ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Reporting Package Table of Contents

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Administrator:

Ann Kelly 312.904.1487
ann.kelly@abnamro.com

Analyst:

Joe Ramirez 714.259.6201
Joseph.Ramirez@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
SWAP Summary
Rating Information
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail

Page 2-10

Page 11-13

Page 14
Page 15-16
Page 17-18
Page 19-20
Page 21
Page 22-23
Page 24-26
Page 27

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 28-30
Page 31
Page 32-34
Page 35-49
Page 50
Page 51
Page 52

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MLCFC077

MLCFC077_200709_3.ZIP

Modified Loan Detail
Summary of Loan Maturity Extensions
Realized Loss Detail

Page 53

Page 54
Page 55

Parties to the Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site
Servicer Web Site

www.midlandls.com,www.wachovia.com

www.etrustee.net

Depositor: Merrill Lynch Mortgage Investors, Inc.

Underwriter: Countrywide Securities Corporation/Goldman, Sachs & Co./Merrill Lynch, Pierce, Fenner & Smith Incorporated/Morgan Stanley & Co. Incorporated/PNC Capital Markets LLC

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

Special Servicer: Midland Loan Services, Inc.

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

Closing Date:

13-Jun-2007

First Payment Date:

13-Jul-2007

Rated Final Payment Date:

14-Jun-2050

Determination Date:

10-Sep-2007

Trust Collection Period

8/9/2007 - 9/10/2007

Collateral Realized Loss

Page 56
Page 57

Historical REO Report

Page 58

Defeased Loans
Material Breaches Detail

Page 59

Page 1 of 59

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:

5.971855%

5.541250%
5.806250%

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Bond Payment

Statement Date:

ABN AMRO Acct: 724737.1

976.788139793

10.900561838

0.000000000

965.887577955

4.516831092

Fixed

0.00

0.000000000

5.5490000000%

0.000000000

55313KAA9

A-1

53,236,000.00

580,302.31

0.00

51,419,991.10

240,458.02

52,000,293.41

1000.000000000

0.000000000

1000.000000000

4.744166682

5.6930000000%

0.00

0.000000000

5.6930000000%

0.000000000

55313KAB7

A-2

110,798,000.00

0.00

110,798,000.00

525,644.18

110,798,000.00

1000.000000000

0.000000000

1000.000000000

4.787499976

5.7450000000%

0.00

0.000000000

5.7450000000%

0.000000000

55313KAD3

A-SB

102,775,000.00

0.00

102,775,000.00

492,035.31

102,775,000.00

1000.000000000

0.000000000

1000.000000000

4.841666669

5.7496735431%

0.00

0.000000000

5.8100000000%

0.000000000

55313KAE1

A-4

787,943,000.00

0.00

787,943,000.00

3,814,957.36

787,943,000.00

999.459375255

0.249377879

0.000000000

999.209997376

4.820725725

5.7496735431%

0.00

0.000000000

5.7880000000%

0.000000000

55313KAF8

A-1A

605,863,000.00

151,088.83

0.00

605,384,366.64

2,920,699.35

605,535,455.47

1000.000000000

0.000000000

1000.000000000

4.918333340

5.7496735431%

0.00

0.000000000

5.9020000000%

0.000000000

55313KAG6

233,551,000.00

0.00

233,551,000.00

1,148,681.67

233,551,000.00

1000.000000000

0.000000000

1000.000000000

4.951142362

5.7496735431%

0.00

0.000000000

5.9413708289%

0.000000000

55313KAH4

174,358,000.00

0.00

174,358,000.00

863,271.28

174,358,000.00

1000.000000000

0.000000000

1000.000000000

4.951142344

5.7496735431%

0.00

0.000000000

5.9413708289%

0.000000000

55313KAJ0

55,710,000.00

0.00

55,710,000.00

275,828.14

55,710,000.00

1000.000000000

0.000000000

1000.000000000

4.951142344

5.7496735431%

0.00

0.000000000

5.9413708289%

0.000000000

55313KAK7

27,855,000.00

0.00

27,855,000.00

137,914.07

27,855,000.00

1000.000000000

0.000000000

1000.000000000

4.951142409

5.7496735431%

0.00

0.000000000

5.9413708289%

0.000000000

55313KAL5

45,264,000.00

0.00

45,264,000.00

224,108.51

45,264,000.00

1000.000000000

0.000000000

1000.000000000

4.744166667

5.6930000000%

0.00

0.000000000

5.6930000000%

0.000000000

A-2FL-REG

30,000,000.00

0.00

30,000,000.00

142,325.00

30,000,000.00

1000.000000000

0.000000000

1000.000000000

4.782500000

5.7390000000%

0.00

0.000000000

5.7390000000%

0.000000000

A-3FL-REG

204,236,000.00

0.00

204,236,000.00

976,758.67

204,236,000.00

1000.000000000

0.000000000

1000.000000000

4.841666727

5.7496735431%

0.00

0.000000000

5.8100000000%

0.000000000

A-4FL-REG

55,000,000.00

0.00

55,000,000.00

266,291.67

55,000,000.00

1000.000000000

0.000000000

1000.000000000

4.918333333

5.7496735431%

0.00

0.000000000

5.9020000000%

0.000000000

AM-FL-REG

45,000,000.00

0.00

45,000,000.00

221,325.00

45,000,000.00

1000.000000000

0.000000000

1000.000000000

4.951142444

5.7496735431%

0.00

0.000000000

5.9413708289%

0.000000000

AJ-FL-REG

45,000,000.00

0.00

45,000,000.00

222,801.41

45,000,000.00

1000.000000000

0.000000000

1000.000000000

4.951142303

5.7496735431%

0.00

0.000000000

5.9413708289%

0.000000000

55313KBF7/U60717AU6

27,856,000.00

0.00

27,856,000.00

137,919.02

27,856,000.00

1000.000000000

0.000000000

1000.000000000

4.951142225

5.7496735431%

0.00

0.000000000

5.9413708289%

0.000000000

55313KAS0/U60717AF9

34,818,000.00

0.00

34,818,000.00

172,388.87

34,818,000.00

Page 2 of 59

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:

5.971855%

5.541250%
5.806250%

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Bond Payment

Statement Date:

ABN AMRO Acct: 724737.1

1000.000000000

0.000000000

1000.000000000

4.951142344

5.7496735431%

0.00

0.000000000

5.9413708289%

0.000000000

55313KAT8/U60717AG7

27,855,000.00

0.00

27,855,000.00

137,914.07

27,855,000.00

1000.000000000

0.000000000

1000.000000000

4.951142248

5.7496735431%

0.00

0.000000000

5.9413708289%

0.000000000

55313KAU5/U60717AH5

24,373,000.00

0.00

24,373,000.00

120,674.19

24,373,000.00

1000.000000000

0.000000000

1000.000000000

4.493333333

5.3920000000%

0.00

0.000000000

5.3920000000%

0.000000000

55313KAV3/U60717AJ1

10,446,000.00

0.00

10,446,000.00

46,937.36

10,446,000.00

1000.000000000

0.000000000

1000.000000000

4.493333333

5.3920000000%

0.00

0.000000000

5.3920000000%

0.000000000

55313KAW1/U60717AK8

10,446,000.00

0.00

10,446,000.00

46,937.36

10,446,000.00

1000.000000000

0.000000000

1000.000000000

4.493333652

5.3920000000%

0.00

0.000000000

5.3920000000%

0.000000000

55313KAX9/U60717AL6

10,445,000.00

0.00

10,445,000.00

46,932.87

10,445,000.00

1000.000000000

0.000000000

1000.000000000

4.493332855

5.3920000000%

0.00

0.000000000

5.3920000000%

0.000000000

55313KAY7/U60717AM4

6,964,000.00

0.00

6,964,000.00

31,291.57

6,964,000.00

1000.000000000

0.000000000

1000.000000000

4.493332855

5.3920000000%

0.00

0.000000000

5.3920000000%

0.000000000

55313KAZ4/U60717AN2

6,964,000.00

0.00

6,964,000.00

31,291.57

6,964,000.00

1000.000000000

0.000000000

1000.000000000

4.493332855

5.3920000000%

0.00

0.000000000

5.3920000000%

0.000000000

55313KBA8/U60717AP7

6,964,000.00

0.00

6,964,000.00

31,291.57

6,964,000.00

1000.000000000

0.000000000

1000.000000000

4.467332825

5.3920000000%

0.00

)

(1,086.37

)

(0.026000489

5.3920000000%

0.000000000

55313KBB6/U60717AQ5

41,782,676.00

0.00

41,782,676.00

186,657.12

41,782,676.00

999.438790300

0.000000000

999.176219689

0.114614437

0.00

0.000000000

0.1376145554%

0.000000000

55313KBC4/U60717AR3

2,785,502,676.00

0.00

2,783,208,033.74

319,258.82

2,783,939,424.88

0.000000000

0.00

0.000000000

N/A

0.000000000

55313KBD2

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

55313KBE0

R-II

0.00

Total P&I Payment

0.00

)

(1,086.37

2,785,502,676.00

2,783,939,424.88

14,513,985.17

Total

2,783,208,033.74

731,391.14

0.00

13,782,594.03

Page 3 of 59

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:

5.971855%

5.541250%
5.806250%

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Class A-2FL Grantor Trust

Statement Date:

