Unassociated Document

EX-99.1 2 mlcfc078_200712ex991.htm MERRILL LYNCH CFC 2007-8 MONTHLY INVESTOR REPORT - DECEMBER 2007 Unassociated Document

ML-CFC Commercial Mortgage Trust 2007-8

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Reporting Package Table of Contents

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Administrator:

Richard LaVigne 312.992.3773
richard.lavigne@abnamro.com

Analyst:

Tara Bustillos 714.259.6834
tara.bustillos@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
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary

Page 2-5

Page 6-8

Page 9
Page 10-11
Page 12-13
Page 14-15
Page 16-17
Page 18-20
Page 21
Page 22-24

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
Modified Loan Detail

Page 25
Page 26-28
Page 29-38
Page 39
Page 40
Page 41
Page 42

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MLCFC078

MLCFC078_200712_3.ZIP

Summary of Loan Maturity Extensions
Realized Loss Detail
Collateral Realized Loss

Page 43

Page 44
Page 45

Parties to the Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site
Servicer Web Site

www.ctslink.com/cmbs,www.key.com/key2cre

www.etrustee.net

Depositor: Merrill Lynch Mortgage Investors, Inc.

Underwriter: Banc of America Securities LLC/Countrywide Securities Corporation/KeyBanc Capital Markets, Inc./Merrill Lynch, Pierce, Fenner & Smith Incorporated/Bear, Stearns & Co., Inc.

Master Servicer: KeyCorp Real Estate Capital Markets, Inc./Wells Fargo Bank, National Association

Special Servicer: Midland Loan Services, Inc.

Rating Agency: Fitch, Inc./Standard & Poor's

Closing Date:

28-Aug-2007

First Payment Date:

14-Sep-2007

Rated Final Payment Date:

13-Aug-2049

Determination Date:

10-Dec-2007

Trust Collection Period

11/9/2007 - 12/10/2007

Historical REO Report

Page 46
Page 47

Defeased Loans

Page 48

Material Breaches Detail
Other Related Information

Page 49-50

Page 1 of 51

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.986488%

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

ML-CFC Commercial Mortgage Trust 2007-8

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

REMIC II

Statement Date:

ABN AMRO Acct: 724971.1

970.104265969

11.203280462

0.000000000

958.900985507

3.736518250

Fixed

0.00

0.000000000

4.6220000000%

0.000000000

60688BAA6

A-1

37,260,000.00

417,434.23

0.00

35,728,650.72

139,222.67

36,146,084.95

1000.000000000

0.000000000

1000.000000000

4.933626648

6.1189095107%

0.00

0.000000000

5.9203519570%

0.000000000

60688BAB4

A-2

122,485,000.00

0.00

122,485,000.00

604,295.26

122,485,000.00

1000.000000000

0.000000000

1000.000000000

4.908626644

6.0889095107%

0.00

0.000000000

5.8903519570%

0.000000000

60688BAC2

A-SB

72,676,000.00

0.00

72,676,000.00

356,739.35

72,676,000.00

1000.000000000

0.000000000

1000.000000000

4.964459962

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAD0

A-3

655,815,000.00

0.00

655,815,000.00

3,255,767.31

655,815,000.00

1000.000000000

0.000000000

1000.000000000

4.964459970

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAF5

126,891,000.00

0.00

126,891,000.00

629,945.29

126,891,000.00

1000.000000000

0.000000000

1000.000000000

4.964459947

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAG3

109,443,000.00

0.00

109,443,000.00

543,325.39

109,443,000.00

999.550867500

0.169011499

0.000000000

999.381856001

4.962230260

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAE8

A-1A

816,519,000.00

138,001.10

0.00

816,014,273.68

4,051,755.29

816,152,274.78

1000.000000000

0.000000000

1000.000000000

4.964459943

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAQ1

AM-A

116,645,000.00

0.00

116,645,000.00

579,079.43

116,645,000.00

1000.000000000

0.000000000

1000.000000000

4.964459928

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAR9

AJ-A

100,607,000.00

0.00

100,607,000.00

499,459.42

100,607,000.00

1000.000000000

0.000000000

1000.000000000

4.964460048

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAH1

12,177,000.00

0.00

12,177,000.00

60,452.23

12,177,000.00

1000.000000000

0.000000000

1000.000000000

4.964459886

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAJ7

39,575,000.00

0.00

39,575,000.00

196,468.50

39,575,000.00

1000.000000000

0.000000000

1000.000000000

4.964459815

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAK4

27,398,000.00

0.00

27,398,000.00

136,016.27

27,398,000.00

1000.000000000

0.000000000

1000.000000000

4.964460140

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAL2

9,132,000.00

0.00

9,132,000.00

45,335.45

9,132,000.00

1000.000000000

0.000000000

1000.000000000

4.964460199

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAM0

18,266,000.00

0.00

18,266,000.00

90,680.83

18,266,000.00

1000.000000000

0.000000000

1000.000000000

4.964460087

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAS7/U60825AE3

21,309,000.00

0.00

21,309,000.00

105,787.68

21,309,000.00

1000.000000000

0.000000000

1000.000000000

4.964460073

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAT5/U60825AF0

33,486,000.00

0.00

33,486,000.00

166,239.91

33,486,000.00

1000.000000000

0.000000000

1000.000000000

4.964460048

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAU2/U60825AG8

24,354,000.00

0.00

24,354,000.00

120,904.46

24,354,000.00

Page 2 of 51

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

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.986488%

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

ML-CFC Commercial Mortgage Trust 2007-8

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

REMIC II

Statement Date:

ABN AMRO Acct: 724971.1

1000.000000000

0.000000000

1000.000000000

4.964460285

6.1559095107%

0.00

0.000000000

5.9573519570%

0.000000000

60688BAV0/U60825AH6

15,221,000.00

0.00

15,221,000.00

75,564.05

15,221,000.00

1000.000000000

0.000000000

1000.000000000

4.307500164

5.1690000000%

0.00

0.000000000

5.1690000000%

0.000000000

60688BAW8/U60825AJ2

15,221,000.00

0.00

15,221,000.00

65,564.46

15,221,000.00

1000.000000000

0.000000000

1000.000000000

4.307500274

5.1690000000%

0.00

0.000000000

5.1690000000%

0.000000000

60688BAX6/U60825AK9

9,133,000.00

0.00

9,133,000.00

39,340.40

9,133,000.00

1000.000000000

0.000000000

1000.000000000

4.307500000

5.1690000000%

0.00

0.000000000

5.1690000000%

0.000000000

60688BAY4/U60825AL7

3,044,000.00

0.00

3,044,000.00

13,112.03

3,044,000.00

1000.000000000

0.000000000

1000.000000000

4.307500000

5.1690000000%

0.00

0.000000000

5.1690000000%

0.000000000

60688BAZ1/U60825AM5

3,044,000.00

0.00

3,044,000.00

13,112.03

3,044,000.00

1000.000000000

0.000000000

1000.000000000

4.307500411

5.1690000000%

0.00

0.000000000

5.1690000000%

0.000000000

60688BBA5/U60825AN3

6,089,000.00

0.00

6,089,000.00

26,228.37

6,089,000.00

1000.000000000

0.000000000

1000.000000000

4.307500000

5.1690000000%

0.00

0.000000000

5.1690000000%

0.000000000

60688BBB3/U60825AP8

3,044,000.00

0.00

3,044,000.00

13,112.03

3,044,000.00

1000.000000000

0.000000000

1000.000000000

4.307260662

5.1690000000%

0.00

)

(8.74

)

