Banc of America Commercial Mortgage Inc.

Series 2007-5

Reporting Package Table of Contents

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Administrator:

Manisha Sharma 312.904.8845
manisha.sharma@lasallegts.com

Analyst:

John Chozen 312.992.1816
john.chozen@lasallegts.com

Revised Date:

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

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

Page 2-4
Page 5-7
Page 8
Page 9-10
Page 11-12
Page 13-14
Page 15-16
Page 17
Page 18
Page 19

Historical Collateral Level Payoff Report
Mortgage Loan Characteristics
Loan Level Detail
Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail

Page 20
Page 21-23
Page 24-28
Page 29
Page 30
Page 31
Page 32

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BACM0705

BACM0705_200806_3.ZIP

Summary of Loan Maturity Extensions
Realized Loss Detail
Collateral Realized Loss

Page 33
Page 34
Page 35

Parties to the Transaction

800.246.5761

LaSalle Global Trust Services Factor Line

LaSalle Global Trust Services Web Site
Servicer Web Site

www.bankofamerica.com

www.etrustee.net

Master Servicer: Bank of America, N.A./Bank of America, N.A.

Rating Agency: Fitch Ratings/Standard & Poor's Rating Services

Special Servicer: Centerline Servicing Inc.

Underwriter: Bank of America Securities LLC

Depositor: Banc of America Commercial Mortgage Inc.

Trustee: Wells Fargo Bank Minnesota, N.A.

Closing Date:

28-Dec-2007

First Payment Date:

10-Jan-2008

Rated Final Payment Date:

11-Aug-2037

Determination Date:

4-Jun-2008

Trust Collection Period

5/7/2008 - 6/4/2008

Historical REO Report

Page 36
Page 37

Material Breaches Detail

Page 38

Defeased Loans

Page 1 of 38

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

6.266137%

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Banc of America Commercial Mortgage Inc.

Series 2007-5

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

101

REMIC II

Revised Date:

954.864826800

8.385770000

0.000000000

946.479056800

4.117854400

Fixed

0.00

0.000000000

5.1750000000%

0.000000000

05952CAA8

A-1

25,000,000.00

209,644.25

0.00

23,661,976.42

102,946.36

23,871,620.67

1000.000000000

0.000000000

1000.000000000

4.528333377

Fixed

0.00

0.000000000

5.4340000000%

0.000000000

05952CAB6

A-2

77,000,000.00

0.00

77,000,000.00

348,681.67

77,000,000.00

1000.000000000

0.000000000

1000.000000000

4.683333345

Fixed

0.00

0.000000000

5.6200000000%

0.000000000

05952CAC4

A-3

281,000,000.00

0.00

281,000,000.00

1,316,016.67

281,000,000.00

1000.000000000

0.000000000

1000.000000000

4.655833368

Fixed

0.00

0.000000000

5.5870000000%

0.000000000

05952CAD2

A-SB

48,322,000.00

0.00

48,322,000.00

224,979.18

48,322,000.00

1000.000000000

0.000000000

1000.000000000

4.576666667

Fixed

0.00

0.000000000

5.4920000000%

0.000000000

05952CAE0

A-4

612,000,000.00

0.00

612,000,000.00

2,800,920.00

612,000,000.00

999.121367397

0.162591834

0.000000000

998.958775563

4.463574705

Fixed

0.00

0.000000000

5.3610000000%

0.000000000

05952CAF7

A-1A

257,694,000.00

41,898.94

0.00

257,425,682.71

1,150,236.42

257,467,581.65

1000.000000000

0.000000000

1000.000000000

4.810000000

5.7720000000%

0.00

0.000000000

5.7720000000%

0.000000000

05952CAG5

A-M

185,850,000.00

0.00

185,850,000.00

893,938.50

185,850,000.00

1000.000000000

0.000000000

1000.000000000

5.168945590

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CAH3

A-J

139,405,000.00

0.00

139,405,000.00

720,576.86

139,405,000.00

1000.000000000

0.000000000

1000.000000000

5.168945430

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CAL4/U0594PAB9

20,909,000.00

0.00

20,909,000.00

108,077.48

20,909,000.00

1000.000000000

0.000000000

1000.000000000

5.168945405

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CAN0/U0594PAC7

13,939,000.00

0.00

13,939,000.00

72,049.93

13,939,000.00

1000.000000000

0.000000000

1000.000000000

5.168945430

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CAQ3/U0594PAD5

20,909,000.00

0.00

20,909,000.00

108,077.48

20,909,000.00

1000.000000000

0.000000000

1000.000000000

5.168945386

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CAS9/U0594PAE3

18,585,000.00

0.00

18,585,000.00

96,064.85

18,585,000.00

1000.000000000

0.000000000

1000.000000000

5.168945420

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CAU4/U0594PAF0

11,616,000.00

0.00

11,616,000.00

60,042.47

11,616,000.00

1000.000000000

0.000000000

1000.000000000

5.168945386

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CAW0/U0594PAG8

18,585,000.00

0.00

18,585,000.00

96,064.85

18,585,000.00

1000.000000000

0.000000000

1000.000000000

5.168945430

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CAY6/U0594PAH6

20,909,000.00

0.00

20,909,000.00

108,077.48

20,909,000.00

1000.000000000

0.000000000

1000.000000000

5.168945394

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CBA7/U0594PAJ2

16,262,000.00

0.00

16,262,000.00

84,057.39

16,262,000.00

1000.000000000

0.000000000

1000.000000000

5.168945386

6.0035999537%

0.00

0.000000000

6.2027346755%

0.000000000

05952CBC3/U0594PAK9

18,585,000.00

0.00

18,585,000.00

96,064.85

18,585,000.00

Page 2 of 38

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:

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

6.266137%

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Banc of America Commercial Mortgage Inc.

