CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Reporting Package Table of Contents

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Administrator:

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

Analyst:

Julie Ji 714.259.6832
Julie.Ji@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation

Bond Interest Reconciliation

Bond Principal Reconciliation
Rating Information

SWAP Summary
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail

Page 2-7
Page 8-11
Page 12
Page 13-14

Page 15-16

Page 17-18
Page 19-20

Page 21
Page 22

Page 23-25

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary

Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail

Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments

Page 26

Page 27
Page 28-30
Page 31-47

Page 48
Page 49
Page 50

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

CD2007C4

CD2007C4_200706_3.ZIP

Modified Loan Detail
Summary of Loan Maturity Extensions
Realized Loss Detail

Page 51
Page 52

Page 53

Parties to the Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site
Servicer Web Site

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

www.etrustee.net

Depositor: Citigroup Commercial Mortgage Securities Inc.

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

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

Special Servicer: LNR Partners, Inc.

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

Nominal Trustee: Wells Fargo Bank, National Association

Closing Date:

29-Mar-2007

First Payment Date:

13-Apr-2007

Rated Final Payment Date:

13-Dec-2049

Determination Date:

7-Jun-2007

Trust Collection Period

5/8/2007 - 6/7/2007

Collateral Realized Loss

Page 54
Page 55

Defeased Loans

Page 56

Historical REO Report

Page 1 of 57

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.914655%

5.320000%
5.320000%

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Remic II

Statement Date:

ABN AMRO Acct: 724604.1

984.452977423

7.587983734

0.000000000

976.864993689

4.083018692

Fixed

0.00

0.000000000

4.9770000000%

0.000000000

12513YAA8

A-1

91,109,000.00

691,333.61

0.00

89,001,192.71

371,999.75

89,692,526.32

1000.000000000

0.000000000

1000.000000000

4.364166700

Fixed

0.00

0.000000000

5.2370000000%

0.000000000

12513YAB6

A-2A

100,000,000.00

0.00

100,000,000.00

436,416.67

100,000,000.00

1000.000000000

0.000000000

1000.000000000

4.337499998

Fixed

0.00

0.000000000

5.2050000000%

0.000000000

12513YAC4

A-2B

1,066,703,000.00

0.00

1,066,703,000.00

4,626,824.26

1,066,703,000.00

1000.000000000

0.000000000

1000.000000000

4.410833330

Fixed

0.00

0.000000000

5.2930000000%

0.000000000

12513YAD2

A-3

464,222,000.00

0.00

464,222,000.00

2,047,605.87

464,222,000.00

1000.000000000

0.000000000

1000.000000000

4.398333344

Fixed

0.00

0.000000000

5.2780000000%

0.000000000

12513YAE0

A-SB

161,959,000.00

0.00

161,959,000.00

712,349.67

161,959,000.00

1000.000000000

0.000000000

1000.000000000

4.434999997

Fixed

0.00

0.000000000

5.3220000000%

0.000000000

12513YAF7

A-4

1,737,121,000.00

0.00

1,737,121,000.00

7,704,131.63

1,737,121,000.00

999.803522542

0.091236068

0.000000000

999.712286474

4.406634023

5.2890000000%

0.00

0.000000000

5.2890000000%

0.000000000

12513YAG5

A-1A

998,756,000.00

91,122.57

0.00

998,468,644.39

4,401,152.17

998,559,766.96

999.999999983

0.000000000

999.999999983

4.471666672

5.3660000000%

0.00

0.000000000

5.3660000000%

0.000000000

12513YAH3

A-MFX

594,982,000.00

0.00

594,981,999.99

2,660,561.18

594,981,999.99

1000.000000000

0.000000000

1000.000000000

4.417499846

Fixed

0.00

0.000000000

5.3010000000%

0.000000000

9ABSBB37

A-MFL-REG

65,000,000.00

0.00

65,000,000.00

287,137.49

65,000,000.00

1000.000000000

0.000000000

1000.000000000

4.498333336

5.3980000000%

0.00

0.000000000

5.3980000000%

0.000000000

12513YAJ9

A-J

585,733,000.00

0.00

585,733,000.00

2,634,822.28

585,733,000.00

1000.000000000

0.000000000

1000.000000000

4.539166525

5.4470000000%

0.00

0.000000000

5.4470000000%

0.000000000

12513YAK6

41,249,000.00

0.00

41,249,000.00

187,236.08

41,249,000.00

1000.000000000

0.000000000

1000.000000000

4.563333407

5.4760000000%

0.00

0.000000000

5.4760000000%

0.000000000

12513YAL4

90,748,000.00

0.00

90,748,000.00

414,113.38

90,748,000.00

1000.000000000

0.000000000

1000.000000000

4.588333276

5.5060000000%

0.00

0.000000000

5.5060000000%

0.000000000

12513YAM2

57,748,000.00

0.00

57,748,000.00

264,967.07

57,748,000.00

1000.000000000

0.000000000

1000.000000000

4.605000121

5.5260000000%

0.00

0.000000000

5.5260000000%

0.000000000

12513YAN0

41,249,000.00

0.00

41,249,000.00

189,951.65

41,249,000.00

1000.000000000

0.000000000

1000.000000000

4.629166633

5.5550000000%

0.00

0.000000000

5.5550000000%

0.000000000

12513YAP5

49,498,000.00

0.00

49,498,000.00

229,134.49

49,498,000.00

1000.000000000

0.000000000

1000.000000000

4.712499886

5.6550000000%

0.00

0.000000000

5.6550000000%

0.000000000

12513YAR1/U12658AA5

65,999,000.00

0.00

65,999,000.00

311,020.28

65,999,000.00

1000.000000000

0.000000000

1000.000000000

4.901330137

5.6946000000%

0.00

0.000000000

5.8816000000%

0.000000000

12513YAS9/U12658AB3

74,248,000.00

0.00

74,248,000.00

363,913.96

74,248,000.00

Page 2 of 57

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

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.914655%

5.320000%
5.320000%

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Remic II

Statement Date:

ABN AMRO Acct: 724604.1

1000.000000000

0.000000000

1000.000000000

4.901330192

5.6938000000%

0.00

0.000000000

5.8816000000%

0.000000000

12513YAT7/U12658AC1

65,998,000.00

0.00

65,998,000.00

323,477.99

65,998,000.00

1000.000000000

0.000000000

1000.000000000

4.901330137

5.6971000000%

0.00

0.000000000

5.8816000000%

0.000000000

12513YAU4/U12658AD9

74,248,000.00

0.00

74,248,000.00

363,913.96

74,248,000.00

1000.000000000

0.000000000

1000.000000000

4.178333266

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YAV2/U12658AE7

24,749,000.00

0.00

24,749,000.00

103,409.57

24,749,000.00

1000.000000000

0.000000000

1000.000000000

4.178333232

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YAW0/U12658AF4

16,499,000.00

0.00

16,499,000.00

68,938.32

16,499,000.00

1000.000000000

0.000000000

1000.000000000

4.178333333

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YAX8/U12658AG2

16,500,000.00

0.00

16,500,000.00

68,942.50

16,500,000.00

1000.000000000

0.000000000

1000.000000000

4.178333333

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YAY6/U12658AH0

16,500,000.00

0.00

16,500,000.00

68,942.50

16,500,000.00

1000.000000000

0.000000000

1000.000000000

4.178333131

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YAZ3/U12658AJ6

8,249,000.00

0.00

8,249,000.00

34,467.07

8,249,000.00

1000.000000000

0.000000000

1000.000000000

4.178333333

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YBA7/U12658AK3

16,500,000.00

0.00

16,500,000.00

68,942.50

16,500,000.00

1000.000000000

0.000000000

1000.000000000

4.178333346

5.0140000000%

0.00

0.000000000

5.0140000000%

0.000000000

12513YBB5/U12658AL1

74,248,279.00

0.00

74,248,279.00

310,234.06

74,248,279.00

999.999999998

0.000000000

999.999999998

0.438787867

0.3437046001%

0.00

0.000000000

0.5265454420%

0.000000000

12513YAQ3

4,082,548,050.00

0.00

4,082,548,049.99

1,791,372.55

4,082,548,049.99

999.755643522

0.000000000

999.637086237

0.036654686

1.8914764832%

0.00

0.000000000

0.0439963730%

0.000000000

12513YBD1/U12658AN7

4,157,883,625.77

0.00

4,156,374,672.58

152,405.92

4,156,867,619.97

999.755643656

0.000000000

999.637086372

0.467492273

0.3781463255%

0.00

0.000000000

0.5611278424%

0.000000000

12513YBL3

2,441,931,653.23

0.00

2,441,045,442.95

1,141,584.18

2,441,334,951.74

1000.000000000

0.000000000

1000.000000000

4.902477922

5.6932000000%

0.00

0.000000000

5.8829733333%

0.000000000

12513YBE9/U12658AP2

WFC-1

7,700,000.00

0.00

7,700,000.00

37,749.08

7,700,000.00

1000.000000000

0.000000000

1000.000000000

4.902478161

5.6932000000%

0.00

0.000000000

5.8829733333%

0.000000000

12513YBF6/U12658AQ0

WFC-2

8,700,000.00

0.00

8,700,000.00

42,651.56

8,700,000.00

1000.000000000

0.000000000

1000.000000000

4.902477593

5.6932000000%

0.00

0.000000000

5.8829733333%

0.000000000

12513YBG4/U12658AR8

WFC-3

24,100,000.00

0.00

24,100,000.00

118,149.71

24,100,000.00

1000.000000000

0.000000000

1000.000000000

0.747625185

0.8682100741%

0.00

0.000000000

0.8971502222%

0.000000000

12513YBM1

WFC-X

40,500,000.00

0.00

40,500,000.00

30,278.82

40,500,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSBA12

0.00

Page 3 of 57

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 0

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.914655%

5.320000%
5.320000%

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Remic II

Statement Date:

ABN AMRO Acct: 724604.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSBA13

0.00

Total P&I Payment

0.00

6,640,315,279.00

6,638,702,572.27

33,351,254.35

Total

6,637,920,116.09

782,456.18

0.00

32,568,798.17

Page 4 of 57

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.914655%

5.320000%
5.320000%

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust A-MFL

Statement Date:

ABN AMRO Acct: 724604.1

1000.000000000

0.000000000

1000.000000000

5.064583231

5.5250000000%

0.00

0.000000000

5.5250000000%

0.000000000

12513YBC3/U12658AM9

A-MFL

65,000,000.00

0.00

65,000,000.00

329,197.91

65,000,000.00

Total P&I Payment

0.00

65,000,000.00

329,197.91

Total

65,000,000.00

0.00

329,197.91

Page 5 of 57

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.914655%

5.320000%
5.320000%

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust Y

Statement Date:

ABN AMRO Acct: 724604.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSBA14

0.00

Total P&I Payment

0.00

Total

0.00

Page 6 of 57

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 0

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.914655%

5.320000%
5.320000%

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

CD 2007-CD4 Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust ED

Statement Date:

ABN AMRO Acct: 724604.1

0.000000000

0.00

0.000000000

N/A

0.000000000

A-1

91,109,000.00

0.00

91,109,000.00

0.00

91,109,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

A-2A

100,000,000.00

0.00

100,000,000.00

0.00

100,000,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

4,157,883,625.77

0.00

4,157,883,625.77

0.00

4,157,883,625.77

0.000000000

0.00

0.000000000

N/A

0.000000000

2,441,931,653.23

0.00

2,441,931,653.23

0.00

2,441,931,653.23

Total P&I Payment

0.00

6,790,924,279.00

0.00

Total

6,790,924,279.00

0.00

Page 7 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

26,048,062.10

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

32,688,744.41

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

Certificate Administrator Fee

Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit

Total

Principal Summary

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

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

32,570,798.83

)

(1,772.00

)

(228.65

0.00
0.00

)

(2,000.65

625,144.02
157,312.16
782,456.18

0.00
0.00
0.00
0.00
0.00
0.00

782,456.18

33,353,255.01

6,638,702,571.71

379

782,456.18

0.00

0.00
0.00

0.00

6,637,920,115.53

379

50,572.69

4,315,086.29

157,312.16

6,640,682.31

157,312.16

6,640,682.31

117,945.58

0.00
0.00

32,616.50

150,562.08

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Trustee)

)

(117,945.58

Less Other Interest Not Advanced

0.00

6,640,682.31

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(4,315,086.29

)

(50,572.69

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

32,568,798.18

33,351,254.36

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 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Statement Date:

Cash Reconciliation Summary Loan Group I

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

21,423,182.39

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

27,484,873.72

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee

Certificate Administrator Fee

Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit

Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

27,388,449.77

)

(1,494.63

)

(192.85

0.00
0.00

)

(1,687.48

536,945.86
154,387.75
691,333.61

0.00
0.00
0.00
0.00
0.00
0.00

691,333.61

28,079,783.38

5,599,642,150.61

311

691,333.61

0.00

0.00
0.00

0.00

5,598,950,817.00

311

32,357.69

3,486,063.54

154,387.75

6,061,691.33

154,387.75

6,061,691.33

96,423.95

0.00
0.00

29,579.14

126,003.09

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Trustee)

)

(96,423.95

Less Other Interest Not Advanced

0.00

6,061,691.33

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(3,486,063.54

)

(32,357.69

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

27,386,762.29

28,078,095.90

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 9 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Statement Date:

Cash Reconciliation Summary Loan Group II

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,624,879.71

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,975,029.31

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee

Certificate Administrator Fee

Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit

Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

4,953,507.68

)

(266.56

)

(34.40

0.00
0.00

)

(300.96

88,198.16

2,924.41

91,122.57

0.00
0.00
0.00
0.00
0.00
0.00

91,122.57

5,044,630.25

998,560,421.10

91,122.57

0.00

0.00
0.00

0.00

998,469,298.53

18,215.00

607,563.35

2,924.41

350,149.60

2,924.41

350,149.60

21,521.63

0.00
0.00

2,339.86

23,861.49

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Trustee)

)

(21,521.63

Less Other Interest Not Advanced

0.00

350,149.60

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(607,563.35

)

(18,215.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

4,953,206.72

5,044,329.29

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 10 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Statement Date:

Cash Reconciliation Summary One World Financial Center Trust Mortgage Loan

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

0.00
0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

228,841.38

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee

Certificate Administrator Fee

Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit

Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

228,841.38

)

(10.81

)

(1.40

0.00
0.00

)

(12.21

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

228,841.38

40,500,000.00

0.00
0.00

0.00

40,500,000.00

0.00

221,459.40

0.00

228,841.38

0.00

228,841.38

0.00
0.00
0.00

697.50

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Trustee)

0.00

Less Other Interest Not Advanced

0.00

228,841.38

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(221,459.40

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

228,829.17

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 11 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

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

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

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 12 of 57

CD 2007-CD4 Commercial Mortgage Trust

Class

Accrued

Certificate

Interest

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

4.977000%

89,692,526.32

371,999.75

0.00

371,999.75

0.00

A-1

0.00

30.00%

30.01%

371,999.75

0.00

30/360

5.237000%

100,000,000.00

436,416.67

0.00

436,416.67

0.00

A-2A

0.00

30.00%

30.01%

436,416.67

0.00

30/360

5.205000%

1,066,703,000.00

4,626,824.26

0.00

4,626,824.26

0.00

A-2B

0.00

30.00%

30.01%

4,626,824.26

0.00

30/360

5.293000%

464,222,000.00

2,047,605.87

0.00

2,047,605.87

0.00

A-3

0.00

30.00%

30.01%

2,047,605.87

0.00

30/360

5.278000%

161,959,000.00

712,349.67

0.00

712,349.67

0.00

A-SB

0.00

30.00%

30.01%

712,349.67

0.00

30/360

5.322000%

1,737,121,000.00

7,704,131.63

0.00

7,704,131.63

0.00

A-4

0.00

30.00%

30.01%

7,704,131.63

0.00

30/360

5.289000%

998,559,766.96

4,401,152.17

0.00

4,401,152.17

0.00

A-1A

0.00

30.00%

30.01%

4,401,152.17

0.00

30/360

5.366000%

594,981,999.99

2,660,561.18

0.00

2,660,561.18

0.00

A-MFX

0.00

20.00%

20.01%

2,660,561.18

0.00

30/360

5.398000%

585,733,000.00

2,634,822.28

0.00

2,634,822.28

0.00

A-J

0.00

11.13%

2,634,822.28

0.00

30/360

5.447000%

41,249,000.00

187,236.08

0.00

187,236.08

0.00

10.50%

187,236.08

0.00

30/360

5.476000%

90,748,000.00

414,113.38

0.00

414,113.38

0.00

9.13%

414,113.38

0.00

30/360

5.506000%

57,748,000.00

264,967.07

0.00

264,967.07

0.00

8.25%

264,967.07

0.00

30/360

5.526000%

41,249,000.00

189,951.65

0.00

189,951.65

0.00

7.63%

189,951.65

0.00

30/360

5.555000%

49,498,000.00

229,134.49

0.00

229,134.49

0.00

6.88%

229,134.49

0.00

30/360

5.655000%

65,999,000.00

311,020.28

0.00

311,020.28

0.00

5.88%

311,020.28

0.00

30/360

5.881600%

74,248,000.00

363,913.96

0.00

363,913.96

0.00

4.75%

363,913.96

0.00

30/360

5.881600%

65,998,000.00

323,477.99

0.00

323,477.99

0.00

3.75%

323,477.99

0.00

30/360

5.881600%

74,248,000.00

363,913.96

0.00

363,913.96

0.00

2.63%

363,913.96

0.00

30/360

5.014000%

24,749,000.00

103,409.57

0.00

103,409.57

0.00

2.25%

103,409.57

0.00

30/360

5.014000%

16,499,000.00

68,938.32

0.00

68,938.32

0.00

2.00%

68,938.32

0.00

30/360

5.014000%

16,500,000.00

68,942.50

0.00

68,942.50

0.00

1.75%

68,942.50

0.00

30/360

5.014000%

16,500,000.00

68,942.50

0.00

68,942.50

0.00

1.50%

68,942.50

0.00

30/360

5.014000%

8,249,000.00

34,467.07

0.00

34,467.07

0.00

1.38%

34,467.07

0.00

30/360

5.014000%

16,500,000.00

68,942.50

0.00

68,942.50

0.00

1.13%

68,942.50

0.00

30/360

5.014000%

74,248,279.00

310,234.06

0.00

310,234.06

0.00

0.00%

310,234.06

0.00

Page 13 of 57

(1) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

CD 2007-CD4 Commercial Mortgage Trust

Class

Accrued

Certificate

Interest

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

0.526545%

4,082,548,049.99

1,791,372.55

0.00

1,791,372.55

0.00

1,791,372.55

0.00

30/360

0.043996%

4,156,867,619.97

152,405.92

0.00

152,405.92

0.00

152,405.92

0.00

30/360

0.561128%

2,441,334,951.74

1,141,584.18

0.00

1,141,584.18

0.00

1,141,584.18

0.00

30/360

5.882973%

7,700,000.00

37,749.08

0.00

37,749.08

0.00

WFC-1

0.00

37,749.08

0.00

30/360

5.882973%

8,700,000.00

42,651.56

0.00

42,651.56

0.00

WFC-2

0.00

42,651.56

0.00

30/360

5.882973%

24,100,000.00

118,149.71

0.00

118,149.71

0.00

WFC-3

0.00

118,149.71

0.00

30/360

0.897150%

40,500,000.00

30,278.82

0.00

30,278.82

0.00

WFC-X

0.00

30,278.82

0.00

Act/360

5.525000%

65,000,000.00

329,197.91

0.00

329,197.91

-0.01

A-MFL

0.01

329,197.91

0.00

32,610,858.59

0.00

32,610,858.59

-0.01

0.01

0.00

Page 14 of 57

CD 2007-CD4 Commercial Mortgage Trust

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current
Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

