAV5

11/01/07

11/30/07

21,642,000.00

1,000.00000000

4.36583310

0.00000000

4.36583310

30/360

20047RAW3

11/01/07

11/30/07

14,427,000.00

1,000.00000000

4.36583351

0.00000000

4.36583351

30/360

20047RAX1

11/01/07

11/30/07

10,821,000.00

1,000.00000000

4.36583310

0.00000000

4.36583310

30/360

20047RAY9

11/01/07

11/30/07

7,214,000.00

1,000.00000000

4.36583310

0.00000000

4.36583310

30/360

20047RAZ6

11/01/07

11/30/07

10,821,000.00

1,000.00000000

4.36583310

0.00000000

4.36583310

30/360

20047RBA0

11/01/07

11/30/07

7,213,000.00

1,000.00000000

4.36583391

0.00000000

4.36583391

30/360

20047RBB8

11/01/07

11/30/07

39,676,796.00

1,000.00000000

4.32673848

0.00000000

4.32673848

30/360

20047RBF9

11/01/07

11/30/07

0.00

0.00000000

30/360

20047RBG7

11/01/07

11/30/07

0.00

0.00000000

30/360

20047RBH5

11/01/07

11/30/07

0.00

0.00000000

30/360

Page 4 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Class

Start
Date

Accrual

End

Date

Methodology

Cusip

Original

Balance

Balance Factors

Beginning

Balance

Interest

Distributed

Payment Factors

Principal

Distributed

Total

Distributed

Ending

Balance

E57-1

20047RBC6

11/01/07

11/30/07

4,767,000.00

1,000.00000000

4.49949234

0.00000000

4.49949234

30/360

E57-2

20047RBD4

11/01/07

11/30/07

2,374,000.00

1,000.00000000

4.49949031

0.00000000

4.49949031

30/360

E57-3

20047RBE2

11/01/07

11/30/07

8,359,000.00

1,000.00000000

4.49949157

0.00000000

4.49949157

30/360

Page 5 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Cash Reconciliation

(1,551.14)

(12,557.07)

0.00

183,484.66

(1,474.38)

(80,085.35)

(1,474.38)

(483.41)

(990.97)

(80,085.35)

(67,528.28)

0.00

(236,404.55)

0.00

(23.36)

0.00

(1,527.78)

0.00

49,934.79

Servicer Fees/Expenses

Net PPIS

Servicer PPIS Cap

Delinquent Servicer Fees

14,048,378.76

0.00

(236,404.55)

14,286,257.69

14,134,474.73

233,419.45

(1,551.14)

0.00

14,287,808.83

14,054,389.38

0.00

2,366,668.51

11,767,806.22

233,419.45

Servicer Remittance Non-Adjusted

Adjustments

Trust

Principal

Trust Related Fees & Expenses

A. Scheduled Principal

A. Excess Amounts

Trustee Fee

Current Principal

Subsequent Recovery

Certificate Administrator Fee

Scheduled Maturity Payoff

Certificate Insurer

Advanced Principal

Gain-on-Sale

Trustee Strips

B Unscheduled Principal

Realized Loss

Trust Expense(s)

Voluntary

Additional Loss Claim

Post-Maturity

Liquidation

Net Excess/Shortfall

Trust Related Fees & Expenses

Curtailment
Repurchase/Substitution/DPO

Interest

Neg Am/Deferred

A. Excesses

Sister Agreements

Principal Non-Adjusted

Extension Interest (ARD)

Out-SWAP Payment

B. Shortfalls Amounts.

Collateral Administrator

Penalties/Yield Maintain/Exit

In-SWAP Payment

Default Interest

Prepay Interest Excess (PPIE)

In-Equity Payment

Interest

Interest Recovery

Out-Equity Payment

ASER Recovered

A. Scheduled Interest

Other Interest Proceeds

Interest Reserve Account

Current Interest

Deposit

Delinquent Interest

B. Shortfalls

Cumulative Deposit

Gross PPIS (Prepay Interest

Withdrawal

B Servicing Fees & Expenses

Deferred Interest

Current Servicer Fees

Modification Shortfall

Summary

Sub-Servicer

ASER Applied

Principal Adjusted

Servicer Fee Strips

Special Servicer Fees

Scheduled Interest

Other Fee Strips (incl. Insurer)

Workout Fees

Servicer Fee & Expense

Miscellaneous Fees

Liquidation Fees

Interest Shortfall Expense

Interest Non-Adjusted

Non-Recoveralble Advances

Servicer Wire

Interest on Prior Advances

Trustee Fee & Expense

Various Expenses

Sister Agreements

Other Interest Loss

Interest Reserve Account

Principal & Interest Non-Adjusted

Net Excess/Shortfall

Due to Certificates

Page 6 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Cash Reconciliation - Group 1 and Group 2

(12,557.07)

0.00

183,484.66

(1,551.14)

(1,466.50)

(79,697.85)

(1,466.50)

(480.83)

(985.67)

(79,697.85)

(67,140.78)

0.00

(236,404.55)

0.00

(23.36)

0.00

(1,527.78)

0.00

49,934.79

Servicer Fees/Expenses

Net PPIS

Servicer PPIS Cap

Delinquent Servicer Fees

13,978,636.64

0.00

(236,404.55)

14,216,507.69

14,064,337.23

233,419.45

(1,551.14)

0.00

14,218,058.83

13,984,639.38

0.00

2,366,668.51

11,697,668.72

233,419.45

Servicer Remittance Non-Adjusted

Adjustments

Trust

Principal

Trust Related Fees & Expenses

A. Scheduled Principal

A. Excess Amounts

Trustee Fee

Current Principal

Subsequent Recovery

Certificate Administrator Fee

Scheduled Maturity Payoff

Certificate Insurer

Advanced Principal

Gain-on-Sale

Trustee Strips

B Unscheduled Principal

Realized Loss

Trust Expense(s)

Voluntary

Additional Loss Claim

Post-Maturity

Liquidation

Net Excess/Shortfall

Trust Related Fees & Expenses

Curtailment
Repurchase/Substitution/DPO

Interest

Neg Am/Deferred

A. Excesses

Sister Agreements

Principal Non-Adjusted

Extension Interest (ARD)

Out-SWAP Payment

B. Shortfalls Amounts.

Collateral Administrator

Penalties/Yield Maintain/Exit

In-SWAP Payment

Default Interest

Prepay Interest Excess (PPIE)

In-Equity Payment

Interest

Interest Recovery

Out-Equity Payment

ASER Recovered

A. Scheduled Interest

Other Interest Proceeds

Interest Reserve Account

Current Interest

Deposit

Delinquent Interest

B. Shortfalls

Cumulative Deposit

Gross PPIS (Prepay Interest

Withdrawal

B Servicing Fees & Expenses

Deferred Interest

Current Servicer Fees

Modification Shortfall

Summary

Sub-Servicer

ASER Applied

Principal Adjusted

Servicer Fee Strips

Special Servicer Fees

Scheduled Interest

Other Fee Strips (incl. Insurer)

Workout Fees

Servicer Fee & Expense

Miscellaneous Fees

Liquidation Fees

Interest Shortfall Expense

Interest Non-Adjusted

Non-Recoveralble Advances

Servicer Wire

Interest on Prior Advances

Trustee Fee & Expense

Various Expenses

Sister Agreements

Other Interest Loss

Interest Reserve Account

Principal & Interest Non-Adjusted

Net Excess/Shortfall

Due to Certificates

Page 7 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Cash Reconciliation - 135 East 57th Street (NP)

0.00

(7.88)

(387.50)

(7.88)

(2.58)

(5.30)

(387.50)

0.00

Servicer Fees/Expenses

Net PPIS

Servicer PPIS Cap

Delinquent Servicer Fees

69,742.12

0.00

69,750.00

70,137.50

0.00

69,750.00

0.00

70,137.50

0.00

Servicer Remittance Non-Adjusted

Adjustments

Trust

Principal

Trust Related Fees & Expenses

A. Scheduled Principal

A. Excess Amounts

Trustee Fee

Current Principal

Subsequent Recovery

Certificate Administrator Fee

Scheduled Maturity Payoff

Certificate Insurer

Advanced Principal

Gain-on-Sale

Trustee Strips

B Unscheduled Principal

Realized Loss

Trust Expense(s)

Voluntary

Additional Loss Claim

Post-Maturity

Liquidation

Net Excess/Shortfall

Trust Related Fees & Expenses

Curtailment
Repurchase/Substitution/DPO

Interest

Neg Am/Deferred

A. Excesses

Sister Agreements

Principal Non-Adjusted

Extension Interest (ARD)

Out-SWAP Payment

B. Shortfalls Amounts.

Collateral Administrator

Penalties/Yield Maintain/Exit

In-SWAP Payment

Default Interest

Prepay Interest Excess (PPIE)

In-Equity Payment

Interest

Interest Recovery

Out-Equity Payment

ASER Recovered

A. Scheduled Interest

Other Interest Proceeds

Interest Reserve Account

Current Interest

Deposit

Delinquent Interest

B. Shortfalls

Cumulative Deposit

Gross PPIS (Prepay Interest

Withdrawal

B Servicing Fees & Expenses

Deferred Interest

Current Servicer Fees

Modification Shortfall

Summary

Sub-Servicer

ASER Applied

Principal Adjusted

Servicer Fee Strips

Special Servicer Fees

Scheduled Interest

Other Fee Strips (incl. Insurer)

Workout Fees

Servicer Fee & Expense

Miscellaneous Fees

Liquidation Fees

Interest Shortfall Expense

Interest Non-Adjusted

Non-Recoveralble Advances

Servicer Wire

Interest on Prior Advances

Trustee Fee & Expense

Various Expenses

Sister Agreements

Other Interest Loss

Interest Reserve Account

Principal & Interest Non-Adjusted

Net Excess/Shortfall

Due to Certificates

Page 8 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Pool and Performance Detail