Series 2007-5

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

101

REMIC II

Revised Date:

1000.000000000

0.000000000

1000.000000000

3.792500000

4.5510000000%

0.00

0.000000000

4.5510000000%

0.000000000

05952CBE9/U0594PAL7

11,616,000.00

0.00

11,616,000.00

44,053.68

11,616,000.00

1000.000000000

0.000000000

1000.000000000

3.792499641

4.5510000000%

0.00

0.000000000

4.5510000000%

0.000000000

05952CBG4/U0594PAM5

6,969,000.00

0.00

6,969,000.00

26,429.93

6,969,000.00

1000.000000000

0.000000000

1000.000000000

3.792501076

4.5510000000%

0.00

0.000000000

4.5510000000%

0.000000000

05952CBJ8/U0594PAN3

4,646,000.00

0.00

4,646,000.00

17,619.96

4,646,000.00

1000.000000000

0.000000000

1000.000000000

3.792499641

4.5510000000%

0.00

0.000000000

4.5510000000%

0.000000000

05952CBL3/U0594PAP8

6,969,000.00

0.00

6,969,000.00

26,429.93

6,969,000.00

1000.000000000

0.000000000

1000.000000000

3.792501076

4.5510000000%

0.00

0.000000000

4.5510000000%

0.000000000

05952CBN9/U0594PAQ6

2,323,000.00

0.00

2,323,000.00

8,809.98

2,323,000.00

1000.000000000

0.000000000

1000.000000000

3.792501076

4.5510000000%

0.00

0.000000000

4.5510000000%

0.000000000

05952CBQ2/U0594PAR4

4,646,000.00

0.00

4,646,000.00

17,619.96

4,646,000.00

1000.000000000

0.000000000

1000.000000000

3.792499971

4.5510000000%

0.00

0.000000000

4.5510000000%

0.000000000

05952CBS8/U0594PAS2

34,856,583.00

0.00

34,856,583.00

132,193.59

34,856,583.00

999.271063758

0.000000000

999.135723293

0.505729729

0.00

0.000000000

0.6073183678%

0.000000000

05952CAJ9/U0594PAA1

1,858,595,583.00

0.00

1,856,989,242.13

939,947.04

1,857,240,785.32

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDY97

R-1

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDY96

R-II

0.00

Total P&I Payment

0.00

1,858,595,583.00

1,857,240,785.32

9,851,519.70

Total

1,856,989,242.13

251,543.19

0.00

9,599,976.51

Page 3 of 38

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

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

6.266137%

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Banc of America Commercial Mortgage Inc.

Series 2007-5

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

101

Excess Interest Grantor Trust

Revised Date:

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSDY98

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Revised Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

8,618,162.71

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

9,686,801.52

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

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

Total Unscheduled Fees & Expenses

Total Interest Due Trust

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

Principal Summary

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

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

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

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Due Certificate

0.00

0.00
0.00

0.00

9,601,863.31

)

(879.47

)

(1,007.32

0.00
0.00

)

(1,886.79

236,821.28

14,721.91

251,543.19

0.00
0.00
0.00
0.00
0.00
0.00

251,543.19

9,853,406.50

1,857,240,785.98

100

251,543.19

0.00

0.00
0.00

0.00

1,856,989,242.79

100

11,305.15

195,845.81

14,721.91

1,068,638.81

16,281.95

1,075,758.64

84,938.21

0.00
0.00

11,303.16

96,241.37

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(84,938.21

Less Other Interest Not Advanced

0.00

1,068,638.81

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(188,725.98

)

(9,745.11

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

9,599,976.52

9,851,519.71

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

47.21

Other Information

Excess Liquidation Proceeds Amount

0.00

Page 5 of 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Revised Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

7,770,821.20

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

8,398,846.28

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

8,321,217.18

)

(757.54

)

(867.66

0.00
0.00

)

(1,625.20

194,922.34

14,721.91

209,644.25

0.00
0.00
0.00
0.00
0.00
0.00

209,644.25

8,530,861.43

1,599,772,762.48

209,644.25

0.00

0.00
0.00

0.00

1,599,563,118.23

11,305.15

174,335.77

14,721.91

628,025.08

16,281.95

635,144.91

77,629.10

0.00
0.00

7,298.74

84,927.84

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(77,629.10

Less Other Interest Not Advanced

0.00

628,025.08

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(167,215.94

)

(9,745.11

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

8,319,591.98

8,529,236.23

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

47.21

Other Information

Excess Liquidation Proceeds Amount

0.00

Page 6 of 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Revised Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

847,341.51

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,287,955.24

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

1,280,646.13

)

(121.93

)

(139.66

0.00
0.00

)

(261.59

41,898.94

0.00

41,898.94

0.00
0.00
0.00
0.00
0.00
0.00

41,898.94

1,322,545.07

257,468,023.50

41,898.94

0.00

0.00
0.00

0.00

257,426,124.56

0.00

21,510.04

0.00

440,613.73

0.00

440,613.73

7,309.11

0.00
0.00

4,004.42

11,313.53

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(7,309.11

Less Other Interest Not Advanced

0.00

440,613.73

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(21,510.04

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

1,280,384.54

1,322,283.48

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 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Interest Adjustments Summary

Revised 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 8 of 38

Banc of America Commercial Mortgage Inc.

