LB Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Reporting Package Table of Contents

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Administrator:

Kristen Packwood 312.904.4207
kristen.packwood@abnamro.com

Analyst:

Dan Petrov 714.259.6267
Dan.Petrov@abnamro.com

Statement Date:

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

Statements to Certificateholders
Cash Reconciliation Summary
SWAP Summary
Shortfall Summary Report
Bond Interest Reconciliation
Bond Interest Reconciliation
Bond Principal Reconciliation
Rating Information
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Delinquent Loan Detail

Page 2-9

Page 10-12

Page 13
Page 14
Page 15-16
Page 17-18
Page 19-20
Page 21-22
Page 23-25
Page 26

Mortgage Loan Characteristics
Loan Level Detail
Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail
Summary of Loan Maturity Extensions

Page 27-29
Page 30-35
Page 36
Page 37
Page 38
Page 39
Page 40

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

LBCM07C3

LBCM07C3_200709_3.ZIP

Collateral Realized Loss
Historical REO Report
Material Breaches Detail

Page 41

Page 42
Page 43

Parties to the Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site
Servicer Web Site

www.key.com/key2cre

www.etrustee.net

Depositor: Structured Asset Mortgage Investments II Inc./Structured Asset Securities Corporation II

Master Servicer: KeyCorp Real Estate Capital Markets, Inc.

Underwriter: Citigroup Global Markets Inc./Lehman Brothers Inc.

Special Servicer: Midland Loan Services, Inc.

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

Closing Date:

26-Jul-2007

First Payment Date:

17-Aug-2007

Rated Final Payment Date:

15-Jul-2044

Determination Date:

11-Sep-2007

Trust Collection Period

8/14/2007 - 9/11/2007

Other Related Information

Page 44

Page 1 of 44

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:

6.179474%

5.569380%
5.752500%

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

LB Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

REMIC III

Statement Date:

ABN AMRO Acct: 724909.1

994.922562500

5.428750000

0.000000000

989.493812500

4.734173750

Fixed

0.00

0.000000000

5.7100000000%

0.000000000

50177AAA7

A-1

8,000,000.00

43,430.00

0.00

7,915,950.50

37,873.39

7,959,380.50

1000.000000000

0.000000000

1000.000000000

4.866666656

5.8400000000%

0.00

0.000000000

5.8400000000%

0.000000000

50177AAB5

A-2

320,000,000.00

0.00

320,000,000.00

1,557,333.33

320,000,000.00

1000.000000000

0.000000000

1000.000000000

5.103234366

6.1238801353%

0.00

0.000000000

6.1238812206%

0.000000000

50177AAC3

A-3

71,000,000.00

0.00

71,000,000.00

362,329.64

71,000,000.00

1000.000000000

0.000000000

1000.000000000

5.078234562

6.0938801353%

0.00

0.000000000

6.0938812206%

0.000000000

50177AAD1

A-AB

21,700,000.00

0.00

21,700,000.00

110,197.69

21,700,000.00

1000.000000000

0.000000000

1000.000000000

5.111567694

6.1338801353%

0.00

0.01

0.000000018

6.1338812206%

0.000000000

50177AAE9

A-4

568,338,000.00

0.00

568,338,000.00

2,905,098.16

568,338,000.00

1000.000000000

0.000000000

1000.000000000

4.597500000

Fixed

0.00

0.000000000

5.5170000000%

0.000000000

50177AAS8

A-4B

100,000,000.00

0.00

100,000,000.00

459,750.00

100,000,000.00

1000.000000000

0.000000000

1000.000000000

5.074067685

6.0888801353%

0.00

0.000000000

6.0888812206%

0.000000000

50177AAF6

A-1A

894,617,000.00

0.00

894,617,000.00

4,539,347.21

894,617,000.00

1000.000000000

0.000000000

1000.000000000

5.111567664

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAG4

A-M

203,379,000.00

0.00

203,379,000.00

1,039,585.52

203,379,000.00

1000.000000000

0.000000000

1000.000000000

4.324166700

Fixed

0.00

0.000000000

5.1890000000%

0.000000000

50177AAR0

A-MB

100,000,000.00

0.00

100,000,000.00

432,416.67

100,000,000.00

1000.000000000

0.000000000

1000.000000000

5.111567700

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAH2

A-J

103,789,000.00

0.00

103,789,000.00

530,524.50

103,789,000.00

1000.000000000

0.000000000

1000.000000000

5.111567815

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAJ8

32,338,000.00

0.00

32,338,000.00

165,297.88

32,338,000.00

1000.000000000

0.000000000

1000.000000000

5.111567815

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAK5

32,338,000.00

0.00

32,338,000.00

165,297.88

32,338,000.00

1000.000000000

0.000000000

1000.000000000

5.111567768

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAL3

28,295,000.00

0.00

28,295,000.00

144,631.81

28,295,000.00

1000.000000000

0.000000000

1000.000000000

5.111567576

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAM1

24,254,000.00

0.00

24,254,000.00

123,975.96

24,254,000.00

1000.000000000

0.000000000

1000.000000000

5.111567713

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAN9

28,296,000.00

0.00

28,296,000.00

144,636.92

28,296,000.00

999.987439058

0.000000000

999.974009014

0.099707926

0.00

0.000000000

0.1196510128%

0.000000000

50177AAP4

3,233,794,172.00

0.00

3,233,710,122.50

322,434.91

3,233,753,552.50

1000.000000000

0.000000000

1000.000000000

5.111567711

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAW9/U5139EAG4

40,422,000.00

0.00

40,422,000.00

206,619.79

40,422,000.00

Page 2 of 44

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:

6.179474%

5.569380%
5.752500%

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

LB Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

REMIC III

Statement Date:

ABN AMRO Acct: 724909.1

1000.000000000

0.000000000

1000.000000000

5.111567620

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAX7/U5139EAH2

36,380,000.00

0.00

36,380,000.00

185,958.83

36,380,000.00

1000.000000000

0.000000000

1000.000000000

5.111567713

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAY5/U5139EAJ8

28,296,000.00

0.00

28,296,000.00

144,636.92

28,296,000.00

1000.000000000

0.000000000

1000.000000000

5.111567815

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

50177AAZ2/U5139EAK5

32,338,000.00

0.00

32,338,000.00

165,297.88

32,338,000.00

1000.000000000

0.000000000

1000.000000000

4.603333333

5.5240000000%

0.00

0.000000000

5.5240000000%

0.000000000

50177ABA6/U5139EAL3

20,211,000.00

0.00

20,211,000.00

93,037.97

20,211,000.00

1000.000000000

0.000000000

1000.000000000

4.603333058

5.5240000000%

0.00

0.000000000

5.5240000000%

0.000000000

50177ABB4/U5139EAM1

12,127,000.00

0.00

12,127,000.00

55,824.62

12,127,000.00

1000.000000000

0.000000000

1000.000000000

4.603332509

5.5240000000%

0.00

0.000000000

5.5240000000%

0.000000000

50177ABC2/U5139EAN9

4,042,000.00

0.00

4,042,000.00

18,606.67

4,042,000.00

1000.000000000

0.000000000

1000.000000000

4.603333333

5.5240000000%

0.00

0.000000000

5.5240000000%

0.000000000

50177ABD0/U5139EAP4

8,085,000.00

0.00

8,085,000.00

37,217.95

8,085,000.00

1000.000000000

0.000000000

1000.000000000

4.603333746

5.5240000000%

0.00

0.000000000

5.5240000000%

0.000000000

50177ABE8/U5139EAQ2

8,084,000.00

0.00

8,084,000.00

37,213.35

8,084,000.00

1000.000000000

0.000000000

1000.000000000

4.603333746

5.5240000000%

0.00

0.000000000

5.5240000000%

0.000000000

50177ABF5/U5139EAR0

8,084,000.00

0.00

8,084,000.00

37,213.35

8,084,000.00

1000.000000000

0.000000000

1000.000000000

4.603331910

5.5240000000%

0.00

)

(0.05

)

(0.000001374

5.5240000000%

0.000000000

50177ABG3/U5139EAS8

36,381,172.00

0.00

36,381,172.00

167,474.61

36,381,172.00

0.000000000

5.8400000000%

0.00

0.000000000

5.8400000000%

0.000000000

A-2FL-REG

110,000,000.00

0.00

110,000,000.00

535,333.33

110,000,000.00

0.000000000

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

A-4FL-REG

170,000,000.00

0.00

170,000,000.00

868,966.51

170,000,000.00

0.000000000

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

A-MFL-REG

20,000,000.00

0.00

20,000,000.00

102,231.35

20,000,000.00

0.000000000

6.1338801353%

0.00

0.000000000

6.1338812206%

0.000000000

A-JFL-REG

163,000,000.00

0.00

163,000,000.00

833,185.53

163,000,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDK19

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDK18

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDK17

R-III

0.00

Page 3 of 44

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:

6.179474%

5.569380%
5.752500%

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

LB Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

REMIC III

Statement Date:

ABN AMRO Acct: 724909.1

Total P&I Payment

0.00

)

(0.04

3,233,794,172.00

3,233,753,552.50

16,572,980.13

Total

3,233,710,122.50

43,430.00

0.00

16,529,550.13

Page 4 of 44

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:

6.179474%

5.569380%
5.752500%

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

LB Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

GRANTOR TRUST A-2FL

Statement Date:

ABN AMRO Acct: 724909.1

1000.000000000

0.000000000

1000.000000000

4.950855000

5.9325000000%

0.00

0.000000000

5.7493800000%

0.000000000

50177AAQ2/U5139EAA7

A-2FL

110,000,000.00

0.00

110,000,000.00

544,594.05

110,000,000.00

Total P&I Payment

0.00

110,000,000.00

544,594.05

Total

110,000,000.00

0.00

544,594.05

Page 5 of 44

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:

6.179474%

5.569380%
5.752500%

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

LB Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

GRANTOR TRUST A-4FL

Statement Date:

ABN AMRO Acct: 724909.1

1000.000000000

0.000000000

1000.000000000

5.011132765

6.0025000000%

0.00

0.000000000

5.8193800000%

0.000000000

50177AAT6/U5139EAD1

A-4FL

170,000,000.00

0.00

170,000,000.00

851,892.57

170,000,000.00

Total P&I Payment

0.00

170,000,000.00

851,892.57

Total

170,000,000.00

0.00

851,892.57

Page 6 of 44

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:

6.179474%

5.569380%
5.752500%

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

LB Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

GRANTOR TRUST A-MFL

Statement Date:

ABN AMRO Acct: 724909.1

1000.000000000

0.000000000

1000.000000000

5.036966000

6.0325000000%

0.00

0.000000000

5.8493800000%

0.000000000

50177AAU3/U5139EAE9

A-MFL

20,000,000.00

0.00

20,000,000.00

100,739.32

20,000,000.00

Total P&I Payment

0.00

20,000,000.00

100,739.32

Total

20,000,000.00

0.00

100,739.32

Page 7 of 44

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:

6.179474%

5.569380%
5.752500%

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

LB Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

GRANTOR TRUST A-JFL

Statement Date:

ABN AMRO Acct: 724909.1

1000.000000000

0.000000000

1000.000000000

5.097243865

6.1025000000%

0.00

0.000000000

5.9193800000%

0.000000000

50177AAV1/U5139EAF6

A-JFL

163,000,000.00

0.00

163,000,000.00

830,850.75

163,000,000.00

Total P&I Payment

0.00

163,000,000.00

830,850.75

Total

163,000,000.00

0.00

830,850.75

Page 8 of 44

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:

6.179474%

5.569380%
5.752500%

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

LB Commercial Mortgage Trust

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

GRANTOR TRUST V

Statement Date:

ABN AMRO Acct: 724909.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDK16

0.00

Total P&I Payment

0.00

Total

0.00

Page 9 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

16,652,413.74

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

16,652,413.74

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

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

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

16,530,816.76

)

(1,266.60

0.00
0.00
0.00

)

(1,266.60

43,430.00

0.00

43,430.00

0.00
0.00
0.00
0.00
0.00
0.00

43,430.00

16,574,246.76

3,233,753,553.19

117

43,430.00

0.00

0.00
0.00

0.00

3,233,710,123.19

117

0.00

121,596.98

0.00
0.00
0.00

121,596.98

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(121,596.98

Less Other Interest Not Advanced

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

16,529,550.16

16,572,980.16

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 10 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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

12,195,553.98

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,195,553.98

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

12,090,956.71

)

(916.19

0.00
0.00
0.00

)

(916.19

43,430.00

0.00

43,430.00

0.00
0.00
0.00
0.00
0.00
0.00

43,430.00

12,134,386.71

2,339,136,053.19

43,430.00

0.00

0.00
0.00

0.00

2,339,092,623.19

0.00

104,597.27

0.00
0.00
0.00

104,597.27

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(104,597.27

Less Other Interest Not Advanced

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

12,090,040.52

12,133,470.52

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 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Statement Date:

Cash Reconciliation Summary Loan Group II

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

4,456,859.76

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,456,859.76

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

4,439,860.05

)

(350.41

0.00
0.00
0.00

)

(350.41

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

4,439,860.05

894,617,500.00

0.00
0.00

0.00

894,617,500.00

0.00

16,999.71

0.00
0.00
0.00

16,999.71

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(16,999.71

Less Other Interest Not Advanced

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

4,439,509.64

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 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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

110,000,000.00
110,000,000.00

5.84000

5.74938

535,333.33
544,594.05

9,260.72

0.00

Class A-2FL

Class A-4FL

Class A-2FL

Fixed Payer:
Float Payer:

170,000,000.00
170,000,000.00

6.13388

5.81938

868,966.51
851,892.57

0.00

17,073.93

0.00

Class A-4FL

Class A-MFL

Class A-JFL

Fixed Payer:

Float Payer:

Class A-MFL

Class A-JFL

163,000,000.00

6.13388

5.91938

833,185.53
830,850.75

0.00

2,334.78

0.00

20,000,000.00

6.13388

5.84938

102,231.35
100,739.32

0.00

1,492.03

0.00

20,000,000.00

163,000,000.00

Page 13 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Interest Adjustments Summary

Statement Date

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 14 of 44

LB Commercial Mortgage Trust

Class

Accrued

Certificate

Interest

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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

5.710000%

7,959,380.50

37,873.39

0.00

37,873.39

0.00

A-1

0.00

28.41%

37,873.39

0.00

30/360

5.840000%

320,000,000.00

1,557,333.33

0.00

1,557,333.33

0.00

A-2

0.00

28.41%

1,557,333.33

0.00

0.000000%

0.00

R-I

0.00

0.000000%

0.00

R-II

0.00

30/360

6.123881%

71,000,000.00

362,329.64

0.00

362,329.64

0.00

A-3

0.00

28.41%

362,329.64

0.00

30/360

6.093881%

21,700,000.00

110,197.69

0.00

110,197.69

0.00

A-AB

0.00

28.41%

110,197.69

0.00

30/360

6.133881%

568,338,000.00

2,905,098.15

0.00

2,905,098.16

0.00

A-4

0.00

28.41%

2,905,098.16

0.00

30/360

5.517000%

100,000,000.00

459,750.00

0.00

459,750.00

0.00

A-4B

0.00

28.41%

459,750.00

0.00

30/360

6.088881%

894,617,000.00

4,539,347.21

0.00

4,539,347.21

0.00

A-1A

0.00

28.41%

4,539,347.21

0.00

30/360

6.133881%

203,379,000.00

1,039,585.52

0.00

1,039,585.52

0.00

A-M

0.00

17.46%

1,039,585.52

0.00

30/360

5.189000%

100,000,000.00

432,416.67

0.00

432,416.67

0.00

A-MB

0.00

17.46%

432,416.67

0.00

30/360

6.133881%

103,789,000.00

530,524.50

0.00

530,524.50

0.00

A-J

0.00

13.71%

530,524.50

0.00

30/360

6.133881%

32,338,000.00

165,297.88

0.00

165,297.88

0.00

12.55%

165,297.88

0.00

30/360

6.133881%

32,338,000.00

165,297.88

0.00

165,297.88

0.00

11.38%

165,297.88

0.00

30/360

6.133881%

28,295,000.00

144,631.81

0.00

144,631.81

0.00

10.36%

144,631.81

0.00

30/360

6.133881%

24,254,000.00

123,975.96

0.00

123,975.96

0.00

9.48%

123,975.96

0.00

30/360

6.133881%

28,296,000.00

144,636.92

0.00

144,636.92

0.00

8.46%

144,636.92

0.00

30/360

0.119651%

3,233,753,552.50

322,434.91

0.00

322,434.91

0.00

322,434.91

0.00

30/360

6.133881%

40,422,000.00

206,619.79

0.00

206,619.79

0.00

7.00%

206,619.79

0.00

30/360

6.133881%

36,380,000.00

185,958.83

0.00

185,958.83

0.00

5.69%

185,958.83

0.00

30/360

6.133881%

28,296,000.00

144,636.92

0.00

144,636.92

0.00

4.67%

144,636.92

0.00

30/360

6.133881%

32,338,000.00

165,297.88

0.00

165,297.88

0.00

3.50%

165,297.88

0.00

30/360

5.524000%

20,211,000.00

93,037.97

0.00

93,037.97

0.00

2.77%

93,037.97

0.00

30/360

5.524000%

12,127,000.00

55,824.62

0.00

55,824.62

0.00

2.33%

55,824.62

0.00

30/360

5.524000%

4,042,000.00

18,606.67

0.00

18,606.67

0.00

2.19%

18,606.67

0.00

Page 15 of 44

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

LB Commercial Mortgage Trust

Class

Accrued

Certificate

Interest

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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