Pool Detail

Amortizing/Balloon

Amt

WA Rates/Terms

Current

Cnt

IO/Amortizing/Balloon
IO/Balloon

Smallest Balance

Beginning Balance

Scheduled Principal

Voluntary Payoff

Scheduled Maturity Payoff
Post-Maturity Payoff

Net Liquidation/Disposition

Realized Loss
Curtailment

Repurchase/Substitution/DPO

Current

Negative Amortization/Deferred

Ending Balance

Scheduled Principal
Voluntary Payoff

Scheduled Maturity Payoff

Post-Maturity Payoff

Net Liquidation/Disposition

Realized Loss

Curtailment

Repurchase/Substitution/DPO

Cumulative

Negative Amortization/Deferred

Amt

Cnt

Amt

Cnt

WAC

LIBOR

WAMM

AWAM

Cutoff

Prior

Current

Performance Snapshot

30 Day

60 Day

90 Day Plus

Foreclosures

Current

3 Mo Avg

% Bal

REOs

Bankruptcies

Defeasances

Modifications

6 Mo Avg

12 Mo Avg

% Cnt

% Bal

% Cnt

% Bal

% Cnt

Current

Advance Summary

Cumulative

Interest

Liquidations

Prior Outstanding
Current Amount
Recovery (-)

Current Outstanding

Non-Recoverable

Principal

% Cnt

% Amt

Cnt

Appraisal Reduction Summary

Prior Cumulative ASER

Current ASER
Recovery (-)

Cumulative ASER

First ARA

Average ARA
Most Recent ARA

Largest Balance

(*) ARA

Appraisal Reduction Amount (*) ASER Appraisal Subordination

0.00

0.00
0.00

5.24250%

Average Balance

6.04289%

5.12185%

108.26

342.26

49,934.79

0.00

49,934.79

2,379,225.58

0.00

2,379,225.58

208,006,082.18
965,013,443.00

1,727,145,785.00

2,500,000.00

285,000,000.00

26,365,139.18

7.17%

33.27%
59.55%

21
58
31

2,900,398,729.63

19.09%
52.73%
28.18%

0.00
0.00
0.00

0.00

0.00
0.00

0.00

2,900,165,310.18

99.98%

0.01%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

99.97%

110

0
0

110

100.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

100.00%

0.00

0.04%

0.00%

6.04291%

5.84794%

4.66000%

30,443.23

1,142,540.36

0.00%
0.00%
0.00%

0.00%

0.00%
0.00%
0.00%

0.00%

0.00

(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

107.22
341.27

6.04286%

100.00% 100.00%

111.21
357.44

30,443.23

1,142,540.36

21 19.09%

5.61875%

233,419.45

857,486.66

Page 9 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Pool and Performance Detail - Group 1 and Group 2

Pool Detail

Amortizing/Balloon

Amt

WA Rates/Terms

Current

Cnt

IO/Amortizing/Balloon
IO/Balloon

Smallest Balance

Beginning Balance

Scheduled Principal

Voluntary Payoff

Scheduled Maturity Payoff
Post-Maturity Payoff

Net Liquidation/Disposition

Realized Loss
Curtailment

Repurchase/Substitution/DPO

Current

Negative Amortization/Deferred

Ending Balance

Scheduled Principal
Voluntary Payoff

Scheduled Maturity Payoff

Post-Maturity Payoff

Net Liquidation/Disposition

Realized Loss

Curtailment

Repurchase/Substitution/DPO

Cumulative

Negative Amortization/Deferred

Amt

Cnt

Amt

Cnt

WAC

LIBOR

WAMM

AWAM

Cutoff

Prior

Current

Performance Snapshot

30 Day

60 Day

90 Day Plus

Foreclosures

Current

3 Mo Avg

% Bal

REOs

Bankruptcies

Defeasances

Modifications

6 Mo Avg

12 Mo Avg

% Cnt

% Bal

% Cnt

% Bal

% Cnt

Current

Advance Summary

Cumulative

Interest

Liquidations

Prior Outstanding
Current Amount
Recovery (-)

Current Outstanding

Non-Recoverable

Principal

% Cnt

% Amt

Cnt

Appraisal Reduction Summary

Prior Cumulative ASER

Current ASER
Recovery (-)

Cumulative ASER

First ARA

Average ARA
Most Recent ARA

Largest Balance

(*) ARA

Appraisal Reduction Amount (*) ASER Appraisal Subordination

0.00

0.00
0.00

5.24250%

Average Balance

6.04521%

5.12188%

108.19

342.26

49,934.79

0.00

49,934.79

2,379,225.58

0.00

2,379,225.58

208,006,082.18
949,513,443.00

1,727,145,785.00

2,500,000.00

285,000,000.00

26,365,139.18

7.21%

32.92%
59.87%

21
57
31

2,884,898,729.63

19.27%
52.29%
28.44%

0.00
0.00
0.00

0.00

0.00
0.00

0.00

2,884,665,310.18

99.98%

0.01%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

99.97%

109

0
0

109

100.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

100.00%

0.00

0.04%

0.00%

6.04523%

5.85019%

4.66000%

30,443.23

1,142,540.36

0.00%
0.00%
0.00%

0.00%

0.00%
0.00%
0.00%

0.00%

0.00

(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

107.19
341.27

6.04520%

100.00% 100.00%

111.18
357.40

5.61875%

30,443.23

1,142,540.36

21 19.09%

233,419.45

857,486.66

Page 10 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Pool and Performance Detail - 135 East 57th Street (NP)

Pool Detail

Amortizing/Balloon

Amt

WA Rates/Terms

Current

Cnt

IO/Amortizing/Balloon
IO/Balloon

Smallest Balance

Beginning Balance

Scheduled Principal

Voluntary Payoff

Scheduled Maturity Payoff
Post-Maturity Payoff

Net Liquidation/Disposition

Realized Loss
Curtailment

Repurchase/Substitution/DPO

Current

Negative Amortization/Deferred

Ending Balance

Scheduled Principal
Voluntary Payoff

Scheduled Maturity Payoff

Post-Maturity Payoff

Net Liquidation/Disposition

Realized Loss

Curtailment

Repurchase/Substitution/DPO

Cumulative

Negative Amortization/Deferred

Amt

Cnt

Amt

Cnt

WAC

LIBOR

WAMM

AWAM

Cutoff

Prior

Current

Performance Snapshot

30 Day

60 Day

90 Day Plus

Foreclosures

Current

3 Mo Avg

% Bal

REOs

Bankruptcies

Defeasances

Modifications

6 Mo Avg

12 Mo Avg

% Cnt

% Bal

% Cnt

% Bal

% Cnt

Current

Advance Summary

Cumulative

Interest

Liquidations

Prior Outstanding
Current Amount
Recovery (-)

Current Outstanding

Non-Recoverable

Principal

% Cnt

% Amt

Cnt

Appraisal Reduction Summary

Prior Cumulative ASER

Current ASER
Recovery (-)

Cumulative ASER

First ARA

Average ARA
Most Recent ARA

Largest Balance

(*) ARA

Appraisal Reduction Amount (*) ASER Appraisal Subordination

0.00

0.00
0.00

5.24250%

Average Balance

5.61100%

5.12188%

113.00

342.26

0.00

15,500,000.00

2,500,000.00

285,000,000.00

26,365,139.18

15,500,000.00

0.00

0.00
0.00
0.00

0.00

0.00
0.00

0.00

15,500,000.00

100.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

100.00%

0
0

100.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

100.00%

0.00

0.00%

5.61100%

5.43000%

4.66000%

0.00

0
0

0.00%
0.00%
0.00%

0.00%

0.00%
0.00%
0.00%

0.00%

0.00

(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

112.00

0.00

5.61100%

100.00% 100.00%

116.00

0.00

5.61875%

0.00%

Page 11 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Bond Interest Reconcilation

Pass-Through

Rate

Outstanding

Shortfall

Distributed

Interest

Current

Deductions

Current

Additions

Current

Accrued

Prior

Shortfall

Days

Class

Prior Due

Curr Due

Method

Beginning

Balance

Distributable

Interest

Accrual

A-1

11/01/07

11/30/07

F-30/360

25,954,249.96

5.428000%

117,399.72

0.00

A-2

11/01/07

11/30/07

F-30/360

160,400,000.00

5.811000%

776,737.00

0.00

0.01

0.00

A-3

11/01/07

11/30/07

F-30/360

55,700,000.00

5.816429%

269,979.23

0.00

A-AB

11/01/07

11/30/07

F-30/360

64,794,000.00

5.816429%

314,058.06

0.00

A-4

11/01/07

11/30/07

F-30/360

1,454,915,000.00

5.816429%

7,052,007.66

0.00

A-1A

11/01/07

11/30/07

F-30/360

257,477,682.83

5.816429%

1,248,000.46

0.00

11/01/07

11/30/07

F-30/360

694,066,000.00

0.133771%

77,371.45

0.00

11/01/07

11/30/07

F-30/360

103,553,000.00

5.650000%

487,562.04

0.00

AM-FL

11/13/07

12/09/07

A-Act/360

185,000,000.00

5.300000%

735,375.00

0.00

11/01/07

11/30/07

F-30/360

50,000,000.00

5.650000%

235,416.67

0.00

AJ-FL

11/13/07

12/09/07

A-Act/360

144,773,000.00

5.350000%

580,901.66

0.00

11/01/07

11/30/07

F-30/360

32,462,000.00

5.816429%

157,344.09

0.00

11/01/07

11/30/07

F-30/360

28,855,000.00

5.816429%

139,860.87

0.00

11/01/07

11/30/07

F-30/360

32,462,000.00

5.816429%

157,344.09

0.00

11/01/07

11/30/07

F-30/360

25,248,000.00

5.816429%

122,377.66

0.00

11/01/07

11/30/07

F-30/360

21,642,000.00

5.816429%

104,899.29

0.00

11/01/07

11/30/07

F-30/360

2,884,898,729.63

0.021876%

52,592.29

0.00

11/01/07

11/30/07

F-30/360

25,248,000.00

5.816429%

122,377.66

0.00

11/01/07

11/30/07

F-30/360

36,069,000.00

5.816429%

174,827.30

0.00

11/01/07

11/30/07

F-30/360

36,069,000.00

5.816429%

174,827.30

0.00

11/01/07

11/30/07

F-30/360

32,462,000.00

5.816429%

157,344.09

0.00

11/01/07

11/30/07

F-30/360

21,642,000.00

5.239000%

94,485.37

94,485.36

0.00

11/01/07

11/30/07

F-30/360

14,427,000.00

5.239000%

62,985.88

0.00

11/01/07

11/30/07

F-30/360

10,821,000.00

5.239000%

47,242.68

0.00

11/01/07

11/30/07

F-30/360

7,214,000.00

5.239000%

31,495.12

0.00

11/01/07

11/30/07

F-30/360

10,821,000.00

5.239000%

47,242.68

0.00

11/01/07

11/30/07

F-30/360

7,213,000.00

5.239000%

31,490.76

0.00

11/01/07

11/30/07

F-30/360

39,676,796.00

5.239000%

173,222.28

171,671.12

0.00

2,801.19

1,250.03

11/01/07

11/30/07

F-30/360

0.00

0.000000%

0.00

11/01/07

11/30/07

F-30/360

0.00

0.000000%

0.00

11/01/07

11/30/07

F-30/360

0.00

0.000000%

0.00

6,463,863,458.42

13,746,768.36

13,745,217.19

SubTotal

2,801.20

Page 12 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Pass-Through

Rate

Outstanding

Shortfall

Distributed

Interest

Current

Deductions

Current

Additions

Current

Accrued

Prior

Shortfall

Days

Class

Prior Due

Curr Due

Method

Beginning

Balance

Distributable

Interest

Accrual

E57-1

11/01/07

11/30/07

F-30/360

4,767,000.00

5.399390%

21,449.08

0.00

E57-2

11/01/07

11/30/07

F-30/360

2,374,000.00

5.399390%

10,681.79

0.00

E57-3

11/01/07

11/30/07

F-30/360

8,359,000.00

5.399390%

37,611.25

0.00

15,500,000.00

69,742.12

SubTotal

0.00

6,479,363,458.42

13,816,510.48

13,814,959.31

Total

2,801.20

Page 13 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Bond Reconciliation Detail