Class

Accrued

Certificate

Interest

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Revised 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

5.175000%

23,871,620.67

102,946.36

0.00

102,946.36

0.00

A-1

0.00

30.00%

30.03%

102,946.36

0.00

30/360

5.434000%

77,000,000.00

348,681.67

0.00

348,681.67

0.00

A-2

0.00

30.00%

30.03%

348,681.67

0.00

30/360

5.620000%

281,000,000.00

1,316,016.67

0.00

1,316,016.67

0.00

A-3

0.00

30.00%

30.03%

1,316,016.67

0.00

30/360

5.587000%

48,322,000.00

224,979.18

0.00

224,979.18

0.00

A-SB

0.00

30.00%

30.03%

224,979.18

0.00

30/360

5.492000%

612,000,000.00

2,800,920.00

0.00

2,800,920.00

0.00

A-4

0.00

30.00%

30.03%

2,800,920.00

0.00

30/360

5.361000%

257,467,581.65

1,150,236.42

0.00

1,150,236.42

0.00

A-1A

0.00

30.00%

30.03%

1,150,236.42

0.00

30/360

5.772000%

185,850,000.00

893,938.50

0.00

893,938.50

0.00

A-M

0.00

20.00%

20.02%

893,938.50

0.00

30/360

6.202735%

139,405,000.00

720,576.86

0.00

720,576.86

0.00

A-J

0.00

12.50%

12.51%

720,576.86

0.00

30/360

6.202735%

20,909,000.00

108,077.48

0.00

108,077.48

0.00

11.38%

108,077.48

0.00

30/360

6.202735%

13,939,000.00

72,049.93

0.00

72,049.93

0.00

10.63%

72,049.93

0.00

30/360

6.202735%

20,909,000.00

108,077.48

0.00

108,077.48

0.00

9.50%

9.51%

108,077.48

0.00

30/360

6.202735%

18,585,000.00

96,064.85

0.00

96,064.85

0.00

8.50%

8.51%

96,064.85

0.00

30/360

6.202735%

11,616,000.00

60,042.47

0.00

60,042.47

0.00

7.88%

60,042.47

0.00

30/360

6.202735%

18,585,000.00

96,064.85

0.00

96,064.85

0.00

6.88%

96,064.85

0.00

30/360

6.202735%

20,909,000.00

108,077.48

0.00

108,077.48

0.00

5.75%

5.76%

108,077.48

0.00

30/360

6.202735%

16,262,000.00

84,057.39

0.00

84,057.39

0.00

4.88%

84,057.39

0.00

30/360

6.202735%

18,585,000.00

96,064.85

0.00

96,064.85

0.00

3.88%

96,064.85

0.00

30/360

4.551000%

11,616,000.00

44,053.68

0.00

44,053.68

0.00

3.25%

44,053.68

0.00

30/360

4.551000%

6,969,000.00

26,429.93

0.00

26,429.93

0.00

2.88%

26,429.93

0.00

30/360

4.551000%

4,646,000.00

17,619.96

0.00

17,619.96

0.00

2.63%

17,619.96

0.00

30/360

4.551000%

6,969,000.00

26,429.93

0.00

26,429.93

0.00

2.25%

26,429.93

0.00

30/360

4.551000%

2,323,000.00

8,809.98

0.00

8,809.98

0.00

2.13%

8,809.98

0.00

30/360

4.551000%

4,646,000.00

17,619.96

0.00

17,619.96

0.00

1.88%

17,619.96

0.00

30/360

4.551000%

34,856,583.00

132,193.59

0.00

132,193.59

0.00

0.00%

132,193.59

0.00

30/360

0.607318%

1,857,240,785.32

939,947.04

0.00

939,947.04

0.00

939,947.04

0.00

Page 9 of 38

(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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Revised 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)

N/A

0.000000%

0.00

R-1

0.00

N/A

0.000000%

0.00

R-II

0.00

N/A

0.000000%

0.00

9,599,976.51

0.00

9,599,976.51

0.00

Page 10 of 38

Banc of America Commercial Mortgage Inc.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Revised 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