ABN AMRO Acct: 724737.1

1000.000000000

0.000000000

1000.000000000

4.874965333

5.9262500000%

0.00

0.000000000

5.6612500000%

0.000000000

55313KAM3/U60717AA0

A-2FL

30,000,000.00

0.00

30,000,000.00

146,248.96

30,000,000.00

Total P&I Payment

0.00

30,000,000.00

146,248.96

Total

30,000,000.00

0.00

146,248.96

Page 4 of 59

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:

5.971855%

5.541250%
5.806250%

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Class A-3FL Grantor Trust

Statement Date:

ABN AMRO Acct: 724737.1

1000.000000000

0.000000000

1000.000000000

4.952465285

6.0162500000%

0.00

0.000000000

5.7512500000%

0.000000000

55313KAN1/U60717AB8

A-3FL

204,236,000.00

0.00

204,236,000.00

1,011,471.70

204,236,000.00

Total P&I Payment

0.00

204,236,000.00

1,011,471.70

Total

204,236,000.00

0.00

1,011,471.70

Page 5 of 59

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:

5.971855%

5.541250%
5.806250%

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Class A-4FL Grantor Trust

Statement Date:

ABN AMRO Acct: 724737.1

1000.000000000

0.000000000

1000.000000000

4.943854182

5.9459235431%

0.00

0.000000000

5.7412500000%

0.000000000

55313KAP6/U60717AC6

A-4FL

55,000,000.00

0.00

55,000,000.00

271,911.98

55,000,000.00

Total P&I Payment

0.00

55,000,000.00

271,911.98

Total

55,000,000.00

0.00

271,911.98

Page 6 of 59

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:

5.971855%

5.541250%
5.806250%

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Class AM-FL Grantor Trust

Statement Date:

ABN AMRO Acct: 724737.1

1000.000000000

0.000000000

1000.000000000

4.969687556

5.8839235431%

0.00

0.000000000

5.7712500000%

0.000000000

55313KAQ4/U60717AD4

AM-FL

45,000,000.00

0.00

45,000,000.00

223,635.94

45,000,000.00

Total P&I Payment

0.00

45,000,000.00

223,635.94

Total

45,000,000.00

0.00

223,635.94

Page 7 of 59

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:

5.971855%

5.541250%
5.806250%

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Class AJ-FL Grantor Trust

Statement Date:

ABN AMRO Acct: 724737.1

1000.000000000

0.000000000

1000.000000000

5.019163111

5.9009235431%

0.00

0.000000000

5.8287056409%

0.000000000

55313KAR2/U60717AE2

AJ-FL

45,000,000.00

0.00

45,000,000.00

225,862.34

45,000,000.00

Total P&I Payment

0.00

45,000,000.00

225,862.34

Total

45,000,000.00

0.00

225,862.34

Page 8 of 59

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:

5.971855%

5.541250%
5.806250%

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Grantor Trust Y

Statement Date:

ABN AMRO Acct: 724737.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSCX98

0.00

Total P&I Payment

0.00

Total

0.00

Page 9 of 59

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:

5.971855%

5.541250%
5.806250%

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

ML-CFC Commercial Mortgage Trust 2007-7

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Grantor Trust Z

Statement Date:

ABN AMRO Acct: 724737.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSCX99

0.00

Total P&I Payment

0.00

Total

0.00

Page 10 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

12,417,521.54

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

13,846,385.61

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

49,629.17

Total

49,629.17

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

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

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

)

(1,086.38

)

(1,086.38

13,833,925.34

)

(1,702.14

0.00
0.00
0.00

)

(1,702.14

720,064.52

11,326.62

731,391.14

0.00
0.00
0.00
0.00
0.00
0.00

731,391.14

14,565,316.48

2,783,939,425.47

326

731,391.14

0.00

0.00
0.00

0.00

2,783,208,034.33

326

38,308.68

1,467,088.59

11,326.62

1,428,864.07

11,326.62

1,444,646.51

61,003.06

0.00
0.00

8,016.68

69,019.74

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(61,003.06

Less Other Interest Not Advanced

0.00

1,428,864.07

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,451,306.15

)

(38,308.68

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

13,832,223.20

14,513,985.17

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 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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

9,613,131.08

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

10,842,159.96

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

)

(1,011.22

)

(1,011.22

10,793,805.75

)

(1,331.88

0.00
0.00
0.00

)

(1,331.88

570,870.23

9,432.08

580,302.31

0.00
0.00
0.00
0.00
0.00
0.00

580,302.31

11,374,108.06

2,178,403,941.30

254

580,302.31

0.00

0.00
0.00

0.00

2,177,823,638.99

254

9,878.48

1,082,816.30

9,432.08

1,229,028.88

9,432.08

1,244,811.32

47,342.99

0.00
0.00

7,312.19

54,655.18

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(47,342.99

Less Other Interest Not Advanced

0.00

1,229,028.88

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,067,033.86

)

(9,878.48

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

10,792,473.87

11,372,776.18

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 12 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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

2,804,390.46

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

3,004,225.65

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

)

(75.16

)

(75.16

2,990,490.42

)

(370.26

0.00
0.00
0.00

)

(370.26

149,194.29

1,894.54

151,088.83

0.00
0.00
0.00
0.00
0.00
0.00

151,088.83

3,141,579.25

605,535,484.17

151,088.83

0.00

0.00
0.00

0.00

605,384,395.34

28,430.20

384,272.29

1,894.54

199,835.19

1,894.54

199,835.19

13,660.07

0.00
0.00

704.49

14,364.56

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(13,660.07

Less Other Interest Not Advanced

0.00

199,835.19

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(384,272.29

)

(28,430.20

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

2,990,120.16

3,141,208.99

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 13 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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

1,086.38

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

1,086.38

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

)

(1,086.38

)

(1,086.38

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 14 of 59

ML-CFC Commercial Mortgage Trust 2007-7

Class

Accrued

Certificate

Interest

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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

5.549000%

52,000,293.41

240,458.02

0.00

240,458.02

0.00

A-1

0.00

30.00%

30.02%

240,458.02

0.00

30/360

5.693000%

110,798,000.00

525,644.18

0.00

525,644.18

0.00

A-2

0.00

30.00%

30.02%

525,644.18

0.00

30/360

5.745000%

102,775,000.00

492,035.31

0.00

492,035.31

0.00

A-SB

0.00

30.00%

30.02%

492,035.31

0.00

30/360

5.810000%

787,943,000.00

3,814,957.36

0.00

3,814,957.36

0.00

A-4

0.00

30.00%

30.02%

3,814,957.36

0.00

30/360

5.788000%

605,535,455.47

2,920,699.35

0.00

2,920,699.35

0.00

A-1A

0.00

30.00%

30.02%

2,920,699.35

0.00

30/360

5.902000%

233,551,000.00

1,148,681.67

0.00

1,148,681.67

0.00

20.00%

20.02%

1,148,681.67

0.00

30/360

5.941371%

174,358,000.00

863,271.28

0.00

863,271.28

0.00

12.13%

12.14%

863,271.28

0.00

30/360

5.941371%

55,710,000.00

275,828.14

0.00

275,828.14

0.00

10.13%

275,828.14

0.00

30/360

5.941371%

27,855,000.00

137,914.07

0.00

137,914.07

0.00

9.13%

137,914.07

0.00

30/360

5.941371%

45,264,000.00

224,108.51

0.00

224,108.51

0.00

7.50%

7.51%

224,108.51

0.00

30/360

5.941371%

27,856,000.00

137,919.02

0.00

137,919.02

0.00

6.50%

6.51%

137,919.02

0.00

30/360

5.941371%

34,818,000.00

172,388.87

0.00

172,388.87

0.00

5.25%

172,388.87

0.00

30/360

5.941371%

27,855,000.00

137,914.07

0.00

137,914.07

0.00

4.25%

137,914.07

0.00

30/360

5.941371%

24,373,000.00

120,674.19

0.00

120,674.19

0.00

3.38%

120,674.19

0.00

30/360

5.392000%

10,446,000.00

46,937.36

0.00

46,937.36

0.00

3.00%

46,937.36

0.00

30/360

5.392000%

10,446,000.00

46,937.36

0.00

46,937.36

0.00

2.63%

46,937.36

0.00

30/360

5.392000%

10,445,000.00

46,932.87

0.00

46,932.87

0.00

2.25%

46,932.87

0.00

30/360

5.392000%

6,964,000.00

31,291.57

0.00

31,291.57

0.00

2.00%

31,291.57

0.00

30/360

5.392000%

6,964,000.00

31,291.57

0.00

31,291.57

0.00

1.75%

31,291.57

0.00

30/360

5.392000%

6,964,000.00

31,291.57

0.00

31,291.57

0.00

1.50%

31,291.57

0.00

30/360

5.392000%

41,782,676.00

187,743.49

0.00

186,657.12

-1,086.37

1,110.83

0.00%

186,657.12

0.00

30/360

0.137615%

2,783,939,424.88

319,258.82

0.00

319,258.82

0.00

319,258.82

0.00

0.000000%

0.00

R-I

0.00

0.000000%

0.00

R-II

0.00

Act/360

5.661250%

30,000,000.00

146,248.96

0.00

146,248.96

0.00

A-2FL

0.00

30.00%

30.02%

146,248.96

0.00

Page 15 of 59

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

ML-CFC Commercial Mortgage Trust 2007-7

Class

Accrued

Certificate

Interest

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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)