Interest Loss

Expense

Interest on Prior

Loss

PPY, PPYYM,

Exit Fees

Deferred

Accretion

Net

PPIS

Interest

Adjustment

Interest on Prior

Shortfall

Cumulative

Loss

Current

Loss

Unscheduled

Scheduled

Class

Principal Components

Interest Additions

Interest Deductions

A-1

0.00

203,920.08

0.00

A-2

0.00

A-3

0.00

A-AB

0.00

A-4

0.00

A-1A

0.00

29,499.37

0.00

AM-FL

0.00

AJ-FL

0.00

233,419.45

0.00

SubTotal

Page 14 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Interest Loss

Expense

Interest on Prior

Loss

PPY, PPYYM,

Exit Fees

Deferred

Accretion

Net

PPIS

Interest

Adjustment

Interest on Prior

Shortfall

Cumulative

Loss

Current

Loss

Unscheduled

Scheduled

Class

Principal Components

Interest Additions

Interest Deductions

E57-1

0.00

E57-2

0.00

E57-3

0.00

SubTotal

233,419.45

0.00

Total

Page 15 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

SWAP Detail

Current Period

LIBOR

Current

LIBOR/Accrual

LIBOR Reset Date

Begin Date

Day Count

Inflow/(Outflow)

Class (es)

Original Balance

Inflow/(Outflow)

Beginning Balance

Index

Spread

Rate

Accrual

Interest Amount

End Date

Next Period

Inflow/(Outflow)

Class (es)

Original Balance

Inflow/(Outflow)

Beginning Balance

Index

Spread

Rate

Accrual

Interest Amount

4.66000%

5.24250%

11/08/2007

12/06/2007

11/13/2007

12/10/2007

01/10/2008

AM-FL

AM-FX

AJ-FL

AJ-FX

185,000,000.00

144,773,000.00

185,000,000.00
185,000,000.00

144,773,000.00
144,773,000.00

27
30

735,375.00

871,041.67

580,901.66
681,639.54

AM-FL
AM-FX

AJ-FL
AJ-FX

185,000,000.00

144,773,000.00
144,773,000.00

185,000,000.00

144,773,000.00
144,773,000.00

937,114.93
871,041.67

739,578.90
681,639.54

4.66000000%

0.64000000%

5.30000000%

5.65000000%

4.66000000%

0.69000000%

5.35000000%
5.65000000%

5.88250000%

5.24250000%

5.65000000%

5.24250000%

0.64000000%

5.93250000%

Net Swap due to Swap Counterparty - Inflow/(Outflow)

Net Swap due to Certificate Administrator - Inflow/(Outflow)

(135,666.67)

(100,737.88)

(236,404.55)

66,073.26

57,939.36

124,012.62

0.69000000%

5.65000000%

Page 16 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Current Ratings

Closing Ratings

CUSIP

Class

Fitch

Moody's

S & P

Fitch

Moody's

S & P

Class

Type

DBRS

New Rating Date Change

New Rating

Date Change

Updated Ratings (1)

A-1

20047RAA1

Aaa

AAA

A-2

20047RAB9

Aaa

AAA

A-3

20047RAC7

Aaa

AAA

A-AB

20047RAD5

Aaa

AAA

A-4

20047RAE3

Aaa

AAA

A-1A

20047RAF0

Aaa

AAA

SR/NTL

20047RBJ1

Aaa

AAA

MEZ/SEQ

20047RAG8

Aaa

AAA

AM-FL

MEZ/SEQ

20047RAQ6

Aaa

AAA

MEZ/SEQ

20047RAH6

Aaa

AAA

AJ-FL

MEZ/SEQ

20047RBK8

Aaa

AAA

MEZ/SEQ

20047RAJ2

Aa1

AA+

MEZ/SEQ

20047RAK9

Aa2

MEZ/SEQ

20047RAL7

Aa3

AA-

MEZ/SEQ

20047RAM5

A+

MEZ/SEQ

20047RAN3

SR/NTL

20047RAP8

Aaa

AAA

MEZ/SEQ

20047RAR4

A-

MEZ/SEQ

20047RAS2

Baa1

BBB+

MEZ/SEQ

20047RAT0

Baa2

BBB

SUB

20047RAU7

Baa3

BBB-

SUB

20047RAV5

Ba1

BB+

SUB

20047RAW3

Ba2

SUB

20047RAX1

Ba3

BB-

SUB

20047RAY9

B+

SUB

20047RAZ6

SUB

20047RBA0

B-

SUB

20047RBB8

20047RBF9

RES

20047RBG7

RES

20047RBH5

Contact Information

Fitch, Inc.
One State Street Plaza
New York, New York, 10004
(212) 908-0500

Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300

Standard & Poor's Rating Service
55 Water Street
New York, New York 10041
(212) 438-2430

DBRS Limited
181 University Avenue, Suite 700
Toronto, ON M5H 3M7
1-416-593-5577

Legend

Class not rated at issuance

Data not available

(1) These ratings are not a recommendation to buy, sell or hold these notes. Ratings may be changed or withdrawn at any time by each assigning rating agency.
These ratings do not address the possibility that, as a result of principal prepayments or losses, the yield on your notes may be lower than anticipated.

Changed ratings provided on this report are baed on information provided by the applicable rating agency via electronic transmission and captured during the processing window.
Deutsche Bank does not hold hitself responsible for any update that may have occured outside the window during which the data was captured.

Page 17 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Closing Ratings

CUSIP

Class

Fitch

Moody's

S & P

Fitch

Moody's

S & P

Class

Type

DBRS

New Rating Date Change

New Rating

Date Change

Updated Ratings (1)

E57-1

20047RBC6

A-

E57-2

20047RBD4

BBB

E57-3

20047RBE2

BB+

Contact Information

Fitch, Inc.
One State Street Plaza
New York, New York, 10004
(212) 908-0500

Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300

Standard & Poor's Rating Service
55 Water Street
New York, New York 10041
(212) 438-2430

DBRS Limited
181 University Avenue, Suite 700
Toronto, ON M5H 3M7
1-416-593-5577

Legend

Class not rated at issuance

Data not available

Page 18 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Performance History

Delinquency Categories (excludes REO/Foreclosures)

Dist Date
Dist Cnt

Unique Events

Bal

Cnt

Foreclosure

Bal

30 Day

Cnt

Bal

60 Day

Cnt

Bal

90 Day

Cnt

Bal

REO

Cnt

Bal

Bankruptcy

Cnt

Bal

Specially Serviced

Cnt

Bal

Modification

Cnt

Bal

Defeasance

Cnt

Impaired Loans

12/10/2007
No. 4

0.00

0.00%

0.00

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
No. 3

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

1 20,000,000.00

0.91%

0.69%

10/10/2007
No. 2

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

9/10/2007
No. 1

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

Page 19 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Delinquency Detail

P&I Advances

Non-Advancing

Tracking

Status/Resolution w Relevant Dates

Loan Description

Investor
No.

PTD

Interest

Prior Outstanding

Current Outstanding

Principal

Interest

Principal

ASER

Non-

Recoverable

Mo (s)
Delinq

Mo (s)

Reco

Loan

Status

Resoln

Strategy

SS Tran

Date

ARA
Date

FC/REO

Date

Prop

Type DSCR LTV

11/01/2007

1.37 0.76

0.00

501,266.67

0.00

11/01/2007

1.83 0.30

0.00

342,816.67

0.00

11/01/2007

1.20 0.61

154,612.50

0.00

309,225.00

0.00

11/05/2007

1.16 0.72

151,162.50

0.00

302,325.00

0.00

11/05/2007

1.15 0.73

145,043.50

0.00

290,087.00

0.00

11/01/2007

1.20 0.71

123,004.64

0.00

245,677.91 34,672.34

11/01/2007

1.30 0.71

0.00

108,500.00

0.00

10/23/2007

11/01/2007

1.08 0.80

0.00

91,646.67

0.00

11/01/2007

1.35 0.58

0.00

99,195.62

0.00

11/01/2007

1.15 0.75

70,099.17

0.00

140,198.34

0.00

11/01/2007

1.13 0.78

80,281.67

0.00

160,563.34

0.00

11/01/2007

1.15 0.78

0.00

69,116.67

0.00

11/01/2007

1.36 0.80

0.00

67,783.33

0.00

11/01/2007

1.34 0.79

50,006.67

0.00

48,339.78

0.00

11/01/2007

1.17 0.80

0.00

45,758.33

0.00

11/01/2007

1.37 0.73

39,428.33

0.00

38,114.05

0.00

11/01/2007

1.15 0.78

0.00

37,378.87 8,466.96

11/11/2007

1.37 0.79

36,618.75

0.00

35,398.12

0.00

11/01/2007

1.23 0.78

34,139.17

0.00

33,001.20

0.00

11/11/2007

1.65 0.80

29,673.00

0.00

28,683.90

0.00

11/01/2007

1.17 0.73

0.00

26,740.63

0.00

11/01/2007

1.35 0.75

0.00

22,586.67

0.00

11/01/2007

1.22 0.78

0.00

22,711.95 4,011.34

11/01/2007

104

1.31 0.80

14,800.00

0.00

29,600.00

0.00

11/01/2007

106

1.38 0.56

15,211.39

0.00

30,396.36 2,784.15

Totals

Resolution Strategy Code

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

DPO

REO

Resolved

Pending Return

to Master Servicer

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

Other or TBD

Loan Status Code

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

90 Days Delinquent

Matured Balloon

Foreclosure

REO

Property Type Code

Multi-Family

Retail

Health Care

Industrial

WH Warehouse
MH Mobile Home Park

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

944,081.29

0.00

3,127,112.08 49,934.79

Page 20 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Payoff History

Payoff Amount

Cnt

Amount

Liquidation

Interest Additions/Deductions

Remaining Term

Var

Life

Amort

Cnt

Liquidation

Realized Loss

Net Liquidation

Type Penalty(1)