102,946.36

0.00

1-May-2008

1-Jun-2008

0.00

A-1

0.00

348,681.67

0.00

1-May-2008

1-Jun-2008

0.00

A-2

0.00

1,316,016.67

0.00

1-May-2008

1-Jun-2008

0.00

A-3

0.00

224,979.18

0.00

1-May-2008

1-Jun-2008

0.00

A-SB

0.00

2,800,920.00

0.00

1-May-2008

1-Jun-2008

0.00

A-4

0.00

1,150,236.42

0.00

1-May-2008

1-Jun-2008

0.00

A-1A

0.00

893,938.50

0.00

1-May-2008

1-Jun-2008

0.00

A-M

0.00

720,576.86

0.00

1-May-2008

1-Jun-2008

0.00

A-J

0.00

108,077.48

0.00

1-May-2008

1-Jun-2008

0.00

72,049.93

0.00

1-May-2008

1-Jun-2008

0.00

108,077.48

0.00

1-May-2008

1-Jun-2008

0.00

96,064.85

0.00

1-May-2008

1-Jun-2008

0.00

60,042.47

0.00

1-May-2008

1-Jun-2008

0.00

96,064.85

0.00

1-May-2008

1-Jun-2008

0.00

108,077.48

0.00

1-May-2008

1-Jun-2008

0.00

84,057.39

0.00

1-May-2008

1-Jun-2008

0.00

96,064.85

0.00

1-May-2008

1-Jun-2008

0.00

44,053.68

0.00

1-May-2008

1-Jun-2008

0.00

26,429.93

0.00

1-May-2008

1-Jun-2008

0.00

17,619.96

0.00

1-May-2008

1-Jun-2008

0.00

26,429.93

0.00

1-May-2008

1-Jun-2008

0.00

8,809.98

0.00

1-May-2008

1-Jun-2008

0.00

17,619.96

0.00

1-May-2008

1-Jun-2008

0.00

132,193.59

0.00

1-May-2008

1-Jun-2008

0.00

939,947.04

0.00

1-May-2008

1-Jun-2008

0.00

Page 11 of 38

(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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Revised 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-May-2008

1-Jun-2008

0.00

R-1

0.00

1-May-2008

1-Jun-2008

0.00

R-II

0.00

1-May-2008

1-Jun-2008

0.00

9,599,976.51

0.00

Page 12 of 38

(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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Bond Principal Reconciliation

Credit Support

Original

Currentt

Revised 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%

2/10/1951

23,661,976.42

0.00

23,871,620.67

25,000,000.00

209,644.25

0.00

A-2

30.00%

30.03%

2/10/1951

77,000,000.00

0.00

77,000,000.00

0.00

A-3

30.00%

30.03%

2/10/1951

281,000,000.00

0.00

281,000,000.00

0.00

A-SB

30.00%

30.03%

2/10/1951

48,322,000.00

0.00

48,322,000.00

0.00

A-4

30.00%

30.03%

2/10/1951

612,000,000.00

0.00

612,000,000.00

0.00

A-1A

30.00%

30.03%

2/10/1951

257,425,682.71

0.00

257,467,581.65

257,694,000.00

41,898.94

0.00

A-M

20.00%

20.02%

2/10/1951

185,850,000.00

0.00

185,850,000.00

0.00

A-J

12.50%

12.51%

2/10/1951

139,405,000.00

0.00

139,405,000.00

0.00

11.38%

2/10/1951

20,909,000.00

0.00

20,909,000.00

0.00

10.63%

2/10/1951

13,939,000.00

0.00

13,939,000.00

0.00

9.50%

9.51%

2/10/1951

20,909,000.00

0.00

20,909,000.00

0.00

8.50%

8.51%

2/10/1951

18,585,000.00

0.00

18,585,000.00

0.00

7.88%

2/10/1951

11,616,000.00

0.00

11,616,000.00

0.00

6.88%

2/10/1951

18,585,000.00

0.00

18,585,000.00

0.00

5.75%

5.76%

2/10/1951

20,909,000.00

0.00

20,909,000.00

0.00

4.88%

2/10/1951

16,262,000.00

0.00

16,262,000.00

0.00

3.88%

2/10/1951

18,585,000.00

0.00

18,585,000.00

0.00

3.25%

2/10/1951

11,616,000.00

0.00

11,616,000.00

0.00

2.88%

2/10/1951

6,969,000.00

0.00

6,969,000.00

0.00

2.63%

2/10/1951

4,646,000.00

0.00

4,646,000.00

0.00

2.25%

2/10/1951

6,969,000.00

0.00

6,969,000.00

0.00

2.13%

2/10/1951

2,323,000.00

0.00

2,323,000.00

0.00

1.88%

2/10/1951

4,646,000.00

0.00

4,646,000.00

0.00

Page 13 of 38

Banc of America Commercial Mortgage Inc.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Bond Principal Reconciliation

Credit Support

Original

Currentt

Revised 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

24.00

0.00%

2/10/1951

34,856,583.00

0.00

34,856,583.00

0.00

R-1

2/10/1951

0.00

R-II

2/10/1951

0.00

251,543.19

0.00

1,858,595,583.00

1,856,989,242.13

1,857,240,785.32

Page 14 of 38

Banc of America Commercial Mortgage Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Revised Date:

A-1

05952CAA8

AAA

A-2

05952CAB6

AAA

A-3

05952CAC4

AAA

A-SB

05952CAD2

AAA

A-4

05952CAE0

AAA

A-1A

05952CAF7

AAA

A-M

05952CAG5

AAA

A-J

05952CAH3

AAA

05952CAL4

AA+

05952CAN0

05952CAQ3

AA-

05952CAS9

A+

05952CAU4

05952CAW0

A-

05952CAY6

BBB+

05952CBA7

BBB

05952CBC3

BBB-

05952CBE9

BB+

05952CBG4

05952CBJ8

BB-

05952CBL3

B+

05952CBN9

Page 15 of 38

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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Revised Date:

05952CBQ2

B-

05952CBS8

05952CAJ9

AAA

9ABSDY98

Page 16 of 38

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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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)

Revised Date:

1.00%

0.07%

0.00%

6/10/2008

1,226,432.36

0.00

0.00%

5/12/2008

0.00

0.00%

4/10/2008

0.00

0.00%

3/10/2008

0.00

0.00%

2/11/2008

0.00

0.00%

1/10/2008

0.00

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

Page 17 of 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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

Revised Date:

1-May-08

311,345.59

0.00

1-May-08

306,812.17

0.00

1-May-08

104,762.23

0.00

1-May-08

92,600.87

0.00

1-May-08

86,106.33

0.00

1-May-08

69,405.46

0.00

1-May-08

46,241.85

0.00

1-May-08

22,227.04

0.00

1-May-08

18,973.65

0.00

1-May-08

16,206.97

0.00

1-Apr-08

8,678.56

17,358.43

0.00

1,083,360.72

1,092,040.59

Total

Page 18 of 38

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.