Act/360

5.751250%

204,236,000.00

1,011,471.70

0.00

1,011,471.70

0.00

A-3FL

0.00

30.00%

30.02%

1,011,471.70

0.00

Act/360

5.741250%

55,000,000.00

271,911.98

0.00

271,911.98

0.00

A-4FL

0.00

30.00%

30.02%

271,911.98

0.00

Act/360

5.771250%

45,000,000.00

223,635.94

0.00

223,635.94

0.00

AM-FL

0.00

20.00%

20.02%

223,635.94

0.00

Act/360

5.828706%

45,000,000.00

225,862.34

0.00

225,862.34

0.00

AJ-FL

0.00

12.13%

12.14%

225,862.34

0.00

0.000000%

0.00

0.000000%

0.00

13,833,309.57

0.00

13,832,223.20

-1,086.37

1,110.83

0.00

Page 16 of 59

ML-CFC Commercial Mortgage Trust 2007-7

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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

240,458.02

0.00

1-Aug-2007

1-Sep-2007

0.00

A-1

0.00

525,644.18

0.00

1-Aug-2007

1-Sep-2007

0.00

A-2

0.00

492,035.31

0.00

1-Aug-2007

1-Sep-2007

0.00

A-SB

0.00

3,814,957.36

0.00

1-Aug-2007

1-Sep-2007

0.00

A-4

0.00

2,920,699.35

0.00

1-Aug-2007

1-Sep-2007

0.00

A-1A

0.00

1,148,681.67

0.00

1-Aug-2007

1-Sep-2007

0.00

863,271.28

0.00

1-Aug-2007

1-Sep-2007

0.00

275,828.14

0.00

1-Aug-2007

1-Sep-2007

0.00

137,914.07

0.00

1-Aug-2007

1-Sep-2007

0.00

224,108.51

0.00

1-Aug-2007

1-Sep-2007

0.00

137,919.02

0.00

1-Aug-2007

1-Sep-2007

0.00

172,388.87

0.00

1-Aug-2007

1-Sep-2007

0.00

137,914.07

0.00

1-Aug-2007

1-Sep-2007

0.00

120,674.19

0.00

1-Aug-2007

1-Sep-2007

0.00

46,937.36

0.00

1-Aug-2007

1-Sep-2007

0.00

46,937.36

0.00

1-Aug-2007

1-Sep-2007

0.00

46,932.87

0.00

1-Aug-2007

1-Sep-2007

0.00

31,291.57

0.00

1-Aug-2007

1-Sep-2007

0.00

31,291.57

0.00

1-Aug-2007

1-Sep-2007

0.00

31,291.57

0.00

1-Aug-2007

1-Sep-2007

0.00

186,657.12

0.00

1-Aug-2007

1-Sep-2007

0.00

24.46

0.00

319,258.82

0.00

1-Aug-2007

1-Sep-2007

0.00

1-Aug-2007

1-Sep-2007

0.00

R-I

0.00

1-Aug-2007

1-Sep-2007

0.00

R-II

0.00

146,248.96

0.00

12-Aug-2007

12-Sep-2007

0.00

A-2FL

0.00

Page 17 of 59

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

ML-CFC Commercial Mortgage Trust 2007-7

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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

1,011,471.70

0.00

12-Aug-2007

12-Sep-2007

0.00

A-3FL

0.00

271,911.98

0.00

12-Aug-2007

12-Sep-2007

0.00

A-4FL

0.00

223,635.94

0.00

12-Aug-2007

12-Sep-2007

0.00

AM-FL

0.00

225,862.34

0.00

12-Aug-2007

12-Sep-2007

0.00

AJ-FL

0.00

1-Aug-2007

1-Sep-2007

0.00

1-Aug-2007

1-Sep-2007

0.00

13,832,223.20

24.46

0.00

Page 18 of 59

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

ML-CFC Commercial Mortgage Trust 2007-7

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

1.00
1.00

A-1

30.00%

30.02%

6/14/2050

51,419,991.10

0.00

52,000,293.41

53,236,000.00

580,302.31

0.00

A-2

30.00%

30.02%

6/14/2050

110,798,000.00

0.00

110,798,000.00

0.00

A-SB

30.00%

30.02%

6/14/2050

102,775,000.00

0.00

102,775,000.00

0.00

A-4

30.00%

30.02%

6/14/2050

787,943,000.00

0.00

787,943,000.00

0.00

A-1A

30.00%

30.02%

6/14/2050

605,384,366.64

0.00

605,535,455.47

605,863,000.00

151,088.83

0.00

20.00%

20.02%

6/14/2050

233,551,000.00

0.00

233,551,000.00

0.00

12.13%

12.14%

6/14/2050

174,358,000.00

0.00

174,358,000.00

0.00

10.13%

6/14/2050

55,710,000.00

0.00

55,710,000.00

0.00

9.13%

6/14/2050

27,855,000.00

0.00

27,855,000.00

0.00

7.50%

7.51%

6/14/2050

45,264,000.00

0.00

45,264,000.00

0.00

6.50%

6.51%

6/14/2050

27,856,000.00

0.00

27,856,000.00

0.00

5.25%

6/14/2050

34,818,000.00

0.00

34,818,000.00

0.00

4.25%

6/14/2050

27,855,000.00

0.00

27,855,000.00

0.00

3.38%

6/14/2050

24,373,000.00

0.00

24,373,000.00

0.00

3.00%

6/14/2050

10,446,000.00

0.00

10,446,000.00

0.00

2.63%

6/14/2050

10,446,000.00

0.00

10,446,000.00

0.00

2.25%

6/14/2050

10,445,000.00

0.00

10,445,000.00

0.00

2.00%

6/14/2050

6,964,000.00

0.00

6,964,000.00

0.00

1.75%

6/14/2050

6,964,000.00

0.00

6,964,000.00

0.00

1.50%

6/14/2050

6,964,000.00

0.00

6,964,000.00

0.00

0.00%

6/14/2050

41,782,676.00

0.00

41,782,676.00

0.00

R-I

6/14/2050

0.00

R-II

6/14/2050

0.00

Page 19 of 59

ML-CFC Commercial Mortgage Trust 2007-7

Payment Date:

Prior Payment:
Next Payment:

Record Date:

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

2.00
1.00

A-2FL

30.00%

30.02%

6/14/2050

30,000,000.00

0.00

30,000,000.00

0.00

A-3FL

30.00%

30.02%

6/14/2050

204,236,000.00

0.00

204,236,000.00

0.00

A-4FL

30.00%

30.02%

6/14/2050

55,000,000.00

0.00

55,000,000.00

0.00

AM-FL

20.00%

20.02%

6/14/2050

45,000,000.00

0.00

45,000,000.00

0.00

AJ-FL

12.13%

12.14%

6/14/2050

45,000,000.00

0.00

45,000,000.00

0.00

6/14/2050

0.00

6/14/2050

0.00

731,391.14

0.00

2,785,502,676.00

2,783,208,033.74

2,783,939,424.88

Page 20 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Other Related Information

Statement Date:

Float Payer:

Fixed Payer:

SWAP Contract
SWAP Contract

Notional

Amount

Received

Amount

Paid

Yield Maintenance

Prepayment Premiums

Paid

Shortfall

Amount

SWAP Calculations

Rate

Amount

30,000,000.00
30,000,000.00

5.69300

5.66125

142,325.00
146,248.96

3,923.96

0.00

Class A-2FL

Class A-3FL

Class A-2FL

Fixed Payer:
Float Payer:

204,236,000.00
204,236,000.00

5.73900

5.75125

976,758.67

1,011,471.70

34,713.03

0.00

Class A-3FL

Class A-4FL

Class AM-FL

Fixed Payer:

Float Payer:

Class A-4FL

Class AM-FL

45,000,000.00

5.90200

5.77125

221,325.00
223,635.94

2,310.94

0.00

55,000,000.00

5.81000

5.74125

266,291.67
271,911.98

5,620.31

0.00

55,000,000.00

45,000,000.00

Class AJ-FL

Fixed Payer:
Float Payer:

45,000,000.00
45,000,000.00

5.94137

5.86125

222,801.41
225,862.34

Class AJ-FL

3,060.94

0.00

Page 21 of 59

ML-CFC Commercial Mortgage Trust 2007-7

Payment Date:

Prior Payment:

Next Payment:

Record Date:

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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

55313KAA9

Aaa

AAA

A-2

55313KAB7

Aaa

AAA

A-SB

55313KAD3

Aaa

AAA

A-4

55313KAE1

Aaa

AAA

A-1A

55313KAF8

Aaa

AAA

55313KAG6

Aaa

AAA

55313KAH4

Aaa

AAA

55313KAJ0

Aa2

55313KAK7

Aa3

AA-

55313KAL5

55313KBF7

A-

55313KAS0

Baa1

BBB+

55313KAT8

Baa2

BBB

55313KAU5

Baa3

BBB-

55313KAV3

Ba1

BB+

55313KAW1

Ba2

55313KAX9

Ba3

BB-

55313KAY7

B+

55313KAZ4

55313KBA8

B-

55313KBB6

55313KBC4

Aaa

AAA

Page 22 of 59

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

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

ML-CFC Commercial Mortgage Trust 2007-7

Payment Date:

Prior Payment:

Next Payment:

Record Date:

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-2FL

55313KAM3

Aaa

AAA

A-3FL

55313KAN1

Aaa

AAA

A-4FL

55313KAP6

Aaa

AAA

AM-FL

55313KAQ4

Aaa

AAA

AJ-FL

55313KAR2

Aaa

AAA

9ABSCX98

9ABSCX99

Page 23 of 59

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

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

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: 724737.1

0.31%

0.10%

0.00%

9/14/2007

2,900,000.00

0.00

0.00%

8/14/2007

0.00

0.00%

7/13/2007

0.00

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

Page 24 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group I

ABN AMRO Acct: 724737.1

0.39%

0.13%

0.00%

9/14/2007

2,900,000.00

0.00

0.00%

8/14/2007

0.00

0.00%

7/13/2007

0.00

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

Page 25 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group II

ABN AMRO Acct: 724737.1

0.00%

9/14/2007

0.00

0.00%

8/14/2007

0.00

0.00%

7/13/2007

0.00

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

Page 26 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

8-Aug-07

511,667.92

0.00

8-Aug-07

168,958.61

0.00

8-Aug-07

104,228.89

0.00

8-Aug-07

86,545.95

0.00

8-Aug-07

91,856.94

0.00

8-Aug-07

77,844.44

0.00

8-Aug-07

69,490.46

0.00

8-Aug-07

58,869.86

0.00

1-Aug-07

45,196.90

0.00

8-Aug-07

39,840.17

0.00

101

1-Aug-07

21,952.13

0.00

197

8-Aug-07

21,805.05

0.00

200

8-Aug-07

20,018.25

0.00

209

1-Aug-07

18,815.62

0.00

223

1-Aug-07

18,717.11

0.00

224

8-Aug-07

17,980.00

0.00

228

8-Aug-07

17,480.55

0.00

234

8-Jul-07

15,782.44

31,564.88

0.00

258

8-Aug-07

13,510.99

0.00

285

8-Aug-07

10,884.32

0.00

292

8-Aug-07

8,744.09

0.00

307

1,440,190.69

1,455,973.13

Total

Page 27 of 59

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-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: 724737.1

Series 2007-7

14-Sep-07

326

100.00%

2,783,208,034

99.92%

0.00%

109

237

5.97%

5.94%

14-Aug-07

326

100.00%

2,783,939,425

99.94%

0.00%

110

237

5.97%

5.94%

13-Jul-07

326

100.00%

2,784,671,864

99.97%

0.00%

111

235

5.78%

5.75%

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

Page 28 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group I

Amort

ABN AMRO Acct: 724737.1

Series 2007-7

14-Sep-07

254

77.91%

2,177,823,639

78.18%

0.00%

108

239

5.98%

5.95%

14-Aug-07

254

77.91%

2,178,403,941

78.21%

0.00%

109

240

5.98%

5.95%

13-Jul-07

254

77.91%

2,178,986,049

78.23%

0.00%

110

237

5.78%

5.75%

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

Page 29 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group II

Amort

ABN AMRO Acct: 724737.1

Series 2007-7

14-Sep-07

22.09%

605,384,395

21.73%

0.00%

228

288

5.95%

5.93%

14-Aug-07

22.09%

605,535,484

21.74%

0.00%

229

289

5.95%

5.93%

13-Jul-07

22.09%

605,685,816

21.74%

0.00%

230

290

5.76%

5.73%

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

Page 30 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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 31 of 59

ML-CFC Commercial Mortgage Trust 2007-7

Mortgage Loan Characteristics

ABN AMRO Acct: 724737.1

Series 2007-7

Commercial Mortgage Pass-Through Certificates

31-Aug-07

15-Oct-07

14-Aug-07

14-Sep-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 32 of 59

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

851,391

0.03

347

6.93

0.00

0 to

853,337

39,804,793

1.43

112

5.91

0.00

853,337 to

2,000,000

252,399,404

9.07

114

5.86

0.00

2,000,000 to

4,000,000

166,659,682

5.99

114

5.81

0.00

4,000,000 to

5,000,000

172,708,599

6.21

112

5.78

0.00

5,000,000 to

6,000,000

98,731,885

3.55

116

5.80

0.00

6,000,000 to

7,000,000

186,126,327

6.69

110

5.77

0.00

7,000,000 to

8,000,000

221,588,281

7.96

110

5.76

0.00

8,000,000 to 10,000,000

236,370,691

8.49

110

5.84

0.00

10,000,000 to 13,000,000

574,290,924

20.63

110

5.71

0.00

13,000,000 to 20,000,000

569,176,056

20.45

104

5.81

0.00

20,000,000 to 50,000,000

58,000,000

2.08

116

6.13

0.00

50,000,000 to 100,000,000

206,500,000

7.42

5.62

0.00

100,000,000 &

Above

105,000,000

851,391

2,783,208,034

326

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

8,537,448

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0.000%

5.380%

132,970,000

4.78

115

5.46

0.00

5.380%

5.500%

356,543,659

12.81

110

5.55

0.00

5.500%

5.600%

679,793,512

24.42

103

5.66

0.00

5.600%

5.700%

583,742,987

20.97

112

5.74

0.00

5.700%

5.800%

420,321,641

15.10

113

5.84

0.00

5.800%

5.900%

278,081,034

9.99

5.96

0.00

5.900%

6.000%

191,677,912

6.89

116

6.08

0.00

6.000%

6.250%

81,867,405

2.94

115

6.30

0.00

6.250%

6.500%

58,209,885

2.09

109

6.73

0.00

6.500%

Above

326

2,783,208,034

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.380%
6.925%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