371,999.75

0.00

1-May-2007

1-Jun-2007

0.00

A-1

0.00

436,416.67

0.00

1-May-2007

1-Jun-2007

0.00

A-2A

0.00

4,626,824.26

0.00

1-May-2007

1-Jun-2007

0.00

A-2B

0.00

2,047,605.87

0.00

1-May-2007

1-Jun-2007

0.00

A-3

0.00

712,349.67

0.00

1-May-2007

1-Jun-2007

0.00

A-SB

0.00

7,704,131.63

0.00

1-May-2007

1-Jun-2007

0.00

A-4

0.00

4,401,152.17

0.00

1-May-2007

1-Jun-2007

0.00

A-1A

0.00

2,660,561.18

0.00

1-May-2007

1-Jun-2007

0.00

A-MFX

0.00

2,634,822.28

0.00

1-May-2007

1-Jun-2007

0.00

A-J

0.00

187,236.08

0.00

1-May-2007

1-Jun-2007

0.00

414,113.38

0.00

1-May-2007

1-Jun-2007

0.00

264,967.07

0.00

1-May-2007

1-Jun-2007

0.00

189,951.65

0.00

1-May-2007

1-Jun-2007

0.00

229,134.49

0.00

1-May-2007

1-Jun-2007

0.00

311,020.28

0.00

1-May-2007

1-Jun-2007

0.00

363,913.96

0.00

1-May-2007

1-Jun-2007

0.00

323,477.99

0.00

1-May-2007

1-Jun-2007

0.00

363,913.96

0.00

1-May-2007

1-Jun-2007

0.00

103,409.57

0.00

1-May-2007

1-Jun-2007

0.00

68,938.32

0.00

1-May-2007

1-Jun-2007

0.00

68,942.50

0.00

1-May-2007

1-Jun-2007

0.00

68,942.50

0.00

1-May-2007

1-Jun-2007

0.00

34,467.07

0.00

1-May-2007

1-Jun-2007

0.00

68,942.50

0.00

1-May-2007

1-Jun-2007

0.00

310,234.06

0.00

1-May-2007

1-Jun-2007

0.00

Page 15 of 57

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

CD 2007-CD4 Commercial Mortgage Trust

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current
Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

1,791,372.55

0.00

1-May-2007

1-Jun-2007

0.00

152,405.92

0.00

1-May-2007

1-Jun-2007

0.00

1,141,584.18

0.00

1-May-2007

1-Jun-2007

0.00

37,749.08

0.00

1-May-2007

1-Jun-2007

0.00

WFC-1

0.00

42,651.56

0.00

1-May-2007

1-Jun-2007

0.00

WFC-2

0.00

118,149.71

0.00

1-May-2007

1-Jun-2007

0.00

WFC-3

0.00

30,278.82

0.00

1-May-2007

1-Jun-2007

0.00

WFC-X

0.00

329,197.91

0.00

11-May-2007

13-Jun-2007

0.00

A-MFL

0.00

32,610,858.59

0.00

Page 16 of 57

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

CD 2007-CD4 Commercial Mortgage Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

3.00
1.00

A-1

30.00%

30.01%

12/13/2049

89,001,192.71

0.00

89,692,526.32

91,109,000.00

691,333.61

0.00

A-2A

30.00%

30.01%

12/13/2049

100,000,000.00

0.00

100,000,000.00

0.00

A-2B

30.00%

30.01%

12/13/2049

1,066,703,000.00

0.00

1,066,703,000.00

0.00

A-3

30.00%

30.01%

12/13/2049

464,222,000.00

0.00

464,222,000.00

0.00

A-SB

30.00%

30.01%

12/13/2049

161,959,000.00

0.00

161,959,000.00

0.00

A-4

30.00%

30.01%

12/13/2049

1,737,121,000.00

0.00

1,737,121,000.00

0.00

A-1A

30.00%

30.01%

12/13/2049

998,468,644.39

0.00

998,559,766.96

998,756,000.00

91,122.57

0.00

A-MFX

20.00%

20.01%

12/13/2049

594,981,999.99

0.00

594,981,999.99

594,982,000.00

0.00

A-J

11.13%

12/13/2049

585,733,000.00

0.00

585,733,000.00

0.00

10.50%

12/13/2049

41,249,000.00

0.00

41,249,000.00

0.00

9.13%

12/13/2049

90,748,000.00

0.00

90,748,000.00

0.00

8.25%

12/13/2049

57,748,000.00

0.00

57,748,000.00

0.00

7.63%

12/13/2049

41,249,000.00

0.00

41,249,000.00

0.00

6.88%

12/13/2049

49,498,000.00

0.00

49,498,000.00

0.00

5.88%

12/13/2049

65,999,000.00

0.00

65,999,000.00

0.00

4.75%

12/13/2049

74,248,000.00

0.00

74,248,000.00

0.00

3.75%

12/13/2049

65,998,000.00

0.00

65,998,000.00

0.00

2.63%

12/13/2049

74,248,000.00

0.00

74,248,000.00

0.00

2.25%

12/13/2049

24,749,000.00

0.00

24,749,000.00

0.00

2.00%

12/13/2049

16,499,000.00

0.00

16,499,000.00

0.00

1.75%

12/13/2049

16,500,000.00

0.00

16,500,000.00

0.00

1.50%

12/13/2049

16,500,000.00

0.00

16,500,000.00

0.00

1.38%

12/13/2049

8,249,000.00

0.00

8,249,000.00

0.00

Page 17 of 57

CD 2007-CD4 Commercial Mortgage Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

3.00

25.00

1.13%

12/13/2049

16,500,000.00

0.00

16,500,000.00

0.00

0.00%

12/13/2049

74,248,279.00

0.00

74,248,279.00

0.00

WFC-1

12/13/2049

7,700,000.00

0.00

7,700,000.00

0.00

WFC-2

12/13/2049

8,700,000.00

0.00

8,700,000.00

0.00

WFC-3

12/13/2049

24,100,000.00

0.00

24,100,000.00

0.00

A-MFL

12/13/2049

65,000,000.00

0.00

65,000,000.00

0.00

782,456.18

0.00

6,640,315,279.00

6,637,920,116.09

6,638,702,572.27

Page 18 of 57

CD 2007-CD4 Commercial Mortgage Trust

Payment Date:

Prior Payment:

Next Payment:

Record Date:

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

12513YAA8

AAA

Aaa

AAA

A-2A

12513YAB6

AAA

Aaa

AAA

A-2B

12513YAC4

AAA

Aaa

AAA

A-3

12513YAD2

AAA

Aaa

AAA

A-SB

12513YAE0

AAA

Aaa

AAA

A-4

12513YAF7

AAA

Aaa

AAA

A-1A

12513YAG5

AAA

Aaa

AAA

A-MFX

12513YAH3

AAA

Aaa

AAA

A-J

12513YAJ9

AAA

Aaa

AAA

12513YAK6

AA+

Aa1

AA+

12513YAL4

Aa2

12513YAM2

AA-

Aa3

AA-

12513YAN0

A+

12513YAP5

12513YAR1

A-

12513YAS9

BBB+

Baa1

BBB+

12513YAT7

BBB

Baa2

BBB

12513YAU4

BBB-

Baa3

BBB-

12513YAV2

BB+

Ba1

12513YAW0

Ba2

12513YAX8

BB-

Ba3

12513YAY6

Page 19 of 57

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

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the
payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that
investors obtain current rating information directly from the rating agency.

CD 2007-CD4 Commercial Mortgage Trust

Payment Date:

Prior Payment:

Next Payment:

Record Date:

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

12513YAZ3

12513YBA7

12513YBB5

12513YAQ3

AAA

Aaa

AAA

12513YBD1

AAA

Aaa

AAA

12513YBL3

AAA

Aaa

AAA

WFC-1

12513YBE9

BBB+

WFC-2

12513YBF6

BBB

WFC-3

12513YBG4

BBB-

WFC-X

12513YBM1

BBB+

A-MFL

12513YBC3

AAA

Aaa

AAA

9ABSBA14

A-1

A-2A

Page 20 of 57

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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Other Related Information

Statement Date:

Float Payer:

Fixed Payer:

SWAP Contract
SWAP Contract

Notional

Amount

Received

Amount

Paid

Yield Maintenance

Prepayment Premiums

Paid

Shortfall

Amount

SWAP Payments

Rate

Amount

65,000,000.00
65,000,000.00

5.30100

5.52500

287,137.50
329,197.92

42,060.42

0.00

Page 21 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 724604.1

0.26%

0.03%

0.00%

6/13/2007

2,089,477.99

0.00

0.00%

5/11/2007

0.00

0.00%

4/13/2007

0.00

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

Page 22 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

1-May-07

1,942,176.69

0.00

1-May-07

1,260,020.00

0.00

1-May-07

833,280.00

0.00

6-May-07

363,604.16

0.00

1-May-07

215,088.34

0.00

6-May-07

191,511.11

0.00

6-May-07

122,778.94

0.00

1-May-07

124,645.84

0.00

1-May-07

83,722.39

0.00

1-May-07

228,841.38

0.00

1-May-07

86,177.87

0.00

1-May-07

77,637.77

0.00

1-May-07

68,923.34

0.00

1-May-07

68,541.00

0.00

6-May-07

63,383.29

0.00

1-May-07

67,289.11

0.00

101

1-May-07

52,351.25

0.00

106

1-May-07

60,444.38

0.00

108

1-May-07

39,349.33

0.00

145

1-May-07

48,188.28

0.00

160

1-May-07

33,695.27

0.00

176

1-May-07

44,766.38

0.00

178

6-May-07

31,220.44

0.00

179

1-May-07

35,005.76

0.00

195

10-Apr-07

61,204.76

0.00

197

1-May-07

28,062.75

0.00

201

1-May-07

35,737.90

0.00

204

Page 23 of 57

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

1-May-07

29,509.16

0.00

206

1-May-07

29,303.64

0.00

212

1-May-07

27,800.52

0.00

230

1-May-07

21,179.89

0.00

237

1-May-07

21,325.20

0.00

240

6-May-07

19,392.22

0.00

250

1-May-07

19,133.88

0.00

254

1-May-07

21,613.82

0.00

262

15-Apr-07

42,700.87

0.00

265

1-May-07

17,298.00

0.00

267

1-May-07

24,274.24

0.00

272

1-May-07

16,695.91

0.00

277

1-May-07

22,887.15

0.00

280

1-May-07

18,327.03

0.00

285

1-May-07

35,746.02

0.00

296

1-May-07

14,384.00

0.00

298

1-May-07

17,148.35

0.00

300

1-May-07

13,046.91

0.00

308

1-May-07

10,779.39

0.00

326

1-Apr-07

12,352.74

0.00

333

1-May-07

10,203.30

0.00

334

1-May-07

12,202.69

0.00

335

1-May-07

9,424.00

0.00

350

1-May-07

10,495.45

0.00

351

1-May-07

8,834.24

0.00

364

1-May-07

8,289.37

0.00

365

1-May-07

8,294.13

0.00

371

Page 24 of 57

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

1-May-07

7,837.59

0.00

372

1-May-07

5,957.17

0.00

374

1-May-07

7,205.84

0.00

377

1-May-07

6,704.02

0.00

380

6,797,994.47

Total

Page 25 of 57

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 724604.1

Series 2007-CD4

13-Jun-07

379

100.00%

6,637,920,116

99.36%

0.00%

193

5.91%

5.89%

11-May-07

379

100.00%

6,638,702,572

99.37%

0.00%

194

5.72%

5.70%

13-Apr-07

379

100.00%

6,639,589,931

99.38%

0.00%

100

195

5.91%

5.89%

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

Page 26 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Historical Collateral Level Prepayment 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 27 of 57