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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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

Revised Date:

Amort

10-Jun-08

100

100.00%

1,856,989,243

99.91%

0.00%

101

349

6.27%

6.20%

12-May-08

100

100.00%

1,857,240,786

99.93%

0.00%

102

349

6.07%

6.00%

10-Apr-08

100

100.00%

1,857,540,681

99.94%

0.00%

103

350

6.27%

6.20%

10-Mar-08

100

100.00%

1,857,789,233

99.96%

0.00%

104

350

5.86%

6.00%

11-Feb-08

100

100.00%

1,858,136,077

99.98%

0.00%

105

350

6.27%

6.00%

10-Jan-08

100

100.00%

1,858,381,397

99.99%

0.00%

106

350

6.27%

6.20%

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

Page 19 of 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Historical Collateral Level Payoff Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Revised Date:

Cumulative

Current

Page 20 of 38

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

Series 2007-5

30-May-08

10-Jul-08

12-May-08

10-Jun-08

01-Jul-08

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 21 of 38

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0 to

999,999

9,663,082

0.52

6.24

0.56

1,000,000 to

1,999,999

28,840,029

1.55

107

6.39

0.80

2,000,000 to

2,999,999

45,842,163

2.47

111

6.38

1.26

3,000,000 to

3,999,999

40,562,189

2.18

111

6.28

0.72

4,000,000 to

4,999,999

65,859,535

3.55

111

6.32

0.69

5,000,000 to

7,499,999

59,979,687

3.23

105

6.25

1.48

7,500,000 to

9,999,999

192,516,699

10.37

104

6.22

1.08

10,000,000 to 14,999,999

83,756,453

4.51

111

6.00

1.62

15,000,000 to 19,999,999

253,118,884

13.63

111

6.04

1.41

20,000,000 to 29,999,999

140,023,498

7.54

6.02

1.08

30,000,000 to 49,999,999

411,346,631

22.15

111

5.82

0.86

50,000,000 to 99,999,999

525,480,392

28.30

6.11

1.04

100,000,000 &

Above

144,500,000

1,095,699

1,856,989,243

100

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

18,569,892

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

92,315,824

4.97

105

5.44

1.36

5.400%

5.499%

352,080,285

18.96

5.60

1.16

5.500%

5.749%

355,960,170

19.17

101

5.86

0.79

5.750%

5.999%

435,110,088

23.43

6.17

0.98

6.000%

6.249%

385,150,136

20.74

111

6.33

1.38

6.250%

6.499%

151,771,987

8.17

109

6.60

1.10

6.500%

6.749%

84,600,752

4.56

6.84

0.74

6.750%

Above

100

1,856,989,243

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.435%
6.990%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

