of 21
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
1/21
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
2/21
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
3/21
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
4/21
Di t ib ti D t 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
5/21
101 Barclay Street, 4WestNew York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Distribution Date: 01/25/08
Page 5
Pool Level Data
Distribution DateCut-off DateRecord DateDetermination DateLIBOR Determination DateAccrual Period 30/360
Number of Days in 30/360 Accrual Period
BeginEnd
01/25/0802/01/0712/31/0701/01/0812/21/0712/01/0701/01/08
30
One-Month Libor
Group I
4.86500%
Collateral Detail
Original Mortgage Loan Details
Original Aggregate Loan CountOriginal Stated Principal BalanceOriginal Weighted Average Mortgage RateOriginal Weighted Average Net Mortgage RateOriginal Weighted Average Remaining Term
601370,953,236.45
6.80126%6.59226%
359
Current Mortgage Loan Details
Beginning Aggregate Loan Count
Loans Paid Off or otherwise removed pursuant to the PSAEnding Aggregate Loan Count
565
1564
Beginning Pool Stated Principal BalanceScheduled PrincipalUnscheduled PrincipalRealized Principal LossesEnding Pool Stated Principal Balance
345,983,646.45225,857.77
1,039,173.940.00
344,718,614.74
Distribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
6/21
101 Barclay Street, 4WestNew York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Distribution Date: 01/25/08
Page 6
Weighted Averages
Beginning Weighted Average Mortgage RateBeginning Weighted Average Net Mortgage RateEnding Weighted Average Mortgage RateEnding Weighted Average Net Mortgage Rate
6.77310%6.56410%6.77262%6.56362%
Beginning Weighted Average Remaining Term to Maturity
Ending Weighted Average Remaining Term to Maturity
349
348
Loan Substitution
Aggregate Stated of Principal Balances RemovedAggregate Stated of Principal Balance AddedAggregate Principal Substitution Shortfall Amount
0.000.000.00
Fees of the Trust
Gross Master Servicing FeeNet Master Servicing FeeTrustee FeeLpmiTotal Net Loan Fees
57,663.9457,140.362,594.88
0.0059,735.24
Servicer Advances
Principal AdvancesInterest AdvancesReimbursement for Principal & Interest AdvancesReimbursement for Nonrecoverable AdvancesTotal Advances
19,862.57248,640.38
0.000.00
268,502.95
Mortgage Prepayment Details
Principal Balance of Loans Paid in FullPrepayment Interest ExcessPrepayment Interest ShortfallCompensating InterestNet Prepayment Interest ShortfallCPR %SMM %
710,599.580.00
523.58523.58
0.003.54757%0.30055%
Distribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
7/21
101 Barclay Street, 4WestNew York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Distribution Date: 01/25/08
Page 7
Net Interest Shortfalls
Net Prepayment Interest ShortfallsRelief Act Reduction ShortfallsTotal Net Interest Shortfalls
0.000.000.00
NAS Principal Distribution Amount
Shift PercentageClass A-1 & A-7 Priority PercentageClass A-1 & A-7 Priority AmountClass A-8 and Class A-18 Priority PercentageClass A-8 and Class A-18 Priority Amount
0.00000%3.99348%
0.0012.06197%
0.00
101 B l S 4WDistribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
8/21
101 Barclay Street, 4WestNew York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Distribution Date: 01/25/08
Page 8
Group 1 - Current Delinquency Information
Days
Current
Delinquency#
Balance
Bankruptcy#
Balance
00.00%
00.0000%
Foreclosure#
Balance
00.00%
00.0000%
REO#
Balance
00.00%
00.0000%
Total#
Balance
00.00%
00.0000%
30 - 59 34
6.03%
21,275,990
6.1720%
1
0.18%
758,302
0.2200%
0
0.00%
0
0.0000%
0
0.00%
0
0.0000%
35
6.21%
22,034,292
6.3920%
60 - 89 173.01%