CD 2007-CD4 Commercial Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 724604.1

Series 2007-CD4

Commercial Mortgage Pass-Through Certificates

30-Jun-07

13-Jul-07

11-May-07

13-Jun-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 28 of 57

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

335

2,275,687,840

34.28

110

5.84

0.01

750,000 to 25,750,000

787,022,276

11.86

107

5.79

0.00

25,750,000 to 50,750,000

332,500,000

5.01

115

5.63

0.37

50,750,000 to 75,750,000

362,410,000

5.46

5.83

0.00

75,750,000 to 100,750,000

242,600,000

3.65

5.80

0.00

100,750,000 to 125,750,000

435,700,000

6.56

115

5.61

0.00

125,750,000 to 150,750,000

0.00

150,750,000 to 175,750,000

360,000,000

5.42

5.43

0.00

175,750,000 to 200,750,000

225,000,000

3.39

6.00

0.00

200,750,000 to 225,750,000

250,000,000

3.77

5.71

0.00

225,750,000 to 250,750,000

257,000,000

3.87

116

5.71

0.00

250,750,000 to 275,750,000

0.00

275,750,000 to 300,750,000

306,000,000

4.61

114

5.80

0.00

300,750,000 to 325,750,000

0.00

325,750,000 to 350,750,000

0.00

350,750,000 to 375,750,000

400,000,000

6.03

5.17

0.00

375,750,000 to 400,750,000

404,000,000

6.09

5.60

0.00

400,750,000 to 425,750,000

0.00

425,750,000 &

Above

404,000,000

1,094,844

6,637,920,116

379

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

17,514,301

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

4.500%

5.000%

1,133,228,994

17.07

5.33

0.00

5.001%

5.500%

283

4,815,131,801

72.54

100

5.74

0.03

5.501%

6.000%

538,250,527

8.11

107

6.11

0.00

6.001%

6.500%

83,431,763

1.26

109

6.60

0.00

6.501%

7.000%

9,532,626

0.14

7.35

0.00

7.001%

7.500%

12,139,234

0.18

7.62

0.00

7.501%

8.000%

0.00

8.001%

8.500%

11,885,170

0.18

134

8.85

0.00

8.501%

9.000%

0.00

9.001%

Above

378

6,603,600,116

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

99.48

5.060%
9.000%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

2,924,934

0.04

127

9.00

0.00

130

0.00

131

180

0.00

181

230

4,026,112

0.06

237

6.85

0.00

231

Above

237

127

6,951,047

Minimum Remaining Term
Maximum Remaining Term

0.10

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

1,988,750,176

29.96

5.62

0.00

338

4,631,687,371

69.78

114

5.76

0.03

130

10,531,521

0.16

143

8.46

0.00

131

180

0.00

181

230

0.00

231

280

0.00

281

330

0.00

331

380

0.00

381

& Above

177

377

6,630,969,069

Minimum Remaining Term
Maximum Remaining Term

99.90

CD 2007-CD4 Commercial Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 724604.1

Series 2007-CD4

Commercial Mortgage Pass-Through Certificates

30-Jun-07

13-Jul-07

11-May-07

13-Jun-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 29 of 57

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.100 0.550

0.00

0.551 1.000

0.00

1.001 1.450

83,675,000

1.26

115

5.68

1.65

1.451 1.900

0.00

1.901 2.350

0.00

2.351 2.800

0.00

2.801 3.250

0.00

3.251 3.700

0.00

3.701 4.150

0.00

4.151 4.600

0.00

4.601 5.050

0.00

5.051 5.500

0.00

5.501 5.950

0.00

5.951 & Above

377

6,554,245,116

98.74

5.73

0.00

Unknown

1.660
1.540

379

6,637,920,116

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

314,406,625

4.74

5.97

0.00

0.100 0.550

413,226,482

6.23

111

5.82

0.00

0.551 1.000

141

2,447,814,163

36.88

106

5.75

0.01

1.001 1.450

1,593,519,471

24.01

5.72

0.08

1.451 1.900

680,886,165

10.26

112

5.72

0.00

1.901 2.350

81,249,633

1.22

109

5.87

0.00

2.351 2.800

34,500,000

0.52

114

5.73

0.00

2.801 3.250

13,550,000

0.20

114

5.75

0.00

3.251 3.700

404,000,000

6.09

5.18

0.00

3.701 4.150

0.00

4.151 4.600

0.00

4.601 5.050

1,243,935

0.02

115

6.01

0.00

5.051 5.500

0.00

5.501 5.950

0.00

5.951 6.400

0.00

6.401 & Above

653,523,640

9.85

113

5.78

0.00

Unknown

5.290

-0.070

379

6,637,920,116 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

1,230,335,346

18.53

5.63

0.00

California

687,289,879

10.35

111

5.72

0.18

Hawaii

665,800,000

10.03

5.65

0.00

Multiple States

468,800,730

7.06

5.56

0.00

Texas

452,207,978

6.81

111

5.87

0.03

Minnesota

316,689,019

4.77

114

5.80

0.00

Florida

235,016,735

3.54

111

5.91

0.00

Illinois

224,596,336

3.38

5.67

0.00

Pennsylvania

217,195,833

3.27

111

5.94

0.00

North Carolina

213,115,094

3.21

112

5.60

0.00

Colorado

203,956,513

3.07

112

5.80

0.00

New Jersey

179,624,428

2.71

5.91

0.00

Maryland

179,059,061

2.70

101

5.62

0.00

Nevada

156,510,545

2.36

5.76

0.00

District of Columbia

149,700,000

2.26

118

5.55

0.00

Georgia

134,776,940

2.03

112

5.75

0.00

Arkansas

125,600,000

1.89

115

5.88

0.00

Virginia

119,995,020

1.81

113

5.88

0.00

Louisiana

75,638,494

1.14

116

5.74

0.00

Arizona

58,588,755

0.88

115

5.70

0.00

Ohio

55,270,031

0.83

114

5.80

0.00

South Carolina

47,342,838

0.71

115

5.70

0.00

Michigan

42,650,939

0.64

114

5.92

0.00

Wisconsin

40,685,000

0.61

115

5.67

0.00

Massachusetts

40,400,000

0.61

113

5.65

0.00

Alabama

38,364,171

0.58

104

5.83

0.00

Indiana

33,054,815

0.50

108

5.98

0.00

Tennessee

32,170,032

0.48

109

5.69

0.00

Delaware

30,715,007

0.46

116

6.01

0.00

Oregon

28,704,918

0.43

116

5.89

0.00

Washington

28,468,919

0.43

132

5.86

0.00

West Virginia

23,718,171

0.36

115

5.69

0.00

Oklahoma

23,322,109

0.35

5.85

0.00

Mississippi

11,895,963

0.18

113

6.45

0.00

Kansas

11,626,614

0.18

5.89

0.00

Kentucky

10,455,543

0.16

116

5.72

0.00

Nebraska

8,976,168

0.14

117

6.03

0.00

Connecticut

8,865,000

0.13

115

5.78

0.00

Utah

8,858,070

0.13

116

5.96

0.00

New Hampshire

8,660,000

0.13

116

5.71

0.00

Missouri

5,919,101

0.09

115

6.05

0.00

Maine

3,300,000

0.05

116

5.67

0.00

100.00

6,637,920,116

379

CD 2007-CD4 Commercial Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 724604.1