(0.000239251

5.1690000000%

0.000000000

60688BBC1/U60825AQ6

36,530,703.00

0.00

36,530,703.00

157,347.26

36,530,703.00

999.392025240

0.000000000

999.163954541

0.040263329

0.00

0.000000000

0.0483453850%

0.000000000

60688BBD9/U60825AR4

2,435,364,703.00

0.00

2,433,328,627.40

98,055.89

2,433,884,062.73

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDM23

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDM24

R-II

0.00

Total P&I Payment

0.00

)

(8.74

2,435,364,703.00

2,433,884,062.73

12,638,346.59

Total

2,433,328,627.40

555,435.33

0.00

12,082,911.26

Page 3 of 51

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.986488%

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

ML-CFC Commercial Mortgage Trust 2007-8

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Grantor Trust Y

Statement Date:

ABN AMRO Acct: 724971.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDM25

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 51

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

5.986488%

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

ML-CFC Commercial Mortgage Trust 2007-8

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Grantor Trust Z

Statement Date:

ABN AMRO Acct: 724971.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDM26

0.00

Total P&I Payment

0.00

Total

0.00

Page 5 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

11,103,470.70

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,137,511.41

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

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

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

)

(8.74

)

(8.74

12,084,635.26

)

(1,724.01

0.00
0.00
0.00

)

(1,724.01

420,500.55
134,934.78
555,435.33

0.00
0.00
0.00
0.00
0.00
0.00

555,435.33

12,640,070.59

2,433,884,063.35

218

555,435.33

0.00

0.00
0.00

0.00

2,433,328,628.02

218

65,795.39

1,201,955.25

134,934.78

1,034,040.71

134,934.78

1,034,040.71

52,867.41

0.00
0.00

4,504.08

57,371.49

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Less Other Interest Not Advanced

0.00

1,034,040.71

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,201,955.25

)

(65,795.39

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

12,082,911.25

12,638,346.58

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 6 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

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

6,103,583.01

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,968,877.75

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

)

(8.74

)

(8.74

6,938,272.02

)

(992.00

0.00
0.00
0.00

)

(992.00

293,878.19
123,556.04
417,434.23

0.00
0.00
0.00
0.00
0.00
0.00

417,434.23

7,355,706.25

1,400,479,615.13

162

417,434.23

0.00

0.00
0.00

0.00

1,400,062,180.90

162

45,166.80

905,742.11

123,556.04

865,294.74

123,556.04

865,294.74

30,596.99

0.00
0.00

3,830.86

34,427.85

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Less Other Interest Not Advanced

0.00

865,294.74

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(905,742.11

)

(45,166.80

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

6,937,280.02

7,354,714.25

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 7 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Statement Date:

Cash Reconciliation Summary Loan Group II

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,999,887.69

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,168,633.66

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

5,146,363.24

)

(732.01

0.00
0.00
0.00

)

(732.01

126,622.36

11,378.74

138,001.10

0.00
0.00
0.00
0.00
0.00
0.00

138,001.10

5,284,364.34

1,033,404,448.22

138,001.10

0.00

0.00
0.00

0.00

1,033,266,447.12

20,628.59

296,213.14

11,378.74

168,745.97

11,378.74

168,745.97

22,270.42

0.00
0.00

673.22

22,943.64

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Less Other Interest Not Advanced

0.00

168,745.97

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(296,213.14

)

(20,628.59

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

5,145,631.23

5,283,632.33

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 8 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Interest Adjustments Summary

Statement Date

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

8.74

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

8.74

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

)

(8.74

)

(8.74

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 9 of 51

ML-CFC Commercial Mortgage Trust 2007-8

Class

Accrued

Certificate

Interest

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

4.622000%

36,146,084.95

139,222.67

0.00

139,222.67

0.00

A-1

0.00

30.00%

30.03%

139,222.67

0.00

30/360

5.920352%

122,485,000.00

604,295.26

0.00

604,295.26

0.00

A-2

0.00

30.00%

30.03%

604,295.26

0.00

30/360

5.890352%

72,676,000.00

356,739.35

0.00

356,739.35

0.00

A-SB

0.00

30.00%

30.03%

356,739.35

0.00

30/360

5.957352%

655,815,000.00

3,255,767.31

0.00

3,255,767.31

0.00

A-3

0.00

30.00%

30.03%

3,255,767.31

0.00

30/360

5.957352%

126,891,000.00

629,945.29

0.00

629,945.29

0.00

20.00%

20.02%

629,945.29

0.00

30/360

5.957352%

109,443,000.00

543,325.39

0.00

543,325.39

0.00

11.38%

543,325.39

0.00

30/360

5.957352%

816,152,274.78

4,051,755.29

0.00

4,051,755.29

0.00

A-1A

0.00

30.00%

30.03%

4,051,755.29

0.00

30/360

5.957352%

116,645,000.00

579,079.43

0.00

579,079.43

0.00

AM-A

0.00

20.00%

20.02%

579,079.43

0.00

30/360

5.957352%

100,607,000.00

499,459.42

0.00

499,459.42

0.00

AJ-A

0.00

11.38%

499,459.42

0.00

30/360

5.957352%

12,177,000.00

60,452.23

0.00

60,452.23

0.00

10.88%

60,452.23

0.00

30/360

5.957352%

39,575,000.00

196,468.50

0.00

196,468.50

0.00

9.25%

9.26%

196,468.50

0.00

30/360

5.957352%

27,398,000.00

136,016.27

0.00

136,016.27

0.00

8.13%

136,016.27

0.00

30/360

5.957352%

9,132,000.00

45,335.45

0.00

45,335.45

0.00

7.75%

7.76%

45,335.45

0.00

30/360

5.957352%

18,266,000.00

90,680.83

0.00

90,680.83

0.00

7.00%

7.01%

90,680.83

0.00

30/360

5.957352%

21,309,000.00

105,787.68

0.00

105,787.68

0.00

6.13%

105,787.68

0.00

30/360

5.957352%

33,486,000.00

166,239.91

0.00

166,239.91

0.00

4.75%

166,239.91

0.00

30/360

5.957352%

24,354,000.00

120,904.46

0.00

120,904.46

0.00

3.75%

120,904.46

0.00

30/360

5.957352%

15,221,000.00

75,564.05

0.00

75,564.05

0.00

3.13%

75,564.05

0.00

30/360

5.169000%

15,221,000.00

65,564.46

0.00

65,564.46

0.00

2.50%

65,564.46

0.00

30/360

5.169000%

9,133,000.00

39,340.40

0.00

39,340.40

0.00

2.13%

39,340.40

0.00

30/360

5.169000%

3,044,000.00

13,112.03

0.00

13,112.03

0.00

2.00%

13,112.03

0.00

30/360

5.169000%

3,044,000.00

13,112.03

0.00

13,112.03

0.00

1.88%

13,112.03

0.00

30/360

5.169000%

6,089,000.00

26,228.37

0.00

26,228.37

0.00

1.63%

26,228.37

0.00

30/360

5.169000%

3,044,000.00

13,112.03

0.00

13,112.03

0.00

1.50%

13,112.03

0.00

30/360

5.169000%

36,530,703.00

157,356.00

0.00

157,347.22

-8.74

8.74

0.00%

157,347.26

0.00

Page 10 of 51

(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).

