Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Reporting Package Table of Contents

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Administrator:

Kristen Packwood 312.904.4207
kristen.packwood@abnamro.com

Analyst:

Brian Jung 714.259.6871
Brian.Jung@abnamro.com

Statement Date:

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

Statements to Certificateholders

Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation
Bond Interest Reconciliation
Bond Principal Reconciliation
Rating Information
SWAP Summary
Other Related Information
Asset-Backed Facts ~ 15 Month Loan Status Summary

Page 2-5

Page 6-8
Page 9
Page 10-11
Page 12-13
Page 14-15
Page 16-17
Page 18
Page 19
Page 20

Delinquent Loan Detail
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

Page 21
Page 22
Page 23
Page 24-26
Page 27-33
Page 34
Page 35

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BACM0701

BACM0701_200709_3.ZIP

Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail
Summary of Loan Maturity Extensions

Page 36
Page 37
Page 38

Parties to The Transaction

Depositor: Banc of America Commercial Mortgage Inc.

Underwriter: Banc of America Securities LLC/Citigroup Global Markets Inc./Merrill Lynch Pierce Fenner & Smith Inc.

Master Servicer: Bank of America, N.A.

Special Servicer: LNR Partners, Inc.

Rating Agency: Moody's Investors Service, Inc./Fitch Ratings

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.bankofamerica.com

www.etrustee.net

Closing Date:

First Payment Date:

Rated Final Payment Date:

Determination Date:

27-Feb-2007

15-Mar-2007

15-Jan-2049

11-Sep-2007

Trust Collection Period

8/10/2007 - 9/11/2007

Realized Loss Detail
Collateral Realized Loss

Page 39
Page 40

Page 1 of 43

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:

5.961237%

5.611250%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2007-1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 724499.1

954.142278596

6.925633333

0.000000000

947.216645263

4.181528596

Fixed

0.00

0.000000000

5.2590000000%

0.000000000

059497AT4

A-1

57,000,000.00

394,761.10

0.00

53,991,348.78

238,347.13

54,386,109.88

1000.000000000

0.000000000

1000.000000000

4.484166655

Fixed

0.00

0.000000000

5.3810000000%

0.000000000

059497AU1

A-2

293,000,000.00

0.00

293,000,000.00

1,313,860.83

293,000,000.00

1000.000000000

0.000000000

1000.000000000

4.540833333

Fixed

0.00

0.000000000

5.4490000000%

0.000000000

059497AV9

A-3

444,000,000.00

0.00

444,000,000.00

2,016,130.00

444,000,000.00

1000.000000000

0.000000000

1000.000000000

4.518333358

Fixed

0.00

0.000000000

5.4220000000%

0.000000000

059497AW7

A-AB

68,473,000.00

0.00

68,473,000.00

309,383.84

68,473,000.00

1000.000000000

0.000000000

1000.000000000

4.542500000

Fixed

0.00

0.000000000

5.4510000000%

0.000000000

059497AX5

A-4

698,700,000.00

0.00

698,700,000.00

3,173,844.75

698,700,000.00

999.769392796

0.035967568

0.000000000

999.733425228

4.522290215

Fixed

0.00

0.000000000

5.4280000000%

0.000000000

059497AY3

A-1A

640,477,000.00

23,036.40

0.00

640,306,264.99

2,896,422.87

640,329,301.39

1000.000000000

0.000000000

1000.000000000

4.568333357

5.4820000000%

0.00

0.000000000

5.4820000000%

0.000000000

059497BA4

A-MFX

214,521,000.00

0.00

214,521,000.00

980,003.44

214,521,000.00

1000.000000000

0.000000000

1000.000000000

4.513333300

Fixed

0.00

0.000000000

5.4160000000%

0.000000000

A-MFL Reg

100,000,000.00

0.00

100,000,000.00

451,333.33

100,000,000.00

1000.000000000

0.000000000

1000.000000000

4.602500000

5.5230000000%

0.00

0.000000000

5.5230000000%

0.000000000

059497BB2

A-J

259,480,000.00

0.00

259,480,000.00

1,194,256.70

259,480,000.00

1000.000000000

0.000000000

1000.000000000

4.619166818

5.5430000000%

0.00

0.000000000

5.5430000000%

0.000000000

059497BC0

27,521,000.00

0.00

27,521,000.00

127,124.09

27,521,000.00

1000.000000000

0.000000000

1000.000000000

4.634999859

5.5620000000%

0.00

0.000000000

5.5620000000%

0.000000000

059497AB3/U05945AB3/059497BE6

35,383,000.00

0.00

35,383,000.00

164,000.20

35,383,000.00

1000.000000000

0.000000000

1000.000000000

4.660000000

5.5920000000%

0.00

0.000000000

5.5920000000%

0.000000000

059497AC1/U05945AC1/059497BF3

27,521,000.00

0.00

27,521,000.00

128,247.86

27,521,000.00

1000.000000000

0.000000000

1000.000000000

4.692500064

5.6310000000%

0.00

0.000000000

5.6310000000%

0.000000000

059497AD9/U05945AD9/059497BG1

39,315,000.00

0.00

39,315,000.00

184,485.64

39,315,000.00

1000.000000000

0.000000000

1000.000000000

4.725833397

5.6710000000%

0.00

0.000000000

5.6710000000%

0.000000000

059497AE7/U05945AE7/059497BH9

39,315,000.00

0.00

39,315,000.00

185,796.14

39,315,000.00

1000.000000000

0.000000000

1000.000000000

4.937676634

5.7453033213%

0.00

0.000000000

5.9252120121%

0.000000000

059497AF4/U05945AF4/059497BJ5

35,384,000.00

0.00

35,384,000.00

174,714.75

35,384,000.00

1000.000000000

0.000000000

1000.000000000

4.937676634

5.7453033213%

0.00

0.000000000

5.9252120121%

0.000000000

059497AG2/U05945AG2/059497BK2

35,384,000.00

0.00

35,384,000.00

174,714.75

35,384,000.00

1000.000000000

0.000000000

1000.000000000

4.937676714

5.7453033213%

0.00

0.000000000

5.9252120121%

0.000000000

059497AH0/U05945AH0/059497BL0

39,315,000.00

0.00

39,315,000.00

194,124.76

39,315,000.00

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 2 of 43

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

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.961237%

5.611250%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2007-1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 724499.1