Series 2007-CD4

Commercial Mortgage Pass-Through Certificates

30-Jun-07

13-Jul-07

11-May-07

13-Jun-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 30 of 57

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

2,161,705,524

32.57

100

5.63

0.06

Retail

106

1,353,337,660

20.39

115

5.81

0.00

Multifamily

896,443,757

13.50

5.80

0.01

Lodging

741,790,298

11.18

5.86

0.00

Industrial

674,746,053

10.17

5.62

0.00

Various

413,185,348

6.22

5.62

0.00

Mixed Use

175,653,935

2.65

112

5.69

0.00

Self Storage

157,918,416

2.38

112

5.83

0.00

Manufactured Housing

53,125,542

0.80

107

5.80

0.00

Other

10,013,582

0.15

128

7.41

0.00

6,637,920,116

379

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

144

686,710,033

10.35

112

5.92

0.00

ARD

240,521,000

3.62

5.77

0.00

Full Amortizing

6,951,047

0.10

191

7.76

0.00

IO Maturity Balloon

179,480,000

2.70

111

5.61

0.00

IO/Amortizing/Balloon

160

1,838,027,800

27.69

112

5.82

0.01

Other

3,686,230,235

55.53

5.64

0.03

6,637,920,116

379

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

372

6,609,631,112

99.57

0.02

5.72

4,600,000

0.07

0.00

5.06

0.00

11,803,834

0.18

0.00

7.45

0.00

100

5,363,582

0.08

140

0.00

8.76

101

120

0.00

121

140

0.00

141

160

6,521,588

0.10

130

0.00

8.93

161

180

0.00

181

200

0.00

201

379

6,637,920,116

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2007

0.00

2008

0.00

2009

0.00

2010

481,488,834

7.25

5.65

0.00

2011

1,011,425,671

15.24

5.59

0.00

2012

29,720,000

0.45

6.10

0.00

2013

466,115,672

7.02

5.62

0.00

2014

43,344,715

0.65

5.39

0.00

2015

1,337,643,286

20.15

112

5.76

0.01

2016

237

3,129,319,370

47.14

116

5.77

0.04

2017

138,862,568

2.09

119

6.03

0.00

2018 & Greater

100.00

6,637,920,116

379

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.17%

1-Feb-12

CD007C4A

Office

0.00

400,000,000

1,782,156

5.60%

1-Sep-11

CD007C4A

Various

0.00

404,000,000

1,949,134

5.80%

1-Dec-16

CD007C4A

Retail

0.00

306,000,000

1,528,037

5.88%

1-Jan-17

CD007C4A

Retail

0.00

136,000,000

688,028

5.88%

1-Jan-17

CD007C4A

Retail

0.00

125,600,000

635,414

5.71%

1-Feb-17

CD007C4A

Office

0.00

257,000,000

1,264,446

5.71%

1-Jan-14

CD007C4A

Lodging

0.00

250,000,000

1,229,667

6.00%

1-Jan-12

CD007C4B

Multifamily

0.00

225,000,000

1,162,220

5.46%

1-Jan-14

CD007C4A

Industrial

0.00

180,000,000

846,920

5.40%

1-Feb-16

CD007C4A

Industrial

0.00

180,000,000

836,380

5.43%

6-Nov-16

CD007C4A

Office

0.00

150,000,000

701,763

5.55%

1-Apr-17

CD007C4A

Office

0.00

149,700,000

715,441

5.73%

1-Jan-12

CD007C4A

Lodging

0.00

117,000,000

576,895

5.63%

1-Jan-12

CD007C4A

Office

0.00

100,000,000

484,806

6.10%

1-Jan-17

CD007C4A

Lodging

0.00

97,000,000

509,352

5.79%

1-Jan-17

CD007C4A

Retail

0.00

86,500,000

431,275

5.79%

1-Feb-17

CD007C4B

Multifamily

0.00

78,910,000

393,500

31-Dec-06

5.65%

6-Jan-17

CD007C4A

Office

1.66

75,000,000

364,896

5.76%

1-Feb-17

CD007C4A

Industrial

0.00

75,000,000

372,000

5.37%

1-Jan-17

CD007C4A

Office

0.00

65,000,000

300,571

5.60%

1-Jan-17

CD007C4B

Mixed Use

0.00

63,000,000

303,800

5.74%

1-Feb-17

CD007C4A

Office

0.00

54,500,000

269,381

5.89%

6-Nov-16

CD007C4A

Office

0.00

50,000,000

253,597

Page 31 of 57

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.73%

1-Mar-17

CD007C4B

Multifamily

0.00

46,000,000

226,972

5.45%

1-Jan-17

CD007C4A

Office

0.00

46,000,000

215,881

5.69%

6-Oct-16

CD007C4A

Mixed Use

0.00

42,250,000

206,831

5.54%

1-Feb-12

CD007C4B

Multifamily

0.00

42,000,000

200,183

5.58%

6-Dec-36

CD007C4A

Office

0.00

40,000,000

192,200

5.60%

1-Apr-17

CD007C4A

Retail

0.00

38,000,000

183,244

5.68%

1-Jan-17

CD007C4A

Office

0.00

36,875,000

180,360

6.03%

1-Mar-17

CD007C4B

Multifamily

0.00

36,000,000

186,806

6.17%

1-Feb-12

CD007C4A

Industrial

0.00

36,000,000

191,363

5.70%

6-Feb-17

CD007C4A

Office

0.00

34,500,000

169,189

6.00%

6-Nov-16

CD007C4A

Retail

0.00

34,320,000

177,323

5.81%

1-Jan-17

CD007C4B

Multifamily

0.00

32,600,000

163,100

5.70%

1-Jan-17

CD007C4A

Lodging

0.00

32,000,000

157,067

5.39%

6-Jan-17

CD007C4A

Office

0.00

30,000,000

139,113

5.70%

6-Dec-16

CD007C4A

Retail

0.00

30,000,000

147,121

5.70%

1-Feb-17

CD007C4A

Lodging

0.00

29,817,276

187,827

5.62%

1-Dec-11

CD007C4A

Industrial

0.00

29,510,000

142,736

5.75%

6-Dec-16

CD007C4A

Office

0.00

27,250,000

134,925

6.13%

1-Oct-16

CD007C4A

Office

0.00

26,900,000

141,995

6.03%

1-Feb-17

CD007C4B

Multifamily

0.00

26,500,000

137,601

5.78%

1-Jan-17

CD007C4A

Office

0.00

19,300,000

96,060

5.78%

1-Jan-17

CD007C4A

Industrial

0.00

6,700,000

33,347

5.59%

6-Dec-16

CD007C4B

Multifamily

0.00

25,612,000

123,220

Page 32 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.64%

1-Feb-17

CD007C4B

Multifamily

0.00

25,400,000

123,250

6.03%

1-Feb-17

CD007C4A

Office

0.00

25,280,000

131,158

5.86%

1-Jan-17

CD007C4A

Office

0.00

25,000,000

126,153

5.54%

1-Feb-17

CD007C4A

Retail

0.00

25,000,000

119,264

5.75%

6-Dec-36

CD007C4A

Office

0.00

24,900,000

123,290

5.82%

1-Jan-14

CD007C4A

Office

0.00

24,400,000

122,285

5.31%

1-Nov-15

CD007C4B

Multifamily

0.00

24,050,000

109,969

5.59%

11-Aug-16

CD007C4A

Retail

0.00

21,000,000

101,086

5.54%

1-Jan-17

CD007C4A

Retail

0.00

20,500,000

97,796

5.66%

1-Jan-17

CD007C4A Manufactured Housing

0.00

20,400,000

99,427

5.78%

6-Jan-17

CD007C4A

Retail

0.00

20,000,000

99,544

6.10%

6-Dec-16

CD007C4A

Lodging

0.00

19,950,000

104,793

5.82%

1-Jan-17

CD007C4A

Lodging

0.00

19,803,790

126,352

5.66%

1-Jan-17

CD007C4A

Office

0.00

19,500,000

95,041

5.81%

1-Jan-12

CD007C4B

Multifamily

0.00

19,000,000

95,058

5.75%

1-Apr-17

CD007C4A

Office

0.00

18,500,000

91,601

5.64%

1-Feb-17

CD007C4B

Multifamily

0.00

18,200,000

88,313

5.82%

1-Mar-17

CD007C4A

Retail

0.00

18,000,000

90,210

5.60%

6-Jan-17

CD007C4A

Retail

0.00

17,700,000

85,353

5.65%

1-Feb-16

CD007C4B

Multifamily

0.00

17,300,000

84,169

5.85%

6-Jan-17

CD007C4A

Retail

0.00

17,000,000

85,623

5.55%

6-Jan-17

CD007C4A

Industrial

0.00

16,900,000

80,768

5.85%

6-Jan-17

CD007C4A

Retail

0.00

16,800,000

84,630

Page 33 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.58%

1-Feb-17

CD007C4C

Office

0.00

40,500,000

229,539

5.85%

1-Mar-17

CD007C4A

Office

0.00

16,500,000

83,119

6.13%

1-Jan-17

CD007C4A

Office

0.00

16,425,000

86,744

5.79%

1-Jan-17

CD007C4A

Lodging

0.00

16,267,090

95,830

5.79%

1-Jan-17

CD007C4A

Lodging

0.00

15,918,865

93,779

6.33%

6-Jan-17

CD007C4A

Lodging

0.00

15,801,000

86,129

5.72%

6-Dec-36

CD007C4A

Office

0.00

15,550,000

76,592

5.78%

6-Dec-16

CD007C4A

Retail

0.00

15,100,000

75,195

5.60%

1-Jan-17

CD007C4A

Retail

0.00

15,100,000

72,816

5.76%

1-Feb-17

CD007C4A

Office

0.00

14,900,000

73,878

5.98%

6-Dec-16

CD007C4A

Lodging

0.00

14,720,000

75,800

5.67%

6-Dec-16

CD007C4B

Multifamily

0.00

14,500,000

70,846

5.62%

1-Dec-11

CD007C4A

Office

0.00

14,300,000

69,167

5.66%

1-Apr-17

CD007C4A

Retail

0.00

14,250,000

69,453

6.54%

1-Jul-13

CD007C4A

Office

0.00

14,000,000

78,843

5.87%

1-Dec-16

CD007C4A

Industrial

0.00

13,800,000

69,755

6.06%

1-Mar-12

CD007C4A

Industrial

0.00

13,200,000

68,882

5.72%

1-Feb-17

CD007C4A

Self Storage

0.00

13,000,000

64,032

5.98%

1-Dec-16

CD007C4A

Self Storage

0.00

7,770,000

40,011

5.98%

1-Dec-16

CD007C4A

Self Storage