PPIS

Other

Date

Maturity (2)

Dist Cnt

Dist Date

Total

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 21 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Stratification - Mortgage Balances/Rates

Current

Original

Distribution of Principal Balances - All Groups

Summation

Weighted Average

Summation

Weighted Average

Cnt

Balance

Term

Rate

DSCR

LTV

OCC

Balances

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Balances

0.01 - 1,999,999.99

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00% 0.00

0.00

0.00%

2,000,000.00 - 3,999,999.99

0.66 95.65%

34,237,492.81

1.18%

107.82

111.81

1.49

6.03%

1.18%

34,295,640.51

6.03% 1.53

0.65 95.66%

4,000,000.00 - 5,999,999.99

0.74 90.88%

72,370,053.77

2.50%

103.06

107.08

1.29

5.96%

2.50%

72,481,628.20

5.96% 1.32

0.74 90.99%

6,000,000.00 - 7,999,999.99

0.67 96.89%

84,366,485.97

2.91%

99.21

103.22

1.28

5.89%

2.91%

84,441,502.78

5.89% 1.41

0.70 97.30%

8,000,000.00 - 9,999,999.99

0.73 83.23%

87,867,523.31

3.03%

105.23

109.23

1.31

5.91%

3.03%

87,936,171.24

5.91% 1.33

0.73 83.05%

10,000,000.00 - 14,999,999.99

0.74 93.11%

212,087,402.04

7.31%

97.86

101.86

1.28

5.88%

7.31%

212,127,623.81

5.88% 1.28

0.74 92.95%

15,000,000.00 - 19,999,999.99

0.64 90.80%

202,865,000.00

6.99%

109.86

113.86

1.32

6.01%

6.99%

202,865,000.00

6.01% 1.37

0.66 90.18%

20,000,000.00 - 24,999,999.99

0.74 76.08%

241,431,779.95

8.32%

113.54

117.45

1.36

6.05%

8.33%

241,684,398.54

6.05% 1.36

0.74 77.92%

25,000,000.00 - 49,999,999.99

0.74 94.04%

324,435,237.33 11.19%

108.20

112.21

1.18

5.92%

11.19%

324,686,496.76

5.92% 1.26

0.74 94.34%

50,000,000.00 - 74,999,999.99

0.38 78.71%

186,500,000.00

6.43%

90.09

94.09

1.74

5.74%

6.43%

186,500,000.00

5.74% 1.73

0.38 78.71%

75,000,000.00 - 99,999,999.99

0.14 100.00%

89,754,335.00

3.09%

117.00

120.00

1.60

6.38%

3.09%

89,754,335.00

6.38% 1.60

0.14 100.00%

100,000,000.00 - 149,999,999.99

0.72 93.44%

338,000,000.00 11.65%

94.47

98.47

1.42

5.63%

11.65%

338,000,000.00

5.63% 1.46

0.72 92.70%

150,000,000.00 - 199,999,999.99

0.49 86.08%

310,000,000.00 10.69%

114.00

118.00

1.44

5.86%

10.69%

310,000,000.00

5.86% 1.93

0.49 77.31%

200,000,000.00 - 299,999,999.99

0.28 98.48%

716,250,000.00 24.70%

114.71

118.71

1.45

5.71%

24.69%

716,250,000.00

5.71% 1.45

0.28 98.48%

300,000,000.00 - plus

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00% 0.00

0.00

0.00%

Total

110

2,900,165,310.18

2,901,022,796.84

110

Average
Minimum

Maximum

26,365,139.18

107.26 5.85% 1.47

0.55 91.32%

26,372,934.52

111.22

5.85% 1.40

0.55 90.44%

285,000,000.00

117.00

5.43%
6.76% 3.45

1.05 100.00%

285,000,000.00

120.00

54.00

6.76% 3.45 0.85 100.00%

2,500,000.00

50.00

0.14

0.05 0.00%

2,500,000.00

5.43% 1.02 0.05

0.00%

Current

Original

Distribution of Mortgage Rates - All Groups

Summation

Weighted Average

Summation

Weighted Average

Cnt

Balance

Term

Rate

DSCR

LTV

OCC

Mortgage Rates

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Mortgage Rates

4.500% - 4.749%

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00% 0.00

0.00

0.00%

4.750% - 4.999%

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00% 0.00

0.00

0.00%

5.000% - 5.249%

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00% 0.00

0.00

0.00%

5.250% - 5.499%

0.28 74.10%

97,800,000.00

3.37%

107.29

111.29

1.48

5.43%

3.37%

97,800,000.00

5.43% 1.52

0.28 74.10%

5.500% - 5.749%

0.54 91.36%

1,006,466,434.90 34.70%

111.81

115.81

1.41

5.60%

34.70%

1,006,632,855.81

5.60% 1.43

0.54 91.25%

5.750% - 5.999%

0.54 96.04%

1,029,640,101.13 35.50%

102.47

106.48

1.37

5.81%

35.50%

1,029,960,280.72

5.81% 1.36

0.55 95.69%

6.000% - 6.499%

0.58 88.76%

695,445,330.48 23.98%

108.08

111.92

1.42

6.25%

23.98%

695,745,326.15

6.25% 1.69

0.58 85.12%

6.500% - 6.999%

0.68 71.11%

70,813,443.67

2.44%

103.96

107.96

1.31

6.53%

2.44%

70,884,334.16

6.53% 1.31

0.68 77.29%

7.000% - plus

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00% 0.00

0.00

0.00%

Total

110

2,900,165,310.18

2,901,022,796.84

110

Page 22 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Stratification - Amortization Terms

Current

Original

Amortization terms of the Mortgage Pool - All Groups

Summation

Weighted Average

Summation

Weighted Average

Amortizing/Balloon

Cnt

Balance

Term

Rate

DSCR LTV

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

0 - 29

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

30 - 59

0.51 71.80%

3,330,194.35

1.60%

55.00

59.00

1.36

6.76%

1.60%

3,346,334.03

6.76%

1.36

0.51 71.80%

60 - 119

0.74 89.84%

204,675,887.83 98.40%

114.16

118.16

1.26

6.02%

98.40%

205,517,234.81

6.02%

1.25

0.74 89.95%

120 - 179

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

180 - Plus

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

Total

208,006,082.18

208,863,568.84

Average
Minimum

Maximum

9,905,051.53

113.22 6.03% 1.26

0.73 89.55%

9,945,884.23

117.22

6.03% 1.26

0.73 89.66%

40,034,470.32

115.00

5.51%
6.76% 1.43

0.79 100.00%

40,170,093.29

119.00

59.00

6.76% 1.42 0.79 100.00%

2,764,212.52

55.00

1.10

0.45 49.20%

2,774,788.02

5.51% 1.10 0.51 49.20%

Current

Original

Summation

Weighted Average

Summation

Weighted Average

Interest Only/Amortizing/Balloon

Cnt

Balance

Term

Rate

DSCR LTV

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

0 - 29

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

30 - 59

0.64 78.30%

53,350,000.00

5.53%

53.59

57.59

1.17

5.94%

5.53%

53,350,000.00

5.94%

1.17

0.64 77.70%

60 - 119

0.67 86.78%

911,663,443.00 94.47%

111.80

115.70

1.28

5.88%

92.40%

891,663,443.00

5.89%

1.33

0.68 87.28%

120 - 179

0.72 91.77%

0.00

0.00%

0.00

120.00

1.20

6.22%

2.07%

20,000,000.00

0.00%

0.00

0.00 0.00%

180 - Plus

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

Total

965,013,443.00

Average
Minimum

Maximum

16,638,162.81

108.58 5.89% 1.32

0.67 86.42%

16,638,162.81

112.58

5.89% 1.27

0.68 86.75%

113,000,000.00

116.00

5.43%
6.56% 1.88

1.05 100.00%

113,000,000.00

120.00

56.00

6.56% 1.77 0.82 100.00%

3,200,000.00

52.00

0.14

0.05 0.00%

3,200,000.00

5.43% 1.02 0.05

0.00%

Current

Original

Summation

Weighted Average

Summation

Weighted Average

Interest Only/Balloon

Cnt

Balance

Term

Rate

DSCR LTV

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

0 - 29

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

30 - 59

0.62 92.35%

225,325,000.00 13.05%

51.09

55.09

1.51

5.92%

13.05%

225,325,000.00

5.92%

1.53

0.62 91.54%

60 - 119

0.44 94.26%

1,501,820,785.00 86.95%

114.00

117.76

1.47

5.74%

80.46%

1,389,666,450.00

5.78%

1.59

0.43 92.75%

120 - 179

0.27 98.37%

0.00

0.00%

0.00

120.00

1.55

6.37%

6.49%

112,154,335.00

0.00%

0.00

0.00 0.00%

180 - Plus

0.00 0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00 0.00%

Total

1,727,145,785.00

Average
Minimum

Maximum

55,714,380.16

105.80 5.80% 1.58

0.45 94.27%

55,714,380.16

109.73

5.80% 1.48

0.45 92.59%

285,000,000.00

117.00

5.44%
6.47% 3.45

0.85 100.00%

285,000,000.00

120.00

54.00

6.47% 3.45 0.85 100.00%

2,500,000.00

50.00

1.10

0.14 0.00%

2,500,000.00

5.44% 1.10 0.14

0.00%

Page 23 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Stratification - Property Types

Distribution Of Property Types- Current Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Property Types