1000.000000000

0.000000000

1000.000000000

4.326666667

5.1920000000%

0.00

0.000000000

5.1920000000%

0.000000000

059497AJ6/U05945AJ6/059497BM8

7,863,000.00

0.00

7,863,000.00

34,020.58

7,863,000.00

1000.000000000

0.000000000

1000.000000000

4.326666384

5.1920000000%

0.00

0.000000000

5.1920000000%

0.000000000

059497AK3/U05945AK3/059497BN6

11,795,000.00

0.00

11,795,000.00

51,033.03

11,795,000.00

1000.000000000

0.000000000

1000.000000000

4.326666667

5.1920000000%

0.00

0.000000000

5.1920000000%

0.000000000

059497AL1/U05945AL1/059497BP1

7,863,000.00

0.00

7,863,000.00

34,020.58

7,863,000.00

1000.000000000

0.000000000

1000.000000000

4.326667515

5.1920000000%

0.00

0.000000000

5.1920000000%

0.000000000

059497AM9/U05945AM9/059497BQ9

3,931,000.00

0.00

3,931,000.00

17,008.13

3,931,000.00

1000.000000000

0.000000000

1000.000000000

4.326666667

5.1920000000%

0.00

0.000000000

5.1920000000%

0.000000000

059497AN7/U05945AN7/059497BR7

7,863,000.00

0.00

7,863,000.00

34,020.58

7,863,000.00

1000.000000000

0.000000000

1000.000000000

4.326666384

5.1920000000%

0.00

0.000000000

5.1920000000%

0.000000000

059497AP2/U05945AP2/059497BS5

11,795,000.00

0.00

11,795,000.00

51,033.03

11,795,000.00

1000.000000000

0.000000000

1000.000000000

4.327070639

5.1920000000%

0.00

15.88

0.000403913

5.1920000000%

0.000000000

059497AQ0/U05945AQ0/059497BT3

39,315,397.00

0.00

39,315,397.00

170,120.50

39,315,397.00

999.121971229

0.000000000

998.989135293

0.387377188

0.2916301710%

0.00

0.000000000

0.4652611390%

0.000000000

059497BW6

3,145,214,397.00

0.00

3,142,035,010.77

1,218,384.31

3,142,452,808.27

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSAM122

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSAM114

R-II

0.00

Total P&I Payment

0.00

15.88

3,145,214,397.00

3,142,452,808.27

15,934,229.32

Total

3,142,035,010.77

417,797.50

0.00

15,516,431.82

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 3 of 43

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:

5.961237%

5.611250%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2007-1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Class A-MFL Grantor Trust

Statement Date:

ABN AMRO Acct: 724499.1

1000.000000000

0.000000000

1000.000000000

4.973993000

5.9175000000%

0.00

)

(0.01

)

(0.000000100

5.7762500000%

0.000000000

059497AA5/U05945AA5/059497BD8

A-MFL

100,000,000.00

0.00

100,000,000.00

497,399.30

100,000,000.00

Total P&I Payment

0.00

)

(0.01

100,000,000.00

497,399.30

Total

100,000,000.00

0.00

497,399.30

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 4 of 43

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:

5.961237%

5.611250%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Banc of America Commercial Mortgage Inc.

Commercial Mortgage Pass-Through Certificates

Series 2007-1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Class V Grantor Trust

Statement Date:

ABN AMRO Acct: 724499.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSAM60

0.00

Total P&I Payment

0.00

Total

0.00

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 5 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

15,598,203.57

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

15,610,693.79

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

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

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

15.88

15,518,322.43

)

(1,890.61

0.00
0.00
0.00

)

(1,890.61

415,911.27

1,886.23

417,797.50

0.00
0.00
0.00
0.00
0.00
0.00

417,797.50

15,936,119.93

3,142,452,808.46

157

417,797.50

0.00

0.00
0.00

0.00

3,142,035,010.96

157

5,901.80

2,900,678.56

1,886.23

12,490.22

1,886.23

12,490.22

92,387.24

0.00
0.00

60.21

92,447.45

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(92,387.24

Less Other Interest Not Advanced

0.00

12,490.22

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(2,900,678.56

)

(5,901.80

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

15,516,431.82

15,934,229.32

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

Other Information

Excess Liquidation Proceeds Amount

0.00

Page 6 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

12,481,003.22

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,493,493.44

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

15.88

12,419,160.12

)

(1,504.64

0.00
0.00
0.00

)

(1,504.64

392,874.87

1,886.23

394,761.10

0.00
0.00
0.00
0.00
0.00
0.00

394,761.10

12,813,921.22

2,502,122,868.47

128

394,761.10

0.00

0.00
0.00

0.00

2,501,728,107.37

128

5,901.80

2,173,244.90

1,886.23

12,490.22

1,886.23

12,490.22

74,349.20

0.00
0.00

60.21

74,409.41

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(74,349.20

Less Other Interest Not Advanced

0.00

12,490.22

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(2,173,244.90

)

(5,901.80

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

12,417,655.48

12,812,416.58

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Other Information

Excess Liquidation Proceeds Amount

0.00

Page 7 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,117,200.35

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

3,117,200.35

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

3,099,162.31

)

(385.97

0.00
0.00
0.00

)

(385.97

23,036.40

0.00

23,036.40

0.00
0.00
0.00
0.00
0.00
0.00

23,036.40

3,122,198.71

640,329,939.99

23,036.40

0.00

0.00
0.00

0.00

640,306,903.59

0.00

727,433.66

0.00

18,038.04

0.00
0.00
0.00

18,038.04

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(18,038.04

Less Other Interest Not Advanced

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(727,433.66

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

3,098,776.34

3,121,812.74

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

Other Information

Excess Liquidation Proceeds Amount

0.00

Page 8 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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

-15.88

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

-15.88

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

15.88

15.88

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 9 of 43

Banc of America Commercial Mortgage Inc.