0.00

5,230,000

26,932

5.85%

1-Jan-17

CD007C4A

Office

0.00

12,934,864

76,692

5.75%

1-Feb-17

CD007C4A

Office

0.00

12,500,000

61,892

5.87%

1-Feb-17

CD007C4B

Multifamily

0.00

12,448,549

73,902

Page 34 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.99%

6-Nov-16

CD007C4B

Multifamily

0.00

12,400,000

63,917

5.81%

6-Dec-11

CD007C4A

Industrial

0.00

12,375,000

61,913

5.90%

6-Nov-16

CD007C4A

Office

0.00

11,800,000

59,951

5.89%

6-Feb-17

CD007C4A

Mixed Use

0.00

11,800,000

59,849

5.77%

1-Feb-17

CD007C4A

Retail

0.00

11,501,555

67,549

5.88%

1-Feb-17

CD007C4A

Office

0.00

11,300,000

57,216

6.25%

6-Dec-16

CD007C4A

Industrial

0.00

11,189,061

69,268

5.86%

1-Jan-17

CD007C4B

Multifamily

0.00

11,200,000

56,516

5.55%

1-Jan-15

CD007C4A

Industrial

0.00

11,100,000

53,049

100

6.16%

1-Jan-17

CD007C4A

Lodging

0.00

11,027,851

67,574

101

5.54%

6-Feb-17

CD007C4B

Multifamily

0.00

11,000,000

52,476

102

5.54%

1-Dec-16

CD007C4A

Retail

0.00

10,930,884

62,733

103

5.49%

1-Jan-17

CD007C4B

Multifamily

0.00

10,518,171

65,030

104

5.67%

1-Feb-17

CD007C4A

Office

0.00

10,500,000

51,266

105

5.84%

1-Jan-17

CD007C4A

Self Storage

0.00

10,500,000

52,803

106

5.45%

1-Feb-17

CD007C4B

Multifamily

0.00

10,500,000

49,277

107

5.72%

1-Feb-17

CD007C4A

Retail

0.00

10,455,543

61,075

108

5.75%

1-Apr-17

CD007C4A

Office

0.00

10,400,000

51,494

109

5.75%

1-Apr-17

CD007C4A

Office

0.00

10,400,000

51,494

110

5.78%

6-Jan-17

CD007C4A

Retail

0.00

10,300,000

51,265

111

5.86%

1-Feb-17

CD007C4B

Multifamily

0.00

10,150,000

51,218

112

6.09%

1-Dec-16

CD007C4A

Office

0.00

10,090,000

52,940

113

5.58%

1-Mar-17

CD007C4A

Retail

0.00

10,080,000

48,434

114

Page 35 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.53%

1-Feb-17

CD007C4A

Office

0.00

10,000,000

47,619

115

5.59%

1-Jan-17

CD007C4A

Retail

0.00

10,000,000

48,136

116

5.54%

1-Jan-17

CD007C4A

Industrial

0.00

10,000,000

47,706

117

5.50%

1-Dec-16

CD007C4A

Retail

0.00

10,000,000

47,361

118

5.91%

1-Mar-17

CD007C4A

Retail

0.00

6,980,935

41,564

119

5.81%

1-Mar-17

CD007C4A

Retail

0.00

2,991,637

17,622

120

7.57%

11-May-16

CD007C4D

Lodging

0.00

9,868,027

75,455

121

5.62%

1-Jan-17

CD007C4B

Multifamily

0.00

9,549,645

55,233

122

5.79%

1-Jan-17

CD007C4A

Lodging

0.00

9,501,572

55,974

123

5.62%

1-Dec-11

CD007C4A

Industrial

0.00

9,500,000

45,950

124

5.61%

1-Nov-16

CD007C4A

Retail

0.00

9,500,000

45,893

125

5.79%

1-Jan-17

CD007C4A

Lodging

0.00

9,323,480

54,925

126

6.31%

1-Dec-16

CD007C4A

Various

0.00

9,185,348

68,302

127

5.99%

6-Dec-16

CD007C4A

Retail

0.00

9,220,000

47,581

128

5.67%

1-Mar-17

CD007C4B

Multifamily

0.00

9,175,000

44,797

129

6.11%

1-Sep-16

CD007C4A

Office

0.00

9,146,000

48,144

130

5.88%

1-Feb-12

CD007C4B

Multifamily

0.00

9,040,000

45,773

131

5.75%

6-Dec-36

CD007C4A

Office

0.00

9,000,000

44,563

132

6.03%

1-Mar-17

CD007C4A

Retail

0.00

8,976,168

54,133

133

5.63%

1-Jan-17

CD007C4A

Office

0.00

9,000,000

43,633

134

5.72%

6-Feb-17

CD007C4A

Retail

0.00

8,900,000

43,845

135

6.00%

1-Feb-17

CD007C4A

Lodging

0.00

8,798,494

57,021

136

31-Dec-06

5.90%

1-Dec-16

CD007C4B

Multifamily

1.54

8,675,000

44,074

137

Page 36 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.71%

6-Feb-17

CD007C4A

Industrial

0.00

8,660,000

42,581

138

6.54%

1-Feb-12

CD007C4A

Office

0.00

8,600,000

48,432

139

6.01%

6-Jan-17

CD007C4A

Office

0.00

8,500,000

43,990

140

5.59%

1-Jan-17

CD007C4A

Retail

0.00

8,455,149

48,743

141

5.65%

1-Dec-16

CD007C4A

Retail

0.00

8,427,907

48,950

142

5.78%

6-Jan-17

CD007C4B

Multifamily

0.00

8,402,090

49,444

143

5.49%

1-Jan-17

CD007C4B

Multifamily

0.00

8,400,000

39,711

144

5.53%

1-Dec-13

CD007C4B

Multifamily

0.00

8,400,000

40,000

145

5.81%

1-May-16

CD007C4B

Multifamily

0.00

8,350,000

41,776

146

5.80%

1-Feb-17

CD007C4A

Mixed Use

0.00

8,300,000

41,454

147

5.95%

6-Feb-17

CD007C4A

Lodging

0.00

8,216,565

49,209

148

5.75%

1-Apr-17

CD007C4A

Office

0.00

8,200,000

40,601

149

5.79%

1-Jan-17

CD007C4A

Retail

0.00

8,142,499

47,968

150

5.79%

1-Feb-17

CD007C4A

Retail

0.00

8,046,237

47,358

151

5.83%

1-Mar-17

CD007C4A

Retail

0.00

8,000,000

40,155

152

6.06%

6-Dec-36

CD007C4A

Retail

0.00

7,970,000

41,621

153

5.83%

1-Dec-16

CD007C4A

Self Storage

0.00

7,930,648

50,716

154

5.88%

6-Dec-16

CD007C4A

Office

0.00

7,760,000

39,268

155

5.57%

6-Dec-16

CD007C4B

Multifamily

0.00

7,700,000

36,899

156

6.02%

1-Jan-17

CD007C4A

Industrial

0.00

7,700,000

39,916

157

5.81%

1-Jan-17

CD007C4A

Office

0.00

7,685,000

38,448

158

5.83%

1-Jan-12

CD007C4A

Industrial

0.00

7,661,265

45,327

159

5.86%

1-Feb-17

CD007C4A

Office

0.00

7,554,817

48,319

160

Page 37 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.67%

6-Jan-17

CD007C4B

Multifamily

0.00

7,570,000

36,941

161

6.00%

1-Feb-17

CD007C4A

Retail

0.00

7,560,000

39,060

162

5.91%

1-Feb-17

CD007C4A

Retail

0.00

7,400,000

37,685

163

5.90%

6-Nov-16

CD007C4A

Office

0.00

7,352,800

37,356

164

5.85%

1-Dec-16

CD007C4A

Self Storage

0.00

7,187,355

46,049

165

5.45%

1-Jan-17

CD007C4B

Multifamily

0.00

7,200,000

33,790

166

5.95%

6-Feb-17

CD007C4A

Lodging

0.00

7,071,214

42,340

167

6.12%

6-Jan-17

CD007C4A

Office

0.00

7,080,000

37,281

168

5.78%

1-Feb-17

CD007C4A

Mixed Use

0.00

7,000,000

34,841

169

6.01%

1-Feb-17

CD007C4B

Multifamily

0.00

7,000,000

36,227

170

5.29%

1-Jan-17

CD007C4B

Multifamily

0.00

6,960,823

38,828

171

6.52%

11-Sep-16

CD007C4A

Lodging

0.00

6,918,152

47,352

172

5.52%

1-Jan-12

CD007C4B

Multifamily

0.00

6,900,000

32,798

173

5.73%

6-Jan-17

CD007C4A

Mixed Use

0.00

6,760,000

33,355

174

5.60%

6-Oct-36

CD007C4B

Mixed Use

0.00

6,500,000

31,361

175

6.05%

1-Mar-12

CD007C4A

Mixed Use

0.00

6,500,000

33,863

176

6.03%

1-Feb-17

CD007C4B

Multifamily

0.00

6,500,000

33,751

177

6.85%

1-Sep-16

CD007C4A

Lodging

0.00

6,428,119

45,321

178

5.70%

6-Jan-17

CD007C4A

Industrial

0.00

6,400,000

31,413

179

5.64%

6-Feb-17

CD007C4A

Mixed Use

0.00

6,300,000

30,575

180

5.67%

1-Feb-17

CD007C4A

Retail

0.00

6,175,000

30,149

181

5.90%

1-Feb-17

CD007C4B

Multifamily

0.00

6,100,000

30,991

183

5.93%

6-Jan-17

CD007C4A

Office

0.00

6,069,923

36,299

184

Page 38 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.79%

1-Jan-17

CD007C4A

Retail

0.00

6,019,321

35,460

185

5.60%

1-Jan-17

CD007C4A

Self Storage

0.00

6,000,000

28,933

186

5.71%

1-Jan-17

CD007C4A

Retail

0.00

6,000,000

29,502

187

5.73%

6-Dec-16

CD007C4A

Office

0.00

5,963,745

34,938

188

5.80%

1-Jan-17

CD007C4A

Industrial

0.00

5,870,141

34,618

189

5.93%

1-Feb-17

CD007C4A

Office

0.00

5,825,000

29,745

190

6.30%

1-Oct-16

CD007C4B

Multifamily

0.00

5,750,000

31,194

191

5.70%

1-Jan-17

CD007C4A

Retail

0.00

5,650,000

27,732

192

6.09%

6-Dec-16

CD007C4A

Retail

0.00

5,600,000

29,355

193

5.92%

1-Jan-17

CD007C4B Manufactured Housing

0.00

5,572,333

33,287

194

5.97%

1-Feb-17

CD007C4A

Lodging

0.00

5,467,844

35,336

195

5.75%

1-Jan-17

CD007C4A

Self Storage

0.00

5,450,000

26,985

196

8.76%

10-Feb-19

CD007C4E

Other

0.00

5,363,582

61,295

197

6.01%

1-Mar-12

CD007C4B

Multifamily

0.00

5,385,633

32,410

198

5.86%

6-Nov-16

CD007C4A

Retail

0.00

5,350,000

26,997

199

5.86%

1-Jan-17

CD007C4A

Self Storage

