EX-99.1 2 lubs07c7_200712ex991.htm LB-UBS 2007-C7 MONTHLY INVESTOR REPORT - DECEMBER 2007 Unassociated Document
LB-UBS Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Reporting Package Table of Contents
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Administrator:
Kristen Packwood 312.904.4207
kristen.packwood@abnamro.com
Analyst:
Timmy Liu 714.259.6263
timmy.liu@abnamro.com
Statement Date:
135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA
Statements to Certificateholders
Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation
Bond Interest Reconciliation
Bond Principal Reconciliation
Rating Information
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Page 2-4
Page 5-7
Page 8
Page 9-10
Page 11-12
Page 13-14
Page 15-16
Page 17-19
Page 20
Page 21-23
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 24
Page 25-27
Page 28-32
Page 33
Page 34
Page 35
Page 36
Page(s)
Information is available for this issue from the following sources
Issue Id:
Monthly Data File
Name:
LUBS07C7
LUBS07C7_200712_3.ZIP
Summary of Loan Maturity Extensions
Realized Loss Detail
Collateral Realized Loss
Page 37
Page 38
Page 39
Parties to the Transaction
800.246.5761
LaSalle Factor Line
LaSalle Web Site
Servicer Web Site
www.wachovia.com
www.etrustee.net
Depositor: Structured Asset Securities Corporation II
Underwriter: Lehman Brothers Inc./UBS Securities LLC/Wachovia Capital Markets, LLC
Master Servicer: Wachovia Bank, National Association
Special Servicer: LNR Partners, Inc.
Rating Agency: Fitch Ratings/Standard & Poor's Ratings Services
Closing Date:
30-Nov-2007
First Payment Date:
17-Dec-2007
Rated Final Payment Date:
15-Sep-2045
Determination Date:
11-Dec-2007
Trust Collection Period
11/14/2007 - 12/11/2007
Historical REO Report
Page 40
Page 41
Material Breaches Detail
Page 42
Event of Default
Other Related Information
Page 43
Page 1 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
6.321008%
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
LB-UBS Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
111
REMIC III
Statement Date:
ABN AMRO Acct: 725135.1
1000.000000000
6.993980000
0.000000000
993.006020000
4.413333684
Fixed
0.00
0.00
0.000000000
5.2960000000%
0.000000000
52109RBJ9
A-1
19,000,000.00
132,885.62
0.00
18,867,114.38
83,853.34
19,000,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.656666753
Fixed
0.00
0.00
0.000000000
5.5880000000%
0.000000000
52109RBK6
A-2
194,000,000.00
0.00
0.00
194,000,000.00
903,393.35
194,000,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.760833243
Fixed
0.00
0.00
0.000000000
5.7130000000%
0.000000000
52109RBL4
A-AB
74,000,000.00
0.00
0.00
74,000,000.00
352,301.66
74,000,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.888333333
0.00
0.00
0.000000000
5.8660000000%
0.000000000
52109RBM2
A-3
1,667,052,000.00
0.00
0.00
1,667,052,000.00
8,149,105.86
1,667,052,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.735000019
0.00
0.00
0.000000000
5.6820000000%
0.000000000
52109RBN0
A-1A
265,119,000.00
0.00
0.00
265,119,000.00
1,255,338.47
265,119,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.138309907
0.00
0.00
0.000000000
6.1659720000%
0.000000000
52109RBP5
A-M
317,024,000.00
0.00
0.00
317,024,000.00
1,628,967.56
317,024,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976584
0.00
0.00
0.000000000
6.2519720000%
0.000000000
52109RBQ3
A-J
269,471,000.00
0.00
0.00
269,471,000.00
1,403,937.60
269,471,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976448
0.00
0.00
0.000000000
6.2519720000%
0.000000000
52109RBR1
B
47,554,000.00
0.00
0.00
47,554,000.00
247,755.22
47,554,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976728
0.00
0.00
0.000000000
6.2519720000%
0.000000000
52109RBS9
C
35,665,000.00
0.00
0.00
35,665,000.00
185,813.82
35,665,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976448
0.00
0.00
0.000000000
6.2519720000%
0.000000000
52109RBT7
D
23,777,000.00
0.00
0.00
23,777,000.00
123,877.61
23,777,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976208
0.00
0.00
0.000000000
6.2519710000%
0.000000000
52109RBU4
E
27,740,000.00
0.00
0.00
27,740,000.00
144,524.74
27,740,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976658
0.00
0.00
0.000000000
6.2519720000%
0.000000000
52109RBV2
F
15,851,000.00
0.00
0.00
15,851,000.00
82,583.34
15,851,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
0.266704915
0.00
0.00
0.000000000
0.3200458980%
0.000000000
N
52109RBW0
X-CP
1,456,008,000.00
0.00
0.00
1,456,008,000.00
388,324.49
1,456,008,000.00
1000.000000000
0.000000000
0.000000000
999.958083485
0.311424304
0.00
0.00
0.000000000
0.3737091675%
0.000000000
N
52109RBX8
X-W
1,585,122,463.50
0.00
0.00
1,585,056,020.69
493,645.66
1,585,122,463.50
1000.000000000
0.000000000
0.000000000
999.958083485
0.066443560
0.00
0.00
0.000000000
0.0797322698%
0.000000000
N
52109RAJ0
X-CL
1,585,122,463.50
0.00
0.00
1,585,056,020.69
105,321.18
1,585,122,463.50
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976658
0.00
0.00
0.000000000
6.2519720000%
0.000000000
52109RAL5/U5140WAF3/52109RAM3
G
31,702,000.00
0.00
0.00
31,702,000.00
165,166.68
31,702,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976208
0.00
0.00
0.000000000
6.2519710000%
0.000000000
52109RAN1/U5140WAG1/52109RAP6
H
27,740,000.00
0.00
0.00
27,740,000.00
144,524.74
27,740,000.00
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 2 of 43
Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
6.321008%
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
LB-UBS Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
111
REMIC III
Statement Date:
ABN AMRO Acct: 725135.1
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976868
0.00
0.00
0.000000000
6.2519720000%
0.000000000
52109RAQ4/U5140WAH9/52109RAR2
J
23,777,000.00
0.00
0.00
23,777,000.00
123,877.62
23,777,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.209976567
0.00
0.00
0.000000000
6.2519720000%
0.000000000
52109RAS0/U5140WAJ5/52109RAT8
K
27,739,000.00
0.00
0.00
27,739,000.00
144,519.54
27,739,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
3.785833249
Fixed
0.00
0.00
0.000000000
4.5430000000%
0.000000000
52109RAU5/U5140WAK2/52109RAV3
L
19,814,000.00
0.00
0.00
19,814,000.00
75,012.50
19,814,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
3.785833964
Fixed
0.00
0.00
0.000000000
4.5430010000%
0.000000000
52109RAW1/U5140WAL0/52109RAX9
M
11,889,000.00
0.00
0.00
11,889,000.00
45,009.78
11,889,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