Class

Accrued

Certificate

Interest

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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

5.259000%

54,386,109.88

238,347.13

0.00

238,347.13

0.00

A-1

0.00

30.00%

30.03%

238,347.13

0.00

30/360

5.381000%

293,000,000.00

1,313,860.83

0.00

1,313,860.83

0.00

A-2

0.00

30.00%

30.03%

1,313,860.83

0.00

30/360

5.449000%

444,000,000.00

2,016,130.00

0.00

2,016,130.00

0.00

A-3

0.00

30.00%

30.03%

2,016,130.00

0.00

30/360

5.422000%

68,473,000.00

309,383.84

0.00

309,383.84

0.00

A-AB

0.00

30.00%

30.03%

309,383.84

0.00

30/360

5.451000%

698,700,000.00

3,173,844.75

0.00

3,173,844.75

0.00

A-4

0.00

30.00%

30.03%

3,173,844.75

0.00

30/360

5.428000%

640,329,301.39

2,896,422.87

0.00

2,896,422.87

0.00

A-1A

0.00

30.00%

30.03%

2,896,422.87

0.00

30/360

5.482000%

214,521,000.00

980,003.44

0.00

980,003.44

0.00

A-MFX

0.00

20.00%

20.02%

980,003.44

0.00

30/360

5.416000%

100,000,000.00

451,333.33

0.00

451,333.33

0.00

A-MFL Reg

0.00

451,333.33

0.00

30/360

5.523000%

259,480,000.00

1,194,256.70

0.00

1,194,256.70

0.00

A-J

0.00

11.75%

11.76%

1,194,256.70

0.00

30/360

5.543000%

27,521,000.00

127,124.09

0.00

127,124.09

0.00

10.88%

10.89%

127,124.09

0.00

30/360

5.562000%

35,383,000.00

164,000.20

0.00

164,000.20

0.00

9.75%

9.76%

164,000.20

0.00

30/360

5.592000%

27,521,000.00

128,247.86

0.00

128,247.86

0.00

8.88%

128,247.86

0.00

30/360

5.631000%

39,315,000.00

184,485.64

0.00

184,485.64

0.00

7.63%

184,485.64

0.00

30/360

5.671000%

39,315,000.00

185,796.14

0.00

185,796.14

0.00

6.38%

185,796.14

0.00

30/360

5.925212%

35,384,000.00

174,714.75

0.00

174,714.75

0.00

5.25%

5.26%

174,714.75

0.00

30/360

5.925212%

35,384,000.00

174,714.75

0.00

174,714.75

0.00

4.13%

174,714.75

0.00

30/360

5.925212%

39,315,000.00

194,124.76

0.00

194,124.76

0.00

2.88%

194,124.76

0.00

30/360

5.192000%

7,863,000.00

34,020.58

0.00

34,020.58

0.00

2.63%

34,020.58

0.00

30/360

5.192000%

11,795,000.00

51,033.03

0.00

51,033.03

0.00

2.25%

51,033.03

0.00

30/360

5.192000%

7,863,000.00

34,020.58

0.00

34,020.58

0.00

2.00%

34,020.58

0.00

30/360

5.192000%

3,931,000.00

17,008.13

0.00

17,008.13

0.00

1.88%

17,008.13

0.00

30/360

5.192000%

7,863,000.00

34,020.58

0.00

34,020.58

0.00

1.63%

34,020.58

0.00

30/360

5.192000%

11,795,000.00

51,033.03

0.00

51,033.03

0.00

1.25%

51,033.03

0.00

30/360

5.192000%

39,315,397.00

170,104.62

0.00

170,120.50

15.88

0.00

0.00%

170,120.50

0.00

30/360

0.465261%

3,142,452,808.27

1,218,384.31

0.00

1,218,384.31

0.00

1,218,384.31

0.00

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 10 of 43

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

Banc of America Commercial Mortgage Inc.

Class

Accrued

Certificate

Interest

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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)

0.000000%

0.00

R-I

0.00

0.000000%

0.00

R-II

0.00

Act/360

5.776250%

100,000,000.00

497,399.31

0.00

497,399.30

-0.01

A-MFL

0.01

20.00%

20.02%

497,399.30

0.00

0.000000%

0.00

16,013,815.25

0.00

16,013,831.12

15.87

0.01

0.00

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 11 of 43

Banc of America Commercial Mortgage Inc.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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

238,347.13

0.00

1-Aug-2007

1-Sep-2007

0.00

A-1

0.00

1,313,860.83

0.00

1-Aug-2007

1-Sep-2007

0.00

A-2

0.00

2,016,130.00

0.00

1-Aug-2007

1-Sep-2007

0.00

A-3

0.00

309,383.84

0.00

1-Aug-2007

1-Sep-2007

0.00

A-AB

0.00

3,173,844.75

0.00

1-Aug-2007

1-Sep-2007

0.00

A-4

0.00

2,896,422.87

0.00

1-Aug-2007

1-Sep-2007

0.00

A-1A

0.00

980,003.44

0.00

1-Aug-2007

1-Sep-2007

0.00

A-MFX

0.00

451,333.33

0.00

1-Aug-2007

1-Sep-2007

0.00

A-MFL Reg

0.00

1,194,256.70

0.00

1-Aug-2007

1-Sep-2007

0.00

A-J

0.00

127,124.09

0.00

1-Aug-2007

1-Sep-2007

0.00

164,000.20

0.00

1-Aug-2007

1-Sep-2007

0.00

128,247.86

0.00

1-Aug-2007

1-Sep-2007

0.00

184,485.64

0.00

1-Aug-2007

1-Sep-2007

0.00

185,796.14

0.00

1-Aug-2007

1-Sep-2007

0.00

174,714.75

0.00

1-Aug-2007

1-Sep-2007

0.00

174,714.75

0.00

1-Aug-2007

1-Sep-2007

0.00

194,124.76

0.00

1-Aug-2007

1-Sep-2007

0.00

34,020.58

0.00

1-Aug-2007

1-Sep-2007

0.00

51,033.03

0.00

1-Aug-2007

1-Sep-2007

0.00

34,020.58

0.00

1-Aug-2007

1-Sep-2007

0.00

17,008.13

0.00

1-Aug-2007

1-Sep-2007

0.00

34,020.58

0.00

1-Aug-2007

1-Sep-2007

0.00

51,033.03

0.00

1-Aug-2007

1-Sep-2007

0.00

170,120.50

0.00

1-Aug-2007

1-Sep-2007

0.00

15.88

0.00

1,218,384.31

0.00

1-Aug-2007

1-Sep-2007

0.00

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 12 of 43

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

Banc of America Commercial Mortgage Inc.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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-Aug-2007