ML-CFC Commercial Mortgage Trust 2007-8

Class

Accrued

Certificate

Interest

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

0.048345%

2,433,884,062.73

98,055.89

0.00

98,055.89

0.00

98,055.89

0.00

N/A

0.000000%

0.00

R-I

0.00

0.000000%

0.00

R-II

0.00

0.000000%

0.00

N/A

0.000000%

0.00

12,082,920.00

0.00

12,082,911.22

12,082,911.26

-8.74

8.74

0.00

Page 11 of 51

ML-CFC Commercial Mortgage Trust 2007-8

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

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

139,222.67

0.00

1-Nov-2007

1-Dec-2007

0.00

A-1

0.00

604,295.26

0.00

1-Nov-2007

1-Dec-2007

0.00

A-2

0.00

356,739.35

0.00

1-Nov-2007

1-Dec-2007

0.00

A-SB

0.00

3,255,767.31

0.00

1-Nov-2007

1-Dec-2007

0.00

A-3

0.00

629,945.29

0.00

1-Nov-2007

1-Dec-2007

0.00

543,325.39

0.00

1-Nov-2007

1-Dec-2007

0.00

4,051,755.29

0.00

1-Nov-2007

1-Dec-2007

0.00

A-1A

0.00

579,079.43

0.00

1-Nov-2007

1-Dec-2007

0.00

AM-A

0.00

499,459.42

0.00

1-Nov-2007

1-Dec-2007

0.00

AJ-A

0.00

60,452.23

0.00

1-Nov-2007

1-Dec-2007

0.00

196,468.50

0.00

1-Nov-2007

1-Dec-2007

0.00

136,016.27

0.00

1-Nov-2007

1-Dec-2007

0.00

45,335.45

0.00

1-Nov-2007

1-Dec-2007

0.00

90,680.83

0.00

1-Nov-2007

1-Dec-2007

0.00

105,787.68

0.00

1-Nov-2007

1-Dec-2007

0.00

166,239.91

0.00

1-Nov-2007

1-Dec-2007

0.00

120,904.46

0.00

1-Nov-2007

1-Dec-2007

0.00

75,564.05

0.00

1-Nov-2007

1-Dec-2007

0.00

65,564.46

0.00

1-Nov-2007

1-Dec-2007

0.00

39,340.40

0.00

1-Nov-2007

1-Dec-2007

0.00

13,112.03

0.00

1-Nov-2007

1-Dec-2007

0.00

13,112.03

0.00

1-Nov-2007

1-Dec-2007

0.00

26,228.37

0.00

1-Nov-2007

1-Dec-2007

0.00

13,112.03

0.00

1-Nov-2007

1-Dec-2007

0.00

157,347.22

157,347.26

0.00

1-Nov-2007

1-Dec-2007

0.00

Page 12 of 51

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

ML-CFC Commercial Mortgage Trust 2007-8

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

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

98,055.89

0.00

1-Nov-2007

1-Dec-2007

0.00

1-Nov-2007

1-Dec-2007

0.00

R-I

0.00

1-Nov-2007

1-Dec-2007

0.00

R-II

0.00

1-Nov-2007

1-Dec-2007

0.00

1-Nov-2007

1-Dec-2007

0.00

12,082,911.22

12,082,911.26

0.00

Page 13 of 51

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

ML-CFC Commercial Mortgage Trust 2007-8

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

3.00
1.00

A-1

30.00%

30.03%

8/13/2049

35,728,650.72

0.00

36,146,084.95

37,260,000.00

417,434.23

0.00

A-2

30.00%

30.03%

8/13/2049

122,485,000.00

0.00

122,485,000.00

0.00

A-SB

30.00%

30.03%

8/13/2049

72,676,000.00

0.00

72,676,000.00

0.00

A-3

30.00%

30.03%

8/13/2049

655,815,000.00

0.00

655,815,000.00

0.00

20.00%

20.02%

8/13/2049

126,891,000.00

0.00

126,891,000.00

0.00

11.38%

8/13/2049

109,443,000.00

0.00

109,443,000.00

0.00

A-1A

30.00%

30.03%

8/13/2049

816,014,273.68

0.00

816,152,274.78

816,519,000.00

138,001.10

0.00

AM-A

20.00%

20.02%

8/13/2049

116,645,000.00

0.00

116,645,000.00

0.00

AJ-A

11.38%

8/13/2049

100,607,000.00

0.00

100,607,000.00

0.00

10.88%

8/13/2049

12,177,000.00

0.00

12,177,000.00

0.00

9.25%

9.26%

8/13/2049

39,575,000.00

0.00

39,575,000.00

0.00

8.13%

8/13/2049

27,398,000.00

0.00

27,398,000.00

0.00

7.75%

7.76%

8/13/2049

9,132,000.00

0.00

9,132,000.00

0.00

7.00%

7.01%

8/13/2049

18,266,000.00

0.00

18,266,000.00

0.00

6.13%

8/13/2049

21,309,000.00

0.00

21,309,000.00

0.00

4.75%

8/13/2049

33,486,000.00

0.00

33,486,000.00

0.00

3.75%

8/13/2049

24,354,000.00

0.00

24,354,000.00

0.00

3.13%

8/13/2049

15,221,000.00

0.00

15,221,000.00

0.00

2.50%

8/13/2049

15,221,000.00

0.00

15,221,000.00

0.00

2.13%

8/13/2049

9,133,000.00

0.00

9,133,000.00

0.00

2.00%

8/13/2049

3,044,000.00

0.00

3,044,000.00

0.00

1.88%

8/13/2049

3,044,000.00

0.00

3,044,000.00

0.00

1.63%

8/13/2049

6,089,000.00

0.00

6,089,000.00

0.00

Page 14 of 51

ML-CFC Commercial Mortgage Trust 2007-8

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

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

24.00

1.50%

8/13/2049

3,044,000.00

0.00

3,044,000.00

0.00

0.00%

8/13/2049

36,530,703.00

0.00

36,530,703.00

0.00

R-I

8/13/2049

0.00

R-II

8/13/2049

0.00

8/13/2049

0.00

8/13/2049

0.00

555,435.33

0.00

2,435,364,703.00

2,433,328,627.40

2,433,884,062.73

Page 15 of 51

ML-CFC Commercial Mortgage Trust 2007-8

Payment Date:

Prior Payment:

Next Payment:

Record Date:

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

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

60688BAA6

AAA

A-2

60688BAB4

AAA

A-SB

60688BAC2

AAA

A-3

60688BAD0

AAA

60688BAF5

AAA

60688BAG3

AAA

A-1A

60688BAE8

AAA

AM-A

60688BAQ1

AAA

AJ-A

60688BAR9

AAA

60688BAH1

AA+

60688BAJ7

60688BAK4

AA-

60688BAL2

A+

60688BAM0

60688BAS7

A-

60688BAT5

BBB+

60688BAU2

BBB

60688BAV0

BBB-

60688BAW8

BB+

60688BAX6

60688BAY4

BB-

60688BAZ1

B+

Page 16 of 51

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.