3.785832773
Fixed
0.00
0.00
0.000000000
4.5429990000%
0.000000000
52109RAY7/U5140WAM8/52109RAZ4
N
11,888,000.00
0.00
0.00
11,888,000.00
45,005.98
11,888,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
3.785833964
Fixed
0.00
0.00
0.000000000
4.5430010000%
0.000000000
52109RBA8/U5140WAN6/52109RBB6
P
3,963,000.00
0.00
0.00
3,963,000.00
15,003.26
3,963,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
3.785833964
Fixed
0.00
0.00
0.000000000
4.5430010000%
0.000000000
52109RBC4/U5140WAP1/52109RBD2
Q
3,963,000.00
0.00
0.00
3,963,000.00
15,003.26
3,963,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
3.785833964
Fixed
0.00
0.00
0.000000000
4.5430010000%
0.000000000
52109RBE0/U5140WAQ9/52109RBF7
S
3,963,000.00
0.00
0.00
3,963,000.00
15,003.26
3,963,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
3.785833292
Fixed
0.00
0.00
0.000000000
4.5430000000%
0.000000000
52109RBG5/U5140WAR7/52109RBH3
T
47,553,927.00
0.00
0.00
47,553,927.00
180,031.24
47,553,927.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
52109RBY6
R-I
0.00
0.00
0.00
0.00
0.00
0.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
52109RCA7
R-II
0.00
0.00
0.00
0.00
0.00
0.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
52109RCC3
R-III
0.00
0.00
0.00
0.00
0.00
0.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
9ABSDY03
R-LR
0.00
0.00
0.00
0.00
0.00
0.00
Total P&I Payment
0.00
0.00
3,170,244,927.00
3,170,244,927.00
16,649,787.38
Total
3,170,112,041.38
132,885.62
0.00
16,516,901.76
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 3 of 43
Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
6.321008%
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
LB-UBS Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
111
GRANTOR TRUST V
Statement Date:
ABN AMRO Acct: 725135.1
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
52109RCE9
V
0.00
0.00
0.00
0.00
0.00
0.00
Total P&I Payment
0.00
0.00
0.00
0.00
0.00
Total
0.00
0.00
0.00
0.00
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 4 of 43
Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Statement Date:
Cash Reconciliation Summary
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
16,699,286.94
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
16,699,286.94
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
0.00
0.00
0.00
16,518,196.23
)
(1,294.51
0.00
0.00
0.00
)
(1,294.51
132,885.62
0.00
132,885.62
0.00
0.00
0.00
0.00
0.00
0.00
132,885.62
16,651,081.85
3,170,244,927.33
100
132,885.62
0.00
0
0.00
0.00
0
0.00
0
3,170,112,041.71
100
0.00
0.00
0.00
0.00
0.00
0.00
181,090.71
0.00
0.00
0.00
181,090.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(181,090.71
Less Other Interest Not Advanced
0.00
0.00
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
0.00
0.00
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
16,516,901.72
16,649,787.34
0
Prior Outstanding
Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding
Non-P&I Servicing Advance Summary
Amount
0.00
0.00
0.00
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 5 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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
15,370,908.52
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
15,370,908.52
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
0.00
0.00
0.00
15,209,243.61
)
(1,186.26
0.00
0.00
0.00
)
(1,186.26
132,885.62
0.00
132,885.62
0.00
0.00
0.00
0.00
0.00
0.00
132,885.62
15,342,129.23
2,905,125,300.63
83
132,885.62
0.00
0
0.00
0.00
0
0.00
0
2,904,992,415.01
83
0.00
0.00
0.00
0.00
0.00
0.00
161,664.91
0.00
0.00
0.00
161,664.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(161,664.91
Less Other Interest Not Advanced
0.00
0.00
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
0.00
0.00
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
15,208,057.35
15,340,942.97
0
Prior Outstanding
Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding
Non-P&I Servicing Advance Summary
Amount
0.00
0.00
0.00
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 6 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Statement Date:
Cash Reconciliation Summary Loan Group II
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
1,328,378.42
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
1,328,378.42
Unscheduled Interest:
Prepayment Penalties
0.00
Yield Maintenance Penalties
0.00
Other Interest Proceeds
0.00
Total
0.00
Less Fees & Expenses Paid By/To Servicer
Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer
Special Servicing Fees
Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses
Total Unscheduled Fees & Expenses
Total Interest Due Trust
Less Fees & Expenses Paid By/To Trust
Trustee Fee
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
0.00
0.00
0.00
1,308,952.62
)
(108.25
0.00
0.00
0.00
)
(108.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,308,952.62
265,119,626.70
17
0.00
0.00
0
0.00
0.00
0
0.00
0
265,119,626.70
17
0.00
0.00
0.00
0.00
0.00
0.00
19,425.80
0.00
0.00
0.00
19,425.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(19,425.80
Less Other Interest Not Advanced
0.00
0.00
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
0.00
0.00
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
1,308,844.37
1,308,844.37
0
Prior Outstanding
Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding
Non-P&I Servicing Advance Summary
Amount
0.00
0.00
0.00
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 7 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Interest Adjustments Summary
Statement Date
0.00
0.00
0.00
0.00
Special Servicing Fees
Workout Fees
Liquidation Fees
Legal Fees
0.00
0.00
Misc. Fees & Expenses Paid by/to Servicer
Interest Paid to Servicer on Outstanding Advances
0.00
0.00
ASER Interest Advance Reduction
Interest Not Advanced (Current Period)
Recoup of Prior Advances by Servicer
0.00
0.00
Servicing Fees Paid Servicer on Loans Not Advanced
Misc. Fees & Expenses Paid by Trust
0.00
0.00
0.00
Shortfall Due to Rate Modification
Total Shortfall Allocated to the Bonds
Total Interest Adjustment to the Bonds
0.00
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
0.00
0.00
Aggregate Interest Adjustment Allocated to the Bonds
0.00
0.00
0.00
0.00
Prepayment Interest Excess Due the Bonds
0.00
ARD Excess Interest
0.00
0.00
0.00
Net Prepayment Int. Shortfalls Allocated to the Bonds
Other Interest Loss
Interest Income
0.00
Page 8 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Class
Accrued
Certificate