1-Sep-2007

0.00

R-I

0.00

1-Aug-2007

1-Sep-2007

0.00

R-II

0.00

497,399.30

0.00

15-Aug-2007

15-Sep-2007

0.00

A-MFL

0.00

1-Aug-2007

1-Sep-2007

0.00

16,013,831.12

15.88

0.00

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 13 of 43

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

Banc of America Commercial Mortgage Inc.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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-1

30.00%

30.03%

1/15/2049

53,991,348.78

0.00

54,386,109.88

57,000,000.00

394,761.10

0.00

A-2

30.00%

30.03%

1/15/2049

293,000,000.00

0.00

293,000,000.00

0.00

A-3

30.00%

30.03%

1/15/2049

444,000,000.00

0.00

444,000,000.00

0.00

A-AB

30.00%

30.03%

1/15/2049

68,473,000.00

0.00

68,473,000.00

0.00

A-4

30.00%

30.03%

1/15/2049

698,700,000.00

0.00

698,700,000.00

0.00

A-1A

30.00%

30.03%

1/15/2049

640,306,264.99

0.00

640,329,301.39

640,477,000.00

23,036.40

0.00

A-MFX

20.00%

20.02%

1/15/2049

214,521,000.00

0.00

214,521,000.00

0.00

A-MFL Reg

1/15/2049

100,000,000.00

0.00

100,000,000.00

0.00

A-J

11.75%

11.76%

1/15/2049

259,480,000.00

0.00

259,480,000.00

0.00

10.88%

10.89%

1/15/2049

27,521,000.00

0.00

27,521,000.00

0.00

9.75%

9.76%

1/15/2049

35,383,000.00

0.00

35,383,000.00

0.00

8.88%

1/15/2049

27,521,000.00

0.00

27,521,000.00

0.00

7.63%

1/15/2049

39,315,000.00

0.00

39,315,000.00

0.00

6.38%

1/15/2049

39,315,000.00

0.00

39,315,000.00

0.00

5.25%

5.26%

1/15/2049

35,384,000.00

0.00

35,384,000.00

0.00

4.13%

1/15/2049

35,384,000.00

0.00

35,384,000.00

0.00

2.88%

1/15/2049

39,315,000.00

0.00

39,315,000.00

0.00

2.63%

1/15/2049

7,863,000.00

0.00

7,863,000.00

0.00

2.25%

1/15/2049

11,795,000.00

0.00

11,795,000.00

0.00

2.00%

1/15/2049

7,863,000.00

0.00

7,863,000.00

0.00

1.88%

1/15/2049

3,931,000.00

0.00

3,931,000.00

0.00

1.63%

1/15/2049

7,863,000.00

0.00

7,863,000.00

0.00

1.25%

1/15/2049

11,795,000.00

0.00

11,795,000.00

0.00

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 14 of 43

Banc of America Commercial Mortgage Inc.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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

25.00

0.00%

1/15/2049

39,315,397.00

0.00

39,315,397.00

0.00

R-I

1/15/2049

0.00

R-II

1/15/2049

0.00

A-MFL

20.00%

20.02%

1/15/2049

100,000,000.00

0.00

100,000,000.00

0.00

1/15/2049

0.00

417,797.50

0.00

3,245,214,397.00

3,242,035,010.77

3,242,452,808.27

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 15 of 43

Banc of America Commercial Mortgage Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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

059497AT4

AAA

Aaa

A-2

059497AU1

AAA

Aaa

A-3

059497AV9

AAA

Aaa

A-AB

059497AW7

AAA

Aaa

A-4

059497AX5

AAA

Aaa

A-1A

059497AY3

AAA

Aaa

A-MFX

059497BA4

AAA

Aaa

A-MFL Reg

AAA

Aaa

A-J

059497BB2

AAA

Aaa

059497BC0

AA+

Aa1

059497AB3

Aa2

059497AC1

AA-

Aa3

059497AD9

059497AE7

A-

059497AF4

BBB+

Baa1

059497AG2

BBB+

Baa2

059497AH0

BBB-

Baa3

059497AJ6

BB+

Ba1

059497AK3

Ba2

059497AL1

BB-

Ba3

059497AM9

B+

059497AN7

Page 16 of 43

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.

Banc of America Commercial Mortgage Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

059497AP2

B-

059497AQ0

059497BW6

AAA

Aaa

9ABSAM60

A-MFL

059497AA5

AAA

Aaa

Page 17 of 43

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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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

100,000,000.00
100,000,000.00

5.41600

5.77625

451,333.33
497,399.31

46,065.97

0.00

Page 18 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Other Related Information

Statement Date:

None

Swap Counterparty Termination Payment:

Payment to Acquire a Replacement Interest Rate Swap Agreement:

0.00

Collateral posted in connection with any Rating Agency Trigger Event:

0.00

Additional Interest Due

0.00

Swap Default Status:

Rating Agency Trigger Event:

Page 19 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

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: 724499.1

0.00%

9/17/2007

0.00

0.00%

8/15/2007

0.00

0.00%

7/16/2007

0.00

0.00%

6/15/2007

0.00

0.00%

5/15/2007

0.00

0.00%

4/16/2007

0.00

0.00%

3/15/2007

0.00

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

Page 20 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

1-Aug-07

14,376.45

0.00

143

14,376.45

Total

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 21 of 43

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-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: 724499.1