Golf Course

17,250,000.00

0.59%

113.00

5.96%

1.63 0.61

100.00%

Industrial

84,164,443.00

2.90%

102.34

5.75%

1.44 0.73

96.15%

Land

23,500,000.00

0.81%

115.00

6.36%

1.10 0.85

100.00%

Lodging

413,611,571.70

14.26%

110.77

6.06%

1.91 0.66

68.28%

Multifamily

268,149,052.52

9.25%

85.77

5.93%

1.42 0.64

92.62%

Mobile Home Park

4,400,000.00

0.15%

51.00

6.16%

1.35 0.75

0.00%

Mixed Use

24,090,336.22

0.83%

113.85

6.31%

1.22 0.71

93.32%

Office

1,143,365,794.33

39.42%

113.48

5.75%

1.40 0.47

95.65%

Other

89,754,335.00

3.09%

117.00

6.38%

1.60 0.14

100.00%

Retail

826,039,777.41

28.48%

103.04

5.77%

1.38 0.58

91.87%

Self Storage

5,840,000.00

0.20%

110.00

5.85%

1.14 0.80

95.43%

Total

110

2,900,165,310.18

Distribution Of Property Types- Closing Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Property Types

Golf Course

17,250,000.00

0.59%

117.00

5.96%

1.63

0.61

100.00%

Industrial

84,164,443.00

2.90%

106.34

5.75%

1.44

0.73

96.15%

Land

23,500,000.00

0.81%

119.00

6.36%

1.10

0.85

100.00%

Lodging

413,828,412.15

14.26%

114.77

6.06%

1.54

0.66

74.12%

Multifamily

268,256,869.06

9.25%

89.78

5.93%

1.40

0.64

92.74%

Mobile Home Park

4,400,000.00

0.15%

55.00

6.16%

1.35

0.75

0.00%

Mixed Use

24,119,882.22

0.83%

117.85

6.31%

1.22

0.62

93.33%

Office

1,143,617,053.76

39.42%

117.46

5.75%

1.38

0.47

95.64%

Other

89,754,335.00

3.09%

120.00

6.38%

1.60

0.14

100.00%

Retail

826,291,801.65

28.48%

107.04

5.77%

1.33

0.58

92.03%

Self Storage

5,840,000.00

0.20%

114.00

5.85%

1.14

0.80

95.43%

Total

110

2,901,022,796.84

Average
Minimum

Maximum

26,365,139.18

107.26 5.85%

1.47

0.55 91.32%

26,372,934.52

111.22

5.85%

1.40

0.55

90.44%

285,000,000.00

117.00

5.43%
6.76%

3.45 1.05

100.00%

285,000,000.00

120.00

54.00

6.76% 3.45

0.85 100.00%

2,500,000.00

50.00

0.14 0.05

0.00%

2,500,000.00

5.43%

1.02

0.05

0.00%

Page 24 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Stratification - Geographic Distribution

Distribution by Geographic Location - Current Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Geographic

Alabama

29,532,937.80 1.02%

114.00

5.90%

1.28

0.77

96.11%

Arizona

21,200,000.00 0.73%

114.00

6.06%

1.30

0.72

99.51%

California

89,457,304.83 3.08%

106.19

6.16%

1.12

0.65

86.86%

Colorado

42,395,558.99 1.46%

115.00

6.27%

1.27

0.65

94.66%

Delaware

22,000,000.00 0.76%

75.00

5.99%

1.45

0.73

100.00%

Florida

226,934,470.32 7.82%

112.19

6.10%

2.15

0.67

60.45%

Georgia

11,552,966.35 0.40%

111.48

5.91%

1.20

0.73

97.69%

Illinois

6,956,891.06 0.24%

111.00

5.66%

1.21

0.75

91.41%

Indiana

8,750,000.00 0.30%

114.00

5.62%

1.17

0.81

52.38%

Kansas

20,660,769.83 0.71%

90.84

5.54%

1.26

0.79

94.42%

Louisiana

16,625,000.00 0.57%

110.00

5.84%

1.77

0.60

80.59%

Massachusetts

49,725,000.00 1.71%

96.93

5.62%

1.63

0.70

83.52%

Maryland

174,500,000.00 6.02%

90.27

6.21%

1.58

0.58

92.47%

Maine

3,200,000.00 0.11%

114.00

5.70%

1.64

0.68

92.97%

Michigan

11,900,000.00 0.41%

113.69

5.88%

1.64

0.79

99.04%

Missouri

2,984,490.59 0.10%

114.00

6.31%

1.43

0.75

100.00%

North Carolina

40,471,468.03 1.40%

70.82

5.82%

1.27

0.79

95.09%

New Mexico

31,400,000.00 1.08%

116.71

6.30%

1.34

0.79

88.92%

Nevada

151,750,000.00 5.23%

57.99

5.86%

1.36

0.71

91.12%

New York

604,375,000.00 20.84%

111.55

5.72%

1.35

0.31

95.44%

Ohio

19,300,000.00 0.67%

112.71

5.59%

1.60

0.78

94.85%

Oklahoma

3,600,000.00 0.12%

115.00

5.66%

1.28

0.78

100.00%

Oregon

64,180,000.00 2.21%

114.30

6.01%

1.22

0.74

85.56%

Pennsylvania

37,830,000.00 1.30%

114.26

5.91%

1.21

0.75

91.06%

South Carolina

50,000,000.00 1.72%

112.00

5.65%

1.86

0.68

79.79%

Texas

213,497,324.01 7.36%

114.37

5.68%

1.34

0.75

91.86%

Utah

4,950,328.67 0.17%

110.00

5.88%

1.31

0.73

100.00%

Virginia

282,135,425.31 9.73%

113.34

5.85%

1.56

0.53

90.00%

Vermont

8,000,000.00 0.28%

78.00

5.64%

1.47

0.78

70.71%

Washington

45,056,146.39 1.55%

110.34

6.20%

1.22

0.75

91.25%

Various

605,244,228.00 20.87%

114.45

5.74%

1.46

0.44

96.85%

Total

110

2,900,165,310.18

Distribution by Geographic Location - Closing Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Geographic

Alabama

29,651,547.28

1.02%

118.00

5.90% 1.28

0.77

96.11%

Arizona

21,200,000.00

0.73%

118.00

6.06% 1.20

0.72

99.51%

California

89,481,879.94

3.08%

110.19

6.16% 1.23

0.63

86.77%

Colorado

42,525,076.45

1.47%

119.00

6.27% 1.27

0.65

94.67%

Delaware

22,000,000.00

0.76%

79.00

5.99% 1.34

0.73 100.00%

Florida

227,070,093.29

7.83%

116.19

6.10% 1.47

0.67

72.46%

Georgia

11,574,557.53

0.40%

115.49

5.91% 1.21

0.73

97.69%

Illinois

6,976,520.24

0.24%

115.00

5.66% 1.30

0.75

89.37%

Indiana

8,750,000.00

0.30%

118.00

5.62% 1.17

0.81

52.38%

Kansas

20,691,925.10

0.71%

94.87

5.54% 1.26

0.79

94.42%

Louisiana

16,625,000.00

0.57%

114.00

5.84% 1.77

0.60

92.50%

Massachusetts

49,725,000.00

1.71%

100.93

5.62% 1.59

0.70

83.45%

Maryland

174,500,000.00

6.02%

94.27

6.21% 1.40

0.58

91.90%

Maine

3,200,000.00

0.11%

118.00

5.70% 1.49

0.68

92.97%

Michigan

11,900,000.00

0.41%

117.69

5.88% 1.39

0.79

97.60%

Missouri

2,994,883.06

0.10%

118.00

6.31% 1.34

0.75 100.00%

North Carolina

40,485,884.73

1.40%

74.84

5.82% 1.23

0.79

95.88%

New Mexico

31,400,000.00

1.08%

120.00

6.30% 1.34

0.79

88.92%

Nevada

151,750,000.00

5.23%

61.99

5.86% 1.36

0.71

92.33%

New York

604,375,000.00

20.83%

115.55

5.72% 1.34

0.31

95.41%

Ohio

19,300,000.00

0.67%

116.71

5.59% 1.46

0.78

95.07%

Oklahoma

3,600,000.00

0.12%

119.00

5.66% 1.28

0.78 100.00%

Oregon

64,180,000.00

2.21%

118.30

6.01% 1.22

0.74

85.56%

Pennsylvania

37,830,000.00

1.30%

118.26

5.91% 1.17

0.75

91.06%

South Carolina

50,000,000.00

1.72%

116.00

5.65% 1.86

0.68

79.79%

Texas

213,612,960.47

7.36%

118.37

5.68% 1.26

0.72

92.18%

Utah

4,969,828.60

0.17%

114.00

5.88% 1.31

0.73 100.00%

Virginia

282,295,904.31

9.73%

117.34

5.85% 1.56

0.53

88.20%

Vermont

8,000,000.00

0.28%

82.00

5.64% 1.47

0.78

72.76%

Washington

45,112,507.84

1.56%

114.32

6.20% 1.21

0.75

91.23%

Various

605,244,228.00

20.86%

118.30

5.74% 1.46

0.44

96.85%

Total

110

2,901,022,796.84

Page 25 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Stratification - Financial Ratios and Other

Distribution of Loan Seasoning

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

0 - 23

110

2,900,165,310.18

100.00%

107.26

5.85%

1.47 0.55

90.44%

24 - 59

0.00

0.00%

0.00

0.00%

0.00 0.00

0.00%

60 - 89

0.00

0.00%

0.00

0.00%

0.00 0.00

0.00%

90 - 119

0.00

0.00%

0.00

0.00%

0.00 0.00

0.00%

120 - plus

0.00

0.00%

0.00

0.00%

0.00 0.00

0.00%

Total

110

2,900,165,310.18

Distribution of Debt Service Coverage Ratios (DSCRs)- Most Recent

Summation

Weighted Average

OCC

LTV

Rate

Term

Balance

Cnt

Ratios

0.0100 - 1.1999

399,028,065.23

13.76%

110.80 5.97%

0.77 89.67%

1.2000 - 1.3999

1,117,050,627.21

38.52%

103.04 5.85%

0.55 93.75%

1.4000 - 1.5999

676,727,282.74

23.33%

112.07 5.65%

0.47 90.21%

1.6000 - 1.7999

380,159,335.00

13.11%

114.00 5.92%

0.43 97.81%

1.8000 - 1.9999

146,700,000.00

5.06%

84.28 5.88%

0.50 84.79%

2.0000 - 2.1999

0.00

0.00%

0.00 0.00%

2.2000 - plus

180,500,000.00

6.22%

111.92 6.10%

0.62 61.58%

Total

110

2,900,165,310.18

Average
Minimum

Maximum

26,365,139.18

107.26 5.85%

1.47 0.55

90.44%

285,000,000.00

117.00

5.43%
6.76%

3.45 1.05

100.00%

2,500,000.00

50.00

0.14 0.05

0.00%

Max DSCR

3.45

0.14

Min DSCR

Distribution of Maturity Dates

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Year

2012

282,005,194.35

9.72%

51.61

5.93%

1.46 0.62

88.69%

2014

57,300,000.00

1.98%

76.40

5.72%

1.41 0.78

85.61%

2016

3,500,000.00

0.12%

107.00

5.72%

1.52 0.70

97.65%

2017

2,557,360,115.83

88.18%

114.08

5.84%

1.47 0.54

90.73%

Total

110

2,900,165,310.18

Distribution of Loan-to-values (LTVs)