Interest
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Bond Interest Reconciliation Detail
Total
Interest
Deductions
Accrual
Total
Interest
Additions
Statement Date:
Method
Opening
Balance
Distributable
Certificate
Interest
Interest
Payment
Amount
Current
Period
Shortfall
Recovery
Remaining
Outstanding
Interest
Shorfalls
Credit
Support
Pass-Through
Rate
Days
Original
Current (1)
30/360
5.296000%
19,000,000.00
83,853.34
0.00
83,853.34
0.00
A-1
0.00
30.00%
30.00%
83,853.34
0.00
30
30/360
5.588000%
194,000,000.00
903,393.35
0.00
903,393.35
0.00
A-2
0.00
30.00%
30.00%
903,393.35
0.00
30
30/360
5.713000%
74,000,000.00
352,301.66
0.00
352,301.66
0.00
A-AB
0.00
30.00%
30.00%
352,301.66
0.00
30
30/360
5.866000%
1,667,052,000.00
8,149,105.86
0.00
8,149,105.86
0.00
A-3
0.00
30.00%
30.00%
8,149,105.86
0.00
30
30/360
5.682000%
265,119,000.00
1,255,338.47
0.00
1,255,338.47
0.00
A-1A
0.00
30.00%
30.00%
1,255,338.47
0.00
30
30/360
6.165972%
317,024,000.00
1,628,967.56
0.00
1,628,967.56
0.00
A-M
0.00
20.00%
20.00%
1,628,967.56
0.00
30
30/360
6.251972%
269,471,000.00
1,403,937.60
0.00
1,403,937.60
0.00
A-J
0.00
11.50%
11.50%
1,403,937.60
0.00
30
30/360
6.251972%
47,554,000.00
247,755.22
0.00
247,755.22
0.00
B
0.00
10.00%
10.00%
247,755.22
0.00
30
30/360
6.251972%
35,665,000.00
185,813.82
0.00
185,813.82
0.00
C
0.00
8.88%
8.88%
185,813.82
0.00
30
30/360
6.251972%
23,777,000.00
123,877.61
0.00
123,877.61
0.00
D
0.00
8.13%
8.13%
123,877.61
0.00
30
30/360
6.251971%
27,740,000.00
144,524.74
0.00
144,524.74
0.00
E
0.00
7.25%
7.25%
144,524.74
0.00
30
30/360
6.251972%
15,851,000.00
82,583.34
0.00
82,583.34
0.00
F
0.00
6.75%
6.75%
82,583.34
0.00
30
30/360
0.320046%
1,456,008,000.00
388,324.49
0.00
388,324.49
0.00
X-CP
0.00
NA
NA
388,324.49
0.00
30
30/360
0.373709%
1,585,122,463.50
493,645.66
0.00
493,645.66
0.00
X-W
0.00
NA
NA
493,645.66
0.00
30
30/360
0.079732%
1,585,122,463.50
105,321.18
0.00
105,321.18
0.00
X-CL
0.00
NA
NA
105,321.18
0.00
30
30/360
6.251972%
31,702,000.00
165,166.68
0.00
165,166.68
0.00
G
0.00
5.75%
5.75%
165,166.68
0.00
30
30/360
6.251971%
27,740,000.00
144,524.74
0.00
144,524.74
0.00
H
0.00
4.88%
4.88%
144,524.74
0.00
30
30/360
6.251972%
23,777,000.00
123,877.62
0.00
123,877.62
0.00
J
0.00
4.13%
4.13%
123,877.62
0.00
30
30/360
6.251972%
27,739,000.00
144,519.54
0.00
144,519.54
0.00
K
0.00
3.25%
3.25%
144,519.54
0.00
30
30/360
4.543000%
19,814,000.00
75,012.50
0.00
75,012.50
0.00
L
0.00
2.63%
2.63%
75,012.50
0.00
30
30/360
4.543001%
11,889,000.00
45,009.78
0.00
45,009.78
0.00
M
0.00
2.25%
2.25%
45,009.78
0.00
30
30/360
4.542999%
11,888,000.00
45,005.98
0.00
45,005.98
0.00
N
0.00
1.88%
1.88%
45,005.98
0.00
30
30/360
4.543001%
3,963,000.00
15,003.26
0.00
15,003.26
0.00
P
0.00
1.75%
1.75%
15,003.26
0.00
30
30/360
4.543001%
3,963,000.00
15,003.26
0.00
15,003.26
0.00
Q
0.00
1.63%
1.63%
15,003.26
0.00
30
30/360
4.543001%
3,963,000.00
15,003.26
0.00
15,003.26
0.00
S
0.00
1.50%
1.50%
15,003.26
0.00
30
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 9 of 43
(1) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).
LB-UBS Commercial Mortgage Trust
Class
Accrued
Certificate
Interest
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Bond Interest Reconciliation Detail
Total
Interest
Deductions
Accrual
Total
Interest
Additions
Statement Date:
Method
Opening
Balance
Distributable
Certificate
Interest
Interest
Payment
Amount
Current
Period
Shortfall
Recovery
Remaining
Outstanding
Interest
Shorfalls
Credit
Support
Pass-Through
Rate
Days
Original
Current (1)
30/360
4.543000%
47,553,927.00
180,031.24
0.00
180,031.24
0.00
T
0.00
0.00%
0.00%
180,031.24
0.00
30
0.000000%
0.00
0.00
0.00
0.00
0.00
R-I
0.00
NA
NA
0.00
0.00
0.000000%
0.00
0.00
0.00
0.00
0.00
R-II
0.00
NA
NA
0.00
0.00
0.000000%
0.00
0.00
0.00
0.00
0.00
R-III
0.00
NA
NA
0.00
0.00
0.000000%
0.00
0.00
0.00
0.00
0.00
R-LR
0.00
NA
NA
0.00
0.00
0.000000%
0.00
0.00
0.00
0.00
0.00
V
0.00
NA
NA
0.00
0.00
16,516,901.76
0.00
16,516,901.76
16,516,901.76
0.00
0.00
0.00
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 10 of 43
(1) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).
LB-UBS Commercial Mortgage Trust
Class
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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
83,853.34
83,853.34
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
903,393.35
903,393.35
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
352,301.66
352,301.66
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-AB
0.00
0.00
8,149,105.86
8,149,105.86
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
1,255,338.47
1,255,338.47
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-1A
0.00
0.00
1,628,967.56
1,628,967.56
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
1,403,937.60
1,403,937.60
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
A-J
0.00
0.00
247,755.22
247,755.22
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
185,813.82
185,813.82
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
123,877.61
123,877.61
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
144,524.74
144,524.74
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
82,583.34
82,583.34
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
388,324.49
388,324.49
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
X-CP
0.00
0.00
493,645.66
493,645.66
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
X-W
0.00
0.00
105,321.18
105,321.18
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
X-CL
0.00
0.00
165,166.68
165,166.68
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
144,524.74
144,524.74
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
H
0.00
0.00
123,877.62
123,877.62
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
J
0.00
0.00
144,519.54
144,519.54
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
K
0.00
0.00
75,012.50
75,012.50
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
L
0.00
0.00
45,009.78
45,009.78
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
M
0.00
0.00
45,005.98
45,005.98
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
N
0.00
0.00
15,003.26
15,003.26
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
P
0.00
0.00
15,003.26
15,003.26
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
Q
0.00
0.00
15,003.26
15,003.26
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
S
0.00
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 11 of 43
(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.