Series 2007-1

17-Sep-07

157

100.00%

3,142,035,011

99.90%

0.00%

352

5.96%

5.93%

15-Aug-07

157

100.00%

3,142,452,808

99.91%

0.00%

352

5.96%

5.93%

16-Jul-07

157

100.00%

3,142,868,467

99.93%

0.00%

352

5.78%

5.75%

15-Jun-07

157

100.00%

3,143,348,270

99.94%

0.00%

100

353

5.96%

5.93%

15-May-07

157

100.00%

3,143,759,344

99.95%

0.00%

101

353

5.78%

5.75%

16-Apr-07

157

100.00%

3,144,229,869

99.97%

0.00%

102

353

5.96%

5.93%

15-Mar-07

157

100.00%

3,144,632,410

99.98%

0.00%

103

353

5.42%

5.39%

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

Page 22 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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 23 of 43

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 724499.1

Series 2007-1

Commercial Mortgage Pass-Through Certificates

31-Aug-07

15-Oct-07

15-Aug-07

17-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 24 of 43

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

347,419

0.01

109

6.40

0.00

0 to

1,000,000

14,027,706

0.45

106

5.95

0.25

1,000,000 to

2,000,000

38,480,624

1.22

109

5.92

0.48

2,000,000 to

3,000,000

75,754,059

2.41

105

5.86

0.20

3,000,000 to

4,000,000

59,636,653

1.90

108

5.88

0.00

4,000,000 to

5,000,000

162,816,737

5.18

107

5.90

0.08

5,000,000 to

7,500,000

87,359,245

2.78

107

5.75

0.33

7,500,000 to 10,000,000

266,659,728

8.49

112

5.83

0.42

10,000,000 to 15,000,000

197,184,817

6.28

116

5.86

0.22

15,000,000 to 20,000,000

162,053,909

5.16

112

5.75

0.21

20,000,000 to 30,000,000

226,100,000

7.20

112

5.66

0.40

30,000,000 to 50,000,000

221,685,417

7.06

102

5.66

0.49

50,000,000 to 100,000,000

1,629,928,697

51.87

5.78

0.11

100,000,000 &

Above

271,200,000

347,419

3,142,035,011

157

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

20,012,962

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

406,728,000

12.94

5.48

0.27

5.370%

5.499%

1,403,252,386

44.66

102

5.67

0.10

5.500%

5.749%

768,060,496

24.44

102

5.87

0.40

5.750%

5.999%

466,341,437

14.84

6.10

0.12

6.000%

6.249%

93,110,895

2.96

119

6.36

0.25

6.250%

6.499%

4,541,797

0.14

112

6.55

0.00

6.500%

Above

157

3,142,035,011

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.370%
6.550%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