5.524000%

8,085,000.00

37,217.95

0.00

37,217.95

0.00

1.90%

37,217.95

0.00

30/360

5.524000%

8,084,000.00

37,213.35

0.00

37,213.35

0.00

1.60%

37,213.35

0.00

30/360

5.524000%

8,084,000.00

37,213.35

0.00

37,213.35

0.00

1.31%

37,213.35

0.00

30/360

5.524000%

36,381,172.00

167,474.66

0.00

167,474.61

-0.05

0.05

0.00%

167,474.61

0.00

0.000000%

0.00

R-III

0.00

0.00%

0.00

Act/360

5.749380%

110,000,000.00

544,594.05

0.00

544,594.05

0.00

A-2FL

0.00

28.41%

544,594.05

0.00

Act/360

5.819380%

170,000,000.00

851,892.57

0.00

851,892.57

0.00

A-4FL

0.00

28.41%

851,892.57

0.00

Act/360

5.849380%

20,000,000.00

100,739.32

0.00

100,739.32

0.00

A-MFL

0.00

17.46%

100,739.32

0.00

Act/360

5.919380%

163,000,000.00

830,850.75

0.00

830,850.75

0.00

A-JFL

0.00

13.71%

830,850.75

0.00

16,517,910.14

0.00

16,517,910.10

-0.05

0.05

0.00

Page 16 of 44

LB Commercial Mortgage Trust

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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

37,873.39

0.00

11-Aug-2007

11-Sep-2007

0.00

A-1

0.00

R-I

0.00

R-II

0.00

1,557,333.33

0.00

11-Aug-2007

11-Sep-2007

0.00

A-2

0.00

362,329.64

0.00

11-Aug-2007

11-Sep-2007

0.00

A-3

0.00

110,197.69

0.00

11-Aug-2007

11-Sep-2007

0.00

A-AB

0.00

2,905,098.16

0.00

11-Aug-2007

11-Sep-2007

0.00

A-4

0.00

459,750.00

0.00

11-Aug-2007

11-Sep-2007

0.00

A-4B

0.00

4,539,347.21

0.00

11-Aug-2007

11-Sep-2007

0.00

A-1A

0.00

1,039,585.52

0.00

11-Aug-2007

11-Sep-2007

0.00

A-M

0.00

432,416.67

0.00

11-Aug-2007

11-Sep-2007

0.00

A-MB

0.00

530,524.50

0.00

11-Aug-2007

11-Sep-2007

0.00

A-J

0.00

165,297.88

0.00

11-Aug-2007

11-Sep-2007

0.00

165,297.88

0.00

11-Aug-2007

11-Sep-2007

0.00

144,631.81

0.00

11-Aug-2007

11-Sep-2007

0.00

123,975.96

0.00

11-Aug-2007

11-Sep-2007

0.00

144,636.92

0.00

11-Aug-2007

11-Sep-2007

0.00

322,434.91

0.00

11-Aug-2007

11-Sep-2007

0.00

206,619.79

0.00

11-Aug-2007

11-Sep-2007

0.00

185,958.83

0.00

11-Aug-2007

11-Sep-2007

0.00

144,636.92

0.00

11-Aug-2007

11-Sep-2007

0.00

165,297.88

0.00

11-Aug-2007

11-Sep-2007

0.00

93,037.97

0.00

11-Aug-2007

11-Sep-2007

0.00

55,824.62

0.00

11-Aug-2007

11-Sep-2007

0.00

18,606.67

0.00

11-Aug-2007

11-Sep-2007

0.00

Page 17 of 44

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

LB Commercial Mortgage Trust

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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