0.00

121

180

0.00

181

240

0.00

241

Above

0.00

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

179,022,356

9.64

6.00

0.89

1,605,966,887

86.48

104

6.08

1.15

120

72,000,000

3.88

168

5.90

0.00

121

180

0.00

181

240

0.00

241

& Above

168

100

1,856,989,243

Minimum Remaining Term
Maximum Remaining Term

100.00

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

Series 2007-5

30-May-08

10-Jul-08

12-May-08

10-Jun-08

01-Jul-08

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 22 of 38

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

408,394,063

21.99

5.84

1.06

0.500 1.199

283,300,000

15.26

110

5.95

1.21

1.200 1.249

56,732,356

3.06

6.66

1.27

1.250 1.299

73,600,000

3.96

112

6.28

1.32

1.300 1.349

16,634,644

0.90

109

6.01

1.37

1.350 1.399

100,279,293

5.40

111

6.35

1.44

1.400 1.499

122,958,316

6.62

5.79

1.56

1.500 1.599

29,626,463

1.60

110

6.20

1.63

1.600 1.699

26,530,979

1.43

109

5.78

1.71

1.700 1.799

201,857,760

10.87

113

6.21

1.86

1.800 1.999

43,153,064

2.32

105

6.22

2.31

2.000 2.999

0.00

3.000 & Above

493,922,305

26.60

104

6.16

0.00

Unknown

5.180
0.750

100

1,856,989,243

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

557,967,482

30.05

109

6.20

0.82

0.000 1.199

493,383,656

26.57

6.02

0.96

1.200 1.249

229,510,535

12.36

100

6.09

1.32

1.250 1.299

159,199,419

8.57

6.07

0.73

1.300 1.349

113,097,537

6.09

112

5.64

1.15

1.350 1.399

123,805,697

6.67

113

6.05

1.30

1.400 1.499

91,024,909

4.90

107

5.95

1.13

1.500 1.599

18,966,300

1.02

112

6.59

1.61

1.600 1.699

16,857,760

0.91

112

5.45

1.96

1.700 1.799

0.00

1.800 1.899

7,933,064

0.43

112

5.45

2.17

1.900 1.999

20,400,000

1.10

6.27

2.26

2.000 2.999

24,842,884

1.34

113

6.20

5.18

3.000 & Above

3.090

1.000

100

1,856,989,243 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

California

341,634,006

18.40

100

5.99

0.95

Arizona

182,939,786

9.85

110

6.23

1.20

New York

157,342,884

8.47

138

6.07

1.24

Florida

154,437,773

8.32

5.90

1.12

Maryland

131,033,333

7.06

6.14

0.03

Missouri

120,000,000

6.46

111

6.25

1.84

Texas

96,022,685

5.17

102

6.20

1.06

Oregon

68,779,697

3.70

113

5.65

0.91

Michigan

67,525,000

3.64

103

5.43

1.11

Pennsylvania

66,334,448

3.57

6.22

1.01

Virginia

59,451,432

3.20

107

5.68

1.22

District of Columbia

53,000,000

2.85

118

6.33

1.90

Nevada

49,683,175

2.68

112

6.60

1.17

Washington

47,080,000

2.54

111

6.15

0.95

Connecticut

37,179,141

2.00

6.02

0.00

Illinois

32,293,215

1.74

6.76

1.20

Ohio

30,164,221

1.62

6.18

0.52

Georgia

29,000,000

1.56

110

6.33

1.45

New Hampshire

24,790,824

1.34

112

5.45

2.03

North Carolina

23,723,466

1.28

109

6.03

1.24

Multiple States

21,376,000

1.15

107

5.74

1.14

Louisiana

12,717,500

0.68

108

5.53

1.56

Indiana

9,476,463

0.51

110

6.14

0.57

Colorado

9,300,000

0.50

111

6.07

1.97

Wisconsin

8,800,000

0.47

6.53

2.48

Massachusetts

5,777,515

0.31

6.54

0.75

Idaho

4,000,000

0.22

111

6.70

0.00

Alabama

3,750,000

0.20

113

6.69

0.00

South Carolina

3,328,479

0.18

109

6.82

1.70

New Jersey

3,230,000

0.17

108

5.61

1.19

Mississippi

1,722,500

0.09

108

5.53

1.57

Arkansas

1,095,699

0.06

109

6.40

0.00

100.00

1,856,989,243

100

Banc of America Commercial Mortgage Inc.

Mortgage Loan Characteristics

Series 2007-5

30-May-08

10-Jul-08

12-May-08

10-Jun-08

01-Jul-08

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 23 of 38

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

670,501,636

36.11

112

6.10

1.30

Retail

623,571,754

33.58

5.94

0.92

Multifamily

257,426,125

13.86

5.83

1.03

Lodging

105,364,043

5.67

112

6.44

0.58

Industrial

77,117,452

4.15

6.41

1.51

Mixed Use

56,798,000

3.06

110

6.48

1.27

Self Storage

52,375,190

2.82

110

6.40

0.84

Other

13,835,044

0.75

114

6.58

0.00

1,856,989,243

100

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

282,777,517

15.23

106

6.35

1.15

ARD

8,800,000

0.47

6.53

2.48

IO Maturity Balloon

756,463,059

40.74

5.89

1.18

IO/Amortizing/Balloon

808,948,667

43.56

105

6.13

0.94

1,856,989,243

100

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

1,492,767,457

80.39

104

1.09

6.17

364,221,786

19.61

1.01

5.62

0.00

108

0.00

109

120

0.00

121

100

1,856,989,243

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Prior to Current Year

0.00

2008

0.00

2009

0.00

2010

0.00

2011

179,022,356

9.64

6.00

0.89

2012

0.00

2013

286,868,392

15.45

6.00

0.62

2014

0.00

2015

0.00

2016

1,239,040,326

66.72

110

6.07

1.26

2017

80,058,168

4.31

117

6.46

1.31

2018

72,000,000

3.88

168

5.90

0.00

2019 & Greater

100.00

1,856,989,243

100

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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)

Revised Date:

31-Dec-07

6.25%

1-Jul-17

BACM07050001

Office

1.21

144,500,000

777,069

31-Dec-07

5.82%

1-Jul-14

BACM07050001

Retail

1.14

132,647,059

664,783

6.14%

1-Aug-14

BACM07050001

Retail

0.00

128,333,333

678,527

31-Dec-07

6.25%

1-Sep-17

BACM07050001

Office

1.84

120,000,000

645,833

31-Dec-07

5.61%

1-Oct-17

BACM07050001

Office

1.21

99,600,000

480,738

5.90%

1-Jun-22

BACM07050001

Office

0.00

72,000,000

365,986

31-Dec-07

5.43%

1-Jan-17

BACM07050001

Retail

1.11

67,525,000

315,997

31-Dec-07

5.57%

1-Feb-12

BACM07050002

Multifamily

0.90

64,500,000

309,589

6.40%

1-Dec-17

BACM07050001

Lodging

0.00

54,721,631

344,136

31-Dec-07

6.33%

1-Apr-18

BACM07050001

Office

1.90

53,000,000

288,666

31-Dec-07

5.56%

1-Dec-17

BACM07050001

Retail

1.52

41,000,000

196,122

6.02%

1-Mar-12

BACM07050002

Multifamily

0.00

37,179,141

192,712

31-Dec-07

5.85%

1-Jun-12

BACM07050001

Office

1.58

31,450,000

158,538

31-Dec-07

6.80%

1-Dec-12

BACM07050001

Industrial

1.28

30,394,357

199,107

31-Dec-07

6.33%

1-Aug-17

BACM07050002

Multifamily

1.45

29,000,000

158,174

31-Dec-07

6.61%

1-Oct-17

BACM07050001

Mixed Use

1.31

28,500,000

162,220

31-Dec-07

6.09%

1-Oct-17

BACM07050001

Retail

1.34

28,250,000

148,221

31-Dec-07

5.53%

1-Jun-17

BACM07050001

Retail

1.56

12,717,500

60,560

31-Dec-07

5.53%

1-Jun-17

BACM07050001

Retail

1.70

12,060,000

57,429

31-Dec-07

5.53%

1-Jun-17

BACM07050001

Retail

1.57

1,722,500

8,202

31-Dec-07

5.59%

1-May-17

BACM07050002

Multifamily

1.08

25,850,000

124,476

5.80%

1-Oct-17

BACM07050001

Office

0.00

25,500,000

127,249

5.69%

1-Sep-17

BACM07050001

Retail

0.00

25,000,000

122,579

Page 24 of 38

* 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

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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)