8,906,0152.5836%
00.00%
00.0000%
00.00%
00.0000%
00.00%
00.0000%
173.01%
8,906,0152.5836%
90 - 119 20.35%
1,161,2000.3369%
00.00%
00.0000%
00.00%
00.0000%
00.00%
00.0000%
20.35%
1,161,2000.3369%
120 - 149 30.53%
1,730,7000.5021%
00.00%
00.0000%
00.00%
00.0000%
00.00%
00.0000%
30.53%
1,730,7000.5021%
150 - 179 0
0.00%
0
0.0000%
1
0.18%
586,392
0.1701%
3
0.53%
1,572,461
0.4562%
0
0.00%
0
0.0000%
4
0.71%
2,158,853
0.6263%
180 - 269 00.00%
00.0000%
00.00%
00.0000%
71.24%
3,667,1351.0638%
10.18%
460,0000.1334%
81.42%
4,127,1351.1972%
270 - 359 10.18%
458,6690.1331%
00.00%
00.0000%
10.18%
862,5000.2502%
20.35%
985,6000.2859%
40.71%
2,306,7690.6692%
360+ 00.00%
00.0000%
00.00%
00.0000%
00.00%
00.0000%
00.00%
00.0000%
00.00%
00.0000%
Total 5710.11%
33,532,5739.7275%
20.35%
1,344,6940.3901%
111.95%
6,102,0961.7702%
30.53%
1,445,6000.4194%
7312.94%
42,424,96312.3071%
30+ 5710.11%
33,532,5739.7275%
20.35%
1,344,6940.3901%
111.95%
6,102,0961.7702%
30.53%
1,445,6000.4194%
7312.94%
42,424,96312.3071%
60+ 234.08%
12,256,5833.5555%
10.18%
586,3920.1701%
111.95%
6,102,0961.7702%
30.53%
1,445,6000.4194%
386.74%
20,390,6715.9152%
90+ 61.06%
3,350,5690.9720%
10.18%
586,3920.1701%
111.95%
6,102,0961.7702%
30.53%
1,445,6000.4194%
213.72%
11,484,6563.3316%
120+ 40.71%
2,189,3690.6351%
10.18%
586,3920.1701%
111.95%
6,102,0961.7702%
30.53%
1,445,6000.4194%
193.37%
10,323,4562.9947%
101 B l St t 4W tDistribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
9/21
101 Barclay Street, 4WestNew York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 9
150+ 10.18%
458,6690.1331%
10.18%
586,3920.1701%
111.95%
6,102,0961.7702%
30.53%
1,445,6000.4194%
162.84%
8,592,7562.4927%
180+ 10.18%
458,6690.1331%
00.00%
00.0000%
81.42%
4,529,6351.3140%
30.53%
1,445,6000.4194%
122.13%
6,433,9031.8664%
270+ 10.18%
458,6690.1331%
00.00%
00.0000%
10.18%
862,5000.2502%
20.35%
985,6000.2859%
40.71%
2,306,7690.6692%
360+ 00.00%
00.0000%
00.00%
00.0000%
00.00%
00.0000%
00.00%
00.0000%
00.00%
00.0000%
101 Barclay Street 4WestDistribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
10/21
101 Barclay Street, 4WestNew York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 10
Group 1 - Historical Delinquency Information
Loan Status
30 - 59
01/25/08#
Balance
346.03%
21,275,9906.1720%
60 - 89 17
3.01%
8,906,015
2.5836%
90 - 119 20.35%
1,161,2000.3369%
120 - 149 30.53%
1,730,7000.5021%
150 - 179 00.00%
00.0000%
180 - 269 0
0.00%
0
0.0000%
270 - 359 10.18%
458,6690.1331%
360+ 00.00%
00.0000%
Total Delinquent Loans 5710.11%
33,532,5739.7275%
Total Bankruptcies 20.35%
1,344,6940.3901%
Total Foreclosures 111.95%
6,102,0961.7702%
Total REOs 30.53%
1,445,6000.4194%
Total BK, FC & REO 162.84%
8,892,3902.5796%
Total Delinquent, Bankruptcy, Foreclosure and REO
30+ 7312.94%
42,424,96312.3071%
101 Barclay Street 4WestDistribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
11/21
101 Barclay Street, 4WestNew York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 11
60+ 386.74%
20,390,6715.9152%
90+ 213.72%
11,484,6563.3316%
120+ 193.37%
10,323,4562.9947%
150+ 162.84%
8,592,7562.4927%
180+ 122.13%
6,433,9031.8664%
270+ 40.71%
2,306,7690.6692%
360+ 00.00%
00.0000%
101 Barclay Street, 4WestDistribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
12/21
101 Barclay Street, 4WestNew York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 12
60+ Delinquency, Foreclosure, Bankruptcy & REO Totals
CurrentOne-Month PriorTwo-Month PriorThree-Month PriorFour-Month PriorFive-Month Prior
21,148,972.8617,375,598.7214,092,507.6112,266,367.60
8,840,588.945,760,243.75
60+ Delinquency AveragePassing Delinquency Trigger Test
12,994,483.27NO
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
13/21