37,217.95

0.00

11-Aug-2007

11-Sep-2007

0.00

37,213.35

0.00

11-Aug-2007

11-Sep-2007

0.00

37,213.35

0.00

11-Aug-2007

11-Sep-2007

0.00

167,474.61

0.00

11-Aug-2007

11-Sep-2007

0.00

R-III

0.00

544,594.05

0.00

17-Aug-2007

17-Sep-2007

0.00

A-2FL

0.00

851,892.57

0.00

17-Aug-2007

17-Sep-2007

0.00

A-4FL

0.00

100,739.32

0.00

17-Aug-2007

17-Sep-2007

0.00

A-MFL

0.00

830,850.75

0.00

17-Aug-2007

17-Sep-2007

0.00

A-JFL

0.00

16,517,910.10

0.00

Page 18 of 44

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

LB Commercial Mortgage Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

3.00
1.00

A-1

28.41%

7/15/2044

7,915,950.50

0.00

7,959,380.50

8,000,000.00

43,430.00

0.00

A-2

28.41%

7/15/2044

320,000,000.00

0.00

320,000,000.00

0.00

R-I

7/15/2044

0.00

R-II

7/15/2044

0.00

A-3

28.41%

7/15/2044

71,000,000.00

0.00

71,000,000.00

0.00

A-AB

28.41%

7/15/2044

21,700,000.00

0.00

21,700,000.00

0.00

A-4

28.41%

7/15/2044

568,338,000.00

0.00

568,338,000.00

0.00

A-4B

28.41%

7/15/2044

100,000,000.00

0.00

100,000,000.00

0.00

A-1A

28.41%

7/15/2044

894,617,000.00

0.00

894,617,000.00

0.00

A-M

17.46%

7/15/2044

203,379,000.00

0.00

203,379,000.00

0.00

A-MB

17.46%

7/15/2044

100,000,000.00

0.00

100,000,000.00

0.00

A-J

13.71%

7/15/2044

103,789,000.00

0.00

103,789,000.00

0.00

12.55%

7/15/2044

32,338,000.00

0.00

32,338,000.00

0.00

11.38%

7/15/2044

32,338,000.00

0.00

32,338,000.00

0.00

10.36%

7/15/2044

28,295,000.00

0.00

28,295,000.00

0.00

9.48%

7/15/2044

24,254,000.00

0.00

24,254,000.00

0.00

8.46%

7/15/2044

28,296,000.00

0.00

28,296,000.00

0.00

7.00%

7/15/2044

40,422,000.00

0.00

40,422,000.00

0.00

5.69%

7/15/2044

36,380,000.00

0.00

36,380,000.00

0.00

4.67%

7/15/2044

28,296,000.00

0.00

28,296,000.00

0.00

3.50%

7/15/2044

32,338,000.00

0.00

32,338,000.00

0.00

2.77%

7/15/2044

20,211,000.00

0.00

20,211,000.00

0.00

2.33%

7/15/2044

12,127,000.00

0.00

12,127,000.00

0.00

Page 19 of 44

LB Commercial Mortgage Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

3.00

27.00

2.19%

7/15/2044

4,042,000.00

0.00

4,042,000.00

0.00

1.90%

7/15/2044

8,085,000.00

0.00

8,085,000.00

0.00

1.60%

7/15/2044

8,084,000.00

0.00

8,084,000.00

0.00

1.31%

7/15/2044

8,084,000.00

0.00

8,084,000.00

0.00

0.00%

7/15/2044

36,381,172.00

0.00

36,381,172.00

0.00

R-III

0.00%

7/15/2044

0.00

A-2FL

28.41%

7/15/2044

110,000,000.00

0.00

110,000,000.00

0.00

A-4FL

28.41%

7/15/2044

170,000,000.00

0.00

170,000,000.00

0.00

A-MFL

17.46%

7/15/2044

20,000,000.00

0.00

20,000,000.00

0.00

A-JFL

13.71%

7/15/2044

163,000,000.00

0.00

163,000,000.00

0.00

43,430.00

0.00

3,233,794,172.00

3,233,710,122.50

3,233,753,552.50

Page 20 of 44

LB Commercial Mortgage Trust

Payment Date:

Prior Payment:

Next Payment:

Record Date:

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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

50177AAA7

Aaa

AAA

A-2

50177AAB5

Aaa

AAA

A-3

50177AAC3

Aaa

AAA

A-AB

50177AAD1

Aaa

AAA

A-4

50177AAE9

Aaa

AAA

A-4B

50177AAS8

Aaa

AAA

A-1A

50177AAF6

Aaa

AAA

A-M

50177AAG4

Aaa

AAA

A-MB

50177AAR0

Aaa

AAA

A-J

50177AAH2

Aaa

AAA

50177AAJ8

Aa1

AA+

50177AAK5

Aa2

50177AAL3

Aa3

AA-

50177AAM1

A+

50177AAN9

50177AAP4

Aaa

AAA

50177AAW9

A-

50177AAX7

Baa1

BBB+

50177AAY5

Baa2

BBB

50177AAZ2

Baa3

BBB-

50177ABA6

Ba1

BB+

50177ABB4

Ba2

Page 21 of 44

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

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

LB Commercial Mortgage Trust

Payment Date:

Prior Payment:

Next Payment:

Record Date:

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

50177ABC2

Ba3

BB-

50177ABD0

B+

50177ABE8

50177ABF5

B-

50177ABG3

A-2FL

50177AAQ2

Aaa

AAA

A-4FL

50177AAT6

Aaa

AAA

A-MFL

50177AAU3

Aaa

AAA

A-JFL

50177AAV1

Aaa

AAA

Page 22 of 44

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

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-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: 724909.1

Series 2007-C3

17-Sep-07

117

100.00%

3,233,710,123

100.00%

0.00%

102

362

6.18%

6.13%

17-Aug-07

117

100.00%

3,233,753,553

100.00%

0.00%

103

362

6.18%

6.13%

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

Page 23 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-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: 724909.1

Series 2007-C3

17-Sep-07

79.49%

2,339,092,623

72.33%

0.00%

106

362

6.26%

6.20%

17-Aug-07

79.49%

2,339,136,053

72.33%

0.00%

107

363

6.26%

6.20%

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

Page 24 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-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: 724909.1

Series 2007-C3

17-Sep-07

20.51%

894,617,500

27.66%

0.00%

360

5.98%

5.95%

17-Aug-07

20.51%

894,617,500

27.66%

0.00%

360

5.98%

5.95%

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

Page 25 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

Total

Page 26 of 44

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

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

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

LB Commercial Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 724909.1

Series 2007-C3

Commercial Mortgage Pass-Through Certificates

31-Aug-07

17-Oct-07

17-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 27 of 44

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

9,030,000

0.28

117

6.37

0.00

0 to

2,000,000

73,958,674

2.29

117

6.08

0.00

2,000,000 to

4,000,000

63,098,980

1.95

113

6.14

0.00

4,000,000 to

6,000,000

60,953,000

1.88

117

5.95

0.00

6,000,000 to

8,000,000

80,624,492

2.49

115

5.95

0.00

8,000,000 to 10,000,000

145,797,478

4.51

108

5.96

0.00

10,000,000 to 15,000,000

85,412,500

2.64

128

5.98

0.00

15,000,000 to 20,000,000

168,280,000

5.20

107

5.75

0.00

20,000,000 to 25,000,000

513,925,000

15.89

101

5.73

0.00

25,000,000 to 50,000,000

539,530,000

16.68

5.89

0.00

50,000,000 to 75,000,000

171,500,000

5.30

115

5.70

0.00

75,000,000 to 100,000,000

0.00

100,000,000 to 125,000,000

270,900,000

8.38

6.29

0.00

125,000,000 to 150,000,000

1,050,700,000

32.49

6.14

0.00

150,000,000 &

Above

419,600,000

1,010,000

3,233,710,123

117

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

27,638,548

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0.000%

5.000%

60,000,000

1.86

115

5.21

0.00

5.001%

5.250%

118,580,000

3.67

5.47

0.00

5.251%

5.500%

982,697,556

30.39

100

5.68

0.00

5.501%

5.750%

641,486,594

19.84

115

5.85

0.00

5.751%

6.000%

499,776,469

15.46

109

6.06

0.00

6.001%

6.250%

582,912,249

18.03

109

6.32

0.00

6.251%

6.500%

159,964,255

4.95

6.54

0.00

6.501%

6.750%

188,293,000

5.82

6.85

0.00

6.751%

7.000%

0.00

7.001%

Above

117

3,233,710,123

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.210%
6.880%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