Summation

Weighted Average

DSCR OCC

Rate

Term

Balance

Cnt

Ratios

0.0100 - 0.4999

1,127,239,342.55

38.87%

110.06 5.77%

95.82%

1.48

0.5000 - 0.5999

55,985,194.35

1.93%

111.26 6.31%

94.97%

1.50

0.6000 - 0.6999

602,440,290.36

20.77%

109.65 5.90%

79.06%

1.74

0.7000 - 0.7999

893,190,482.92

30.80%

102.26 5.87%

93.56%

1.34

0.8000 - 0.8999

202,670,000.00

6.99%

104.88 5.93%

78.41%

1.24

0.9000 - 0.9999

0.00

0.00%

0.00 0.00%

0.00%

0.00

1.0000 - plus

18,640,000.00

0.64%

113.00 5.90%

100.00%

1.08

Total

110

2,900,165,310.18

Max LTV

Min LTV

1.05

0.05

Distribution by Amortization Type

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Amortization Type

Amortizing Balloon

208,006,082.18

7.17%

113.22

6.03%

1.26 0.73

89.66%

Interest Only/Balloon

1,727,145,785.00

59.55%

105.80

5.80%

1.58 0.45

92.59%

Interest Only/Amortizing/Balloon

965,013,443.00

33.27%

108.58

5.89%

1.32 0.68

86.75%

Total

110

2,900,165,310.18

Distribution of Occupancy Percentages

Summation

Weighted Average

DSCR

LTV

Rate

Term

Balance

Cnt

Percentages

1% - 50%

45,991,220.96

1.59%

106.64 5.75%

0.77

1.28

50% - 60%

178,694,204.35

6.16%

114.00 6.06%

0.65

2.40

60% - 70%

69,500,000.00

2.40%

77.60 6.04%

0.67

1.30

70% - 80%

195,896,146.39

6.75%

110.40 5.78%

0.48

1.56

80% - 90%

264,419,617.57

9.12%

96.36 5.94%

0.62

1.42

90% - plus

2,145,664,120.91

73.98%

108.72 5.82%

0.53

1.40

Total

110

2,900,165,310.18

Max Occ

Min Occ

100.00

0.00

Page 26 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Historical Loss Liquidation

Begin Bal

Liquidation Components (time of resolution)

Investor
No.

Loss to Trust

Loss

Type

Subsequent Adjustments

Most Recent

Appraisal

Liquidation

Sales Price

Liquidation

Proceeds

Liquidation

Expense

Net Liquidation

Proceeds

Adjustment

Date

Adjustment

Amount

Minor Adjustment

Adjusted Loss

Cumulative

Period

Page 27 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Historical Bond/Collateral Realized Loss Reconciliation

Liquidation Summary

Investor
No.

Cash Adjustment

Cash

Recovery (10)

Curr Certificate
Writedown Adj.

Period

Certificate Level

Prior Certificate

Writedown (3)

OC, Credit

Support (4)

Shortfalls/

Excesses (5)

Modification,

ARA Adjs (6)

Subseq Claims

Recoveries (8)

Curr Certificate

Writedown (9)

Beginning

Balance (1)

Aggregate

Loss (2)

Loan Status Code

6 Modification Adjustments/Appraisal Reduction Adjustments
7 Additional (Recoveries) Expenses applied to Realized Losses
8 Realized Loss Applied to Certificates to Date ((3) -(4) - (5) - (6) + (7))
9 Recoveries of Realized Losses Paid as Cash
10 Recoveries/Realized Losses applied to Certificate Interest

1 Current Scheduled Beginning Balance of the Loan at Liquidation
2 Aggregate Realized Loss on Loans
3 Prior Realized Loss Applied to Certificates
4 Amounts covered by Overcollaterization and other Credit Supports
5 Interest (Shortages)/Excesses applied to Realized Losses
Note: In the initial period, the Realized Loss Applied to certificates to Date will equal Aggregate Realized Loss on Loans ( - (4) - (5) -(6) +(7)) versus ( (3) - (4) - (5) -(6) +(7))

Page 28 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Loan Level Detail

Principal Components

Begin Bal

Current P&I

Principal

Ending Bal

Interest

Rate

Accrual

Interest

PTD

Status

Investor
No.

Static

Prop

Type State

Amort

Type

Cutoff

Maturity

Code

Financial

Most Recent

Cutoff

DSCR

LTV

OCC

DSCR

LTV

OCC

285,000,000.00

0.00

285,000,000.00

1,370,612.50

1.31

0.22800

1.31

0.22800

5.77%

Act/360

12/1/2007

7/1/2017

100.00%

221,250,000.00

0.00

221,250,000.00

1,032,500.00

Var

1.49

0.15850

1.49

0.15850

5.60%

Act/360

12/5/2007

7/5/2017

96.41%

210,000,000.00

0.00

210,000,000.00

1,008,000.00

1.60

0.47619

1.60

0.47619

5.76%

Act/360

12/1/2007

6/1/2017

98.60%

160,000,000.00

0.00

160,000,000.00

812,420.00

2.53

0.63341

1.59

0.63341

6.09%

Act/360

12/1/2007

6/1/2017

57.00%

74.00%

150,000,000.00

0.00

150,000,000.00

701,937.50

1.28

0.33708

1.28

0.33708

5.62%

Act/360

12/1/2007

6/1/2017

98.97%

122,000,000.00

0.00

122,000,000.00

562,216.67

Var

1.58

0.70329

1.58

0.70329

5.53%

Act/360

12/1/2007

5/1/2017

90.86%

113,000,000.00

0.00

113,000,000.00

522,907.50

1.42

0.69232

1.29

0.69232

5.55%

Act/360

12/1/2007

7/1/2017

90.49%

91.09%

103,000,000.00

0.00

103,000,000.00

1,002,533.34

1.37

0.76296

1.37

0.76296

5.84%

Act/360

11/1/2007

2/1/2012

97.30%

99.08%

89,754,335.00

0.00

89,754,335.00

477,418.27

Var

1.60

0.14250

1.60

0.14250

6.38%

Act/360

12/1/2007

9/1/2017

100.00%

69,500,000.00

0.00

69,500,000.00

314,487.50

1.55

0.23966

1.56

0.23966

5.43%

Act/360

12/1/2007

4/1/2017

71.37%

44,500,000.00

0.00

44,500,000.00

235,850.00

1.57

0.73554

1.04

0.73554

6.36%

Act/360

12/1/2007

7/1/2017

99.00%

96.78%

23,500,000.00

0.00

23,500,000.00

124,550.00

1.10

0.85299

1.10

0.85299

6.36%

Act/360

12/1/2007

7/1/2017

100.00%

67,000,000.00

0.00

67,000,000.00

685,633.34

1.83

0.29554

1.83

0.29554

6.14%

Act/360

11/1/2007

3/1/2012

85.51%

50,000,000.00

0.00

50,000,000.00

235,416.67

1.86

0.68213

1.86

0.68213

5.65%

Act/360

12/1/2007

4/1/2017

79.79%

40,072,205.27

37,734.95

40,034,470.32

213,718.43

1.10

0.76256

1.10

0.76457

6.40%

Act/360

12/1/2007

7/1/2017

100.00%

33,850,000.00

0.00

33,850,000.00

159,659.17

Var

1.37

0.79330

1.37

0.79330

5.66%

Act/360

12/1/2007

4/1/2017

100.00%

32,439,443.00

0.00

32,439,443.00

156,520.31

Var

1.26

0.79314

1.26

0.79314

5.79%

Act/360

12/1/2007

5/1/2017

100.00%

31,500,000.00

0.00

31,500,000.00

309,225.00

1.20

0.60694

1.20

0.60694

5.89%

Act/360

11/1/2007

6/1/2012

66.07%

31,275,000.00

0.00

31,275,000.00

302,325.00

Var

1.16

0.71600

1.16

0.71600

5.80%

Act/360

11/5/2007

6/5/2017

100.00%

30,009,000.00

0.00

30,009,000.00

290,087.00

Var

1.15

0.72767

1.15

0.72767

5.80%

Act/360

11/5/2007

6/5/2017

100.00%

28,000,000.00

0.00

28,000,000.00

137,200.00

1.13

0.80000

1.13

0.80000

5.88%

Act/360

12/1/2007

6/1/2017

89.32%

27,858,563.41

31,239.40

27,827,324.01

127,917.24

1.34

0.69050

1.34

0.67431

5.51%

Act/360

12/1/2007

6/1/2017

100.00%

25,000,000.00

0.00

25,000,000.00

119,458.33

1.14

0.77160

1.14

0.77160

5.73%

Act/360

12/1/2007

7/1/2017

83.10%

23,975,231.33

69,344.68

23,940,558.99

245,346.54

1.20

0.70413

1.20

0.70706

6.14%

Act/360

11/1/2007

7/1/2017

97.05%

23,500,000.00

0.00

23,500,000.00

127,291.67

1.39

0.66761

1.39

0.66761

6.50%

Act/360

12/1/2007

1/1/2017

68.80%

50.52%

23,000,000.00

0.00

23,000,000.00

107,141.67

1.81

0.64607

1.81

0.64607

5.59%

Act/360

12/1/2007

4/1/2017

89.61%

22,400,000.00

0.00

22,400,000.00

118,160.00

1.37

0.80000

1.37

0.80000

6.33%

Act/360

12/1/2007

9/1/2017

91.82%

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

Resolution Strategy Code

DPO

REO

Resolved

Pending Return

to Master Servicer

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

Other or TBD

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

90 Days Delinquent

Matured Balloon

Foreclosure

REO

Loan Status Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Property Type Code

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Page 29 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Principal Components

Begin Bal

Current P&I

Principal

Ending Bal

Interest

Rate

Accrual

Interest

PTD

Status

Investor
No.