Revised Date:

31-Dec-07

6.20%

1-Nov-17

BACM07050001

Office

5.18

24,842,884

153,166

31-Dec-07

5.87%

1-Oct-17

BACM07050001

Retail

1.20

23,800,000

120,272

31-Dec-07

5.74%

1-May-17

BACM07050001

Self Storage

1.14

21,376,000

105,683

31-Dec-07

6.41%

1-Nov-17

BACM07050001

Office

1.40

21,000,000

115,987

31-Dec-07

6.40%

1-Nov-17

BACM07050001

Industrial

2.26

18,000,000

99,169

31-Dec-07

6.28%

1-Dec-17

BACM07050002

Multifamily

1.05

17,250,000

93,344

31-Dec-07

5.45%

1-Oct-17

BACM07050002

Multifamily

1.96

16,857,760

95,992

31-Dec-07

6.20%

1-Jul-17

BACM07050001

Lodging

1.57

16,248,693

86,806

31-Dec-07

5.59%

1-May-17

BACM07050002

Multifamily

1.20

15,400,000

74,156

31-Dec-07

6.54%

1-Sep-17

BACM07050001

Lodging

1.47

14,664,031

93,787

31-Dec-07

6.50%

1-Oct-17

BACM07050001

Retail

1.27

14,450,000

80,880

31-Dec-07

5.99%

1-Aug-14

BACM07050001

Office

0.00

14,290,000

73,696

31-Dec-07

6.65%

1-Oct-17

BACM07050001

Office

1.62

14,000,000

80,182

31-Dec-07

6.21%

1-Nov-17

BACM07050002

Multifamily

0.75

13,700,000

73,202

31-Dec-07

6.47%

1-Dec-12

BACM07050001

Office

0.99

13,600,000

75,712

31-Dec-07

6.72%

1-Oct-17

BACM07050001

Mixed Use

1.05

13,500,000

78,167

6.75%

1-Jan-18

BACM07050001

Retail

0.00

12,379,640

95,046

31-Dec-07

5.53%

1-May-17

BACM07050001

Industrial

1.63

12,450,000

59,297

31-Dec-07

5.84%

1-Jul-17

BACM07050001

Mixed Use

1.36

12,000,000

60,305

31-Dec-07

5.97%

1-Sep-17

BACM07050001

Retail

1.30

11,850,000

60,960

31-Dec-07

6.07%

1-Sep-17

BACM07050001

Retail

1.74

3,800,000

19,875

31-Dec-07

6.07%

1-Sep-17

BACM07050001

Retail

1.81

3,300,000

17,260

31-Dec-07

6.07%

1-Sep-17

BACM07050001

Retail

2.64

2,300,000

12,030

Page 25 of 38

(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

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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)

Revised Date:

31-Dec-07

6.07%

1-Sep-17

BACM07050001

Retail

2.60

2,200,000

11,507

6.64%

1-Jan-18

BACM07050001

Other

0.00

10,855,529

69,873

31-Dec-07

6.25%

1-Aug-17

BACM07050001

Retail

1.41

10,000,000

53,785

31-Dec-07

5.61%

1-Feb-17

BACM07050002

Multifamily

1.58

9,831,785

57,471

6.92%

1-Sep-17

BACM07050001

Self Storage

0.00

8,810,000

52,483

31-Dec-07

6.53%

1-Oct-14

BACM07050001

Retail

2.48

8,800,000

47,872

31-Dec-07

6.40%

1-Sep-17

BACM07050001

Retail

1.83

8,700,000

47,969

31-Dec-07

6.54%

1-Nov-17

BACM07050001

Retail

0.84

8,404,838

56,296

31-Dec-07

5.45%

1-Oct-17

BACM07050002

Multifamily

2.17

7,933,064

45,172

31-Dec-07

6.30%

1-Aug-17

BACM07050001

Industrial

1.46

7,500,000

40,694

31-Dec-07

6.46%

1-Dec-17

BACM07050001

Retail

1.26

7,363,000

46,559

31-Dec-07

5.55%

1-Jun-17

BACM07050001

Retail

1.72

7,342,500

35,097

6.92%

1-Sep-17

BACM07050001

Self Storage

0.00

7,050,000

41,998

31-Dec-07

6.91%

1-Sep-17

BACM07050001

Self Storage

1.16

7,000,000

41,661

5.83%

1-Jun-17

BACM07050001

Office

0.00

6,930,000

34,802

6.55%

1-Oct-17

BACM07050001

Lodging

0.00

6,705,702

42,878

5.81%

1-Jul-17

BACM07050001

Retail

0.00

6,300,000

31,508

31-Dec-07

6.66%

1-Nov-17

BACM07050001

Self Storage

1.42

6,204,546

40,079

6.39%

1-Nov-17

BACM07050001

Retail

0.00

5,963,786

37,475

31-Dec-07

6.15%

1-Jun-17

BACM07050001

Retail

1.34

5,000,000

26,479

31-Dec-07

6.43%

1-Oct-17

BACM07050001

Lodging

1.59

4,966,300

31,380

31-Dec-07

6.19%

1-Oct-17

BACM07050001

Retail

1.18

4,765,786

29,352

6.92%

1-Sep-17

BACM07050001

Lodging

0.00

4,729,206

31,426

Page 26 of 38

(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

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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)