738,875,000

22.85

6.17

0.00

1,982,294,000

61.30

115

5.90

0.00

120

0.00

121

180

0.00

181

240

0.00

241

Above

119

2,721,169,000

Minimum Remaining Term
Maximum Remaining Term

84.15

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

51,570,326

1.59

6.31

0.00

408,287,797

12.63

117

5.92

0.00

120

52,683,000

1.63

178

6.73

0.00

121

180

0.00

181

240

0.00

241

& Above

178

512,541,123

Minimum Remaining Term
Maximum Remaining Term

15.85

LB Commercial Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 724909.1

Series 2007-C3

Commercial Mortgage Pass-Through Certificates

31-Aug-07

17-Oct-07

17-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 28 of 44

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.000 1.199

0.00

1.200 1.299

0.00

1.300 1.399

0.00

1.400 1.499

0.00

1.500 1.599

0.00

1.600 1.699

0.00

1.700 1.799

0.00

1.800 1.899

0.00

1.900 1.999

0.00

2.000 & Above

117

3,233,710,123

100.00

102

5.98

0.00

Unknown

0.000
0.000

117

3,233,710,123

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

964,069,866

29.81

5.87

0.00

0.000 1.199

646,941,114

20.01

6.04

0.00

1.200 1.299

294,999,143

9.12

5.90

0.00

1.300 1.399

72,870,000

2.25

116

5.84

0.00

1.400 1.499

508,050,000

15.71

119

6.25

0.00

1.500 1.599

62,200,000

1.92

112

6.06

0.00

1.600 1.699

55,100,000

1.70

117

6.02

0.00

1.700 1.799

0.00

1.800 1.899

143,900,000

4.45

6.53

0.00

1.900 1.999

485,580,000

15.02

113

5.73

0.00

2.000 & Above

4.140

0.310

117

3,233,710,123 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

644,200,000

19.92

102

6.31

0.00

Texas

526,237,733

16.27

117

6.05

0.00

California

384,268,492

11.88

108

5.70

0.00

Virginia

320,310,000

9.91

117

5.85

0.00

Florida

300,551,702

9.29

5.79

0.00

New Jersey

184,112,500

5.69

115

5.68

0.00

Arizona

169,486,377

5.24

5.73

0.00

Massachusetts

167,900,000

5.19

6.52

0.00

Colorado

98,300,000

3.04

5.57

0.00

Vermont

92,000,000

2.85

115

5.70

0.00

Maryland

81,610,000

2.52

6.34

0.00

Connecticut

71,000,000

2.20

118

5.83

0.00

Missouri

33,100,000

1.02

146

6.19

0.00

Washington

24,500,000

0.76

114

5.71

0.00

Illinois

23,250,000

0.72

118

5.99

0.00

Pennsylvania

19,879,466

0.61

100

5.71

0.00

Georgia

17,563,000

0.54

142

6.50

0.00

South Dakota

16,400,000

0.51

117

6.19

0.00

Ohio

11,607,056

0.36

140

6.20

0.00

Oklahoma

11,400,000

0.35

115

5.86

0.00

Tennessee

6,150,000

0.19

117

6.32

0.00

Michigan

5,744,000

0.18

5.93

0.00

Kentucky

5,382,349

0.17

6.29

0.00

Idaho

4,870,000

0.15

117

5.77

0.00

District of Columbia

4,000,000

0.12

118

5.88

0.00

Alabama

3,487,449

0.11

116

5.91

0.00

South Carolina

3,000,000

0.09

117

6.26

0.00

West Virginia

2,160,000

0.07

118

6.47

0.00

Louisiana

1,240,000

0.04

118

6.47

0.00

100.00

3,233,710,123

117

LB Commercial Mortgage Trust

Mortgage Loan Characteristics

ABN AMRO Acct: 724909.1

Series 2007-C3

Commercial Mortgage Pass-Through Certificates

31-Aug-07

17-Oct-07

17-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 29 of 44

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

1,859,349,355

57.50

103

6.07

0.00

Multifamily

894,617,500

27.67

5.79

0.00

Retail

346,815,674

10.73

124

6.03

0.00

Industrial

74,332,500

2.30

115

5.65

0.00

Lodging

25,350,840

0.78

103

5.91

0.00

Mixed Use

24,000,000

0.74

6.43

0.00

Self Storage

9,244,255

0.29

6.15

0.00

3,233,710,123

117

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

80,850,723

2.50

105

6.22

0.00

IO Maturity Balloon

2,687,049,000

83.09

5.96

0.00

IO/Amortizing/Balloon

465,810,400

14.40

119

6.04

0.00

3,233,710,123

117

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

117

3,233,710,123

100.00

102

0.00

5.98

0.00

108

0.00

109

120

0.00

121

117

3,233,710,123

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

61,000,000

1.89

6.45

0.00

2011

729,445,326

22.56

6.15

0.00

2012

0.00

2013

70,924,000

2.19

5.56

0.00

2014

0.00

2015

0.00

2016

2,319,657,797

71.73

116

5.91

0.00

2017

52,683,000

1.63

178

6.73

0.00

2018 & Greater

100.00

3,233,710,123

117

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.27%

11-May-17

LBCM07C30001

Office

0.00

419,600,000

2,266,968

5.83%

11-Jun-17

LBCM07C30001

Office

0.00

310,000,000

1,556,505

5.72%

11-Jun-12

LBCM07C30002

Multifamily

0.00

164,500,000

810,254

6.84%

11-Jun-12

LBCM07C30001

Office

0.00

156,600,000

922,374

6.53%

11-Jun-12

LBCM07C30001

Office

0.00

143,900,000

809,553

6.01%

11-Jun-17

LBCM07C30001

Office

0.00

127,000,000

657,370

5.70%

11-Apr-17

LBCM07C30001