ML-CFC Commercial Mortgage Trust 2007-8

Payment Date:

Prior Payment:

Next Payment:

Record Date:

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

60688BBA5

60688BBB3

B-

60688BBC1

60688BBD9

AAA

9ABSDM25

9ABSDM26

Page 17 of 51

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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 724971.1

0.00%

12/14/2007

0.00

0.00%

11/15/2007

0.00

1.38%

0.91%

0.00%

10/15/2007

22,137,513.05

0.00

0.00%

9/14/2007

0.00

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

Page 18 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group I

ABN AMRO Acct: 724971.1

0.00%

12/14/2007

0.00

0.00%

11/15/2007

0.00

0.62%

0.38%

0.00%

10/15/2007

5,300,000.00

0.00

0.00%

9/14/2007

0.00

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

Page 19 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group II

ABN AMRO Acct: 724971.1

0.00%

12/14/2007

0.00

0.00%

11/15/2007

0.00

3.57%

1.63%

0.00%

10/15/2007

16,837,513.05

0.00

0.00%

9/14/2007

0.00

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

Page 20 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

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:

8-Nov-07

437,578.41

0.00

8-Nov-07

265,148.82

0.00

8-Nov-07

108,445.00

0.00

8-Nov-07

79,407.34

0.00

8-Nov-07

55,801.16

0.00

8-Nov-07

46,875.00

0.00

8-Nov-07

32,411.52

0.00

103

8-Nov-07

24,442.00

0.00

107

8-Nov-07

16,626.00

0.00

126

8-Nov-07

14,675.00

0.00

135

8-Nov-07

17,351.71

0.00

143

8-Nov-07

13,148.12

0.00

149

8-Nov-07

15,641.89

0.00

159

8-Nov-07

14,919.94

0.00

160

8-Nov-07

9,873.55

0.00

174

8-Nov-07

8,706.36

0.00

198

8-Nov-07

7,923.67

0.00

202

1,168,975.49

Total

Page 21 of 51

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 :

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-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

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 724971.1

Series 2007-8

14-Dec-07

218

100.00%

2,433,328,628

99.92%

0.00%

109

359

5.99%

5.96%

15-Nov-07

218

100.00%

2,433,884,063

99.94%

0.00%

110

360

6.19%

6.16%

15-Oct-07

218

100.00%

2,434,352,790

99.96%

0.00%

111

361

5.99%

5.96%

14-Sep-07

218

100.00%

2,434,903,068

99.98%

0.00%

112

362

6.19%

6.16%

0.00%

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

Page 22 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-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

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group I

Amort

ABN AMRO Acct: 724971.1

Series 2007-8

14-Dec-07

162

74.31%

1,400,062,181

57.49%

0.00%

203

326

5.97%

5.94%

15-Nov-07

162

74.31%

1,400,479,615

57.51%

0.00%

204

327

6.17%

6.14%

15-Oct-07

162

74.31%

1,400,832,721

57.52%

0.00%

205

328

5.97%

5.94%

14-Sep-07

162

74.31%

1,401,246,239

57.54%

0.00%

206

329

6.17%

6.14%

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

Page 23 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-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

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group II

Amort

ABN AMRO Acct: 724971.1

Series 2007-8

14-Dec-07

25.69%

1,033,266,447

42.43%

0.00%

291

347

6.00%

5.98%

15-Nov-07

25.69%

1,033,404,448

42.43%

0.00%

292

348

6.20%

6.17%

15-Oct-07

25.69%

1,033,520,068

42.44%

0.00%

293

349

6.00%

5.98%

14-Sep-07

25.69%

1,033,656,829

42.44%

0.00%

294

350

6.20%

6.17%

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

Page 24 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Historical Collateral Level Payoff Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 25 of 51

ML-CFC Commercial Mortgage Trust 2007-8

Mortgage Loan Characteristics

ABN AMRO Acct: 724971.1

Series 2007-8

Commercial Mortgage Pass-Through Certificates

30-Nov-07

14-Jan-08

15-Nov-07

14-Dec-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 26 of 51

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

492,006

0.02

114

5.60

0.00

0 to

494,011

161,608,738

6.64

121

6.04

0.14

494,011 to

2,999,999

61,595,764

2.53

111

5.97

0.00

3,000,000 to

3,999,999

58,461,966

2.40

119

6.08

0.22

4,000,000 to

4,999,999

75,941,262

3.12

119

6.04

0.17

5,000,000 to

5,999,999

90,343,417

3.71

110

5.92

0.16

6,000,000 to

6,999,999

14,250,000

0.59

115

6.05

0.00

7,000,000 to

7,999,999

114,919,612

4.72

105

5.92

0.12

8,000,000 to

9,999,999

178,870,874

7.35

111

6.05

0.00

10,000,000 to 12,999,999

443,415,997

18.22

112

5.97

0.00

13,000,000 to 19,999,999

337,978,561

13.89

108

5.85

0.20

20,000,000 to 49,999,999

895,450,431

36.80

104

6.03

0.11

50,000,000 to 335,000,000

0.00

335,000,001 &

Above

335,000,000

492,006

2,433,328,628

218

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

11,162,058

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0.000%

5.109%

72,900,000

3.00

5.28

0.00

5.110%

5.500%

552,148,570

22.69

112

5.65

0.31

5.500%

5.750%

842,527,471

34.62

111

5.85

0.03

5.750%

6.000%

76,192,583

3.13

122

6.06

0.20

6.000%

6.100%

142,832,804

5.87

115

6.15

0.19

6.100%

6.200%

173,281,777

7.12

6.22

0.04

6.200%

6.300%

158,408,095

6.51

118

6.34

0.00

6.300%

6.400%

83,877,912

3.45

116

6.45

0.00

6.400%

6.500%

331,159,415

13.61

6.55

0.00

6.500%

6.810%

0.00

6.819%

Above

218

2,433,328,628

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.110%
6.810%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