16,849,127

0.61

115

5.80

0.00

117

0.00

118

240

0.00

241

300

0.00

301

360

0.00

361

Above

116

114

16,849,127

Minimum Remaining Term
Maximum Remaining Term

0.61

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

391,708,622

14.07

5.77

0.00

100

291

2,367,234,276

85.05

116

5.78

0.00

101

150

6,564,618

0.24

176

6.09

0.00

151

200

0.00

201

275

851,391

0.03

347

6.93

0.00

276

350

0.00

351

425

0.00

426

& Above

347

320

2,766,358,908

Minimum Remaining Term
Maximum Remaining Term

99.39

ML-CFC Commercial Mortgage Trust 2007-7

Mortgage Loan Characteristics

ABN AMRO Acct: 724737.1

Series 2007-7

Commercial Mortgage Pass-Through Certificates

31-Aug-07

15-Oct-07

14-Aug-07

14-Sep-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 33 of 59

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.000 1.139

0.00

1.140 1.199

0.00

1.200 1.249

0.00

1.250 1.299

0.00

1.300 1.349

0.00

1.350 1.399

0.00

1.400 1.449

0.00

1.450 1.499

0.00

1.500 1.749

0.00

1.750 1.999

0.00

2.000 2.999

0.00

3.000 3.999

0.00

4.000 4.999

0.00

5.000 & Above

326

2,783,208,034

100.00

109

5.78

0.00

Unknown

0.000
0.000

326

2,783,208,034

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.000 0.999

0.00

1.000 1.099

254,938,017

9.16

116

5.76

0.00

1.100 1.199

158

1,257,336,245

45.18

110

5.76

0.00

1.200 1.299

771,773,654

27.73

106

5.77

0.00

1.300 1.399

156,453,091

5.62

112

5.74

0.00

1.400 1.499

184,809,744

6.64

6.06

0.00

1.500 1.599

37,606,067

1.35

115

5.85

0.00

1.600 1.699

33,493,257

1.20

116

5.73

0.00

1.700 1.799

33,970,079

1.22

115

5.62

0.00

1.800 1.899

12,110,000

0.44

116

5.95

0.00

1.900 1.999

35,742,506

1.28

116

5.61

0.00

2.000 2.999

0.00

3.000 3.999

0.00

4.000 4.999

4,975,374

0.18

115

5.63

0.00

5.000 & Above

9.600

1.140

326

2,783,208,034 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

813,847,342

29.24

104

5.72

0.00

Texas

276,176,088

9.92

115

5.82

0.00

Florida

189,863,035

6.82

114

5.71

0.00

Nevada

179,990,432

6.47

117

5.73

0.00

Arizona

93,442,169

3.36

104

5.73

0.00

New Jersey

87,200,000

3.13

5.55

0.00

Colorado

84,511,157

3.04

100

5.80

0.00

New York

78,000,604

2.80

117

5.85

0.00

Georgia

77,860,071

2.80

106

5.79

0.00

Others

67,462,507

2.42

116

25.03

0.00

Massachusetts

62,000,000

2.23

116

6.10

0.00

Washington

58,805,518

2.11

112

5.68

0.00

Maryland

58,460,856

2.10

5.92

0.00

Michigan

49,326,089

1.77

116

5.87

0.00

North Carolina

47,185,438

1.70

5.63

0.00

Ohio

46,826,393

1.68

116

5.67

0.00

Arkansas

41,969,339

1.51

116

5.74

0.00

Minnesota

39,451,823

1.42

116

5.86

0.00

Iowa

36,887,342

1.33

108

6.19

0.00

Oklahoma

35,617,230

1.28

115

5.65

0.00

Pennsylvania

33,495,076

1.20

6.08

0.00

Missouri

32,993,278

1.19

116

5.78

0.00

Hawaii

32,900,000

1.18

116

5.67

0.00

Louisiana

31,081,246

1.12

111

5.75

0.00

South Carolina

27,637,619

0.99

116

5.68

0.00

Indiana

26,804,906

0.96

116

5.84

0.00

Tennessee

23,337,720

0.84

5.78

0.00

Mississippi

20,192,447

0.73

135

5.95

0.00

Virginia

18,595,353

0.67

115

5.92

0.00

Illinois

18,330,000

0.66

110

5.79

0.00

Oregon

17,550,740

0.63

116

5.83

0.00

Kansas

14,600,000

0.52

113

5.38

0.00

Alabama

10,797,691

0.39

112

5.84

0.00

Kentucky

9,841,941

0.35

116

5.84

0.00

Wisconsin

7,500,000

0.27

115

5.76

0.00

Utah

7,494,459

0.27

116

5.69

0.00

Connecticut

5,985,489

0.22

116

5.88

0.00

New Mexico

5,200,000

0.19

115

5.80

0.00

Delaware

4,250,000

0.15

116

5.88

0.00

South Dakota

3,850,000

0.14

115

5.80

0.00

District of Columbia

3,100,000

0.11

115

5.74

0.00

Idaho

2,786,638

0.10

116

6.12

0.00

100.00

2,783,208,034

326

ML-CFC Commercial Mortgage Trust 2007-7

Mortgage Loan Characteristics

ABN AMRO Acct: 724737.1

Series 2007-7

Commercial Mortgage Pass-Through Certificates

31-Aug-07

15-Oct-07

14-Aug-07

14-Sep-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 34 of 59

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

106

831,254,951

29.87

115

5.76

0.00

Office

655,724,332

23.56

101

5.76

0.00

Multifamily

590,634,395

21.22

110

5.76

0.00

Lodging

218,659,254

7.86

106

5.92

0.00

Industrial

180,114,047

6.47

114

5.75

0.00

Mixed Use

153,218,516

5.51

5.76

0.00

Various

82,711,393

2.97

115

5.85

0.00

Self Storage

36,207,063

1.30

6.10

0.00

Manufactured Housing

34,684,084

1.25

119

5.74

0.00

2,783,208,034

326

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

115

659,518,611

23.70

115

5.90

0.00

ARD

21,201,391

0.76

104

5.77

0.00

Full Amortizing

16,998,497

0.61

147

6.01

0.00

IO Maturity Balloon

302,250,000

10.86

100

5.67

0.00

IO/Amortizing/Balloon

192

1,783,239,535

64.07

107

5.75

0.00

2,783,208,034

326

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

476,714,941

17.13

107

0.00

5.80

234

1,796,273,060

64.54

108

0.00

5.77

452,263,545

16.25

114

0.00

5.77

57,956,488

2.08

113

0.00

5.88

0.00

100

0.00

101

326

2,783,208,034

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

0.00

2011

211,528,622

7.60

5.84

0.00

2012

105,000,000

3.77

5.69

0.00

2013

59,880,000

2.15

5.65

0.00

2014

3,350,000

0.12

5.97

0.00

2015

69,110,204

2.48

110

5.95

0.00

2016

285

2,273,124,598

81.67

116

5.77

0.00

2017

61,214,610

2.20

127

5.84

0.00

2018 & Greater

100.00

2,783,208,034

326

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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:

5.69%

8-Jun-13

MLCFC0770001

Office

0.00

105,000,000

514,380

5.54%

8-Jun-17

MLCFC0770001

Retail

0.00

101,500,000

484,211

6.13%

8-May-17

MLCFC0770001

Office

0.00

58,000,000

305,910

5.94%

8-May-12

MLCFC0770001

Lodging

0.00

46,250,000

236,529

5.87%

1-Mar-17

MLCFC0770001

Office

0.00

45,000,000

227,463

5.44%

8-May-17

MLCFC0770002

Multifamily

0.00

40,000,000

187,447

5.80%

8-May-17

MLCFC0770001

Retail

0.00

40,000,000

199,778

5.75%

8-May-17

MLCFC0770001

Retail

0.00

38,000,000

188,087

5.63%

8-May-17

MLCFC0770001

Industrial

0.00

35,000,000

169,561

5.74%

1-Apr-17

MLCFC0770002

Multifamily

0.00

33,300,000

164,595

6.77%

8-Jun-17

MLCFC0770001

Retail

0.00

32,912,507

219,295

5.67%

8-May-17

MLCFC0770001

Retail

0.00

32,900,000

160,634

5.59%

8-May-14

MLCFC0770001

Office

0.00

32,900,000

158,226

5.88%

1-Nov-16

MLCFC0770002

Multifamily

0.00

28,805,226

163,025

5.61%

8-Apr-12

MLCFC0770001

Mixed Use

0.00

27,500,000

132,848

5.93%

1-Apr-17

MLCFC0770002

Multifamily

0.00

18,174,279

117,125

5.93%

1-Apr-17

MLCFC0770002

Multifamily

0.00

6,778,112

43,682

5.93%

1-Apr-17

MLCFC0770002

Multifamily

0.00

2,358,684

15,201

5.74%

8-May-17

MLCFC0770001

Lodging

0.00

25,703,672

150,398

5.99%

1-May-17

MLCFC0770002

Multifamily

0.00

25,000,000

128,951

5.74%

8-Jun-17

MLCFC0770001

Mixed Use

0.00

23,400,000

115,661

5.76%

8-May-12

MLCFC0770001

Office

0.00

21,250,000

105,327

5.81%

1-Nov-16

MLCFC0770002

Multifamily

0.00

21,104,652

118,480

Page 35 of 59

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

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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:

5.75%

11-Apr-18

MLCFC0770002

Multifamily

0.00

20,150,000

99,770

5.64%

1-Mar-17

MLCFC0770001

Office

0.00

18,889,036

109,555

5.60%

11-May-17

MLCFC0770001

Office

0.00

18,700,000

90,176

5.74%

8-Jun-17

MLCFC0770001

Mixed Use

0.00

18,600,000

91,936

5.99%

11-Apr-12

MLCFC0770001

Mixed Use

0.00

18,400,000

94,908

6.28%

8-Jun-17

MLCFC0770002

Multifamily

0.00

18,000,000

97,340

5.67%

8-May-12

MLCFC0770002

Multifamily

0.00

17,800,000

86,909

6.30%

8-May-17

MLCFC0770002

Multifamily

0.00

17,290,000

93,783

5.84%

8-May-17

MLCFC0770001

Various

0.00

17,260,000

86,843

5.67%

8-Mar-17

MLCFC0770001

Retail

0.00

17,150,000

83,735

5.68%

11-May-17

MLCFC0770001

Industrial

0.00

17,120,000

83,736

5.88%

8-Mar-17

MLCFC0770001

Various

0.00

16,338,849

92,138

5.67%

8-May-17

MLCFC0770001

Retail

0.00

16,000,000

78,120

5.59%

8-Jun-17

MLCFC0770001

Retail

0.00

16,000,000

76,963

5.53%

8-Apr-17

MLCFC0770001

Retail

0.00

15,800,000

75,239

5.46%

8-Apr-17

MLCFC0770001

Office

0.00

15,500,000

72,876

5.75%

8-Apr-17

MLCFC0770001

Retail

0.00

15,150,000

74,961

5.58%

1-Apr-17

MLCFC0770001

Retail

0.00

15,000,000

72,075

5.54%

11-Apr-17

MLCFC0770001

Industrial

0.00

14,700,000

70,127

5.62%

8-Jun-17

MLCFC0770002

Multifamily

0.00

14,700,000

71,140

6.00%

8-May-17

MLCFC0770001

Mixed Use

0.00

14,650,000

75,692

5.49%

8-May-17

MLCFC0770001

Retail

0.00

14,600,000

69,022

5.38%

1-Feb-17

MLCFC0770002

Multifamily

0.00

14,600,000

67,639

Page 36 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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%