LB-UBS Commercial Mortgage Trust
Class
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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
180,031.24
180,031.24
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
T
0.00
0.00
0.00
0.00
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
R-I
0.00
0.00
0.00
0.00
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
R-II
0.00
0.00
0.00
0.00
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
R-III
0.00
0.00
0.00
0.00
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
R-LR
0.00
0.00
0.00
0.00
0.00
11-Nov-2007
11-Dec-2007
0.00
0.00
0.00
0.00
0.00
V
0.00
0.00
0.00
0.00
0.00
16,516,901.76
16,516,901.76
0.00
0.00
0.00
0.00
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 12 of 43
(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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
1.00
1.00
A-1
30.00%
30.00%
9/15/2045
18,867,114.38
0.00
0.00
19,000,000.00
19,000,000.00
132,885.62
0.00
0.00
0.00
0.00
A-2
30.00%
30.00%
9/15/2045
194,000,000.00
0.00
0.00
194,000,000.00
194,000,000.00
0.00
0.00
0.00
0.00
0.00
A-AB
30.00%
30.00%
9/15/2045
74,000,000.00
0.00
0.00
74,000,000.00
74,000,000.00
0.00
0.00
0.00
0.00
0.00
A-3
30.00%
30.00%
9/15/2045
1,667,052,000.00
0.00
0.00
1,667,052,000.00
1,667,052,000.00
0.00
0.00
0.00
0.00
0.00
A-1A
30.00%
30.00%
9/15/2045
265,119,000.00
0.00
0.00
265,119,000.00
265,119,000.00
0.00
0.00
0.00
0.00
0.00
A-M
20.00%
20.00%
9/15/2045
317,024,000.00
0.00
0.00
317,024,000.00
317,024,000.00
0.00
0.00
0.00
0.00
0.00
A-J
11.50%
11.50%
9/15/2045
269,471,000.00
0.00
0.00
269,471,000.00
269,471,000.00
0.00
0.00
0.00
0.00
0.00
B
10.00%
10.00%
9/15/2045
47,554,000.00
0.00
0.00
47,554,000.00
47,554,000.00
0.00
0.00
0.00
0.00
0.00
C
8.88%
8.88%
9/15/2045
35,665,000.00
0.00
0.00
35,665,000.00
35,665,000.00
0.00
0.00
0.00
0.00
0.00
D
8.13%
8.13%
9/15/2045
23,777,000.00
0.00
0.00
23,777,000.00
23,777,000.00
0.00
0.00
0.00
0.00
0.00
E
7.25%
7.25%
9/15/2045
27,740,000.00
0.00
0.00
27,740,000.00
27,740,000.00
0.00
0.00
0.00
0.00
0.00
F
6.75%
6.75%
9/15/2045
15,851,000.00
0.00
0.00
15,851,000.00
15,851,000.00
0.00
0.00
0.00
0.00
0.00
G
5.75%
5.75%
9/15/2045
31,702,000.00
0.00
0.00
31,702,000.00
31,702,000.00
0.00
0.00
0.00
0.00
0.00
H
4.88%
4.88%
9/15/2045
27,740,000.00
0.00
0.00
27,740,000.00
27,740,000.00
0.00
0.00
0.00
0.00
0.00
J
4.13%
4.13%
9/15/2045
23,777,000.00
0.00
0.00
23,777,000.00
23,777,000.00
0.00
0.00
0.00
0.00
0.00
K
3.25%
3.25%
9/15/2045
27,739,000.00
0.00
0.00
27,739,000.00
27,739,000.00
0.00
0.00
0.00
0.00
0.00
L
2.63%
2.63%
9/15/2045
19,814,000.00
0.00
0.00
19,814,000.00
19,814,000.00
0.00
0.00
0.00
0.00
0.00
M
2.25%
2.25%
9/15/2045
11,889,000.00
0.00
0.00
11,889,000.00
11,889,000.00
0.00
0.00
0.00
0.00
0.00
N
1.88%
1.88%
9/15/2045
11,888,000.00
0.00
0.00
11,888,000.00
11,888,000.00
0.00
0.00
0.00
0.00
0.00
P
1.75%
1.75%
9/15/2045
3,963,000.00
0.00
0.00
3,963,000.00
3,963,000.00
0.00
0.00
0.00
0.00
0.00
Q
1.63%
1.63%
9/15/2045
3,963,000.00
0.00
0.00
3,963,000.00
3,963,000.00
0.00
0.00
0.00
0.00
0.00
S
1.50%
1.50%
9/15/2045
3,963,000.00
0.00
0.00
3,963,000.00
3,963,000.00
0.00
0.00
0.00
0.00
0.00
T
0.00%
0.00%
9/15/2045
47,553,927.00
0.00
0.00
47,553,927.00
47,553,927.00
0.00
0.00
0.00
0.00
0.00
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 13 of 43
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Bond Principal Reconciliation
Credit Support
Original
Currentt
Statement Date:
Beginning
Class Balance
Unscheduled
Principal
Payment
Extra
Principal
Payment Amt
Prior
Loss
Reimburs.
Rated
Final
Maturity
Class
Current
Losses
Original
Class Balance
Scheduled
Principal
Payment
Ending
Class Balance
Cumulative
Losses
Interest on
Losses
Additions
Losses
2.00
27.00
R-I
NA
NA
9/15/2045
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R-II
NA
NA
9/15/2045
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R-III
NA
NA
9/15/2045
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R-LR
NA
NA
9/15/2045
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
V
NA
NA
9/15/2045
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
132,885.62
0.00
0.00
0.00
3,170,244,927.00
3,170,112,041.38
3,170,244,927.00
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 14 of 43
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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
52109RBJ9
AAA
NR
AAA
A-2
52109RBK6
AAA
NR
AAA
A-AB
52109RBL4
AAA
NR
AAA
A-3
52109RBM2
AAA
NR
AAA
A-1A
52109RBN0
AAA
NR
AAA
A-M
52109RBP5
AAA
NR
AAA
A-J
52109RBQ3
AAA
NR
AAA
B
52109RBR1
AA+
NR
AA+
C
52109RBS9
AA
NR
AA
D
52109RBT7
AA-
NR
AA-
E
52109RBU4
A+
NR
A+
F
52109RBV2
A
NR
A
X-CP
52109RBW0
AAA
NR
AAA
X-W
52109RBX8
AAA
NR
AAA
X-CL
52109RAJ0
NR
NR
NR
AAA
11/30/07
AAA
12/3/07
G
52109RAL5
NR
NR
NR
A-
11/30/07
A-
12/3/07
H
52109RAN1
NR
NR
NR
BBB+
11/30/07
BBB+
12/3/07
J
52109RAQ4
NR
NR
NR
BBB
11/30/07
BBB
12/3/07
K
52109RAS0
NR
NR
NR
BBB-
11/30/07
BBB-
12/3/07
L
52109RAU5
NR
NR
NR
BB+
11/30/07
BB+
12/3/07
M
52109RAW1
NR
NR
NR
BB
11/30/07
BB
12/3/07
N
52109RAY7
NR
NR
NR
BB-
11/30/07
BB-
12/3/07
Page 15 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
NR - Designates that the class was not rated by the rating agency.
(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the
payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that
investors obtain current rating information directly from the rating agency.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Rating Information
Class
CUSIP
Fitch
Moody's
S&P
Fitch
Moody's
S&P
Original Ratings
Rating Change/Change Date(1)
Statement Date:
P
52109RBA8
NR
NR
NR
B+
11/30/07
B+
12/3/07
Q
52109RBC4
NR
NR
NR
B
11/30/07
B
12/3/07
S
52109RBE0
NR
NR
NR
B-
11/30/07
B-
12/3/07
T
52109RBG5
NR
NR
NR
V
52109RCE9
NR
NR
NR
Page 16 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
NR - Designates that the class was not rated by the rating agency.
(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the
payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that
investors obtain current rating information directly from the rating agency.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
Asset-Backed Facts ~ 15 Month Historical Loan Status Summary
Distribution
Date
Delinq 1 Month
Delinq 2 Months
Delinq 3+ Months
Foreclosure
REO
Modifications
Specially Serviced
Bankruptcy
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Statement Date:
ABN AMRO Acct: 725135.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12/17/2007
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 17 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
Asset-Backed Facts ~ 15 Month Historical Loan Status Summary
Distribution
Date
Delinq 1 Month
Delinq 2 Months
Delinq 3+ Months
Foreclosure
REO
Modifications
Specially Serviced
Bankruptcy
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Statement Date:
Loan Group I
ABN AMRO Acct: 725135.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12/17/2007
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 18 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
Asset-Backed Facts ~ 15 Month Historical Loan Status Summary
Distribution
Date
Delinq 1 Month
Delinq 2 Months
Delinq 3+ Months
Foreclosure
REO
Modifications
Specially Serviced
Bankruptcy
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Statement Date:
Loan Group II
ABN AMRO Acct: 725135.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12/17/2007
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 19 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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:
Total
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 20 of 43
A. In Grace Period
1. Delinq. 1 month
2. Delinq. 2 months
3. Delinquent 3 + months
4. Performing Matured Balloon
** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.
7. Foreclosure
9. REO
B. Late Payment but < 1 month delinq.
5. Non Performing Matured Balloon
(1) :Legend :
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary
Distribution
Date
Ending Pool (1)
Payoffs (2)
Penalties
Appraisal Reduct. (2)
Liquidations (2)
Realized Losses (2)
Remaining Term
Curr Weighted Avg.