117

12,173,882

0.50

176

6.03

1.45

118

240

0.00

241

300

0.00

301

360

0.00

361

Above

176

175

12,173,882

Minimum Remaining Term
Maximum Remaining Term

0.50

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

19,805,000

0.81

5.92

0.00

433,771,414

17.83

6.26

0.03

100

190

1,856,502,307

76.29

114

5.91

0.11

101

150

0.00

151

200

0.00

201

275

1,685,882

0.07

294

5.97

0.00

276

350

3,234,636

0.13

353

6.24

0.00

351

425

0.00

426

& Above

354

206

2,314,999,240

Minimum Remaining Term
Maximum Remaining Term

95.14

ML-CFC Commercial Mortgage Trust 2007-8

Mortgage Loan Characteristics

ABN AMRO Acct: 724971.1

Series 2007-8

Commercial Mortgage Pass-Through Certificates

30-Nov-07

14-Jan-08

15-Nov-07

14-Dec-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 27 of 51

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 1.009

108,727,000

4.47

115

5.77

1.01

1.010 1.099

23,000,000

0.95

116

5.61

1.15

1.100 1.199

2,786,296

0.11

115

5.65

1.20

1.200 1.249

0.00

1.250 1.299

5,327,506

0.22

176

6.08

1.30

1.300 1.349

4,044,958

0.17

176

6.08

1.36

1.350 1.449

0.00

1.450 1.499

1,790,046

0.07

114

6.01

1.50

1.500 1.549

2,579,776

0.11

112

5.79

1.58

1.550 1.599

32,525,000

1.34

115

5.63

1.70

1.600 1.749

9,784,826

0.40

133

6.08

1.79

1.750 2.000

6,471,414

0.27

6.12

2.22

2.001 4.999

0.00

5.000 & Above

203

2,236,291,807

91.90

108

6.01

0.00

Unknown

2.220
1.010

218

2,433,328,628

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.001 0.999

0.00

1.000 1.099

486,467,894

19.99

116

5.87

0.05

1.100 1.199

586,633,572

24.11

115

5.98

0.03

1.200 1.299

353,103,048

14.51

103

5.91

0.00

1.300 1.399

396,345,151

16.29

113

5.81

0.45

1.400 1.499

314,350,268

12.92

6.38

0.00

1.500 1.599

61,954,761

2.55

118

6.16

0.21

1.600 1.699

64,582,741

2.65

115

5.79

0.00

1.700 1.799

10,670,000

0.44

115

5.51

0.00

1.800 1.899

26,386,334

1.08

110

5.86

0.00

1.900 1.999

129,743,481

5.33

6.37

0.11

2.000 2.999

3,091,377

0.13

114

5.90

0.00

3.000 3.999

0.00

4.000 4.999

0.00

5.000 & Above

3.140

1.120

218

2,433,328,628 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Florida

628,635,896

25.83

101

6.10

0.00

California

416,715,065

17.13

106

5.97

0.22

Texas

204,354,684

8.40

111

5.80

0.03

Missouri

99,900,000

4.11

115

5.73

1.01

Arizona

94,712,996

3.89

115

5.80

0.00

New York

86,817,158

3.57

120

5.99

0.00

Georgia

84,791,284

3.48

115

5.92

0.09

Nevada

80,853,783

3.32

115

5.74

0.03

Virginia

76,974,822

3.16

115

6.05

0.00

Maryland

65,407,435

2.69

113

5.70

0.00

North Carolina

61,243,496

2.52

115

6.07

0.00

Undefined

54,018,561

2.22

114

6.60

0.00

Ohio

46,861,751

1.93

114

5.86

0.10

Louisiana

41,962,941

1.72

115

6.20

0.00

Minnesota

39,900,000

1.64

5.67

0.00

Colorado

39,600,000

1.63

115

6.02

0.00

Maine

39,446,367

1.62

113

6.08

0.00

Illinois

35,760,425

1.47

115

6.27

0.00

Washington

30,941,354

1.27

125

6.06

0.00

South Carolina

30,688,439

1.26

5.97

0.00

Alabama

26,952,240

1.11

136

6.13

0.61

Kentucky

22,000,000

0.90

114

6.06

0.00

Kansas

17,500,000

0.72

113

5.76

0.00

Oklahoma

17,411,932

0.72

114

6.10

0.00

Utah

16,175,000

0.66

113

5.76

0.00

Indiana

15,800,000

0.65

114

6.15

0.00

Pennsylvania

14,746,514

0.61

116

6.30

0.23

New Hampshire

9,217,250

0.38

116

6.17

0.00

Idaho

8,280,000

0.34

112

5.84

0.00

New Mexico

7,290,000

0.30

115

6.17

0.00

New Jersey

6,471,414

0.27

6.12

2.22

Mississippi

4,840,000

0.20

115

6.08

0.00

South Dakota

4,650,000

0.19

113

5.68

0.00

Tennessee

1,292,019

0.05

113

6.18

0.00

Arkansas

1,115,801

0.05

114

6.06

0.00

100.00

2,433,328,628

218

ML-CFC Commercial Mortgage Trust 2007-8

Mortgage Loan Characteristics

ABN AMRO Acct: 724971.1

Series 2007-8

Commercial Mortgage Pass-Through Certificates

30-Nov-07

14-Jan-08

15-Nov-07

14-Dec-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 28 of 51

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Multifamily

758,486,386

31.17

111

5.84

0.03

Retail

617,112,795

25.36

114

5.95

0.08

Mobile Home Park

298,173,435

12.25

6.42

0.00

Office

269,442,702

11.07

111

5.80

0.51

Lodging

191,802,139

7.88

100

6.19

0.00

Self Storage

153,617,147

6.31

116

5.93

0.17

Industrial

85,370,046

3.51

112

6.14

0.00

Mixed Use

38,368,628

1.58

131

6.19

0.18

Other

20,955,351

0.86

116

6.08

0.00

2,433,328,628

218

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

380,112,108

15.62

113

6.15

0.06

ARD

110,807,223

4.55

115

5.88

0.04

Full Amortizing

17,094,401

0.70

221

6.07

1.03

IO Maturity Balloon

759,100,000

31.20

6.06

0.09

IO/Amortizing/Balloon

1,166,214,896

47.93

114

5.89

0.11

2,433,328,628

218

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

2,320,761

0.10

117

0.00

6.26

482,207,029

19.82

110

0.00

6.12

105

643,328,916

26.44

108

0.00

5.89

8,000,000

0.33

107

0.00

5.87

0.00

100

0.00

101

165

1,135,856,706

46.68

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2007

0.00

2008

0.00

2009

0.00

2010

0.00

2011

54,276,414

2.23

6.00

0.26

2012

0.00

2013

149,300,000

6.14

5.90

0.00

2014

0.00

2015

51,410,304

2.11

106

5.87

0.00

2016

190

2,050,440,286

84.26

111

6.00

0.10

2017

127,901,624

5.26

129

5.90

0.17

2018 & Greater

100.00

2,433,328,628

218

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.83%

8-Jun-17

MLCFC0780002

Multifamily

0.00

335,000,000

1,627,960

6.51%

1-Aug-17

MLCFC0780002

Mobile Home Park

0.00

250,000,000

1,356,475

31-Dec-06

5.73%

1-Jul-17

MLCFC0780001

Office

1.01

99,900,000

477,023

6.21%

8-Aug-14

MLCFC0780001

Lodging

0.00

79,300,000

410,331

5.77%

8-Jul-37

MLCFC0780001

Self Storage

0.00

74,642,996

438,824

5.67%

1-May-17

MLCFC0780002

Multifamily

0.00

56,607,435

329,745

6.77%

8-Jun-17

MLCFC0780001

Retail

0.00

39,778,561

265,812

5.43%

1-Jun-14

MLCFC0780001

Office

0.00

36,000,000

162,810

5.87%

8-Nov-16

MLCFC0780002

Multifamily

0.00

23,500,000

114,954

5.87%

8-Nov-16

MLCFC0780002

Multifamily

0.00

8,000,000

39,133

5.11%

8-May-17

MLCFC0780002

Multifamily

0.00

30,000,000

127,750

5.69%

8-Jun-14

MLCFC0780002

Mobile Home Park

0.00

25,000,000

118,542

5.75%

8-Jul-17

MLCFC0780001

Retail

0.00

24,600,000

117,875

31-Dec-06

5.51%

1-Jul-17

MLCFC0780001

Retail

1.73

24,100,000

110,659

6.33%

8-Aug-17

MLCFC0780001

Industrial

0.00

23,500,000

123,963

5.68%

8-Aug-17

MLCFC0780002

Multifamily

0.00

23,000,000

108,924

31-Dec-06

5.61%

1-Aug-17

MLCFC0780001

Office

1.15

23,000,000

107,525

6.21%

8-Aug-17

MLCFC0780001

Lodging

0.00

22,000,000

113,850

6.06%

8-Jun-17

MLCFC0780002

Multifamily

0.00

22,000,000

111,100

5.88%

8-Jun-17

MLCFC0780001

Retail

0.00

21,500,000

105,386

5.92%

8-Feb-12

MLCFC0780002

Multifamily

0.00

19,805,000

97,705

5.52%

1-Jul-17

MLCFC0780001

Retail

0.00

19,660,000

90,436

5.68%

8-Aug-17

MLCFC0780002

Multifamily

0.00

19,650,000

93,010

Page 29 of 51

* 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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.82%