11-May-17

MLCFC0770001

Office

0.00

14,500,000

71,545

5.51%

8-May-17

MLCFC0770001

Office

0.00

14,442,898

82,430

5.68%

8-May-17

MLCFC0770001

Lodging

0.00

14,196,041

82,527

5.70%

8-Apr-17

MLCFC0770002

Multifamily

0.00

14,200,000

69,735

5.70%

11-May-17

MLCFC0770001

Retail

0.00

14,000,000

68,717

5.51%

8-Apr-17

MLCFC0770001

Mixed Use

0.00

14,000,000

66,378

5.67%

8-Apr-17

MLCFC0770001

Retail

0.00

13,840,000

67,586

5.52%

8-May-12

MLCFC0770002

Multifamily

0.00

13,825,000

65,768

5.67%

8-May-17

MLCFC0770001

Office

0.00

13,800,000

67,379

5.68%

8-May-17

MLCFC0770002 Manufactured Housing

0.00

13,750,000

67,253

5.89%

8-May-17

MLCFC0770001

Lodging

0.00

13,700,000

69,509

5.45%

8-Apr-17

MLCFC0770002

Multifamily

0.00

13,350,000

62,652

5.58%

11-May-17

MLCFC0770001

Retail

0.00

13,264,821

72,122

5.65%

1-Mar-17

MLCFC0770002

Multifamily

0.00

13,000,000

63,249

5.68%

1-Jun-17

MLCFC0770001

Retail

0.00

12,848,000

62,841

5.63%

1-Mar-17

MLCFC0770001

Office

0.00

12,645,544

73,264

5.55%

11-May-17

MLCFC0770001

Retail

0.00

12,560,000

60,026

5.67%

8-May-12

MLCFC0770002

Multifamily

0.00

12,100,000

59,078

5.97%

8-May-17

MLCFC0770001

Various

0.00

12,000,000

61,690

6.74%

8-May-17

MLCFC0770001

Lodging

0.00

11,798,296

93,715

5.72%

11-Jun-17

MLCFC0770001

Office

0.00

11,500,000

56,644

5.58%

1-Apr-17

MLCFC0770002

Multifamily

0.00

11,500,000

55,258

5.67%

11-Feb-17

MLCFC0770001

Office

0.00

11,417,017

66,528

Page 37 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.95%

8-Jun-17

MLCFC0770002

Multifamily

0.00

11,219,633

67,088

5.65%

1-Apr-17

MLCFC0770001

Retail

0.00

11,160,000

54,297

5.92%

8-May-17

MLCFC0770001

Retail

0.00

11,130,000

56,738

6.26%

8-Mar-17

MLCFC0770001

Retail

0.00

11,000,000

59,249

5.69%

1-May-17

MLCFC0770001

Office

0.00

10,900,000

53,407

5.62%

8-Apr-17

MLCFC0770001

Industrial

0.00

10,900,000

52,750

5.99%

1-Apr-17

MLCFC0770001

Office

0.00

10,850,000

55,965

5.58%

1-Apr-17

MLCFC0770002

Multifamily

0.00

10,400,000

49,972

5.73%

8-May-17

MLCFC0770001

Industrial

0.00

10,280,000

50,723

6.64%

8-May-12

MLCFC0770001

Self Storage

0.00

10,100,000

57,750

5.73%

8-May-17

MLCFC0770001

Lodging

0.00

10,062,201

58,813

5.65%

8-May-17

MLCFC0770001

Office

0.00

10,000,000

48,627

5.85%

1-Apr-17

MLCFC0770001

Industrial

0.00

9,600,000

48,360

5.49%

1-Feb-17

MLCFC0770001

Multifamily

0.00

9,600,000

45,384

5.48%

8-May-17

MLCFC0770001

Retail

0.00

9,520,000

44,957

5.70%

11-May-17

MLCFC0770001

Retail

0.00

9,500,000

46,629

5.61%

8-Jun-17

MLCFC0770001

Retail

0.00

9,500,000

45,893

6.34%

1-Sep-16

MLCFC0770001

Retail

0.00

9,457,417

59,480

5.74%

11-Feb-17

MLCFC0770001

Office

0.00

9,380,000

46,363

5.64%

8-May-17

MLCFC0770001

Office

0.00

9,200,000

44,681

5.80%

1-May-17

MLCFC0770001

Retail

0.00

9,176,000

45,829

5.77%

8-Apr-12

MLCFC0770002

Multifamily

0.00

9,130,000

45,340

6.27%

8-May-17

MLCFC0770002

Multifamily

0.00

9,040,000

48,785

Page 38 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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:

5.65%

8-May-17

MLCFC0770001

Lodging

0.00

9,000,000

43,788

5.70%

8-May-17

MLCFC0770001

Industrial

0.00

9,000,000

44,175

6.03%

8-Feb-17

MLCFC0770001

Self Storage

0.00

8,939,663

54,133

5.95%

11-Sep-12

MLCFC0770001

Office

0.00

8,800,000

45,088

5.73%

8-May-17

MLCFC0770002

Multifamily

0.00

8,800,000

43,421

5.49%

8-Apr-17

MLCFC0770001

Office

0.00

8,500,000

40,206

5.54%

8-May-17

MLCFC0770001

Retail

0.00

8,500,000

40,550

5.54%

8-Apr-37

MLCFC0770001

Various

0.00

8,400,000

40,073

100

5.63%

8-Jan-17

MLCFC0770002

Multifamily

0.00

8,250,000

39,982

101

5.88%

1-May-17

MLCFC0770001

Lodging

0.00

8,220,202

48,828

102

5.69%

8-Apr-17

MLCFC0770001

Retail

0.00

8,075,000

39,565

103

5.99%

8-Jun-17

MLCFC0770001

Various

0.00

8,000,000

41,264

104

5.85%

1-Jun-17

MLCFC0770001

Retail

0.00

8,000,000

40,300

105

5.71%

1-May-17

MLCFC0770001

Office

0.00

8,000,000

39,336

106

5.79%

1-May-17

MLCFC0770001

Retail

0.00

7,890,776

46,420

107

5.93%

8-Jun-17

MLCFC0770001

Office

0.00

7,900,000

40,354

108

5.83%

8-Apr-17

MLCFC0770001

Retail

0.00

7,900,000

39,660

109

5.87%

8-Mar-17

MLCFC0770001

Retail

0.00

7,700,000

38,921

110

5.76%

8-May-17

MLCFC0770001

Retail

0.00

7,660,000

37,994

111

5.77%

8-Mar-14

MLCFC0770002

Multifamily

0.00

7,600,000

37,729

112

5.92%

1-May-17

MLCFC0770001

Lodging

0.00

7,559,025

48,596

113

5.70%

8-Apr-17

MLCFC0770001

Office

0.00

7,534,915

41,594

114

5.61%

8-May-14

MLCFC0770001

Office

0.00

7,520,000

36,328

115

Page 39 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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%

8-Apr-14

MLCFC0770001

Retail

0.00

7,500,000

36,877

116

6.13%

8-Jun-17

MLCFC0770001

Industrial

0.00

7,480,575

45,571

117

5.76%

8-Apr-17

MLCFC0770001

Office

0.00

7,500,000

37,200

118

5.72%

8-Apr-17

MLCFC0770001

Retail

0.00

7,400,000

36,449

119

5.85%

8-Apr-37

MLCFC0770001

Industrial

0.00

7,400,000

37,278

120

6.04%

8-Apr-17

MLCFC0770002

Multifamily

0.00

7,366,818

44,557

121

5.59%

1-May-17

MLCFC0770001

Office

0.00

7,385,000

35,549

122

5.75%

11-Jun-17

MLCFC0770001

Industrial

0.00

7,329,218

42,893

123

5.96%

8-Jun-17

MLCFC0770001

Retail

0.00

7,300,000

37,434

124

5.48%

8-Jun-17

MLCFC0770001

Mixed Use

0.00

7,300,000

34,460

125

5.73%

1-Apr-17

MLCFC0770001

Retail

0.00

7,250,000

35,773

126

5.66%

8-May-17

MLCFC0770001

Retail

0.00

7,200,000

35,092

127

5.72%

8-Apr-17

MLCFC0770001

Retail

0.00

7,200,000

35,452

128

5.65%

8-May-17

MLCFC0770001

Office

0.00

7,150,000

34,787

129

5.60%

8-Apr-17

MLCFC0770002 Manufactured Housing

0.00

7,100,000

34,238

130

5.60%

8-Jun-17

MLCFC0770001

Office

0.00

6,985,940

38,037

131

5.57%

8-May-17

MLCFC0770001

Lodging

0.00

7,000,000

33,575

132

6.08%

1-Apr-17

MLCFC0770001

Lodging

0.00

6,968,900

42,329

133

5.78%

8-Jun-17

MLCFC0770001

Retail

0.00

6,900,000

34,343

134

5.72%

11-May-17

MLCFC0770001

Office

0.00

6,750,000

33,248

135

5.77%

11-May-17

MLCFC0770001

Retail

0.00

6,650,000

33,041

136

5.66%

1-Apr-17

MLCFC0770001

Office

0.00

6,600,000

32,168

137

5.67%

8-May-17

MLCFC0770001

Various

0.00

6,600,000

32,242

138

Page 40 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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:

6.00%

8-Apr-17

MLCFC0770001

Retail

0.00

6,570,000

33,945

139

5.70%

8-Apr-17

MLCFC0770002

Multifamily

0.00

6,478,432

35,762

140

5.68%

1-May-17

MLCFC0770001

Office

0.00

6,400,000

31,303

141

5.61%

11-May-17

MLCFC0770001

Industrial

0.00

6,383,223

34,832

142

6.27%

8-May-17

MLCFC0770002

Multifamily

0.00

6,340,000

34,225

143

5.80%

8-May-17

MLCFC0770001

Retail

0.00

6,250,000

31,215

144

5.75%

8-May-17

MLCFC0770002

Multifamily

0.00

6,077,278

35,598

145

5.88%

8-May-17

MLCFC0770001

Retail

0.00

5,985,489

33,709

146

6.00%

8-May-17

MLCFC0770001

Lodging

0.00

5,968,120

38,658

147

5.63%

8-Mar-17

MLCFC0770001

Retail

0.00

5,975,959

32,734

148

5.67%

11-May-17

MLCFC0770001

Retail

0.00

5,940,000

29,002

149

5.81%

8-Mar-17

MLCFC0770001

Retail

0.00

5,927,395

33,178

150

5.80%

1-Apr-17

MLCFC0770001

Self Storage

0.00

5,893,953

34,748

151

5.85%

11-May-17

MLCFC0770001

Various

0.00

5,817,326

29,305

152

5.55%

8-May-17

MLCFC0770002

Multifamily

0.00

5,800,000

27,719

153

5.55%

8-May-17

MLCFC0770002

Multifamily

0.00

5,800,000

27,719

154

5.55%

8-May-17

MLCFC0770002

Multifamily

0.00

5,800,000

27,719

155

5.81%

8-May-17

MLCFC0770001

Retail

0.00

5,760,000

28,818

156

5.62%

11-May-17

MLCFC0770001

Retail

0.00

5,667,564

35,413

157

5.77%

1-Apr-17

MLCFC0770001

Mixed Use

0.00

5,689,000

28,266

158

5.83%

11-Apr-17

MLCFC0770001

Retail

0.00

5,640,000

28,314

159

5.80%

1-May-17

MLCFC0770001

Industrial

0.00

2,880,000

14,384

160

5.80%

1-May-17

MLCFC0770001

Industrial

0.00

2,720,000

13,585

161

Page 41 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.95%

11-Sep-12

MLCFC0770001

Office

0.00

5,600,000

28,692

162

5.95%

11-Sep-12

MLCFC0770001

Office

0.00

5,600,000

28,692

163

5.86%

11-May-17

MLCFC0770001

Retail

0.00

5,561,454

31,266

164

6.02%

1-Feb-17

MLCFC0770001

Lodging

0.00

5,544,589

36,149

165

5.79%

8-May-17

MLCFC0770001

Office

0.00

5,536,205

30,852

166

5.72%

1-Apr-17

MLCFC0770002

Multifamily

0.00

5,500,000

27,091

167

5.63%

8-Jun-17

MLCFC0770001

Retail

0.00

5,440,000

26,373

168

5.85%

11-May-17

MLCFC0770001

Industrial

0.00

5,330,538

31,562

169

5.72%

11-Apr-17

MLCFC0770002

Multifamily

0.00

5,300,000

26,105

170

5.87%

8-Jun-17

MLCFC0770001 Manufactured Housing

0.00

5,285,438

31,348

171

5.50%

8-Apr-17

MLCFC0770002

Multifamily

0.00

5,280,000

25,007

172

5.60%

8-May-17

MLCFC0770001

Retail

0.00

5,270,000

25,413

173

6.02%

1-Oct-16

MLCFC0770001

Various

0.00

5,245,218

31,844

174

5.69%

8-Apr-17

MLCFC0770002

Multifamily

0.00

5,239,441

30,525

175

5.80%

8-Apr-17

MLCFC0770001

Retail

0.00

5,200,000

25,971

176

5.67%

8-May-17

MLCFC0770001

Office

0.00

5,100,000

24,918

177

6.17%

8-May-17

MLCFC0770001

Lodging

0.00

5,010,908

38,860

178

5.76%

1-Jun-17

MLCFC0770002

Multifamily

0.00

4,985,895

29,210

179

5.82%

11-Jun-17

MLCFC0770001

Retail

0.00

4,986,089

29,401

180

5.88%

8-May-17

MLCFC0770002

Multifamily

0.00

4,981,941

29,593

181

5.63%

8-Apr-17

MLCFC0770001

Office

0.00

4,975,374

28,783

182

6.04%

8-Apr-22

MLCFC0770001

Lodging

0.00

4,915,973

42,301

183

5.75%

1-Apr-17

MLCFC0770002

Multifamily

0.00

4,896,000

24,242

184

Page 42 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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:

5.80%

8-May-17

MLCFC0770001

Industrial

0.00

4,860,000

24,273

185

5.64%

11-Apr-17

MLCFC0770001

Industrial

0.00

4,850,000

23,555

186

5.85%

11-May-17

MLCFC0770001

Office

0.00

4,800,000

24,180

187

5.76%

8-Apr-12

MLCFC0770001

Office

0.00

4,800,000

23,808

188

5.88%

1-Mar-17

MLCFC0770002

Multifamily

0.00

4,773,466

28,409

189

6.47%

8-Apr-17

MLCFC0770001

Industrial

0.00

4,750,000

26,473

190

5.96%

11-Jun-17

MLCFC0770001

Office

0.00

4,737,209

28,357

191

5.82%

8-May-17

MLCFC0770001

Office

0.00

4,700,000

23,555

192

5.81%

8-Jun-17

MLCFC0770001

Office

0.00

4,686,901

27,615

193

5.75%

1-Jun-17

MLCFC0770002

Multifamily

0.00

4,643,832

27,177

194

5.70%

1-Apr-17

MLCFC0770001

Retail

0.00

4,577,720

26,698

195

5.84%

11-May-37

MLCFC0770001

Office

0.00

4,550,000

22,881

196

5.72%

1-May-17

MLCFC0770001

Office

0.00

4,520,000

22,264

197

5.91%

8-Feb-17

MLCFC0770001

Retail

0.00

4,500,000

22,917

198

5.80%

11-Apr-17

MLCFC0770001

Office

0.00

4,478,688

26,404

199

5.78%

8-May-17

MLCFC0770001

Office

0.00

4,400,000

21,881

200

5.98%

8-Apr-19

MLCFC0770001

Lodging

0.00

4,307,670

40,642

201

5.85%

8-May-14

MLCFC0770002

Multifamily

0.00

4,360,000

21,971

202

5.53%

11-Apr-17

MLCFC0770001

Retail

0.00

4,300,000

20,476

203

5.61%

8-May-17

MLCFC0770001

Retail

0.00

4,300,000

20,773

204

5.74%

8-Jun-17

MLCFC0770002

Multifamily

0.00

4,250,000

21,007

205

5.88%

1-May-17

MLCFC0770001

Retail

0.00

4,250,000

21,519

206

5.73%

8-Apr-17

MLCFC0770001

Retail

0.00

4,179,793

24,457

207

Page 43 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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:

5.88%

8-Jun-17

MLCFC0770001

Office

0.00

4,150,000

20,995

208

5.69%

8-May-17

MLCFC0770002

Multifamily

0.00

4,100,000

20,089

209

5.71%

11-May-17

MLCFC0770002

Multifamily

0.00

4,084,584

23,822

210

5.99%

1-May-17

MLCFC0770001

Industrial

0.00

4,008,548

25,941

211

5.77%

8-Apr-17

MLCFC0770001

Mixed Use

0.00

4,000,000

19,885

212

5.68%

8-May-17

MLCFC0770001

Industrial

0.00

4,000,000

19,575

213

5.74%

8-May-17

MLCFC0770001

Retail

0.00

4,000,000

19,764

214

5.71%

11-May-17

MLCFC0770001

Office

0.00

4,000,000

19,668

215

5.85%

1-May-17

MLCFC0770001

Lodging

0.00

3,985,449

23,598

216

6.03%

8-Apr-17

MLCFC0770001

Office

0.00

3,972,999

25,845

217

5.78%

11-Apr-17

MLCFC0770001

Lodging

0.00

3,971,792

25,237

218

6.02%

8-Apr-17

MLCFC0770001

Office

0.00

3,932,206

23,733

219

6.08%

8-Jun-17

MLCFC0770001

Retail

0.00

3,889,798

23,591

220

5.79%

11-May-17

MLCFC0770001

Retail

0.00

3,890,318

21,690

221

5.80%

11-Apr-17

MLCFC0770001

Mixed Use

0.00

3,850,000

19,229

222

5.80%

1-May-17

MLCFC0770001

Retail

0.00

3,820,000

19,079

223

5.80%

1-May-17

MLCFC0770001

Retail

0.00

3,800,000

18,979

224

5.75%

1-Mar-17

MLCFC0770001

Industrial

0.00

3,778,356

22,176

225

5.98%

8-Apr-19

MLCFC0770001

Lodging

0.00

3,710,444

37,043

226

5.66%

11-Mar-17

MLCFC0770001

Mixed Use

0.00

3,600,000

17,546

227

5.82%

8-Apr-17

MLCFC0770001

Office

0.00

3,600,000

18,042

228

5.74%

8-Apr-17

MLCFC0770001

Self Storage

0.00

3,600,000

17,797

229

5.94%

11-Apr-17

MLCFC0770001

Office

0.00

3,600,000

18,414

230

Page 44 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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%

8-May-17

MLCFC0770001

Retail

0.00

3,586,527

20,963

231

6.02%

8-May-17

MLCFC0770001

Retail

0.00

3,570,485

25,833

232

6.05%

1-Apr-17

MLCFC0770001

Office

0.00

3,550,000

18,495

233

5.82%

8-Apr-12

MLCFC0770001

Mixed Use

0.00

3,500,000

17,541

234

5.99%

8-May-17

MLCFC0770002 Manufactured Housing

0.00

3,500,000

18,053

235

5.94%

8-Apr-17

MLCFC0770001

Industrial

0.00

3,483,942

20,849

236

5.86%

8-Apr-17

MLCFC0770001

Lodging

0.00

3,416,823

33,902

237

5.64%

8-Apr-17

MLCFC0770002

Multifamily

0.00

3,400,000

16,513

238

5.60%

8-Apr-17

MLCFC0770001 Manufactured Housing

0.00

3,400,000

16,384

239

6.03%

1-Mar-17

MLCFC0770001

Mixed Use

0.00

3,381,851

20,450

240

5.70%

8-Apr-17

MLCFC0770001

Retail

0.00

3,360,000

16,492

241

5.66%

8-May-17

MLCFC0770002

Multifamily

0.00

3,347,217

19,416

242

5.97%

8-May-15

MLCFC0770001

Retail

0.00

3,350,000

17,219

243

5.86%

8-Mar-17

MLCFC0770002

Multifamily

0.00

3,300,000

16,652

244

5.63%

11-May-17

MLCFC0770002

Multifamily

0.00

3,287,358

19,007

245

6.05%

11-Apr-12

MLCFC0770001

Mixed Use

0.00

3,280,000

17,088

246

5.84%

1-May-17

MLCFC0770001

Office

0.00

3,238,149

19,152

247

5.82%

8-May-17

MLCFC0770002

Multifamily

0.00

3,200,000

16,037

248

5.61%

8-May-17

MLCFC0770001

Retail

0.00

3,187,684

18,391

249

5.77%

8-May-17

MLCFC0770001

Retail

0.00

3,142,137

17,481

250

5.74%

8-Apr-17

MLCFC0770001

Retail

0.00

3,100,000

15,323

251

5.83%

8-Apr-17

MLCFC0770001

Retail

0.00

3,100,000

15,563

252

5.85%

8-Apr-17

MLCFC0770001

Various

0.00

3,050,000

15,364

253

Page 45 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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%