Static

Prop

Type State

Amort

Type

Cutoff

Maturity

Code

Financial

Most Recent

Cutoff

DSCR

LTV

OCC

DSCR

LTV

OCC

22,000,000.00

0.00

22,000,000.00

103,950.00

Var

1.37

0.79566

1.37

0.79566

5.67%

Act/360

12/1/2007

7/1/2017

100.00%

21,223,918.27

32,697.31

21,191,220.96

101,980.93

1.35

0.74355

1.35

0.74686

5.77%

Act/360

12/1/2007

6/1/2017

49.20%

21,000,000.00

0.00

21,000,000.00

101,850.00

1.63

0.62687

1.63

0.62687

5.82%

Act/360

12/1/2007

4/1/2017

92.73%

92.04%

20,500,000.00

0.00

20,500,000.00

105,575.00

1.22

0.82495

1.22

0.81690

6.18%

Act/360

12/1/2007

6/1/2017

82.82%

20,400,000.00

0.00

20,400,000.00

96,050.00

1.19

0.80000

1.19

0.80000

5.65%

Act/360

12/1/2007

3/1/2017

20,000,000.00

0.00

20,000,000.00

217,000.00

1.30

0.70671

1.30

0.70671

6.51%

Act/360

11/1/2007

7/1/2017

75.82%

18,640,000.00

0.00

18,640,000.00

183,293.34

1.08

1.04719

1.08

0.80000

5.90%

Act/360

11/1/2007

5/1/2017

100.00%

18,455,000.00

0.00

18,455,000.00

198,391.24

1.35

0.57672

1.35

0.57672

6.45%

Act/360

11/1/2007

7/1/2017

91.56%

18,000,000.00

0.00

18,000,000.00

89,700.00

1.40

0.75000

1.27

0.75000

5.98%

Act/360

12/1/2007

3/1/2014

100.00%

18,000,000.00

0.00

18,000,000.00

92,250.00

1.30

0.70588

1.20

0.70588

6.15%

Act/360

12/1/2007

6/1/2017

100.00%

17,500,000.00

0.00

17,500,000.00

88,229.17

1.57

0.66288

1.57

0.66288

6.05%

Act/360

12/1/2007

2/1/2017

82.44%

78.30%

17,415,000.00

0.00

17,415,000.00

92,444.63

1.25

0.60260

1.25

0.60260

6.37%

Act/360

12/1/2007

7/1/2017

70.63%

17,250,000.00

0.00

17,250,000.00

85,675.00

1.63

0.60633

1.63

0.60633

5.96%

Act/360

12/1/2007

5/1/2017

100.00%

16,625,000.00

0.00

16,625,000.00

80,908.33

1.77

0.60455

1.77

0.60455

5.84%

Act/360

12/1/2007

2/1/2017

80.59%

92.50%

15,250,000.00

0.00

15,250,000.00

140,198.34

1.15

0.74755

1.15

0.74755

5.52%

Act/360

11/1/2007

6/1/2017

89.92%

15,130,000.00

0.00

15,130,000.00

75,019.58

1.18

0.78802

1.18

0.78802

5.95%

Act/360

12/1/2007

7/1/2017

96.37%

15,100,000.00

0.00

15,100,000.00

160,563.34

1.13

0.77835

1.13

0.77835

6.38%

Act/360

11/1/2007

7/1/2017

97.16%

14,750,000.00

0.00

14,750,000.00

68,095.83

1.54

0.77632

1.54

0.77632

5.54%

Act/360

12/1/2007

4/1/2017

94.55%

94.84%

14,500,000.00

0.00

14,500,000.00

138,233.34

1.15

0.78378

1.15

0.78378

5.72%

Act/360

11/1/2007

4/1/2012

91.67%

93.86%

14,500,000.00

0.00

14,500,000.00

67,787.50

1.39

0.82386

1.39

0.82386

5.61%

Act/360

12/1/2007

6/1/2014

66.17%

14,000,000.00

0.00

14,000,000.00

66,570.00

1.11

0.80000

1.11

0.80000

5.71%

Act/360

12/1/2007

5/1/2017

83.58%

14,000,000.00

0.00

14,000,000.00

135,566.66

1.36

0.80000

1.36

0.80000

5.81%

Act/360

11/1/2007

6/1/2012

94.44%

13,766,450.00

0.00

13,766,450.00

64,931.76

Var

1.38

0.79667

1.38

0.79667

5.66%

Act/360

1/1/2008

6/1/2017

100.00%

13,000,000.00

0.00

13,000,000.00

68,618.33

1.22

0.56522

1.22

0.56522

6.33%

Act/360

12/1/2007

7/1/2017

100.00%

12,900,000.00

0.00

12,900,000.00

62,565.00

1.24

0.73926

1.24

0.73926

5.82%

Act/360

12/1/2007

4/1/2017

100.00%

12,800,000.00

0.00

12,800,000.00

58,026.67

1.32

0.80000

1.32

0.80000

5.44%

Act/360

12/1/2007

4/1/2014

92.23%

12,162,185.83

11,233.79

12,150,952.04

65,878.51

1.34

0.76905

1.34

0.77103

6.50%

Act/360

12/1/2007

7/1/2017

78.82%

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

Resolution Strategy Code

DPO

REO

Resolved

Pending Return

to Master Servicer

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

Other or TBD

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

90 Days Delinquent

Matured Balloon

Foreclosure

REO

Loan Status Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Property Type Code

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Page 30 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Principal Components

Begin Bal

Current P&I

Principal

Ending Bal

Interest

Rate

Accrual

Interest

PTD

Status

Investor
No.

Static

Prop

Type State

Amort

Type

Cutoff

Maturity

Code

Financial

Most Recent

Cutoff

DSCR

LTV

OCC

DSCR

LTV

OCC

11,550,000.00

0.00

11,550,000.00

61,138.00

1.02

0.68343

1.02

0.68343

6.35%

Act/360

12/1/2007

7/1/2017

100.00%

11,500,000.00

0.00

11,500,000.00

62,004.17

2.24

0.56373

1.51

0.56373

6.47%

Act/360

12/1/2007

7/1/2017

100.00%

11,070,000.00

0.00

11,070,000.00

53,043.75

1.39

0.74797

1.39

0.74797

5.75%

Act/360

12/1/2007

3/1/2017

98.75%

11,000,000.00

0.00

11,000,000.00

57,016.67

1.16

0.69182

1.16

0.69182

6.22%

Act/360

12/1/2007

8/1/2017

100.00%

10,400,000.00

0.00

10,400,000.00

100,013.34

1.34

0.78788

1.34

0.78788

5.77%

Act/360

11/1/2007

5/1/2012

100.00%

10,200,000.00

0.00

10,200,000.00

47,770.00

1.17

0.75724

1.17

0.74453

5.62%

Act/360

12/1/2007

6/1/2017

100.00%

10,000,000.00

0.00

10,000,000.00

48,833.33

0.14

0.69930

1.12

0.69930

5.86%

Act/360

12/1/2007

5/1/2017

87.41%

9,954,443.31

10,238.96

9,944,204.35

49,523.36

1.42

0.73875

1.42

0.73875

5.97%

Act/360

12/1/2007

6/1/2017

58.80%

9,700,000.00

0.00

9,700,000.00

45,670.83

1.31

0.58258

1.25

0.58258

5.65%

Act/360

12/1/2007

6/1/2017

96.68%

9,000,000.00

0.00

9,000,000.00

46,725.00

1.25

0.75000

1.25

0.75000

6.23%

Act/360

12/1/2007

8/1/2017

81.70%

8,900,000.00

0.00

8,900,000.00

41,978.33

Var

1.38

0.79393

1.38

0.79393

5.66%

Act/360

12/1/2007

4/1/2017

100.00%

8,750,000.00

0.00

8,750,000.00

40,979.17

1.17

0.81019

1.17

0.81019

5.62%

Act/360

12/1/2007

6/1/2017

52.38%

8,700,000.00

0.00

8,700,000.00

44,805.00

1.43

0.62143

1.26

0.62143

6.18%

Act/360

12/1/2007

7/1/2017

93.87%

8,500,000.00

0.00

8,500,000.00

91,516.66

1.17

0.80113

1.17

0.80113

6.46%

Act/360

11/1/2007

7/1/2017

82.41%

8,181,862.89

8,543.93

8,173,318.96

40,159.31

1.35

0.76612

1.35

0.76612

5.89%

Act/360

12/1/2007

6/1/2017

96.48%

8,200,000.00

0.00

8,200,000.00

78,856.66

1.37

0.72566

1.37

0.72566

5.77%

Act/360

11/1/2007

5/1/2012

100.00%

8,000,000.00

0.00

8,000,000.00

37,600.00

1.47

0.78049

1.47

0.78049

5.64%

Act/360

12/1/2007

6/1/2014

70.71%

72.76%

7,869,236.79

16,933.92

7,860,769.83

74,757.74

1.15

0.77446

1.15

0.77683

5.70%

Act/360

11/1/2007

7/1/2017

97.98%

7,755,000.00

0.00

7,755,000.00

41,424.62

1.15

0.68026

1.15

0.35903

6.41%

Act/360

12/1/2007

7/1/2017

100.00%

7,750,000.00

0.00

7,750,000.00

73,237.50

1.37

0.79082

1.15

0.79082

5.67%

Act/360

11/11/2007

6/11/2017

100.00%

7,500,000.00

0.00

7,500,000.00

35,375.00

1.64

0.64655

1.38

0.64655

5.66%

Act/360

12/1/2007

7/1/2017

97.00%

96.55%

7,350,000.00

0.00

7,350,000.00

40,180.00

1.10

0.49329

1.10

0.49329

6.56%

Act/360

12/1/2007

7/1/2012

100.00%

7,100,000.00

0.00

7,100,000.00

68,278.34

1.23

0.78022

1.23

0.78022

5.77%

Act/360

11/1/2007

5/1/2012

97.52%

6,962,379.81

5,488.75

6,956,891.06

32,839.22

1.21

0.74970

1.30

0.74970

5.66%

Act/360

12/1/2007

3/1/2017

91.41%

89.37%

6,700,000.00

0.00

6,700,000.00

33,946.67

1.88

0.78824

1.43

0.78824

6.08%

Act/360

12/1/2007

7/1/2017

98.29%

95.73%

6,500,000.00

0.00

6,500,000.00

30,766.67

2.23

0.46099

1.79

0.46099

5.68%

Act/360

12/1/2007

6/1/2012

91.61%

6,340,446.10

6,621.02

6,333,825.08

31,121.02

1.19

0.79209

1.19

0.79209

5.89%

Act/360

12/1/2007

6/1/2017

96.00%

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

Resolution Strategy Code

DPO

REO

Resolved

Pending Return

to Master Servicer

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

Other or TBD

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

90 Days Delinquent

Matured Balloon

Foreclosure

REO

Loan Status Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Property Type Code

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Page 31 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Principal Components

Begin Bal

Current P&I

Principal

Ending Bal

Interest

Rate

Accrual

Interest

PTD

Status

Investor
No.