101 Barclay Street, 4WestDistribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
14/21
New York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 14
Available Funds
Interest
Scheduled Interest CollectedPlus: Compensating InterestLess: Master Servicer Fee
Less: Mortgage Loan PremiumsLess: Excess Master Servicing FeeTotal Interest Available
1,952,294.01523.58
57,663.94
0.000.001,895,153.65
Principal
Scheduled PrincipalPaid in Full PrincipalCurtailment PrincipalLiquidation PrincipalRepurchased PrincipalSubstitution Adjustment PrincipalUnanticipated Principal Recoveries
Total Principal Available
225,857.77710,599.58328,574.36
0.000.000.00
9,960.11
1,274,991.82
Other Amounts
Prepayment PenalitesOther AmountsTotal Other Remittance Amounts
0.000.000.00
Total Available Funds 3,170,145.47
101 Barclay Street, 4WestN Y k NY 10286
Distribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
15/21
New York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 15
Distribution Summary
Amounts Available for Distribution
Total Servicer RemittanceCorridor Contract Proceeds NeededCorridor Reserve Fund withdrawal
Principal Reserve Fund withdrawalOther AmountsTotal Amounts Available
3,170,145.470.000.00
0.000.003,170,145.47
Distribution Payments
Trustee FeeClass PaymentsTotal Payments
2,594.883,167,550.593,170,145.47
Trust Accounts
Distribution Account
Beginning BalanceDepositsWithdrawalsEnding Balance
0.003,170,145.473,170,145.47
0.00
Corridor Reserve Fund
Beginning BalanceDeposit
WithdrawalEnding Balance
315.860.00
0.00315.86
Exchangeable Certificates DistributionAccount
Beginnning BalanceDepositWithdrawalEnding Balance
0.000.000.000.00
Yield Supplemental Amounts Details
Yield Supplemental Amounts
101 Barclay Street, 4WestNew York NY 10286
Distribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
16/21
New York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 16
Class Beginning Balance Current Period Amount Amount Paid Ending Amount
A3A6Total
0.000.00
--
0.000.00
--
0.000.00
--
0.000.00
--
Corridor Contract Amounts Available
Contract Beginning Amount Current Period Amount Ending Amount
A3A6Total
0.000.00
--
0.000.00
--
0.000.00
--
101 Barclay Street, 4WestNew York NY 10286
Distribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
17/21
New York, NY 10286
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 17
Senior Principal Distribution Amounts
PO Principal Amounts
Beginning PO BalancePO Scheduled PrincipalPO Prepayments & Recoveries
PO Liquidation PrincipalPO Principal LossEnding PO Balance
445,414.52440.06105.37
0.000.00444,869.09
NON-PO Principal Amounts
Beginning Non-PO BalanceNon-PO Scheduled PrincipalNon-PO Prepayments & RecoveriesNon-PO Liquidation PrincipalNon-PO Principal LossEnding Non-PO Balance
345,538,231.93225,417.71
1,039,068.570.000.00
344,273,745.65
Principal Distribution Amounts
Senior and Subordinate Percentages
Senior Percentage OriginalSenior Prepayment Percentage OriginalSenior PercentageSenior Prepayment PercentageSubordinate PercentagesSubordinate Prepayment Percentage
93.49199%100.00000%93.13443%
100.00000%6.86557%0.00000%
Principal Distribution Amounts
Senior Principal Distribution AmountSubordinate Principal Distribution AmountPO Principal Distribution AmountTotal Principal Distribution Amount
1,258,970.1915,476.20
545.431,274,991.82
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
18/21
101 Barclay Street, 4WestNew York, NY 10286
Distribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
19/21
,
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 19
Stratification Tables
Issuance Coupon
Numberof Items
Percentof Items
PrincipalBalance
Percentof Balance
< =5.05.35.55.86.06.36.56.87.07.37.57.8