5-Mar-17

MLCFC0780001

Retail

0.00

19,600,000

95,125

6.42%

8-Aug-17

MLCFC0780001

Retail

0.00

19,500,000

104,390

6.31%

8-Aug-17

MLCFC0780001

Retail

0.00

19,200,000

100,960

5.52%

1-Jul-17

MLCFC0780001

Retail

0.00

19,045,000

87,607

5.74%

8-Aug-17

MLCFC0780001

Lodging

0.00

19,000,000

90,883

6.17%

8-Jul-17

MLCFC0780001

Industrial

0.00

18,700,000

96,071

5.87%

8-Jul-17

MLCFC0780001

Retail

0.00

18,350,000

89,716

5.59%

8-Jul-17

MLCFC0780001

Retail

0.00

17,950,000

83,617

5.79%

8-May-17

MLCFC0780001

Retail

0.00

17,600,000

84,920

6.14%

8-Aug-17

MLCFC0780001

Retail

0.00

17,200,000

88,007

5.94%

8-Jun-17

MLCFC0780002

Multifamily

0.00

15,412,941

92,333

6.32%

8-Aug-17

MLCFC0780001

Office

0.00

15,200,000

80,041

6.49%

8-Aug-17

MLCFC0780001

Lodging

0.00

14,950,697

94,731

6.21%

8-Aug-17

MLCFC0780001

Multifamily

0.00

15,000,000

77,638

5.88%

8-Jun-17

MLCFC0780001

Office

0.00

14,930,000

73,157

6.11%

8-Jun-17

MLCFC0780001

Industrial

0.00

14,240,000

72,505

5.78%

1-May-17

MLCFC0780001

Office

0.00

14,200,000

68,397

6.31%

1-Aug-37

MLCFC0780001

Retail

0.00

13,852,359

86,128

6.19%

8-Jun-17

MLCFC0780002

Multifamily

0.00

13,800,000

71,185

5.63%

8-Mar-17

MLCFC0780001

Retail

0.00

13,800,000

64,745

5.85%

8-Jun-17

MLCFC0780001

Retail

0.00

13,370,000

65,179

5.93%

8-Jun-17

MLCFC0780002

Multifamily

0.00

13,250,000

65,477

6.39%

8-Aug-17

MLCFC0780001

Retail

0.00

13,150,000

70,024

Page 30 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.99%

8-May-17

MLCFC0780001

Lodging

0.00

13,000,000

64,892

6.31%

8-Jul-17

MLCFC0780001

Lodging

0.00

12,696,367

79,002

5.55%

8-Apr-17

MLCFC0780001

Retail

0.00

12,100,000

56,003

6.48%

8-Aug-17

MLCFC0780001

Mixed Use

0.00

11,939,496

80,845

6.46%

8-Aug-17

MLCFC0780001

Lodging

0.00

11,960,218

75,493

5.65%

8-Jun-17

MLCFC0780002

Multifamily

0.00

11,700,000

55,049

6.10%

8-Aug-17

MLCFC0780001

Other

0.00

11,404,792

83,054

5.62%

8-May-17

MLCFC0780001

Retail

0.00

11,200,000

52,453

5.83%

8-May-12

MLCFC0780002

Multifamily

0.00

11,120,000

54,062

5.74%

8-Jul-17

MLCFC0780002

Multifamily

0.00

11,080,000

52,999

5.95%

8-Nov-16

MLCFC0780002

Multifamily

0.00

11,000,000

54,500

6.39%

8-Jul-17

MLCFC0780001

Self Storage

0.00

11,000,000

58,575

5.51%

1-Jul-17

MLCFC0780001

Retail

0.00

10,670,000

48,993

6.36%

8-Aug-17

MLCFC0780001

Retail

0.00

10,500,000

55,615

6.68%

8-Aug-17

MLCFC0780001

Self Storage

0.00

10,500,000

58,415

6.45%

8-Aug-17

MLCFC0780001

Retail

0.00

10,000,000

53,742

5.72%

8-Aug-17

MLCFC0780001

Retail

0.00

10,000,000

47,625

5.95%

1-Aug-37

MLCFC0780001

Office

0.00

9,900,000

49,088

5.65%

8-May-17

MLCFC0780001

Retail

0.00

9,600,000

45,200

6.26%

8-Jun-12

MLCFC0780002

Mobile Home Park

0.00

9,430,000

49,193

6.17%

8-Aug-17

MLCFC0780001

Industrial

0.00

9,217,250

56,455

5.60%

8-May-14

MLCFC0780002

Multifamily

0.00

9,000,000

42,000

5.77%

8-May-16

MLCFC0780001

Lodging

0.00

8,910,304

56,728

Page 31 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.91%

8-May-17

MLCFC0780002

Multifamily

0.00

8,800,000

43,303

5.84%

1-Apr-17

MLCFC0780001

Retail

0.00

8,800,000

42,827

31-Dec-06

5.97%

1-Jul-17

MLCFC0780001

Self Storage

1.61

8,425,000

41,914

5.87%

8-Aug-17

MLCFC0780001

Office

0.00

8,350,000

40,825

5.84%

1-Apr-17

MLCFC0780001

Retail

0.00

8,280,000

40,296

6.28%

8-Jun-17

MLCFC0780002

Mobile Home Park

0.00

8,207,058

50,958

6.39%

8-Aug-17

MLCFC0780001

Office

0.00

7,150,000

38,074

5.70%

8-Jun-17

MLCFC0780001

Self Storage

0.00

7,100,000

33,725

5.29%

8-May-17

MLCFC0780001

Retail

0.00

6,900,000

30,418

5.94%

8-Aug-17

MLCFC0780001

Retail

0.00

6,852,586

38,896

5.81%

8-Jun-17

MLCFC0780001

Retail

0.00

6,850,000

33,165

6.20%

8-Jul-17

MLCFC0780002

Multifamily

0.00

6,800,000

35,133

5.88%

1-Apr-37

MLCFC0780001

Retail

0.00

6,748,134

40,246

5.69%

8-Jun-17

MLCFC0780001

Self Storage

0.00

6,720,000

31,886

5.70%

8-Jun-17

MLCFC0780001

Self Storage

0.00

6,500,000

30,875

31-Dec-06

6.12%

1-Jul-12

MLCFC0780002

Multifamily

2.22

6,471,414

39,474

5.65%

8-Apr-17

MLCFC0780001

Office

0.00

6,249,488

36,366

6.17%

8-Jun-17

MLCFC0780002

Multifamily

0.00

6,123,151

37,584

6.39%

8-Jul-17

MLCFC0780002

Multifamily

0.00

6,074,822

38,116

6.43%

8-Jul-17

MLCFC0780001

Retail

0.00

6,053,821

36,389

5.93%

8-Jun-17

MLCFC0780001

Mixed Use

0.00

6,000,000

29,650

5.80%

8-Jun-17

MLCFC0780001

Retail

0.00

6,000,000

29,000

31-Dec-06

6.29%

1-Aug-17

MLCFC0780002

Multifamily

1.05

5,875,000

30,795

Page 32 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.59%

8-Jul-17

MLCFC0780001

Retail

0.00

5,850,000

27,227

6.81%

8-Aug-17

MLCFC0780001

Lodging

0.00

5,757,384

37,687

5.67%

8-May-17

MLCFC0780001

Retail

0.00

5,700,000

26,933

5.72%

8-May-17

MLCFC0780001

Retail

0.00

5,480,000

26,121

5.59%

1-Aug-17

MLCFC0780001

Multifamily

0.00

5,407,000

25,188

31-Dec-06

6.08%

1-Aug-22

MLCFC0780001

Mixed Use

1.30

5,327,506

45,802

6.18%

1-Jul-17

MLCFC0780002

Multifamily

0.00

5,317,000

27,383

5.64%

8-Jun-17

MLCFC0780001

Industrial

0.00

5,300,000

24,910

100

6.14%

8-Jul-17

MLCFC0780001

Retail

0.00

5,300,000

27,118

101

6.50%

8-Jul-17

MLCFC0780002

Multifamily

0.00

5,278,692

33,500

102

6.41%

8-Jul-17

MLCFC0780002

Multifamily

0.00

5,168,680

32,498

103

5.79%

8-Jun-17

MLCFC0780001

Retail

0.00

5,180,000

24,994

104

6.14%

8-Jun-17

MLCFC0780002

Multifamily

0.00

5,000,000

25,563

105

5.74%

8-Jun-17

MLCFC0780001

Office

0.00

4,865,896

23,255

106

6.08%

8-Jul-17

MLCFC0780001

Retail

0.00

4,840,000

24,523

107

6.07%

8-Aug-17

MLCFC0780001

Mixed Use

0.00

4,738,385

27,298

108

6.52%

8-Aug-17

MLCFC0780001