8-May-17

MLCFC0770002

Multifamily

0.00

2,974,107

20,866

254

5.98%

8-Apr-19

MLCFC0770001

Lodging

0.00

2,937,048

27,710

255

6.24%

8-May-17

MLCFC0770001

Office

0.00

2,940,237

18,144

256

6.00%

8-May-17

MLCFC0770001

Industrial

0.00

2,939,647

17,687

257

6.40%

8-Jun-17

MLCFC0770001

Retail

0.00

2,900,000

15,982

258

5.94%

8-Apr-17

MLCFC0770002

Multifamily

0.00

2,871,764

17,186

259

5.74%

1-Apr-17

MLCFC0770002

Multifamily

0.00

2,836,319

16,614

260

6.12%

8-May-17

MLCFC0770002

Multifamily

0.00

2,786,638

17,951

261

5.78%

8-Jun-17

MLCFC0770002

Multifamily

0.00

2,744,764

15,276

262

5.79%

1-Mar-17

MLCFC0770001

Retail

0.00

2,720,000

13,561

263

5.66%

8-Apr-17

MLCFC0770001

Retail

0.00

2,712,000

13,218

264

5.66%

8-Apr-17

MLCFC0770002

Multifamily

0.00

2,700,000

13,160

265

5.75%

1-Jun-17

MLCFC0770001

Retail

0.00

2,692,366

15,756

266

5.95%

8-May-17

MLCFC0770001

Lodging

0.00

2,634,760

29,908

267

5.97%

11-May-17

MLCFC0770001

Lodging

0.00

2,628,127

18,940

268

5.98%

8-Jun-17

MLCFC0770001

Office

0.00

2,600,000

13,380

269

6.52%

11-Nov-16

MLCFC0770001

Lodging

0.00

2,547,691

19,416

270

6.05%

11-Apr-17

MLCFC0770001

Lodging

0.00

2,532,847

16,508

271

5.79%

1-Apr-17

MLCFC0770001

Retail

0.00

2,508,038

14,770

272

5.68%

1-May-17

MLCFC0770002

Multifamily

0.00

2,485,925

15,622

273

5.79%

8-Mar-17

MLCFC0770002

Multifamily

0.00

2,480,000

12,365

274

5.70%

11-Apr-17

MLCFC0770001

Retail

0.00

2,400,000

11,780

275

5.78%

1-May-17

MLCFC0770002

Multifamily

0.00

2,400,000

11,945

276

Page 46 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.89%

8-Apr-17

MLCFC0770001

Retail

0.00

2,400,000

12,173

277

5.81%

11-May-17

MLCFC0770001

Retail

0.00

2,391,186

14,097

278

6.10%

8-Apr-17

MLCFC0770001

Self Storage

0.00

2,389,386

14,544

279

5.98%

8-Apr-19

MLCFC0770001

Lodging

0.00

2,343,438

23,396

280

5.77%

11-Apr-17

MLCFC0770001

Retail

0.00

2,350,000

11,676

281

5.67%

8-May-17

MLCFC0770001

Retail

0.00

2,300,000

11,230

282

5.80%

8-May-17

MLCFC0770001

Retail

0.00

2,287,327

14,539

283

5.65%

11-May-17

MLCFC0770001

Retail

0.00

2,260,000

10,996

284

6.00%

8-Jun-17

MLCFC0770002

Multifamily

0.00

2,253,971

13,550

285

5.77%

8-Apr-17

MLCFC0770001

Retail

0.00

2,250,000

11,187

286

5.69%

8-Apr-17

MLCFC0770002

Multifamily

0.00

2,214,199

12,900

287

5.73%

8-May-17

MLCFC0770001

Retail

0.00

2,206,710

12,898

288

6.08%

8-Jun-17

MLCFC0770001

Retail

0.00

2,194,241

13,303

289

5.79%

8-Jun-17

MLCFC0770001

Office

0.00

2,195,819

12,230

290

5.67%

1-Feb-17

MLCFC0770001

Self Storage

0.00

2,184,125

12,727

291

5.96%

8-Apr-17

MLCFC0770001

Office

0.00

2,150,000

11,032

292

5.86%

8-Apr-17

MLCFC0770002

Multifamily

0.00

2,143,186

12,058

293

6.29%

8-Apr-17

MLCFC0770001

Retail

0.00

2,120,989

13,170

294

5.97%

1-May-17

MLCFC0770001

Mixed Use

0.00

2,067,665

12,401

295

5.90%

8-May-17

MLCFC0770001

Retail

0.00

2,032,667

12,100

296

5.75%

8-Mar-17

MLCFC0770001

Office

0.00

2,000,000

9,903

297

5.57%

8-May-17

MLCFC0770002

Multifamily

0.00

2,000,000

9,593

298

5.86%

11-May-17

MLCFC0770001

Retail

0.00

1,992,742

11,812

299

Page 47 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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:

5.66%

8-May-17

MLCFC0770001

Self Storage

0.00

1,988,700

12,474

300

6.22%

8-Apr-17

MLCFC0770001

Retail

0.00

1,971,479

12,149

301

5.72%

1-Nov-16

MLCFC0770001

Retail

0.00

1,950,000

9,603

302

5.72%

8-Apr-17

MLCFC0770001

Retail

0.00

1,820,000

8,957

303

6.10%

8-Apr-12

MLCFC0770001

Office

0.00

1,800,000

9,455

304

5.96%

8-May-12

MLCFC0770001

Retail

0.00

1,793,622

10,746

305

5.94%

8-Apr-17

MLCFC0770001

Lodging

0.00

1,745,237

19,930

306

5.81%

8-May-17

MLCFC0770001

Retail

0.00

1,755,000

8,774

307

5.75%

8-Mar-17

MLCFC0770002

Multifamily

0.00

1,680,000

8,318

308

6.23%

8-Jun-22

MLCFC0770001 Manufactured Housing

0.00

1,648,646

14,258

309

6.03%

8-May-17

MLCFC0770001

Retail

0.00

1,620,000

8,413

310

5.93%

8-Apr-17

MLCFC0770001

Office

0.00

1,614,965

9,158

311

6.05%

11-Apr-17

MLCFC0770001

Retail

0.00

1,493,289

9,042

312

5.87%

8-Apr-17

MLCFC0770001

Retail

0.00

1,458,171

8,661

313

5.71%

1-Jun-17

MLCFC0770001

Retail

0.00

1,350,000

6,638

314

5.77%

1-May-17

MLCFC0770002

Multifamily

0.00

1,320,088

7,749

315

5.94%

8-May-17

MLCFC0770001

Industrial

0.00

1,320,000

6,752

316

5.96%

8-Jun-17

MLCFC0770002

Multifamily

0.00

1,224,194

7,328

317

5.71%

1-Jun-17

MLCFC0770001

Retail

0.00

1,200,000

5,900

318

5.71%

1-Jun-17

MLCFC0770001

Retail

0.00

1,125,000

5,532

319

6.16%

8-May-17

MLCFC0770001

Self Storage

0.00

1,111,236

6,800

320

5.71%

1-Jun-17

MLCFC0770001

Retail

0.00

1,100,000

5,409

321

5.77%

11-Apr-17

MLCFC0770001

Office

0.00

995,232

5,848

322

Page 48 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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:

6.33%

8-Mar-17

MLCFC0770001

Retail

0.00

969,000

5,282

323

6.19%

8-May-17

MLCFC0770001

Retail

0.00

887,018

5,445

324

6.15%

8-Apr-17

MLCFC0770001

Retail

0.00

871,175

5,331

325

6.93%

1-Aug-36

MLCFC0770003

Multifamily

0.00

851,391

5,678

326

2,783,208,034

14,585,793

Page 49 of 59

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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 50 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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

Disclosure

Control #

Servicing

Xfer Date

Balance

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI

Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Note Rate

Page 51 of 59

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 52 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 53 of 59

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

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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:

20,350,000.00

0.00

Number of Loans:

261

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 54 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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 55 of 59

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

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 724737.1

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 56 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Book Value

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 724737.1

Other

Revenue

Recovered

Type

(*)

Page 57 of 59

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

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 58 of 59

ML-CFC Commercial Mortgage Trust 2007-7

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

14-Sep-07
14-Sep-07

14-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-7

ABN AMRO Acct: 724737.1

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 59 of 59

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

ML-CFC Commercial Mortgage Trust 2007-7 10-D