>
------------
5.05.35.55.86.06.36.56.87.07.37.57.88.08.0
0011
1265
166105109
3126171615
0.0000.0000.1770.1772.128
11.52529.43318.61719.3265.4964.6103.0142.8372.660
0.000.00674,154.57479,825.68
6,875,606.3139,654,637.0597,896,360.2065,477,688.1068,330,130.1719,136,323.4017,325,518.7210,124,930.439,808,508.938,934,931.18
0.0000.0000.1960.1391.995
11.50328.39918.99519.8225.5515.0262.9372.8452.592
Wgt Ave / Total: 564 100.000 344,718,614.74 100.000
Update Face
Numberof Items
Percentof Items
PrincipalBalance
Percentof Balance
< =0.00
25,000.0050,000.0075,000.00
100,000.00125,000.00150,000.00175,000.00200,000.00225,000.00250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00
425,000.00450,000.00475,000.00500,000.00525,000.00550,000.00
----
-------------
------
0.0025,000.0050,000.0075,000.00
100,000.00
125,000.00150,000.00175,000.00200,000.00225,000.00250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00425,000.00
450,000.00475,000.00500,000.00525,000.00550,000.00575,000.00
00001
010000001101
22
756053534027
0.0000.0000.0000.0000.177
0.0000.1770.0000.0000.0000.0000.0000.0000.1770.1770.0000.1773.901
13.29810.6389.3979.3977.0924.787
0.000.000.000.00
99,900.00
0.00136,482.24
0.000.000.000.000.000.00
303,544.40333,783.17
0.00400,000.00
9,208,988.35
32,864,423.2127,830,612.1125,815,219.1527,162,192.0421,566,761.5615,171,870.94
0.0000.0000.0000.0000.029
0.0000.0400.0000.0000.0000.0000.0000.0000.0880.0970.0000.1162.671
9.5348.0737.4897.8806.2564.401
101 Barclay Street, 4WestNew York, NY 10286
Distribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
20/21
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 20
Update Face
Numberof Items
Percentof Items
PrincipalBalance
Percentof Balance
575,000.00600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00
750,000.00775,000.00>
-------
--
600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00750,000.00
775,000.00800,000.00800,000.00
36201911171210
91085
6.3833.5463.3691.9503.0142.1281.773
1.5961.77315.071
21,197,524.3912,284,645.1212,143,685.527,309,638.76
11,702,458.898,556,184.407,349,453.07
6,862,758.567,911,170.8288,507,318.04
6.1493.5643.5232.1203.3952.4822.132
1.9912.29525.675
Wgt Ave / Total: 564 100.000 344,718,614.74 100.000
Issuance Coupon
Numberof Items
Percentof Items
PrincipalBalance
Percentof Balance
< =5.0
5.56.06.57.07.58.08.59.09.5
10.010.511.011.512.0
>
-
--------------
5.05.5
6.06.57.07.58.08.59.09.5
10.010.511.011.512.012.512.5
01
13231214573311310000000
0.0000.177
2.30540.95737.94310.1065.8511.9500.5320.1770.0000.0000.0000.0000.0000.0000.000
0.00674,154.57
7,355,431.99137,550,997.25133,807,818.2736,461,842.1219,933,439.366,460,807.811,957,794.64
516,328.730.000.000.000.000.000.000.00
0.0000.196
2.13439.90238.81710.5775.7831.8740.5680.1500.0000.0000.0000.0000.0000.0000.000
Wgt Ave / Total: 564 100.000 344,718,614.74 100.000
Location Numberof Items
Percentof Items
PrincipalBalance
Percentof Balance
CAFLAZ
VAWACO
Others
000
000
564
0.0000.0000.000
0.0000.0000.000
100.000
0.000.000.00
0.000.000.00
344,718,614.74
0.0000.0000.000
0.0000.0000.000
100.000
Wgt Ave / Total: 564 100.000 344,718,614.74 100.000
101 Barclay Street, 4WestNew York, NY 10286
Distribution Date: 01/25/08
8/8/2019 CWALT 2007-7T2 - Distribution - Cwt707t2_comp0801
21/21
Officer: Matthew Sabino212-815-6093
Associate: Steven Chrysanthis212-815-8318
CWALT, Inc.
Alternative Loan Trust 2007-7T2
Series 2007-7T2
Page 21
Update Term
Numberof Items
Percentof Items
PrincipalBalance
Percentof Balance
< =120180300
>
---
120180300360
360
002
562
0
0.0000.0000.355
99.645
0.000
0.000.00
1,968,171.65342,750,443.09
0.00
0.0000.0000.571
99.429
0.000
Wgt Ave / Total: 564 100.000 344,718,614.74 100.000