Revised Date:

31-Dec-07

6.52%

1-Sep-17

BACM07050001

Retail

1.27

4,525,000

25,401

6.08%

1-May-17

BACM07050001

Office

0.00

4,446,322

27,206

5.80%

1-Jun-17

BACM07050001

Office

0.00

4,410,699

31,929

31-Dec-07

5.87%

1-Dec-17

BACM07050001

Retail

0.79

4,374,875

26,000

31-Dec-07

5.99%

1-Sep-17

BACM07050002

Multifamily

1.45

4,344,000

22,414

6.70%

1-Sep-17

BACM07050001

Retail

0.00

4,000,000

23,081

31-Dec-07

6.93%

1-Jan-18

BACM07050001

Retail

1.19

3,823,000

22,797

31-Dec-07

6.47%

1-Nov-17

BACM07050001

Office

2.09

3,920,000

21,825

31-Dec-07

6.38%

1-Aug-17

BACM07050001

Retail

1.11

3,847,505

24,214

31-Dec-07

5.83%

1-Mar-17

BACM07050002

Multifamily

1.49

3,840,000

19,271

6.69%

1-Nov-17

BACM07050001

Office

0.00

3,750,000

21,608

31-Dec-07

6.26%

1-Nov-17

BACM07050002

Multifamily

1.44

3,726,716

23,109

31-Dec-07

6.82%

1-Jul-17

BACM07050001

Lodging

1.70

3,328,479

25,998

31-Dec-07

5.61%

1-Jun-17

BACM07050002

Multifamily

1.19

3,230,000

15,612

31-Dec-07

6.81%

1-Nov-17

BACM07050001

Industrial

1.69

3,176,463

20,833

6.48%

1-Oct-17

BACM07050001

Retail

0.00

3,100,000

17,298

31-Dec-07

6.55%

1-Nov-17

BACM07050001

Office

0.78

3,000,000

16,911

6.38%

1-Oct-17

BACM07050001

Other

0.00

2,979,515

18,716

6.57%

1-Dec-17

BACM07050001

Office

0.00

2,900,000

16,407

31-Dec-07

6.72%

1-Sep-14

BACM07050001

Mixed Use

1.55

2,798,000

16,196

6.70%

1-Sep-17

BACM07050001

Office

0.00

2,779,697

18,060

6.34%

1-Dec-17

BACM07050001

Industrial

0.00

2,715,984

16,970

31-Dec-07

6.35%

1-Apr-17

BACM07050001

Retail

1.37

2,700,000

14,761

Page 27 of 38

(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

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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)

Revised Date:

6.77%

1-Oct-17

BACM07050001

Office

0.00

2,683,175

17,548

6.24%

1-Aug-17

BACM07050002

Multifamily

0.00

2,560,121

15,884

31-Dec-07

5.81%

1-Feb-17

BACM07050002

Multifamily

1.52

2,223,537

13,281

31-Dec-07

6.63%

1-Sep-17

BACM07050001

Self Storage

1.39

1,934,644

12,482

6.10%

1-Jun-12

BACM07050001

Office

0.00

1,898,858

11,635

6.06%

1-Sep-17

BACM07050001

Industrial

0.00

1,784,948

10,857

6.99%

1-Dec-17

BACM07050001

Retail

0.00

1,226,432

8,721

6.40%

1-Jul-17

BACM07050001

Industrial

0.00

1,095,699

6,920

100

1,856,989,243

9,949,648

Page 28 of 38

(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

5. Non Performing Matured Ballon

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Revised Date:

Remaining Term

Life

Amount

Current P&I

Advance

Page 29 of 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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

Revised Date:

Loan

Status

Code(1)

Note Rate

Page 30 of 38

(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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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

Disclosure

Control #

Resolution

Strategy

Comments

Revised Date:

Page 31 of 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Revised Date:

Ending

Principal

Balance

Page 32 of 38

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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Maturity Extension Summary

Revised 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 Anticipated Extension Period:

Loans in the process of having their Maturity Dates further extended

Stated Principal Balance Outstanding:
Weighted Average Extension Period:

Loans paid-off that did experience Maturity Date extensions

Cutoff Principal Balance:
Weighted Average Extension Period:

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 33 of 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

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

Revised Date:

Current Total

Cumulative

Page 34 of 38

* 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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Bond/Collateral Realized Loss Reconciliation

Revised Date:

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 35 of 38

Banc of America Commercial Mortgage Inc.

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

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Historical Collateral Level REO Report

Property

Type

Revised 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

Other

Revenue

Recovered

Type

(*)

Page 36 of 38

(*) 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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Material Breaches and Material Document Defect Detail

Disclosure

Control #

Material Breach and Material Document Defect

Description

Material

Breach

Date

Revised Date:

Ending

Principal

Balance

Page 37 of 38

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:

01-Jul-08

10-Jun-08

12-May-08

10-Jul-08

30-May-08

Series 2007-5

Defeased Loans

Revised Date:

Disclosure
Control #

Page 38 of 38

Banc of America Commercial Mortgage Inc., Series 2007-5 10-D/A