# Balance
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Statement Date:
Amort
ABN AMRO Acct: 725135.1
Series 2007-C7
17-Dec-07
100
100.00%
3,170,112,042
100.00%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
111
325
6.32%
6.25%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 21 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary
Distribution
Date
Ending Pool (1)
Payoffs (2)
Penalties
Appraisal Reduct. (2)
Liquidations (2)
Realized Losses (2)
Remaining Term
Curr Weighted Avg.
# Balance
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Statement Date:
Loan Group I
Amort
ABN AMRO Acct: 725135.1
Series 2007-C7
17-Dec-07
83
83.00%
2,904,992,415
91.63%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
114
322
6.35%
6.28%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 22 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary
Distribution
Date
Ending Pool (1)
Payoffs (2)
Penalties
Appraisal Reduct. (2)
Liquidations (2)
Realized Losses (2)
Remaining Term
Curr Weighted Avg.
# Balance
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Statement Date:
Loan Group II
Amort
ABN AMRO Acct: 725135.1
Series 2007-C7
17-Dec-07
17
17.00%
265,119,627
8.36%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
81
360
6.01%
5.92%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 23 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 24 of 43
LB-UBS Commercial Mortgage Trust
Mortgage Loan Characteristics
ABN AMRO Acct: 725135.1
Series 2007-C7
Commercial Mortgage Pass-Through Certificates
30-Nov-07
17-Jan-08
N/A
17-Dec-07
17-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)
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 25 of 43
Current Scheduled
Balance
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
5
7,674,252
0.24
117
6.60
0.00
%
0 to
2,000,000
%
22
60,621,186
1.91
122
6.39
0.00
%
2,000,000 to
4,000,000
%
13
67,556,878
2.13
116
6.32
0.00
%
4,000,000 to
6,000,000
%
12
83,442,316
2.63
112
6.45
0.00
%
6,000,000 to
8,000,000
%
7
66,034,212
2.08
106
6.45
0.00
%
8,000,000 to 10,000,000
%
15
184,441,946
5.82
108
6.17
0.00
%
10,000,000 to 15,000,000
%
5
84,875,000
2.68
106
6.39
0.00
%
15,000,000 to 20,000,000
%
3
65,495,353
2.07
115
6.02
0.00
%
20,000,000 to 25,000,000
%
4
164,075,000
5.18
116
6.55
0.00
%
25,000,000 to 50,000,000
%
4
251,000,000
7.92
117
6.48
0.00
%
50,000,000 to 75,000,000
%
2
177,425,000
5.60
118
6.48
0.00
%
75,000,000 to 100,000,000
%
1
116,769,627
3.68
56
5.65
0.00
%
100,000,000 to 125,000,000
%
1
137,000,000
4.32
116
5.75
0.00
%
125,000,000 to 150,000,000
%
6
1,703,701,271
53.74
112
6.36
0.00
%
150,000,000 &
Above
%
430,000,000
1,077,209
3,170,112,042
100
100.00
%
Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance
31,701,120
Current Mortgage
Interest Rate
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
8
359,315,606
11.33
96
5.70
0.00
%
5.501%
%
to
5.750%
14
705,704,146
22.26
118
5.92
0.00
%
5.751%
%
to
6.000%
11
356,085,000
11.23
88
6.20
0.00
%
6.001%
%
to
6.250%
33
636,792,765
20.09
116
6.42
0.00
%
6.251%
%
to
6.500%
21
781,191,336
24.64
116
6.70
0.00
%
6.501%
%
to
6.750%
13
331,023,188
10.44
115
6.89
0.00
%
6.751%
%
to
7.000%
0
0
0.00
0
0.00
0.00
%
7.001%
%
&
Above
100
3,170,112,042
Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate
100.00
%
5.540%
6.990%
Fully Amortizing
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
to
0
60
0
0
0.00
0
0.00
0.00
%
%
to
61
120
1
2,092,393
0.07
166
6.76
0.00
%
%
to
121
180
0
0
0.00
0
0.00
0.00
%
%
to
181
240
0
0
0.00
0
0.00
0.00
%
%
&
241
Above
1
2,092,393
0.07
%
Balloon
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
0
to
12
0
0
0.00
0
0.00
0.00
%
%
13
to
24
0
0
0.00
0
0.00
0.00
%
%
25
to
36
6
332,919,627
10.50
57
6.09
0.00
%
%
37
to
60
92
2,831,700,022
89.32
117
6.35
0.00
%
%
61
to
120
1
3,400,000
0.11
179
6.99
0.00
%
%
121
to
180
0
0
0.00
0
0.00
0.00
%
%
181
to
240
0
0
0.00
0
0.00
0.00
%
%
241
& Above
179
55
99
3,168,019,649
Minimum Remaining Term
Maximum Remaining Term
%
99.93
LB-UBS Commercial Mortgage Trust
Mortgage Loan Characteristics
ABN AMRO Acct: 725135.1
Series 2007-C7
Commercial Mortgage Pass-Through Certificates
30-Nov-07
17-Jan-08
N/A
17-Dec-07
17-Dec-07
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Statement Date:
Geographic Distribution
Distribution of DSCR (PFY)
Distribution of DSCR (Cutoff)
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 26 of 43
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
0.001 1.199
0
0
0.00
0
0.00
0.00
%
%
1.200 1.299
0
0
0.00
0
0.00
0.00
%
%
1.300 1.399
0
0
0.00
0
0.00
0.00
%
%
1.400 1.499
0
0
0.00
0
0.00
0.00
%
%
1.500 1.599
0
0
0.00
0
0.00
0.00
%
%
1.600 1.699
0
0
0.00
0
0.00
0.00
%
%
1.700 1.799
0
0
0.00
0
0.00
0.00
%
%
1.800 1.899
0
0
0.00
0
0.00
0.00
%
%
1.900 1.999
0
0
0.00
0
0.00
0.00
%
%