383,808,000

12.22

5.59

0.45

1,538,163,614

48.95

5.77

0.04

120

0.00

121

180

0.00

181

240

0.00

241

Above

113

1,921,971,614

Minimum Remaining Term
Maximum Remaining Term

61.17

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

40,250,445

1.28

5.92

0.86

118

1,108,655,076

35.28

109

5.84

0.29

120

71,157,876

2.26

154

6.00

0.65

121

180

0.00

181

240

0.00

241

& Above

170

127

1,220,063,397

Minimum Remaining Term
Maximum Remaining Term

38.83

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 724499.1

Series 2007-1

Commercial Mortgage Pass-Through Certificates

31-Aug-07

15-Oct-07

15-Aug-07

17-Sep-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 25 of 43

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

40,995,081

1.30

118

5.88

0.97

0.500 1.190

34,550,000

1.10

112

5.77

1.22

1.200 1.240

0.00

1.250 1.290

16,400,000

0.52

106

6.29

1.30

1.300 1.340

0.00

1.350 1.390

15,218,997

0.48

111

5.82

1.45

1.400 1.490

0.00

1.500 1.590

24,591,708

0.78

5.92

1.61

1.600 1.690

162,900,000

5.18

5.70

1.74

1.700 1.790

60,880,212

1.94

112

5.69

1.93

1.800 1.990

30,900,000

0.98

120

5.86

2.51

2.000 2.990

0.00

3.000 & Above

132

2,755,599,013

87.70

5.78

0.00

Unknown

2.760
0.560

157

3,142,035,011

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

505,513,151

16.09

102

5.83

0.00

0.000 1.199

1,022,596,026

32.55

100

5.74

0.36

1.200 1.249

387,628,896

12.34

5.76

0.12

1.250 1.299

553,991,223

17.63

5.91

0.00

1.300 1.349

52,825,744

1.68

5.86

0.66

1.350 1.399

87,965,307

2.80

109

5.73

0.25

1.400 1.499

122,665,000

3.90

5.59

1.03

1.500 1.599

192,834,104

6.14

5.50

0.00

1.600 1.699

13,338,500

0.42

5.96

0.27

1.700 1.799

2,400,000

0.08

5.63

2.15

1.800 1.899

0.00

1.900 1.999

198,806,114

6.33

112

5.92

0.19

2.000 2.999

1,470,946

0.05

111

5.93

0.00

3.000 & Above

3.090

1.070

157

3,142,035,011 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

542,169,655

17.26

5.72

0.24

Multiple States

409,828,718

13.04

112

5.82

0.00

New York

409,759,227

13.04

5.76

0.51

Virginia

398,837,559

12.69

5.67

0.00

Texas

294,478,439

9.37

6.05

0.03

Maryland

252,732,853

8.04

5.66

0.00

Ohio

142,605,193

4.54

122

5.75

0.63

Indiana

87,803,202

2.79

111

5.84

0.44

Florida

61,678,755

1.96

5.84

0.77

Connecticut

58,361,285

1.86

112

5.69

0.20

Wisconsin

39,759,607

1.27

111

5.72

0.22

Arizona

38,598,247

1.23

102

5.93

0.21

Michigan

38,293,205

1.22

112

5.79

0.00

Washington

37,968,701

1.21

111

5.96

0.24

Massachusetts

31,300,000

1.00

103

5.65

0.54

Kentucky

30,325,441

0.97

111

5.80

0.00

Louisiana

30,000,000

0.95

111

5.77

0.00

Georgia

29,630,076

0.94

6.14

0.12

New Jersey

28,633,115

0.91

146

6.12

0.39

Nevada

27,200,000

0.87

112

5.74

0.81

Maine

26,959,104

0.86

112

5.66

0.00

North Carolina

23,005,300

0.73

113

5.71

0.00

Oklahoma

20,483,273

0.65

111

5.84

0.00

Oregon

14,763,485

0.47

111

5.80

1.18

District of Columbia

13,969,714

0.44

111

5.92

0.00

Arkansas

13,582,952

0.43

112

5.66

0.00

Tennessee

11,192,250

0.36

104

5.72

0.46

Alabama

8,252,797

0.26

111

6.29

0.43

Pennsylvania

6,943,488

0.22

112

5.72

0.00

Illinois

4,731,868

0.15

109

5.88

0.48

Missouri

4,320,000

0.14

112

5.49

0.00

Minnesota

3,867,500

0.12

108

6.05

0.00

100.00

3,142,035,011

157

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 724499.1

Series 2007-1

Commercial Mortgage Pass-Through Certificates

31-Aug-07

15-Oct-07

15-Aug-07

17-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 26 of 43

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Undefined

1,181,712,234

37.61

101

5.90

0.19

Office

958,146,304

30.49

5.72

0.27

Mixed Use

642,686,904

20.45

5.65

0.25

Industrial

335,633,595

10.68

111

5.78

0.01

Other

23,855,973

0.76

113

5.73

0.00

3,142,035,011

157

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

396,286,494

12.61

108

5.95

0.22

IO Maturity Balloon

1,921,971,614

61.17

5.73

0.12

IO/Amortizing/Balloon

823,776,903

26.22

111

5.80

0.38

3,142,035,011

157

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

156

3,125,635,011

99.48

0.20

5.78

16,400,000

0.52

106

1.30

6.29

0.00

108

0.00

109

120

0.00

121

157

3,142,035,011

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

137,251,451

4.37

5.86

1.52

2011

286,806,994

9.13

5.51

0.00

2012

610,400,000

19.43

5.83

0.18

2013

19,061,355

0.61

6.06

0.27

2014

0.00

2015

421,434,659

13.41

110

5.93

0.33

2016

1,595,922,676

50.79

112

5.75

0.08

2017

71,157,876

2.26

154

6.00

0.65

2018 & Greater

100.00

3,142,035,011

157

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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:

5.74%

1-Feb-17

BACM07010001

Office

0.00

271,200,000

1,341,182

6.10%

11-Dec-13

BACM07010001

0.00

220,000,000

1,156,179

5.60%

11-Jan-17

BACM07010001

Industrial

0.00

190,000,000

915,568

5.95%

1-Jan-17

BACM07010001

0.00

104,770,697

519,313

5.90%

1-Jan-17

BACM07010001

0.00

80,035,417

393,828

5.70%

1-Jan-13

BACM07010002

Mixed Use

0.00

167,000,000

819,548

5.48%

1-Jan-12

BACM07010001

Office

0.00

165,875,000

782,317

5.73%

1-Oct-13

BACM07010001

Office

0.00

162,500,000

801,536

6.10%

6-Feb-17

BACM07010001

0.00

144,000,000

756,524

5.50%

11-Jan-12

BACM07010002

Mixed Use

0.00

102,583,000

485,668

31-Dec-06

5.82%

1-Dec-11

BACM07010001

Office

1.71

102,000,000

511,493

5.54%

1-Jan-17

BACM07010002

Mixed Use

0.00

80,750,000

385,083

31-Dec-06

5.49%

1-Dec-13

BACM07010001

1.79

60,900,000

287,643

6.40%

1-Oct-16

BACM07010001

Industrial

0.00

15,134,705

102,701

6.40%

1-Oct-16

BACM07010001

Industrial

0.00

12,850,813

87,250

6.40%

1-Oct-16

BACM07010001

Industrial

0.00

7,037,086

47,778

6.40%

1-Oct-16

BACM07010001

Industrial

0.00

5,410,869

36,737

6.40%

1-Oct-16

BACM07010001

Industrial

0.00

5,248,247

35,633

6.40%

1-Oct-16

BACM07010001

Industrial

0.00

3,252,435

22,082

6.40%

1-Oct-16

BACM07010001

Industrial

0.00

347,419

2,359

5.64%

11-Jan-17

BACM07010002

Mixed Use

0.00

47,000,000

228,101

31-Dec-06

5.65%

1-Jan-17

BACM07010002

Mixed Use

1.94

46,500,000

226,275

5.67%

1-Jan-17

BACM07010001

Industrial

0.00

39,000,000

190,485

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 27 of 43

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

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.64%

1-Jan-17

BACM07010001

0.00

32,400,000

157,468

5.64%

1-Jan-17

BACM07010001

0.00

31,200,000

151,394

5.77%

1-Dec-16

BACM07010001

Office

0.00

30,000,000

148,929

5.91%

1-Feb-21

BACM07010001

Office

0.00

28,960,000

147,307

5.65%

1-Jan-17

BACM07010001

0.00

24,350,000

118,470

5.88%

1-Dec-16

BACM07010001

Office

0.00

23,052,201

137,632

5.47%

1-Jan-17

BACM07010001

Mixed Use

0.00

23,000,000

108,336

31-Dec-06

5.95%

1-Oct-11

BACM07010001

1.60

21,691,708

130,659

5.90%

1-Jan-17

BACM07010001

0.00

21,000,000

106,692

5.47%

1-Jan-17

BACM07010002

Mixed Use

0.00

20,000,000

94,206

5.58%

1-Jan-17

BACM07010002

Mixed Use

0.00

19,000,000

91,328

31-Dec-06

5.76%

1-Jan-17

BACM07010002

Mixed Use

1.22

18,000,000

89,249

5.84%

1-Nov-16

BACM07010002

Mixed Use

0.00

16,875,000

84,790

6.30%

1-Nov-21

BACM07010001

Office

0.00

16,697,876

111,986

5.37%

11-Jan-17

BACM07010001

Office

0.00

16,650,000

76,992

30-Jun-06

6.29%

1-Jul-16

BACM07010001

1.30

16,400,000

88,829

5.86%

1-Jan-17

BACM07010001

0.00

16,311,285

91,974

5.66%

1-Dec-16

BACM07010002

0.00

16,300,000

79,472

5.83%

1-Feb-17

BACM07010001

Industrial

0.00

15,555,000

78,131

5.70%

1-Dec-16

BACM07010001

0.00

15,260,951

89,382

5.76%

1-Jan-17

BACM07010001

Office

0.00

15,000,000

74,348

6.15%

1-Jan-14

BACM07010002

Mixed Use

0.00

14,675,000

77,716

31-Dec-06

6.01%

1-Dec-18

BACM07010001

Office

2.32

14,500,000

75,054

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 28 of 43

(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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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%