Retail

0.00

92,000,000

451,884

5.69%

11-May-17

LBCM07C30002

Multifamily

0.00

79,500,000

389,186

5.90%

11-May-17

LBCM07C30001

Office

0.00

68,250,000

346,454

5.50%

11-May-12

LBCM07C30002

Multifamily

0.00

65,000,000

307,668

5.83%

11-Jul-17

LBCM07C30001

Office

0.00

64,000,000

321,077

6.06%

11-Jun-17

LBCM07C30001

Office

0.00

61,300,000

319,884

6.45%

11-Oct-11

LBCM07C30002

Multifamily

0.00

61,000,000

338,804

5.70%

11-May-17

LBCM07C30002

Multifamily

0.00

58,500,000

286,986

6.08%

11-Jun-17

LBCM07C30001

Office

0.00

57,000,000

298,623

5.44%

11-May-14

LBCM07C30001

Office

0.00

53,580,000

250,930

6.03%

11-Jun-17

LBCM07C30001

Office

0.00

50,900,000

264,298

5.56%

11-Jun-12

LBCM07C30002

Multifamily

0.00

50,000,000

239,389

5.71%

11-May-17

LBCM07C30002

Multifamily

0.00

48,500,000

238,472

5.66%

11-Mar-12

LBCM07C30001

Office

0.00

46,900,000

228,585

6.07%

11-Apr-17

LBCM07C30002

Multifamily

0.00

44,725,000

233,775

5.72%

11-May-17

LBCM07C30002

Multifamily

0.00

43,200,000

212,635

6.05%

11-Jun-17

LBCM07C30001

Office

0.00

43,000,000

223,944

Page 30 of 44

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

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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:

5.70%

11-May-17

LBCM07C30002

Multifamily

0.00

40,900,000

200,610

5.21%

11-Apr-17

LBCM07C30001

Office

0.00

35,000,000

157,024

5.73%

11-May-17

LBCM07C30002

Multifamily

0.00

32,300,000

159,457

5.70%

11-May-17

LBCM07C30002

Multifamily

0.00

29,100,000

142,707

6.09%

11-May-12

LBCM07C30001

Office

0.00

29,000,000

152,103

5.70%

11-Apr-17

LBCM07C30002

Multifamily

0.00

25,500,000

125,163

5.21%

11-Apr-17

LBCM07C30001

Office

0.00

25,000,000

112,160

5.71%

11-Mar-17

LBCM07C30002

Multifamily

0.00

24,500,000

120,465

5.76%

11-Mar-17

LBCM07C30002

Multifamily

0.00

24,250,000

120,176

6.43%

11-Jun-12

LBCM07C30001

Mixed Use

0.00

24,000,000

132,887

5.56%

11-Apr-17

LBCM07C30002

Multifamily

0.00

23,300,000

111,555

5.99%

11-Jul-17

LBCM07C30001

Retail

0.00

23,250,000

119,925

5.63%

11-May-17

LBCM07C30001

Industrial

0.00

19,912,500

96,507

5.95%

11-Jul-17

LBCM07C30001

Retail

0.00

17,600,000

90,176

5.63%

11-Apr-17

LBCM07C30001

Industrial

0.00

45,800,000

222,041

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

23,980,000

116,256

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

13,500,000

65,449

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

13,320,000

64,576

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

11,000,000

53,329

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

10,920,000

52,941

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

9,580,000

46,444

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

8,960,000

43,439

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

8,520,000

41,305

Page 31 of 44

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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:

5.63%

11-Apr-17

LBCM07C30001

Retail

0.00

6,660,000

32,288

5.63%

11-Apr-17

LBCM07C30001

Retail

0.00

6,400,000

31,028

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

6,300,000

30,543

5.63%

11-Apr-17

LBCM07C30001

Retail

0.00

2,760,000

13,381

5.63%

11-Apr-17

LBCM07C30001

Retail

0.00

2,180,000

10,569

5.63%

11-Apr-17

LBCM07C30001

Office

0.00

2,120,000

10,278

6.19%

11-Jun-17

LBCM07C30002

Multifamily

0.00

16,400,000

87,417

5.78%

11-May-17

LBCM07C30001

Office

0.00

16,000,000

79,636

6.46%

11-Jul-22

LBCM07C30001

Retail

0.00

15,500,000

86,223

5.82%

11-Jun-17

LBCM07C30001

Retail

0.00

14,700,000

73,672

6.17%

11-Jun-17

LBCM07C30002

Multifamily

0.00

13,500,000

71,726

6.10%

11-Apr-12

LBCM07C30001

Office

0.00

12,275,000

64,478

6.39%

11-Jun-17

LBCM07C30002

Multifamily

0.00

12,112,500

66,649

5.93%

11-Apr-14

LBCM07C30001

Retail

0.00

11,600,000

59,234

6.88%

11-Jul-22

LBCM07C30001

Retail

0.00

11,412,000

67,610

5.64%

11-May-17

LBCM07C30001

Lodging

0.00

11,000,000

53,423

6.10%

11-Apr-12

LBCM07C30001

Office

0.00

10,457,978

63,656

6.04%

11-May-12

LBCM07C30002

Multifamily

0.00

9,700,000

50,451

5.89%

11-Jul-17

LBCM07C30001

Retail

0.00

9,200,000

46,662

6.01%

11-May-17

LBCM07C30001

Lodging

0.00

8,968,492

54,017

6.88%

11-Jul-22

LBCM07C30001

Retail

0.00

8,796,000

52,111

6.12%

11-Jun-17

LBCM07C30001

Retail

0.00

8,500,000

44,788

5.73%

11-Apr-17

LBCM07C30002

Multifamily

0.00

8,400,000

41,447

Page 32 of 44

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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:

5.92%

11-Jun-17

LBCM07C30001

Retail

0.00

7,800,000

39,763

6.88%

11-Jul-22

LBCM07C30001

Retail

0.00

7,063,000

41,844

5.83%

11-Jul-17

LBCM07C30001

Office

0.00

7,000,000

35,118

5.81%

11-Apr-17

LBCM07C30002

Multifamily

0.00

7,000,000

35,021

6.59%

1-Jul-12

LBCM07C30002

Multifamily

0.00

6,530,000

37,056

5.58%

11-May-17

LBCM07C30002

Multifamily

0.00

6,200,000

29,791

5.93%

11-Jun-14

LBCM07C30001

Retail

0.00

5,744,000

29,331

6.60%

11-May-22

LBCM07C30001

Retail

0.00

5,490,000

31,202

6.29%

11-May-12

LBCM07C30001

Lodging

0.00

5,382,349

33,389

5.82%

11-May-12

LBCM07C30001

Self Storage

0.00

5,200,000

26,061

6.02%

11-Jun-17

LBCM07C30001

Retail

0.00

5,200,000

26,956

5.93%

11-May-17

LBCM07C30001

Retail

0.00

5,000,000

25,532

5.91%

11-Jun-17

LBCM07C30001

Office

0.00

4,986,377

29,689

5.77%

11-Jun-17

LBCM07C30001

Industrial

0.00

4,870,000

24,201

6.88%

11-Jul-22

LBCM07C30001

Retail

0.00

4,422,000

26,198

5.93%

11-May-17

LBCM07C30001

Retail

0.00

4,400,000

22,468

5.85%

11-Apr-17

LBCM07C30001

Retail

0.00

4,200,000

21,158

6.58%

11-Jul-17

LBCM07C30001

Self Storage

0.00

4,044,255

25,812

5.88%

11-Jul-17

LBCM07C30001

Office

0.00

4,000,000

20,253

5.89%

11-May-17

LBCM07C30001

Industrial

0.00

3,750,000

19,020

5.76%

11-May-17

LBCM07C30001

Retail

0.00

3,679,466

23,299

5.77%

11-May-17

LBCM07C30001

Retail

0.00

3,530,000

17,539

5.91%

11-May-17

LBCM07C30001

Retail

0.00

3,487,449

20,782

Page 33 of 44

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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%

11-Jun-17

LBCM07C30001

Retail

0.00

3,435,056

19,908

6.30%

11-Aug-17

LBCM07C30001

Retail

0.00

3,397,400

21,045

5.88%

11-Jun-17

LBCM07C30001

Retail

0.00

3,300,000

16,709

5.75%

11-Apr-17

LBCM07C30001

Retail

0.00

3,050,000

15,102

6.34%

11-Aug-17

LBCM07C30001

Office

0.00

3,000,000

16,378

6.26%

11-Jun-17

LBCM07C30001

Retail

0.00

3,000,000

16,172

5.91%

11-Jun-17

LBCM07C30001

Office

0.00

2,400,000

12,214

5.88%

11-Apr-17

LBCM07C30001

Retail

0.00

2,289,303

13,613

6.07%

11-Apr-17

LBCM07C30001

Retail

0.00

1,850,000

9,670

6.36%

11-Jul-17

LBCM07C30001

Retail

0.00

1,800,000

9,858

6.47%

11-Aug-17

LBCM07C30001

Retail

0.00

4,160,000

23,177

39A1

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

2,500,000

13,928

39A2

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

2,390,000

13,316

39A3

6.47%

11-Aug-17

LBCM07C30001

Retail

0.00

2,250,000

12,536

39A4

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

2,060,000

11,477

39A5

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

1,750,000

9,750

39A6

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

1,380,000

7,689

39A7

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

1,010,000

5,627

39A8

6.47%

11-Aug-17

LBCM07C30001

Retail

0.00

3,280,000

18,274

40A1

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

2,860,000

15,934

40A2

6.47%

11-Aug-17

LBCM07C30001

Retail

0.00

2,480,000

13,817

40A3

6.47%

11-Aug-17

LBCM07C30001

Retail

0.00

2,440,000

13,594

40A4

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

2,160,000

12,034

40A5

Page 34 of 44

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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:

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

2,160,000

12,034

40A6

6.47%

11-Jul-17

LBCM07C30001

Retail

0.00

1,240,000

6,909

40A7

3,233,710,123

16,695,844

Page 35 of 44

(1) Legend:

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

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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 36 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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 37 of 44

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 38 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 39 of 44

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

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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:

14,610,000.00

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 40 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 724909.1

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 41 of 44

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

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: 724909.1

Other

Revenue

Recovered

Type

(*)

Page 42 of 44

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

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

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 43 of 44

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

LB Commercial Mortgage Trust

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

17-Sep-07
17-Sep-07

17-Aug-07

17-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificates

Series 2007-C3

ABN AMRO Acct: 724909.1

Legend

Statement Date:

Until this statement/report is filed with the Commission with respect to the Trust pursuant to Section 15(d) of the Securities Exchange Act of 1934, as amended, the
recipient hereof shall be deemed to keep the information contained herein confidential and such information will not, without the prior consent of the Master Servicer
or the Trustee, be disclosed by such recipient or by its officers, directors, partners, employees, agents or representatives in any manner whatsoever, in whole or in
part.

Page 44 of 44

LB Commercial Mortgage Trust 2007-C3 10-D