2.000 & Above
100
3,170,112,042
100.00
111
6.32
0.00
%
%
Unknown
0.000
0.000
100
3,170,112,042
100.00
%
Minimum DSCR
Maximum DSCR
Debt Service
Coverage Ratio
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
36
1,085,872,027
34.25
115
6.58
0.00
%
%
0.000 1.199
36
608,111,775
19.18
104
6.42
0.00
%
%
1.200 1.299
8
203,863,790
6.43
116
5.87
0.00
%
%
1.300 1.399
8
278,930,959
8.80
77
6.16
0.00
%
%
1.400 1.499
1
295,000,000
9.31
119
6.48
0.00
%
%
1.500 1.599
1
2,092,393
0.07
166
6.76
0.00
%
%
1.600 1.699
2
15,350,146
0.48
110
5.94
0.00
%
%
1.700 1.799
1
1,371,476
0.04
117
6.47
0.00
%
%
1.800 1.899
4
672,575,000
21.22
119
5.95
0.00
%
%
1.900 1.999
3
6,944,476
0.22
117
6.48
0.00
%
%
2.000 & Above
2.100
1.050
100
3,170,112,042 100.00
Minimum DSCR
Maximum DSCR
%
Geographic
Location
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Florida
10
670,426,800
21.15
101
6.04
0.00
%
%
New York
9
588,391,670
18.56
118
6.25
0.00
%
%
Undefined
1
412,701,271
13.02
115
6.71
0.00
%
%
California
9
303,104,000
9.56
118
6.62
0.00
%
%
Texas
13
155,856,630
4.92
115
6.63
0.00
%
%
Virginia
5
147,534,212
4.65
114
6.56
0.00
%
%
Kansas
1
137,000,000
4.32
116
5.75
0.00
%
%
Tennessee
4
133,159,756
4.20
64
5.71
0.00
%
%
Arizona
4
104,575,000
3.30
118
6.21
0.00
%
%
North Carolina
4
82,575,000
2.60
117
6.69
0.00
%
%
Colorado
3
64,946,476
2.05
118
6.87
0.00
%
%
Illinois
3
64,100,000
2.02
111
6.26
0.00
%
%
Pennsylvania
4
47,150,567
1.49
106
6.21
0.00
%
%
South Carolina
1
45,875,000
1.45
119
6.71
0.00
%
%
Ohio
3
30,177,209
0.95
116
6.18
0.00
%
%
Michigan
3
23,469,476
0.74
115
6.08
0.00
%
%
New Jersey
1
20,500,000
0.65
117
6.31
0.00
%
%
Indiana
3
20,125,000
0.63
122
5.94
0.00
%
%
Mississippi
2
16,950,000
0.53
116
6.44
0.00
%
%
Washington
2
14,580,959
0.46
118
6.40
0.00
%
%
Nevada
2
14,350,146
0.45
109
5.92
0.00
%
%
Wisconsin
1
14,250,000
0.45
119
6.65
0.00
%
%
Massachusetts
1
9,300,000
0.29
106
6.93
0.00
%
%
Georgia
1
8,600,000
0.27
103
6.25
0.00
%
%
Louisiana
3
7,628,000
0.24
116
6.01
0.00
%
%
Maine
1
6,991,228
0.22
119
6.91
0.00
%
%
Missouri
1
6,700,000
0.21
119
5.95
0.00
%
%
Maryland
1
5,051,248
0.16
114
6.74
0.00
%
%
New Mexico
1
5,000,000
0.16
116
6.34
0.00
%
%
Alabama
1
4,700,000
0.15
117
6.15
0.00
%
%
Connecticut
1
2,250,000
0.07
117
6.62
0.00
%
%
Hawaii
1
2,092,393
0.07
166
6.76
0.00
%
%
100.00
3,170,112,042
100
%
LB-UBS Commercial Mortgage Trust
Mortgage Loan Characteristics
ABN AMRO Acct: 725135.1
Series 2007-C7
Commercial Mortgage Pass-Through Certificates
30-Nov-07
17-Jan-08
N/A
17-Dec-07
17-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
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 27 of 43
Property Types
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Retail
45
1,292,561,186
40.77
117
6.25
0.00
%
%
Office
18
905,958,481
28.58
106
6.31
0.00
%
%
Various
6
550,243,747
17.36
115
6.64
0.00
%
%
Multifamily
17
280,819,627
8.86
84
6.01
0.00
%
%
Warehouse
7
94,995,000
3.00
118
6.48
0.00
%
%
Other
1
18,500,000
0.58
117
6.37
0.00
%
%
Self Storage
4
16,334,000
0.52
117
6.57
0.00
%
%
Mobile Home Park
1
7,800,000
0.25
116
6.32
0.00
%
%
Mixed Use
1
2,900,000
0.09
118
6.49
0.00
%
%
3,170,112,042
100
100.00
%
Amortization Type
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
Amortizing Balloon
15
104,865,751
3.31
114
6.21
0.00
%
%
ARD
3
147,500,000
4.65
116
5.78
0.00
%
%
Full Amortizing
1
2,092,393
0.07
166
6.76
0.00
%
%
IO Maturity Balloon
19
1,614,308,627
50.92
107
6.19
0.00
%
%
IO/Amortizing/Balloon
62
1,301,345,271
41.05
115
6.56
0.00
%
%
3,170,112,042
100
100.00
%
Number of Months
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
33
1,695,142,963
53.47
119
0.00
%
%
6.35
0
to
1
44
648,065,434
20.44
87
0.00
%
%
6.22
2
to
3
14
693,333,145
21.87
114
0.00
%
%
6.37
4
to
6
7
115,670,499
3.65
110
0.00
%
%
6.06
7
to
12
2
17,900,000
0.56
105
0.00
%
%
6.60
13
to
24
0
0
0.00
0
0.00
%
%
0.00
25
to
36
0
0
0.00
0
0.00
%
%
0.00
37
to
48
0
0
0.00
0
0.00
%
%
0.00
49
to
72
0
0
0.00
0
0.00
%
%
0.00
73
to
96
0
0
0.00
0
0.00
%
%
0.00
97
to
120
0
0
0.00
0
0.00
%
%
0.00
121
or
More
100
3,170,112,042
100.00
%
Year
# of
Loans
Scheduled
Balance
% of
Balance
WAMM WAC PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
2007
0
0
0.00
0
0.00
0.00
%
%
2008
0
0
0.00
0
0.00
0.00
%
%
2009
0
0
0.00
0
0.00
0.00
%
%
2010
0
0
0.00
0
0.00
0.00
%
%
2011
6
332,919,627
10.50
57
6.09
0.00
%
%
2012
0
0
0.00
0
0.00
0.00
%
%
2013
1
13,600,000
0.43
81
5.88
0.00
%
%
2014
0
0
0.00
0
0.00
0.00
%
%
2015
3
29,750,146
0.94
106
6.33
0.00
%
%
2016
85
2,640,849,876
83.30
117
6.38
0.00
%
%
2017
5
152,992,393
4.83
118
5.82
0.00
%
%
2018 & Greater
100.00
3,170,112,042
100
%
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Loan Level Detail
Disclosure
Control #
Group
Property
Type
Maturity
Date
PFY
DSCR
Operating
Statement
Date
Geo.