Static

Prop

Type State

Amort

Type

Cutoff

Maturity

Code

Financial

Most Recent

Cutoff

DSCR

LTV

OCC

DSCR

LTV

OCC

6,280,000.00

0.00

6,280,000.00

30,772.00

1.22

0.67166

1.22

0.67166

5.88%

Act/360

12/1/2007

6/1/2017

96.71%

6,280,000.00

0.00

6,280,000.00

59,346.00

1.65

0.80000

1.42

0.80000

5.67%

Act/360

11/11/2007

6/11/2017

100.00%

5,840,000.00

0.00

5,840,000.00

28,470.00

1.14

0.80000

1.14

0.80000

5.85%

Act/360

12/1/2007

2/1/2017

95.43%

5,718,878.26

5,911.91

5,712,966.35

28,451.42

1.27

0.65666

1.28

0.65858

5.97%

Act/360

12/1/2007

5/1/2017

100.00%

5,375,000.00

0.00

5,375,000.00

53,481.26

1.17

0.72635

1.17

0.72635

5.97%

Act/360

11/1/2007

6/1/2017

100.00%

5,325,178.40

5,560.83

5,319,617.57

26,137.75

1.23

0.75916

1.23

0.75916

5.89%

Act/360

12/1/2007

6/1/2017

89.00%

5,250,000.00

0.00

5,250,000.00

26,381.25

1.38

0.70946

1.38

0.70946

6.03%

Act/360

12/1/2007

3/1/2017

100.00%

5,200,000.00

0.00

5,200,000.00

24,353.33

1.33

0.79389

1.33

0.79389

5.62%

Act/360

12/1/2007

4/1/2017

100.00%

4,955,643.56

5,314.89

4,950,328.67

24,262.00

1.31

0.73021

1.31

0.73021

5.88%

Act/360

12/1/2007

2/1/2017

100.00%

4,725,000.00

0.00

4,725,000.00

22,680.00

1.50

0.65625

1.50

0.64726

5.76%

Act/360

12/1/2007

5/1/2012

85.67%

4,550,000.00

0.00

4,550,000.00

21,877.92

1.79

0.79825

1.20

0.79825

5.77%

Act/360

12/1/2007

7/1/2017

95.83%

4,486,369.56

4,072.28

4,482,297.28

24,637.65

1.23

0.76620

1.23

0.76814

6.59%

Act/360

12/1/2007

7/1/2017

91.00%

89.10%

4,400,000.00

0.00

4,400,000.00

45,173.34

1.35

0.75472

1.35

0.75472

6.16%

Act/360

11/1/2007

3/1/2012

4,275,000.00

0.00

4,275,000.00

20,270.63

1.18

0.79907

1.15

0.79907

5.69%

Act/360

12/1/2007

7/1/2017

100.00%

4,225,479.37

8,022.68

4,221,468.03

45,423.90

1.22

0.77664

1.22

0.77664

6.45%

Act/360

11/1/2007

4/1/2017

100.00%

4,074,047.01

5,671.14

4,068,375.87

20,132.58

1.20

0.76044

1.20

0.76348

5.93%

Act/360

12/1/2007

6/1/2017

100.00%

4,000,000.00

0.00

4,000,000.00

20,066.67

1.68

0.65574

1.68

0.65574

6.02%

Act/360

12/1/2007

3/1/2014

100.00%

3,600,000.00

0.00

3,600,000.00

16,980.00

1.28

0.78261

1.28

0.78261

5.66%

Act/360

12/1/2007

7/1/2017

100.00%

100

3,500,000.00

0.00

3,500,000.00

16,683.33

1.52

0.70000

1.52

0.70000

5.72%

Act/360

12/1/2007

11/1/2016

97.65%

101

3,400,000.00

0.00

3,400,000.00

18,275.00

1.15

0.69388

1.15

0.62963

6.45%

Act/360

12/1/2007

7/1/2017

100.00%

102

3,334,576.26

4,381.91

3,330,194.35

18,784.78

1.36

0.51234

1.36

0.51425

6.76%

Act/360

12/1/2007

7/1/2012

71.80%

103

3,200,000.00

0.00

3,200,000.00

15,200.00

1.64

0.67941

1.49

0.67941

5.70%

Act/360

12/1/2007

6/1/2017

92.97%

104

3,200,000.00

0.00

3,200,000.00

29,600.00

1.31

0.80000

1.17

0.80000

5.55%

Act/360

11/1/2007

6/1/2017

96.77%

105

2,987,370.74

2,880.15

2,984,490.59

15,708.59

1.43

0.74612

1.34

0.74814

6.31%

Act/360

12/1/2007

6/1/2017

100.00%

106

2,887,791.70

5,568.30

2,885,007.55

30,369.94

1.38

0.45220

1.38

0.55846

6.31%

Act/360

11/1/2007

6/1/2017

96.06%

107

2,876,591.69

3,003.89

2,873,587.80

14,119.27

1.42

0.72052

1.42

0.72052

5.89%

Act/360

12/1/2007

6/1/2017

99.22%

108

2,767,102.07

2,889.55

2,764,212.52

13,581.86

1.30

0.77011

1.30

0.77011

5.89%

Act/360

12/1/2007

6/1/2017

100.00%

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

Resolution Strategy Code

DPO

REO

Resolved

Pending Return

to Master Servicer

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

Other or TBD

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

90 Days Delinquent

Matured Balloon

Foreclosure

REO

Loan Status Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Property Type Code

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Page 32 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Principal Components

Begin Bal

Current P&I

Principal

Ending Bal

Interest

Rate

Accrual

Interest

PTD

Status

Investor
No.

Static

Prop

Type State

Amort

Type

Cutoff

Maturity

Code

Financial

Most Recent

Cutoff

DSCR

LTV

OCC

DSCR

LTV

OCC

109

2,500,000.00

0.00

2,500,000.00

12,895.83

3.45

0.24272

3.45

0.24272

6.19%

Act/360

12/1/2007

7/1/2017

100.00%

110

15,500,000.00

0.00

15,500,000.00

70,137.50

1.55

0.05345

1.27

0.05345

5.43%

Act/360

12/1/2007

4/1/2017

71.37%

2,900,398,729.63 283,354.24 2,900,165,310.18

16,513,700.31

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

Resolution Strategy Code

DPO

REO

Resolved

Pending Return

to Master Servicer

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

Other or TBD

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

90 Days Delinquent

Matured Balloon

Foreclosure

REO

Loan Status Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Property Type Code

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Page 33 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Specially Serviced Loan Detail

Status/Resolutions

Remaining

Life

Investor
No.

Static

Prop

Type State

Amort

Type

Cutoff

Maturity

Financial

Most Recent

Cutoff

DSCR

LTV

Phy

NOI

LTV

Phy

PTD

Loan

Status

Spec Serv
Trans Date

Resoln

Strateg

Balance/Rate/Terms

Scheduled

Balance

Actual

Balance

Note
Rate

Amort

Resolution Strategy Code

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

DPO

REO

Resolved

Pending Return

to Master Servicer

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

Other or TBD

Loan Status Code

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

90 Days Delinquent

Matured Balloon

Foreclosure

REO

Property Type Code

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Page 34 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Specially Serviced Loan Comments

Status/Resolutions

Investor
No.

PTD

Loan

Status

Spec Serv
Trans Date

Resoln

Strategy

Description

Page 35 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Appraisal Reduction Detail

Status/Resolutions

ASER

Investor
No.

Static

Prop

Type State

Amort

Type

Cutoff

Maturity

Financial

Most Recent

Cutoff

DSCR

LTV

Phy

NOI

DSCR

LTV

PTD

Loan

Status

Appraisal

Redn Date

Resoln

Strategy

Appraisal Reduction Components

Scheduled

Balance

Appraisal

Reduction Amt

Actual

Balance

Resolution Strategy Code

Loan Status Code

Property Type Code

90 Days Delinquent

Matured Balloon

Foreclosure

REO

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

Other or TBD

DPO

REO

Resolved

Pending Return

to Master Servicer

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

Office

MU Mixed Use
LO

Lodging

Self Storage

Other

Multi-Family

Retail

Health Care

Industrial

WH Warehouse

Page 36 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Appraisal Reduction Comments

Status/Resolutions

Investor
No.

PTD

Loan

Status

Appraisal

Redn Date

Resoln

Strategy

Description

Page 37 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Modifications/Extensions Detail/Description

Rate

Investor
No.

Description

Date

Modification Components

Type

Modification

Balance

P&I Amount

Modification Terms

P&I Amount

Maturity

Rate

Balance

Cutoff/Current

Maturity

Modification Type

Maturity Date

Amortization Change

Principal Write-off

Temporary Rate Reduction

Capitalization of Interest

Capitalization on Taxes

Other

Combination

Page 38 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

REO Historical Detail

Investor
No.

Date

Appraisal Information

Type

REO

Scheduled

Balances

Actual

Most Recent

Appraisal

Date

Cutoff

Maturity

Amort

Type

State

Prop

Type

Static

Liquidation Detail

Type

Appraisal
Redn Amt

Liquidation

Date

Net Liquidation

Proceeds

Realized

Loss

REO Type

Final Recovery REO

Permitted Purchase of REO

Paid-in-Full

Final Recovery Mode

Permitted Purchase

Page 39 of 40

Commercial Mortgage Pass-Through Certificates

COMM 2007-C9

December 10, 2007 Distribution

Material Breaches and Document Defects

Status/Resolutions

Investor
No.

PTD

Loan

Status

Breach or

Defect Date

Resoln

Strategy

Description

Page 40 of 40