1-Jan-17

BACM07010001

0.00

14,300,000

70,756

5.92%

1-Dec-16

BACM07010001

0.00

13,969,714

90,504

31-Dec-06

5.75%

1-Dec-16

BACM07010001

2.76

14,000,000

69,319

5.75%

1-Nov-16

BACM07010001

Office

0.00

13,859,607

81,685

5.49%

1-Feb-17

BACM07010001

0.00

13,400,000

63,337

5.66%

1-Jan-17

BACM07010001

Office

0.00

12,500,000

60,945

5.55%

1-Jan-17

BACM07010001

0.00

12,000,000

57,329

31-Dec-06

5.87%

1-Jan-17

BACM07010001

Office

0.93

11,935,240

67,370

31-Dec-06

5.73%

1-Dec-16

BACM07010002

Mixed Use

1.47

11,500,000

56,693

5.66%

1-Mar-17

BACM07010001

Other

0.00

11,402,019

66,267

5.88%

1-Dec-16

BACM07010001

0.00

11,074,189

66,118

5.75%

1-Feb-17

BACM07010001

0.00

11,100,000

54,960

31-Dec-06

5.79%

1-Dec-18

BACM07010002

Mixed Use

1.14

11,000,000

54,844

5.75%

1-Jan-17

BACM07010001

Office

0.00

10,990,000

54,416

5.90%

1-Dec-16

BACM07010001

0.00

10,800,000

54,898

5.75%

1-Jan-17

BACM07010001

0.00

10,450,000

51,742

5.94%

1-Jan-17

BACM07010001

0.00

10,319,871

61,939

5.94%

1-Nov-16

BACM07010001

0.00

10,033,273

57,196

5.85%

1-Nov-16

BACM07010001

0.00

10,000,000

50,341

5.73%

1-Jan-17

BACM07010002

Mixed Use

0.00

9,728,000

48,000

31-Dec-06

5.58%

1-Dec-16

BACM07010001

Office

1.21

9,650,000

46,377

5.69%

1-Jan-17

BACM07010001

0.00

9,200,000

45,085

6.11%

1-Dec-16

BACM07010001

Industrial

0.00

9,100,000

47,894

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 29 of 43

(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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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:

31-Dec-06

5.72%

1-Nov-16

BACM07010001

Office

1.96

8,909,212

52,350

5.75%

1-Jan-17

BACM07010001

Office

0.00

8,792,250

43,513

5.67%

1-Feb-17

BACM07010001

0.00

8,289,783

48,321

5.66%

1-Jan-17

BACM07010001

0.00

8,350,000

40,726

5.62%

1-Jan-17

BACM07010001

0.00

7,840,000

37,941

5.95%

1-Jan-12

BACM07010001

0.00

7,500,000

38,427

5.88%

1-Dec-16

BACM07010001

0.00

7,107,702

42,436

5.72%

1-Jan-17

BACM07010001

Office

0.00

6,943,488

40,695

31-Dec-06

6.06%

1-Dec-16

BACM07010002

Mixed Use

1.24

6,900,000

36,012

5.65%

1-Jan-17

BACM07010001

0.00

6,650,000

32,377

5.76%

1-Feb-17

BACM07010001

Other

0.00

6,453,954

37,978

5.85%

1-Jan-12

BACM07010001

Office

0.00

6,448,994

38,350

6.41%

1-Sep-16

BACM07010001

0.00

6,402,500

35,312

5.91%

1-Dec-16

BACM07010001

0.00

6,146,416

36,794

6.00%

1-Nov-16

BACM07010001

Industrial

0.00

6,032,089

36,513

5.58%

1-Nov-16

BACM07010001

Industrial

0.00

6,000,000

30,153

5.84%

1-Dec-16

BACM07010001

0.00

6,000,000

28,825

5.84%

1-Feb-17

BACM07010001

Other

0.00

6,000,000

29,502

5.71%

1-Jan-17

BACM07010001

0.00

6,000,000

30,189

5.73%

1-Jan-17

BACM07010002

Mixed Use

0.00

6,000,000

29,605

5.68%

1-Dec-16

BACM07010001

0.00

5,886,117

34,393

5.91%

1-Jan-17

BACM07010001

0.00

5,854,273

35,033

5.88%

1-Dec-11

BACM07010002

Mixed Use

0.00

5,850,000

29,595

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 30 of 43

(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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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%