Location
Ending
Principal
Balance
Note
Rate
Scheduled
P&I
Prepayment
Amount
Prepayment
Date
Loan
Status
Code (1)
Statement Date:
FL
5.91%
11-Dec-17
LUBS07C70001
Retail
0.00
430,000,000
2,115,958
1
N/A
6.71%
9-Jul-17
LUBS07C70001
Various
0.00
412,701,271
2,308,548
2
NY
6.48%
11-Nov-17
LUBS07C70001
Office
0.00
295,000,000
1,593,000
3
CA
6.90%
11-Nov-17
LUBS07C70001
Retail
0.00
206,000,000
1,184,500
4
NY
5.96%
10-Oct-17
LUBS07C70001
Office
0.00
190,000,000
943,192
5
FL
6.25%
11-Sep-12
LUBS07C70001
Office
0.00
170,000,000
885,417
6
KS
5.75%
1-Aug-37
LUBS07C70001
Retail
0.00
137,000,000
655,888
7
TN
5.65%
11-Aug-12
LUBS07C70002
Multifamily
0.00
116,769,627
549,790
8
TX
6.73%
11-Oct-17
LUBS07C70001
Retail
0.00
92,700,000
519,893
9
AZ
6.20%
1-Nov-17
LUBS07C70001
Retail
0.00
84,725,000
437,746
10
NC
6.73%
11-Sep-17
LUBS07C70001
Retail
0.00
75,000,000
420,313
11
CO
6.90%
11-Oct-17
LUBS07C70001
Various
0.00
61,000,000
350,750
12
VA
6.45%
9-Oct-17
LUBS07C70001
Office
0.00
60,000,000
322,500
13
CA
5.73%
9-Jul-17
LUBS07C70001
Various
0.00
55,000,000
262,533
14
IL
6.27%
11-Feb-17
LUBS07C70001
Office
0.00
50,000,000
261,229
15
SC
6.71%
9-Nov-17
LUBS07C70001
Warehouse
0.00
45,875,000
256,632
16
VA
6.70%
11-Oct-17
LUBS07C70001
Office
0.00
38,200,000
213,283
17
VA
6.56%
11-Oct-17
LUBS07C70001
Retail
0.00
30,000,000
164,000
18
NY
6.03%
9-Nov-17
LUBS07C70001
Multifamily
0.00
23,500,000
118,088
19
NY
5.73%
11-Jan-17
LUBS07C70001
Retail
0.00
21,495,353
132,377
20
NJ
6.31%
9-Sep-17
LUBS07C70001
Warehouse
0.00
20,500,000
107,796
21
NY
6.37%
9-Sep-17
LUBS07C70001
Other
0.00
18,500,000
98,158
22
OH
6.34%
11-Aug-17
LUBS07C70001
Retail
0.00
17,400,000
91,930
23
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 28 of 43
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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:
PA
6.38%
9-Oct-17
LUBS07C70001
Office
0.00
17,135,000
91,144
24
FL
6.43%
11-Jul-12
LUBS07C70002
Multifamily
0.00
16,000,000
85,733
25
NY
6.45%
9-Nov-17
LUBS07C70001
Retail
0.00
15,840,000
85,107
26
PA
6.24%
11-May-17
LUBS07C70001
Office
0.00
14,960,000
77,792
27
NY
6.13%
9-Aug-17
LUBS07C70002
Multifamily
0.00
14,800,000
75,653
28
WI
6.65%
11-Nov-17
LUBS07C70001
Office
0.00
14,250,000
78,969
29
PA
5.88%
1-Sep-14
LUBS07C70002
Multifamily
0.00
13,600,000
66,640
30
FL
6.77%
9-Aug-12
LUBS07C70001
Retail
0.00
13,500,000
76,106
31
MS
6.41%
11-Aug-17
LUBS07C70002
Multifamily
0.00
12,800,000
68,373
32
MI
5.94%
11-Jun-17
LUBS07C70002
Multifamily
0.00
12,000,000
59,400
33
AZ
6.13%
11-Jun-17
LUBS07C70002
Multifamily
0.00
12,000,000
61,300
34
NV
5.91%
11-Dec-16
LUBS07C70001
Retail
0.00
11,850,146
71,253
35
OH
5.93%
1-Sep-17
LUBS07C70001
Retail
0.00
11,700,000
57,818
36
IN
5.78%
1-Jan-17
LUBS07C70001
Retail
0.00
11,125,000
53,585
37
FL
5.68%
11-Jun-17
LUBS07C70001
Retail
0.00
10,700,626
67,487
38
IL
6.31%
11-Apr-17
LUBS07C70001
Office
0.00
10,600,000
55,738
39
FL
6.27%
11-Sep-17
LUBS07C70001
Retail
0.00
10,456,174
69,395
40
TX
6.34%
11-Aug-17
LUBS07C70001
Retail
0.00
10,100,000
53,362
41
CA
6.04%
1-Sep-17
LUBS07C70001
Warehouse
0.00
10,000,000
50,333
42
VA
6.64%
11-Oct-17
LUBS07C70001
Retail
0.00
9,984,212
64,130
43
CA
6.59%
11-Nov-17
LUBS07C70001
Various
0.00
9,500,000
52,171
44
VA
6.53%
1-Sep-12
LUBS07C70001
Retail
0.00
9,350,000
50,880
45
MI
6.15%
1-Sep-17
LUBS07C70001
Office
0.00
9,300,000
47,663
46
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 29 of 43
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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:
MA
6.93%
11-Oct-16
LUBS07C70002
Multifamily
0.00
9,300,000
53,708
47
GA
6.25%
1-Jul-16
LUBS07C70002
Multifamily
0.00
8,600,000
44,792
48
CA
6.32%
11-Aug-17
LUBS07C70002
Mobile Home Park
0.00
7,800,000
41,080
49
WA
6.48%
1-Oct-17
LUBS07C70001
Office
0.00
7,580,959
51,221
50
TX
6.70%
11-Sep-17
LUBS07C70002
Multifamily
0.00
7,400,000
41,317
51
TX
6.84%
11-Sep-12
LUBS07C70002
Multifamily
0.00
7,300,000
41,610
52
TX
6.97%
11-Oct-17
LUBS07C70002
Multifamily
0.00
7,100,000
41,239
53
ME
6.91%
9-Nov-17
LUBS07C70001
Various
0.00
6,991,228
49,051
54
WA
6.31%
1-Sep-32
LUBS07C70001
Warehouse
0.00
7,000,000
36,808
55
TN
5.54%
1-Sep-17
LUBS07C70001
Office
0.00
7,000,000
32,317
56
MO
5.95%
11-Nov-17
LUBS07C70001
Retail
0.00
6,700,000
33,221
57
CA
6.29%
1-Sep-17
LUBS07C70001
Self Storage
0.00
6,330,000
33,180
58
NY
6.49%
9-Oct-17
LUBS07C70001
Office
0.00
6,150,000
33,261
59
TN
6.54%
9-Oct-17
LUBS07C70001
Office
0.00
6,090,129
38,697
60
FL
6.38%
9-Oct-17
LUBS07C70001
Warehouse
0.00
5,970,000
31,755
61
FL
6.81%
11-Dec-17
LUBS07C70001
Office
0.00
5,800,000
32,915
62
TX
5.75%
11-May-17
LUBS07C70002
Multifamily
0.00
5,750,000
27,552
63
TX
6.62%
11-Oct-17
LUBS07C70002
Multifamily
0.00
5,700,000
31,445
64
IN
5.61%
1-May-17
LUBS07C70002
Multifamily
0.00
5,600,000
26,180
65
TX
6.38%
9-Sep-17
LUBS07C70001
Retail
0.00
5,485,630
34,331
66
FL
5.96%
11-May-17
LUBS07C70001
Retail
0.00
5,100,000
25,330
67
MD
6.74%
11-Jun-17
LUBS07C70001
Various
0.00
5,051,248
32,883
68
NM
6.34%
11-Aug-17
LUBS07C70001
Retail
0.00
5,000,000
26,417
69
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 30 of 43
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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:
AZ
6.42%
11-Jan-17
LUBS07C70001
Retail
0.00
5,000,000
26,750
70
AL
6.15%
11-Sep-17
LUBS07C70001
Retail
0.00
4,700,000
24,088
71
TX
6.64%
9-Sep-17
LUBS07C70001
Self Storage
0.00
4,250,000
23,510
72
MS
6.53%
11-Aug-17
LUBS07C70001
Retail
0.00
4,150,000
22,583
73
CA
6.94%
1-Sep-17
LUBS07C70001
Self Storage
0.00
3,784,000
21,884
74
IL
6.03%
1-Sep-37
LUBS07C70001
Retail
0.00
3,500,000
17,588
75
IN
6.99%
11-Nov-22
LUBS07C70001
Retail
0.00
3,400,000
19,805
76
TN
6.84%
11-Oct-17
LUBS07C70001
Retail
0.00
3,300,000
18,810
77
NY
6.31%
9-Aug-17
LUBS07C70001
Retail
0.00
3,106,317
19,314
78
LA
5.80%
9-Aug-17
LUBS07C70001
Retail
0.00
3,078,000
14,877
79
FL
6.49%
1-Oct-17
LUBS07C70001
Mixed Use
0.00
2,900,000
15,684
80
TX
5.89%
9-Aug-17
LUBS07C70001
Retail
0.00
2,871,000
14,092
81
AZ
6.45%
11-Nov-17
LUBS07C70001
Warehouse
0.00
2,850,000
15,319
82
NC
6.27%
1-Sep-17