Office

0.00

4,720,000

25,645

109

5.80%

8-Apr-17

MLCFC0780002

Multifamily

0.00

4,700,000

22,717

110

5.68%

8-May-17

MLCFC0780001

Retail

0.00

4,650,000

22,010

111

6.29%

8-Jul-17

MLCFC0780001

Other

0.00

4,580,559

28,443

112

6.46%

8-Jul-17

MLCFC0780001

Mixed Use

0.00

4,305,000

23,175

113

31-Dec-06

6.17%

1-Aug-17

MLCFC0780001

Self Storage

1.76

4,300,000

22,109

114

6.37%

8-Jul-17

MLCFC0780002

Multifamily

0.00

4,290,000

22,773

115

Page 33 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.14%

8-Jun-17

MLCFC0780001

Lodging

0.00

4,227,168

25,865

116

5.74%

8-Jul-17

MLCFC0780001

Office

0.00

4,200,000

20,090

117

31-Dec-06

6.08%

1-Aug-22

MLCFC0780001

Office

1.36

4,044,958

34,776

118

5.85%

8-Jul-17

MLCFC0780001

Retail

0.00

3,981,284

23,598

119

5.94%

8-Jun-12

MLCFC0780001

Industrial

0.00

3,900,000

19,305

120

6.01%

8-Jul-17

MLCFC0780001

Retail

0.00

3,868,246

22,149

121

5.66%

8-Jun-17

MLCFC0780001

Retail

0.00

3,820,000

18,018

122

5.65%

8-Jun-17

MLCFC0780001

Retail

0.00

3,737,500

21,704

123

5.66%

8-Jun-17

MLCFC0780001

Retail

0.00

3,720,000

17,546

124

6.35%

8-Aug-17

MLCFC0780001

Retail

0.00

3,500,000

18,506

125

5.89%

8-Aug-17

MLCFC0780001

Retail

0.00

3,400,000

16,683

126

6.62%

8-Aug-17

MLCFC0780001

Retail

0.00

3,400,000

18,748

127

5.96%

8-Jun-17

MLCFC0780001

Retail

0.00

3,350,000

16,638

128

6.21%

8-Aug-17

MLCFC0780001

Retail

0.00

3,298,381

20,283

129

5.69%

1-Jul-17

MLCFC0780001

Retail

0.00

3,300,000

15,648

130

6.07%

8-Jun-17

MLCFC0780001

Self Storage

0.00

3,152,702

19,149

131

5.72%

8-Jun-17

MLCFC0780001

Self Storage

0.00

3,100,000

14,777

132

6.55%

8-Aug-17

MLCFC0780001

Retail

0.00

3,050,000

16,658

133

6.09%

8-Aug-17

MLCFC0780001

Retail

0.00

3,017,651

17,431

134

5.89%

8-Jun-17

MLCFC0780001

Retail

0.00

3,000,000

14,725

135

5.83%

8-May-17

MLCFC0780001

Retail

0.00

3,000,000

14,575

136

5.98%

8-Jul-17

MLCFC0780001

Multifamily

0.00

2,986,373

17,948

137

5.74%

8-Jul-17

MLCFC0780001

Retail

0.00

2,985,610

17,488

138

Page 34 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.89%

1-May-37

MLCFC0780001

Mixed Use

0.00

2,980,327

17,775

139

31-Dec-06

5.93%

1-Jul-17

MLCFC0780001

Office

1.09

2,952,000

14,588

140

5.81%

8-Jul-17

MLCFC0780001

Other

0.00

2,920,000

14,138

141

6.21%

8-Aug-17

MLCFC0780001

Retail

0.00

2,879,856

17,710

142

6.50%

8-Aug-17

MLCFC0780001

Retail

0.00

2,873,794

17,400

143

6.12%

1-Jul-17

MLCFC0780001

Retail

0.00

2,858,000

14,576

144

5.99%

8-Jun-17

MLCFC0780001

Office

0.00

2,850,000

14,226

145

31-Dec-06

5.88%

1-Jul-22

MLCFC0780001

Self Storage

1.87

2,801,418

23,866

146

6.05%

8-Jul-17

MLCFC0780001

Industrial

0.00

2,800,000

14,117

147

31-Dec-06

5.65%

1-Jul-17

MLCFC0780002

Multifamily

1.20

2,786,296

16,163

148

5.81%

8-Jul-17

MLCFC0780001

Industrial

0.00

2,725,000

13,194

149

6.07%

8-Jun-17

MLCFC0780001

Self Storage

0.00

2,695,212

16,370

150

5.50%

8-May-17

MLCFC0780002

Multifamily

0.00

2,700,000

12,375

151

6.23%

8-Jun-17

MLCFC0780002

Multifamily

0.00

2,685,786

16,589

152

31-Dec-06

6.14%

1-Aug-37

MLCFC0780001

Retail

1.75

2,683,407

16,389

153

6.34%

8-Aug-17

MLCFC0780001

Retail

0.00

2,680,000

14,159

154

5.96%

8-Jun-17

MLCFC0780001

Retail

0.00

2,635,000

13,087

155

6.52%

8-Aug-17

MLCFC0780001

Retail

0.00

2,619,377

15,895

156

31-Dec-06

5.79%

1-Apr-17

MLCFC0780001

Retail

1.58

2,579,776

15,239

157

6.07%

8-Jun-17

MLCFC0780001

Self Storage

0.00

2,546,030

15,464

158

6.24%

8-Jun-17

MLCFC0780002

Multifamily

0.00

2,536,606

15,684

159

5.80%

8-May-17

MLCFC0780002

Multifamily

0.00

2,532,937

14,962

160

6.36%

8-Jun-17

MLCFC0780001

Office

0.00

2,487,222

15,572

161

Page 35 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.27%

1-Aug-17

MLCFC0780001

Retail

0.00

2,466,439

15,271

162

6.07%

8-Jun-17

MLCFC0780001

Self Storage

0.00

2,456,521

14,920

163

6.26%

8-Jul-17

MLCFC0780001

Retail

0.00

2,400,000

12,520

164

5.60%

8-May-17

MLCFC0780002

Multifamily

0.00

2,383,214

13,778

165

6.07%

8-Jun-17

MLCFC0780001

Self Storage

0.00

2,367,012

14,377

166

6.07%

8-Jun-17

MLCFC0780001

Self Storage

0.00

2,327,231

14,135

167

6.26%

8-Sep-17

MLCFC0780001

Retail

0.00

2,320,761

14,343

168

6.31%

8-Aug-17

MLCFC0780001

Retail

0.00

2,292,117

14,251

169

6.12%

8-Jul-17

MLCFC0780001

Retail

0.00

2,300,000

11,730

170

6.05%

8-Jul-17

MLCFC0780002

Multifamily

0.00

2,300,000

11,596

171

5.79%

8-Jun-17

MLCFC0780001

Retail

0.00

2,256,823

13,305

172

6.12%

8-Jun-17

MLCFC0780001

Industrial

0.00

2,118,506

12,935

173

5.73%

8-Jun-17

MLCFC0780001

Retail

0.00

2,075,000

9,908

174

6.33%

8-Aug-17

MLCFC0780001

Retail

0.00

2,052,507

12,400

175

5.86%

8-Jul-17

MLCFC0780001

Other

0.00

2,050,000

10,011

176

5.77%

8-Jun-17

MLCFC0780001

Retail

0.00

2,050,000

9,857

177

5.90%

8-Jun-17

MLCFC0780001

Retail

0.00

2,000,000

9,833

178

6.31%

8-Aug-17

MLCFC0780001

Retail

0.00

1,993,145

12,393

179

5.72%

8-May-17

MLCFC0780002

Mobile Home Park

0.00

1,986,377

11,633

180

5.89%

8-Jun-17

MLCFC0780001

Retail

0.00

1,950,000

9,571

181

6.16%

8-May-17

MLCFC0780001

Industrial

0.00

1,878,343

11,527

182

6.37%

8-Jul-17

MLCFC0780001

Self Storage

0.00

1,867,224

11,691

183

5.99%

8-Jun-17

MLCFC0780001

Retail

0.00

1,860,000

9,285

184

Page 36 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.95%

8-Jun-12

MLCFC0780002

Mobile Home Park

0.00

1,850,000

9,173

185

31-Dec-06

6.01%

1-Jun-17

MLCFC0780001

Office

1.50

1,790,046

10,803

186

6.11%

8-Jul-17

MLCFC0780001

Retail

0.00

1,750,000

8,910

187

6.04%

8-Jun-17

MLCFC0780001

Retail

0.00

1,750,000

8,808

188