0.00

5,350,000

26,997

200

6.20%

1-Sep-16

CD007C4A

Industrial

0.00

5,325,000

28,430

201

7.34%

1-Apr-11

CD007C4F

Office

0.00

5,203,805

38,241

202

5.94%

1-Mar-17

CD007C4A

Retail

0.00

5,200,000

26,598

203

5.64%

1-Feb-17

CD007C4A

Lodging

0.00

5,152,674

36,183

204

5.95%

6-Dec-16

CD007C4A

Retail

0.00

5,145,000

26,361

205

5.61%

1-Feb-14

CD007C4A

Retail

0.00

5,127,741

29,598

206

5.58%

6-Oct-16

CD007C4B

Multifamily

0.00

5,100,000

24,516

207

Page 39 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.72%

1-Jan-14

CD007C4A

Lodging

0.00

5,073,775

29,665

208

5.91%

1-Jan-17

CD007C4A

Retail

0.00

5,015,049

29,926

209

5.65%

1-Jan-17

CD007C4A

Self Storage

0.00

5,013,720

29,093

210

5.98%

1-Jan-17

CD007C4A Manufactured Housing

0.00

5,000,000

25,747

211

5.87%

1-Jan-17

CD007C4A

Self Storage

0.00

4,975,048

29,561

212

6.10%

1-Nov-16

CD007C4A

Lodging

0.00

4,951,209

32,521

213

5.53%

1-Jan-17

CD007C4A

Retail

0.00

4,950,000

23,572

214

5.79%

1-Jan-17

CD007C4A

Retail

0.00

4,820,000

24,032

215

5.54%

1-Jan-17

CD007C4B

Mixed Use

0.00

4,800,000

22,886

216

5.76%

1-Jan-17

CD007C4A

Office

0.00

4,800,000

23,808

217

6.18%

1-Jan-17

CD007C4A

Retail

0.00

4,777,500

29,336

218

5.97%

6-Nov-16

CD007C4A

Retail

0.00

4,700,000

24,162

219

5.85%

1-Dec-16

CD007C4A

Office

0.00

4,672,299

27,727

220

5.85%

6-Dec-36

CD007C4A

Other

0.00

4,650,000

23,424

221

5.90%

1-Jan-17

CD007C4A

Retail

0.00

4,600,000

23,371

222

5.06%

1-Sep-15

CD007C4B

Multifamily

0.00

4,600,000

20,043

223

5.79%

1-Jan-17

CD007C4A

Retail

0.00

4,581,648

26,991

224

5.91%

6-Jan-17

CD007C4A

Lodging

0.00

4,541,946

29,226

225

5.75%

6-Dec-36

CD007C4A

Office

0.00

4,550,000

22,529

226

5.68%

1-Feb-17

CD007C4A

Self Storage

0.00

4,500,000

22,006

227

5.74%

1-Jan-17

CD007C4A

Self Storage

0.00

4,500,000

22,243

228

5.59%

1-Mar-17

CD007C4A

Self Storage

0.00

4,500,000

21,661

229

5.75%

1-Jan-17

CD007C4A

Lodging

0.00

4,446,801

28,184

230

Page 40 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.77%

1-Jan-17

CD007C4A

Office

0.00

4,450,000

22,110

231

5.89%

1-Mar-12

CD007C4A

Self Storage

0.00

4,400,000

22,317

232

5.71%

1-Dec-16

CD007C4A

Retail

0.00

4,373,303

25,566

233

5.58%

1-Feb-12

CD007C4B Manufactured Housing

0.00

4,350,000

20,902

234

7.36%

1-Aug-11

CD007C4G

Office

0.00

4,328,821

31,737

235

5.62%

1-Jan-17

CD007C4B

Multifamily

0.00

4,327,183

25,027

236

5.75%

1-Mar-17

CD007C4A

Office

0.00

4,300,000

21,291

237

6.12%

1-Oct-16

CD007C4A

Office

0.00

4,264,000

22,482

238

6.19%

1-Nov-36

CD007C4A

Office

0.00

4,260,000

22,707

239

5.90%

1-Feb-17

CD007C4A

Mixed Use

0.00

4,250,000

21,581

240

6.10%

1-Dec-16

CD007C4A

Self Storage

0.00

4,240,000

22,272

241

5.98%

1-Dec-16

CD007C4B

Multifamily

0.00

4,225,624

25,426

242

5.79%

1-Feb-17

CD007C4A

Retail

0.00

4,222,283

24,851

243

5.72%

1-Feb-17

CD007C4A

Office

0.00

4,200,000

20,687

244

5.79%

1-Jan-17

CD007C4A

Retail

0.00

4,178,702

24,617

245

5.53%

6-Jan-17

CD007C4A

Mixed Use

0.00

4,100,000

19,535

246

5.84%

1-Feb-17

CD007C4A

Self Storage

0.00

4,075,551

26,017

247

6.85%

1-Mar-27

CD007C4A

Retail

0.00

4,026,112

31,036

248

5.91%

1-Feb-17

CD007C4A

Office

0.00

4,033,455

24,048

249

5.69%

6-Apr-17

CD007C4A

Retail

0.00

4,000,000

19,599

250

5.75%

6-Dec-36

CD007C4A

Office

0.00

4,000,000

19,806

251

5.72%

1-Jan-17

CD007C4B

Multifamily

0.00

4,000,000

19,702

252

5.92%

1-Dec-13

CD007C4B Manufactured Housing

0.00

4,000,000

20,391

253

Page 41 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.64%

1-Jan-17

CD007C4A

Office

0.00

4,000,000

19,409

254

5.84%

1-Jan-12

CD007C4A

Office

0.00

4,000,000

20,116

255

6.17%

1-Feb-17

CD007C4A

Office

0.00

3,984,446

24,421

256

5.66%

1-Jan-17

CD007C4A

Retail

0.00

3,979,184

23,115

257

5.71%

1-Jan-17

CD007C4A

Office

0.00

3,951,000

19,427

258

6.27%

1-Jul-16

CD007C4A

Office

0.00

3,842,578

25,785

259

5.75%

1-Jan-17

CD007C4B Manufactured Housing

0.00

3,780,576

22,176

260

6.13%

1-Jan-17

CD007C4A

Retail

0.00

3,700,000

19,531

261

5.84%

1-Jan-17

CD007C4A

Self Storage

0.00

3,681,424

21,804

262

5.63%

1-Jan-17

CD007C4A

Office

0.00

3,658,353

25,724

263

5.95%

1-Jan-17

CD007C4B

Multifamily

0.00

3,632,075

21,766

264

8.87%

15-Jun-18

CD007C4A

Retail

0.00

3,596,653

42,761

265

5.80%

1-Jan-15

CD007C4A

Retail

0.00

3,594,715

21,199

266

5.65%

1-Jan-17

CD007C4A

Office

0.00

3,600,000

17,515

267

5.79%

1-Jan-17

CD007C4A

Retail

0.00

3,581,745

21,100

268

5.90%

1-Oct-16

CD007C4B

Multifamily

0.00

3,500,000

17,782

269

5.78%

1-Jan-17

CD007C4A

Retail

0.00

3,474,186

22,082

270

5.70%

1-Dec-16

CD007C4A

Self Storage

0.00

3,478,720

20,314

271

5.75%

1-Jan-17

CD007C4A

Lodging

0.00

3,461,168

24,573

272

5.75%

1-Dec-16

CD007C4A

Office

0.00

3,420,000

16,934

273

5.62%

1-Jan-17

CD007C4A

Self Storage

0.00

3,400,000

16,454

274

5.51%

1-Feb-17

CD007C4A

Office

0.00

3,368,587

23,407

275

5.90%

1-Jan-17

CD007C4A

Retail

0.00

3,325,758

21,380

276

Page 42 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.86%

1-Nov-13

CD007C4B

Multifamily

0.00

3,320,000

16,753

277

5.67%

1-Feb-17

CD007C4B

Multifamily

0.00

3,300,000

16,112

278

5.90%

1-Dec-16

CD007C4A

Office

0.00

3,300,000

16,766

279

5.75%

1-Jan-17

CD007C4A

Lodging

0.00

3,263,387

23,169

280

6.25%

1-Nov-16

CD007C4B Manufactured Housing

0.00

3,229,213

20,011

281

6.09%

1-Nov-16

CD007C4A

Industrial

0.00

3,200,000

16,781

282

5.93%

1-Feb-17

CD007C4A

Self Storage

0.00

3,186,977

19,042

283

5.76%

1-Jan-17

CD007C4A

Self Storage

0.00

3,150,000

15,624

284

5.83%

1-Dec-16

CD007C4A

Retail

0.00

3,131,357

18,543

285

5.87%

1-Mar-17

CD007C4A

Office

0.00

3,080,000

15,569

286

5.84%

1-Jan-17

CD007C4A

Retail

0.00

3,070,000

15,439

287

5.98%

1-Jan-17

CD007C4A

Retail

0.00

3,025,161

18,187

288

6.04%

1-Oct-16

CD007C4A

Industrial

0.00

3,020,000

15,707

289

5.79%

1-Jan-17

CD007C4A

Retail

0.00

2,984,787

17,583

290

5.76%

1-Jan-17

CD007C4A

Industrial

0.00

2,984,696

17,526

291

5.75%

1-Jan-17

CD007C4B Manufactured Housing

0.00

2,984,665

17,507

292

5.74%

1-Jan-17

CD007C4A

Self Storage

0.00

2,984,635

17,488

293

5.97%

1-Dec-16

CD007C4A

Office

0.00

2,982,757

17,929

294

5.75%

1-Dec-16

CD007C4A

Self Storage

0.00

2,981,948

17,507

295

9.00%

1-Jan-18

CD007C4A

Retail

0.00

2,924,934

35,795

296

6.08%

1-Aug-16

CD007C4B

Multifamily

0.00

2,932,357

17,899

297

5.84%

1-Jan-17

CD007C4A

Industrial

0.00

2,900,000

14,584

298

5.79%

1-Jan-17

CD007C4A

Mixed Use

0.00

2,850,000

14,210

299

Page 43 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.06%

1-Feb-17

CD007C4A

Retail

0.00

2,838,684

17,197

300

5.64%

1-Feb-17

CD007C4A

Self Storage

0.00

2,800,000

13,599

301

5.80%

1-Jan-17

CD007C4A

Retail

0.00

2,785,830

16,429

302

5.90%

1-Feb-17

CD007C4A

Self Storage

0.00

2,733,750

17,551

303

6.38%

1-May-16

CD007C4A

Office

0.00

2,702,795

18,363

304

5.93%

1-Jan-17

CD007C4A

Office

0.00

2,686,687

16,067

305

5.84%

1-Feb-17

CD007C4A

Retail

0.00

2,639,031

15,617

306

5.83%

1-Feb-17

CD007C4A

Retail

0.00

2,639,010

15,600

307

5.85%

1-Jan-17

CD007C4A

Office

0.00

2,635,000

13,274

308

6.10%

1-Feb-17

CD007C4A

Retail

0.00

2,589,755

15,756

309

5.86%

1-Jan-17

CD007C4A

Industrial

0.00

2,567,099

15,237