LUBS07C70001
Warehouse
0.00
2,800,000
14,630
83
TX
6.73%
11-Oct-17
LUBS07C70001
Retail
0.00
2,800,000
15,703
84
TX
5.80%
11-May-17
LUBS07C70002
Multifamily
0.00
2,600,000
12,567
85
LA
5.81%
9-Sep-17
LUBS07C70001
Retail
0.00
2,580,000
12,492
86
NC
6.47%
10-Sep-17
LUBS07C70001
Retail
0.00
2,575,000
13,881
87
CO
6.47%
10-Sep-17
LUBS07C70001
Retail
0.00
2,575,000
13,881
88
NV
5.95%
1-Aug-17
LUBS07C70001
Retail
0.00
2,500,000
12,396
89
CA
6.45%
11-Nov-17
LUBS07C70001
Retail
0.00
2,450,000
13,169
90
CT
6.62%
11-Sep-17
LUBS07C70001
Retail
0.00
2,250,000
12,413
91
CA
6.48%
11-Oct-17
LUBS07C70001
Retail
0.00
2,240,000
12,096
92
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 31 of 43
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Loan Level Detail
Disclosure
Control #
Group
Property
Type
Maturity
Date
PFY
DSCR
Operating
Statement
Date
Geo.
Location
Ending
Principal
Balance
Note
Rate
Scheduled
P&I
Prepayment
Amount
Prepayment
Date
Loan
Status
Code (1)
Statement Date:
NC
6.47%
10-Sep-17
LUBS07C70001
Retail
0.00
2,200,000
11,860
93
MI
6.51%
10-Sep-17
LUBS07C70001
Retail
0.00
2,169,476
13,762
94
HI
6.76%
11-Oct-21
LUBS07C70001
Office
0.00
2,092,393
19,437
95
LA
6.59%
9-Jul-17
LUBS07C70001
Self Storage
0.00
1,970,000
10,819
96
TX
6.60%
11-Oct-17
LUBS07C70001
Office
0.00
1,800,000
9,900
97
PA
6.86%
9-Sep-17
LUBS07C70001
Retail
0.00
1,455,567
9,566
98
CO
6.47%
10-Sep-17
LUBS07C70001
Retail
0.00
1,371,476
8,663
99
OH
6.43%
11-Sep-17
LUBS07C70001
Retail
0.00
1,077,209
6,777
100
3,170,112,042
16,832,173
0
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 32 of 43
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Appraisal Reduction Detail
Disclosure
Control#
Appraisal
Red. Date
Scheduled
Balance
ASER
Note
Rate
Maturity
Date
Property
Type
Geographic
Location
Appraisal
Value Date
DSCR
Statement Date:
Remaining Term
Life
AR
Amount
Current P&I
Advance
Page 33 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 34 of 43
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
7. Foreclosure
9. REO
5. Non Performing Mat. Balloon
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)
Disclosure
Control #
Resolution
Strategy
Comments
Statement Date:
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 35 of 43
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Modified Loan Detail
Disclosure
Control #
Modification
Date
Cutoff
Maturity
Date
Modification
Description
Modified
Maturity
Date
Statement Date:
Ending
Principal
Balance
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 36 of 43
Modified Loan Detail includes loans whose terms, fees, penalties or payments have been waived or extended.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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
0.00
0
0.00
Number of Loans:
0
Number of Loans:
0
0
0.00
0
Number of Loans:
Number of Loans:
0
0.00
0
Loans paid-off that did not experience Maturity Date extensions
Number of Loans:
Cutoff Principal Balance:
0
0.00
Page 37 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
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
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 38 of 43
* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
Bond/Collateral Realized Loss Reconciliation
Statement Date:
ABN AMRO Acct: 725135.1
Prospectus
ID
Period
Aggregate
Realized Loss
on Loans
Prior Realized
Loss Applied to
Certificates
Amounts Covered by
Overcollateralization
and other Credit
Support
Additional
(Recoveries)/
Expenses applied to
Realized Losses
Current Realized Loss
Applied to
Certificates*
Recoveries of
Realized Losses
paid as Cash
(Recoveries)/
Realized Loss
Applied to
Certificate Interest
Modification
Adjustments/Appraisal
Reduction Adjustment
Interest
(Shortages)/
Excesses applied
to Realized
Losses
Beginning
Balance of the
Loan at
Liquidation
A
B
C
D
E
Cumulative
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
*In the Initial Period the Current Realized Loss Applied to Certificates will equal Aggregate Realized Loss on Loans - B - C - D + E instead of A - C - D + E
Description of Fields
A
B
C
D
E
Prior Realized Loss Applied to Certificates
Reduction to Realized Loss applied to bonds (could represent OC, insurance policies, reserve accounts, etc)
Adjustments that are based on principal haircut or future interest foregone due to modification
Realized Loss Adjustments, Supplemental Recoveries or Expenses on a previously liquidated loan
Amounts classified by the Master as interest adjustments from general collections on a loan with a Realized Loss
Page 39 of 43
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
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: 725135.1
Other
Revenue
Recovered
Type
(*)
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 40 of 43
(*) Legend: (1) Paid in Full, (2) Final Recovery Made, (3) Permitted Purchase (4) Final Recovery of REO, (5) Permitted purchase of REO
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Material Breaches and Material Document Defect Detail
Disclosure
Control #
Material Breach and Material Document Defect
Description
Material
Breach
Date
Statement Date:
Ending
Principal
Balance
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 41 of 43
Material breaches of pool asset representation or warranties or transaction covenants.
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Event of Default
Statement Date:
Disclosure
Control #
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.
Page 42 of 43
LB-UBS Commercial Mortgage Trust
Payment Date:
Prior Payment:
Next Payment:
Record Date:
17-Dec-07
17-Dec-07
N/A
17-Jan-08
30-Nov-07
Commercial Mortgage Pass-Through Certificates
Series 2007-C7
ABN AMRO Acct: 725135.1
Legend
Statement Date:
Until this statement/report is filed with the Commission 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 of the Master Servicer
or the Trustee, be disclosed by such recipient or by its officers, directors, partners, employees, agents or representatives in any manner whatsoever, in whole or in
part.
Page 43 of 43
17-Dec-2007 - 10:40 (DX50-DY05) (c) 2007 LaSalle Bank N.A.