6.51%

8-Aug-17

MLCFC0780001

Retail

0.00

1,710,000

9,277

189

6.26%

8-Jun-12

MLCFC0780002

Mobile Home Park

0.00

1,700,000

8,868

190

5.97%

8-Jun-32

MLCFC0780009

Mixed Use

0.00

1,685,882

10,922

191

6.09%

8-May-17

MLCFC0780001

Retail

0.00

1,683,972

11,047

192

5.72%

8-Jun-17

MLCFC0780002

Multifamily

0.00

1,650,000

7,865

193

6.35%

8-Jul-17

MLCFC0780001

Office

0.00

1,643,125

10,267

194

5.85%

8-May-17

MLCFC0780001

Retail

0.00

1,589,413

9,439

195

6.52%

8-May-17

MLCFC0780001

Office

0.00

1,471,608

9,374

196

5.94%

8-Jun-17

MLCFC0780002

Multifamily

0.00

1,400,000

6,924

197

6.37%

8-Jun-37

MLCFC0780010

Multifamily

0.00

1,392,861

8,730

198

5.88%

8-Jun-17

MLCFC0780001

Mixed Use

0.00

1,392,032

8,286

199

6.07%

8-May-17

MLCFC0780001

Retail

0.00

1,371,311

8,336

200

6.13%

8-Jun-17

MLCFC0780002

Multifamily

0.00

1,300,000

6,641

201

6.18%

8-May-17

MLCFC0780001

Office

0.00

1,292,019

7,945

202

6.16%

8-Jun-17

MLCFC0780002

Multifamily

0.00

1,243,315

7,623

203

6.14%

8-May-17

MLCFC0780001

Retail

0.00

1,192,565

7,303

204

5.88%

8-May-17

MLCFC0780001

Office

0.00

1,172,244

6,984

205

6.06%

8-Jun-17

MLCFC0780001

Self Storage

0.00

1,115,801

7,290

206

6.22%

8-Jul-17

MLCFC0780001

Retail

0.00

1,105,000

5,728

207

Page 37 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.10%

8-May-17

MLCFC0780001

Office

0.00

1,074,097

9,342

208

5.60%

8-Jun-17

MLCFC0780002

Multifamily

0.00

1,043,649

6,028

209

6.12%

8-May-37

MLCFC0780011

Multifamily

0.00

993,776

6,073

210

6.32%

8-May-17

MLCFC0780001

Industrial

0.00

990,946

6,640

211

6.36%

8-Jun-17

MLCFC0780001

Retail

0.00

895,400

5,606

212

6.18%

8-May-37

MLCFC0780012

Multifamily

0.00

848,000

4,367

213

5.60%

8-Jun-17

MLCFC0780002

Multifamily

0.00

815,040

4,707

214

5.60%

8-Jun-17

MLCFC0780002

Multifamily

0.00

783,233

4,524

215

6.25%

8-Jun-17

MLCFC0780002

Multifamily

0.00

696,332

4,310

216

5.60%

8-Jun-17

MLCFC0780002

Multifamily

0.00

685,826

3,961

217

5.60%

8-Jun-17

MLCFC0780002

Multifamily

0.00

492,006

2,842

218

2,433,328,628

12,697,451

Page 38 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

Amount

Current P&I

Advance

Page 39 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

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

Page 40 of 51

(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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 41 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 42 of 51

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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Maturity Extension Summary

Statement Date:

Loans which have had their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates further extended

Cutoff Principal Balance:
Weighted Average Extension Period:

Loans paid-off that did experience Maturity Date extensions

Cutoff Principal Balance:
Weighted Average Extension Period:

0.00

Number of Loans:

0.00

Number of Loans:

0.00

Loans paid-off that did not experience Maturity Date extensions

Number of Loans:
Cutoff Principal Balance:

0.00

Page 43 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation
Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total

Cumulative

Page 44 of 51

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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 724971.1

Prospectus

Period

Aggregate

Realized Loss

on Loans

Prior Realized

Loss Applied to

Certificates

Amounts Covered by

Overcollateralization

and other Credit

Support

Additional

(Recoveries)/

Expenses applied to

Realized Losses

Current Realized Loss

Applied to

Certificates*

Recoveries of

Realized Losses

paid as Cash

(Recoveries)/

Realized Loss

Applied to

Certificate Interest

Modification

Adjustments/Appraisal
Reduction Adjustment

Interest

(Shortages)/

Excesses applied

to Realized

Losses

Beginning

Balance of the

Loan at

Liquidation

Cumulative

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

Description of Fields

Prior Realized Loss Applied to Certificates

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

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

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

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

Page 45 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

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: 724971.1

Other

Revenue

Recovered

Type

(*)

Page 46 of 51

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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 47 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Material Breaches and Material Document Defect Detail

Disclosure

Control #

Material Breach and Material Document Defect

Description

Material

Breach

Date

Statement Date:

Ending

Principal

Balance

Page 48 of 51

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

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Other Related Information - Class Level

Statement Date:

ABN AMRO Acct: 724971.1

Additional Trust Fund Expense

Class

Repurchased Principal Distribution

0.00

A-1

0.00

A-2

0.00

A-SB

0.00

A-3

0.00

A-1A

0.00

AM-A

0.00

AJ-A

0.00

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

Page 49 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

Other Related Information - Class Level

Statement Date:

ABN AMRO Acct: 724971.1

Additional Trust Fund Expense

Class

Repurchased Principal Distribution

0.00

R-I

0.00

R-II

0.00

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

Page 50 of 51

ML-CFC Commercial Mortgage Trust 2007-8

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

14-Dec-07
14-Dec-07

15-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-8

ABN AMRO Acct: 724971.1

Event of Default

Statement Date:

Disclosure
Control #

Page 51 of 51