310

6.13%

1-Dec-16

CD007C4A

Office

0.00

2,565,000

13,540

311

5.89%

1-Jan-17

CD007C4A

Industrial

0.00

2,537,325

15,109

312

5.79%

1-Jan-17

CD007C4A

Industrial

0.00

2,500,000

12,465

313

6.09%

1-Jan-17

CD007C4A

Self Storage

0.00

2,488,065

15,134

314

5.67%

1-Feb-17

CD007C4A

Retail

0.00

2,445,000

11,938

315

6.19%

1-Jan-12

CD007C4A

Self Storage

0.00

2,388,773

14,684

316

6.11%

1-Feb-17

CD007C4A

Retail

0.00

2,380,600

14,499

317

6.19%

1-Mar-17

CD007C4A

Retail

0.00

2,335,816

17,095

318

5.79%

1-Feb-17

CD007C4A

Retail

0.00

2,315,285

13,627

319

5.80%

6-Jan-16

CD007C4A

Industrial

0.00

2,308,259

13,613

320

5.95%

1-Dec-16

CD007C4A

Retail

0.00

2,300,000

11,784

321

5.86%

1-Feb-17

CD007C4A

Self Storage

0.00

2,300,000

11,606

322

Page 44 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.84%

1-Feb-17

CD007C4A

Self Storage

0.00

2,286,285

14,595

323

5.98%

1-Jan-17

CD007C4A

Self Storage

0.00

2,288,773

13,760

324

7.86%

1-Jul-11

CD007C4H

Industrial

0.00

2,271,208

17,378

325

5.71%

1-Jan-17

CD007C4A

Retail

0.00

2,200,000

10,817

326

5.91%

1-Feb-17

CD007C4A

Office

0.00

2,191,013

13,063

327

5.82%

1-Feb-17

CD007C4A

Office

0.00

2,190,859

12,937

328

5.78%

1-Jan-17

CD007C4A

Retail

0.00

2,188,822

12,881

329

5.96%

6-Dec-16

CD007C4A

Retail

0.00

2,150,000

11,036

330

6.12%

1-Nov-16

CD007C4B

Multifamily

0.00

2,135,870

13,057

331

5.70%

1-Jan-17

CD007C4A

Industrial

0.00

2,107,000

10,342

332

5.85%

1-Jan-17

CD007C4B

Multifamily

0.00

2,089,478

12,389

333

5.88%

1-Jan-17

CD007C4A

Retail

0.00

2,050,000

10,380

334

6.00%

1-Mar-17

CD007C4A

Retail

0.00

2,044,533

12,291

335

6.00%

1-Dec-16

CD007C4A

Retail

0.00

2,013,434

12,141

336

5.76%

1-Jan-17

CD007C4A

Retail

0.00

2,000,000

9,920

337

5.80%

1-Jan-17

CD007C4A

Retail

0.00

2,000,000

9,989

338

5.75%

1-Mar-17

CD007C4A

Retail

0.00

2,000,000

9,903

339

5.67%

1-Jan-17

CD007C4A

Self Storage

0.00

2,000,000

9,765

340

5.88%

1-Jan-17

CD007C4A

Retail

0.00

2,000,000

10,127

341

5.79%

1-Jan-17

CD007C4A

Retail

0.00

1,989,858

11,722

342

5.51%

1-Feb-17

CD007C4A

Retail

0.00

1,981,522

13,769

343

5.95%

1-Jan-17

CD007C4A

Office

0.00

1,940,424

11,629

344

5.86%

1-Jan-17

CD007C4A

Office

0.00

1,925,000

9,714

345

Page 45 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.01%

1-Dec-16

CD007C4B Manufactured Housing

0.00

1,920,000

9,937

346

5.83%

1-Dec-16

CD007C4B Manufactured Housing

0.00

1,888,755

11,185

347

5.77%

1-Dec-16

CD007C4A

Retail

0.00

1,878,674

11,054

348

5.95%

1-Feb-17

CD007C4A

Self Storage

0.00

1,842,500

11,032

349

6.16%

1-Dec-16

CD007C4A

Retail

0.00

1,800,000

9,548

350

5.85%

1-Jan-17

CD007C4A

Retail

0.00

1,790,981

10,619

351

5.77%

1-Dec-16

CD007C4A

Retail

0.00

1,784,243

10,498

352

6.24%

1-Feb-17

CD007C4A

Office

0.00

1,693,477

10,456

353

5.88%

1-Jan-17

CD007C4A

Retail

0.00

1,650,000

8,355

354

6.21%

1-Jan-17

CD007C4A

Self Storage

0.00

1,642,313

10,116

355

5.69%

1-Jan-17

CD007C4A

Retail

0.00

1,641,465

9,566

356

5.96%

1-Jan-17

CD007C4A

Office

0.00

1,600,000

8,212

357

6.51%

1-Mar-22

CD007C4B

Multifamily

0.00

1,571,286

9,965

358

6.09%

1-Dec-16

CD007C4A

Office

0.00

1,536,342

9,353

359

6.23%

1-Feb-14

CD007C4A

Self Storage

0.00

1,514,157

9,339

360

6.28%

1-Oct-16

CD007C4B

Multifamily

0.00

1,489,269

9,265

361

5.97%

1-Jan-17

CD007C4A

Industrial

0.00

1,460,000

7,506

362

5.89%

1-Jan-17

CD007C4A

Self Storage

0.00

1,439,491

9,245

363

6.51%

1-Aug-16

CD007C4B

Multifamily

0.00

1,388,094

8,858

364

5.99%

1-May-16

CD007C4A

Retail

0.00

1,382,736

8,385

365

6.48%

1-May-16

CD007C4B

Multifamily

0.00

1,285,610

8,200

367

5.88%

1-Jan-17

CD007C4A

Retail

0.00

1,275,000

6,456

368

6.39%

1-Feb-17

CD007C4A

Self Storage

0.00

1,245,340

7,811

369

Page 46 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.01%

1-Jan-17

CD007C4A

Mixed Use

0.00

1,243,935

7,502

370

6.34%

1-Jan-17

CD007C4A

Retail

0.00

1,241,571

8,316

371

5.92%

1-Jan-17

CD007C4A

Office

0.00

1,240,983

7,993

372

6.12%

1-Dec-16

CD007C4A

Self Storage

0.00

1,233,095

7,530

373

5.91%

1-Dec-16

CD007C4B

Multifamily

0.00

1,200,000

6,107

374

6.20%

1-Jan-17

CD007C4A

Retail

0.00

1,195,040

7,354

375

5.86%

1-Dec-16

CD007C4A

Self Storage

0.00

1,135,007

8,146

376

6.06%

1-Dec-16

CD007C4A

Office

0.00

1,105,692

7,225

377

6.02%

1-Jan-17

CD007C4A

Retail

0.00

1,102,120

7,165

378

6.06%

1-Feb-17

CD007C4A

Retail

0.00

1,100,000

5,551

379

6.18%

1-Jan-17

CD007C4A

Self Storage

0.00

1,094,844

6,723

380

6,637,920,116

33,503,817

Page 47 of 57

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

Amount

Current P&I

Advance

Page 48 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI

Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Note Rate

Not Avail

Not Avail Not Avail

Page 49 of 57

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 50 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 51 of 57

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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Maturity Extension Summary

Statement Date:

Loans which have had their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates further extended

Cutoff Principal Balance:
Weighted Average Extension Period:

Loans paid-off that did experience Maturity Date extensions

Cutoff Principal Balance:
Weighted Average Extension Period:

149,298,152.27

0.00

Number of Loans:

195

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 52 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation
Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total

Cumulative

Page 53 of 57

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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 724604.1

Prospectus

Period

Aggregate

Realized Loss

on Loans

Prior Realized

Loss Applied to

Certificates

Amounts Covered by

Overcollateralization

and other Credit

Support

Additional

(Recoveries)/

Expenses applied to

Realized Losses

Current Realized Loss

Applied to

Certificates*

Recoveries of

Realized Losses

paid as Cash

(Recoveries)/

Realized Loss

Applied to

Certificate Interest

Modification

Adjustments/Appraisal
Reduction Adjustment

Interest

(Shortages)/

Excesses applied

to Realized

Losses

Beginning

Balance of the

Loan at

Liquidation

Cumulative

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

Description of Fields

Prior Realized Loss Applied to Certificates

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

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

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

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

Page 54 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 55 of 57

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 724604.1

Other

Revenue

Recovered

Type

(*)

Page 56 of 57

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

CD 2007-CD4 Commercial Mortgage Trust

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

13-Jun-07
13-Jun-07

11-May-07

13-Jul-07

30-Jun-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CD4

ABN AMRO Acct: 724604.1

Material Breaches and Material Document Defect Detail

Disclosure

Control #

Material Breach and Material Document Defect

Description

Material

Breach

Date

Statement Date:

Ending

Principal

Balance

Page 57 of 57

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

CD 2007-CD4 Commercial Mortgage Trust 10-D