1-Jan-17

BACM07010001

0.00

5,734,756

37,369

5.60%

1-Dec-16

BACM07010002

Mixed Use

0.00

5,682,952

40,226

31-Dec-06

6.09%

1-Oct-16

BACM07010001

0.75

5,493,463

33,586

5.68%

1-Jan-17

BACM07010001

0.00

5,455,273

31,852

5.97%

1-Dec-16

BACM07010001

0.00

5,329,559

46,323

5.70%

1-Jan-17

BACM07010002

Mixed Use

0.00

5,449,000

26,764

5.74%

1-Feb-17

BACM07010001

0.00

5,300,000

26,188

6.10%

1-Feb-17

BACM07010001

0.00

4,982,853

30,284

100

5.73%

1-Jan-17

BACM07010002

Mixed Use

0.00

4,872,000

24,039

101

5.71%

1-Feb-17

BACM07010001

0.00

4,837,500

23,786

102

5.71%

1-Feb-17

BACM07010001

0.00

4,817,800

23,689

103

5.88%

1-Jan-17

BACM07010001

Office

0.00

4,564,138

27,231

104

6.55%

1-Jan-17

BACM07010001

0.00

4,541,797

30,631

105

5.97%

1-Jan-17

BACM07010001

Industrial

0.00

4,526,096

27,258

106

6.01%

1-Jan-17

BACM07010001

0.00

4,540,000

23,500

107

6.17%

1-Dec-16

BACM07010001

Industrial

0.00

4,464,469

33,045

108

5.69%

1-Jan-12

BACM07010001

0.00

4,400,000

21,555

109

5.77%

1-Jan-17

BACM07010001

0.00

4,400,000

21,869

110

5.70%

1-Jan-17

BACM07010001

0.00

4,370,000

21,449

111

5.49%

1-Jan-17

BACM07010002

0.00

4,320,000

20,427

112

6.10%

1-Dec-11

BACM07010001

0.00

3,942,065

24,088

113

5.75%

1-Jan-17

BACM07010001

0.00

3,868,756

22,764

114

6.05%

1-Sep-16

BACM07010001

Industrial

0.00

3,867,500

20,142

115

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 31 of 43

(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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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%

1-Feb-17

BACM07010001

0.00

3,800,000

18,684

116

5.98%

1-Dec-11

BACM07010001

0.00

3,767,678

22,732

117

5.74%

1-Jan-17

BACM07010001

0.00

3,770,000

18,641

118

31-Dec-06

6.11%

1-Dec-16

BACM07010001

Office

1.40

3,718,997

22,749

119

5.71%

1-Feb-17

BACM07010001

0.00

3,550,000

17,455

120

31-Dec-06

6.09%

1-Nov-16

BACM07010001

1.81

3,500,000

18,355

121

5.60%

1-Jan-17

BACM07010001

Office

0.00

3,500,000

16,875

122

5.65%

1-Jan-17

BACM07010001

0.00

3,450,000

16,770

123

5.88%

1-Dec-16

BACM07010001

0.00

3,320,158

19,823

124

5.77%

11-Jan-17

BACM07010002

Mixed Use

0.00

3,280,000

16,297

125

5.88%

1-Dec-16

BACM07010001

0.00

3,222,569

19,240

126

5.78%

1-Jan-17

BACM07010001

0.00

3,199,336

18,890

127

5.85%

1-Dec-16

BACM07010001

0.00

3,200,000

16,120

128

5.93%

1-Dec-16

BACM07010002

Mixed Use

0.00

3,200,000

16,351

129

31-Dec-06

5.74%

1-Jan-17

BACM07010002

Mixed Use

1.17

3,139,565

18,444

130

5.70%

1-Jan-17

BACM07010001

0.00

3,130,000

15,363

131

5.82%

1-Dec-16

BACM07010001

Industrial

0.00

3,075,000

15,411

132

5.61%

1-Dec-16

BACM07010001

0.00

3,000,000

14,493

133

31-Dec-06

5.77%

1-Jan-17

BACM07010002

Mixed Use

1.67

2,900,000

14,401

134

31-Dec-06

5.95%

1-Dec-16

BACM07010001

Office

0.56

2,900,000

14,851

135

5.88%

1-Jan-17

BACM07010001

0.00

2,649,184

15,806

136

6.05%

1-Sep-16

BACM07010001

Industrial

0.00

2,665,000

13,879

137

5.80%

1-Feb-17

BACM07010001

Office

0.00

2,609,104

18,675

138

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 32 of 43

(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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.83%

1-Jan-17

BACM07010002

Mixed Use

0.00

2,460,441

14,594

139

6.14%

1-Dec-16

BACM07010001

Office

0.00

2,390,197

14,664

140

31-Dec-06

5.63%

1-Jan-14

BACM07010001

2.15

2,400,000

11,250

141

6.05%

1-Dec-16

BACM07010001

0.00

2,379,884

14,462

142

31-Dec-06

6.25%

1-Feb-17

BACM07010001

0.95

2,328,945

14,437

143

5.87%

1-Dec-16

BACM07010001

0.00

2,300,000

11,667

144

5.89%

1-Feb-17

BACM07010001

0.00

2,300,000

11,622

145

31-Dec-06

5.80%

1-Dec-16

BACM07010002

Mixed Use

1.04

2,131,000

12,617

146

30-Sep-06

5.67%

1-Dec-16

BACM07010001

Industrial

1.09

2,066,868

11,397

147

5.84%

1-Dec-16

BACM07010001

Office

0.00

2,000,000

10,053

148

5.95%

1-Feb-14

BACM07010001

0.00

1,986,355

11,920

149

6.28%

1-Jul-16

BACM07010001

0.00

2,000,000

10,821

150

31-Dec-06

5.83%

1-Nov-16

BACM07010001

1.81

1,971,000

12,673

151

5.84%

1-Dec-16

BACM07010001

0.00

1,950,000

9,800

152

5.88%

1-Dec-16

BACM07010001

0.00

1,854,551

11,073

153

6.14%

1-Oct-16

BACM07010002

Mixed Use

0.00

1,740,000

9,203

154

6.11%

1-Jan-17

BACM07010001

0.00

1,715,164

10,483

155

5.93%

1-Dec-16

BACM07010002

Mixed Use

0.00

1,470,946

10,687

156

5.98%

1-Jan-17

BACM07010001

0.00

1,339,691

8,077

157

3,142,035,011

16,028,552

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 33 of 43

(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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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 34 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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

13-Sep-2007 - 16:09 (AL55-AL99, AM01-AM12, AM60) (c) 2007 LaSalle Bank
N.A.

Page 35 of 43

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 36 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 37 of 43

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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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:

14,300,000.00

0.00

Number of Loans:

0.00

Number of Loans:

0.00

Loans paid-off that did not experience Maturity Date extensions

Number of Loans:
Cutoff Principal Balance:

0.00

Page 38 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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 39 of 43

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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 724499.1

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 40 of 43

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

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: 724499.1

Other

Revenue

Recovered

Type

(*)

Page 41 of 43

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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

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 42 of 43

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

Banc of America Commercial Mortgage Inc.

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

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-1

ABN AMRO Acct: 724499.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 43 of 43

Banc of America Commercial Mortgage Inc., Series 2007-1 10-D