cwalt, inc. alternative loan trust 2007-oa8 mortgage pass … · 2017. 9. 19. · 101 barclay...

101 Barclay Street, 4 WestNew York, NY 10286

Officer: Jonathan Conte212-815-6146

Associate: William Herrmann212-815-4595

CWALT, Inc.Alternative Loan Trust 2007-OA8

Mortgage Pass-Through Certificates, Series 2007-OA8

Distribution Date: 08/27/07

Page 1

Certificateholder Monthly Distribution Summary

Class

1A11A21A32A12A22A3

XAR1P2PC

Cusip

02148GAA102148GAB902148GAC702148GAD502148GAE302148GAF002148GAG802148GAH602148GAV502148GAW302148GAU7

Class

Description

SeniorSeniorSeniorSeniorSeniorSenior

Strip IOSenior

Prepay PenaltiesPrepay Penalties

Residual

CertificateRateType

Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Fix-30/360Fix-30/360Fix-30/360Fix-30/360Fix-30/360

Beginning

Balance

126,645,681.2763,323,337.7021,107,447.86

235,340,145.63117,670,567.53

39,222,862.89329,003,444.74

0.00100.00100.00

3,350,286.56

Pass Through

Rate (%)

5.5000005.5500005.6000005.5000005.5500005.6000002.0000000.0000000.0000000.0000000.000000

Principal

Distribution

1,744,076.53872,045.11290,677.14

4,965,422.952,482,721.91

827,560.050.000.000.000.000.00

Interest

Distribution

638,505.31322,157.48108,351.57

1,186,506.57598,649.01201,344.03548,339.07

0.0068,498.0470,334.36

404,196.82

Total

Distribution

2,382,581.841,194,202.59

399,028.716,151,929.523,081,370.931,028,904.08

548,339.070.00

68,498.0470,334.36

404,196.82

CurrentRealizedLosses

0.000.000.000.000.000.000.000.000.000.000.00

Ending

Balance

124,901,604.7462,451,292.5920,816,770.72

230,374,722.68115,187,845.61

38,395,302.84322,436,347.47

0.00100.00100.00

3,350,286.56

CumulativeRealizedLosses

0.000.000.000.000.000.000.000.000.000.000.00

M1M2M3M4M5M6M7M8M9M10

02148GAJ202148GAK902148GAL702148GAM502148GAN302148GAP802148GAQ602148GAR402148GAS202148GAT0

JuniorJuniorJuniorJuniorJuniorJuniorJuniorJuniorJuniorJunior

Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360

17,086,000.0011,391,000.00

3,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.006,032,000.00

5.8700005.9700006.1700006.5700006.8200007.0700007.0700007.0700007.0700007.070000

0.000.000.000.000.000.000.000.000.000.00

91,936.9262,337.2518,947.0420,175.3820,943.0821,710.7921,710.7921,710.7921,710.7939,092.39

91,936.9262,337.2518,947.0420,175.3820,943.0821,710.7921,710.7921,710.7921,710.7939,092.39

0.000.000.000.000.000.000.000.000.000.00

17,086,000.0011,391,000.00

3,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.006,032,000.00

0.000.000.000.000.000.000.000.000.000.00

Totals 661,269,242.88 11,182,503.69 4,487,157.48 15,669,661.18 0.00 650,086,739.18 0.00







Page 2

Principal Distribution Detail

Class

1A11A21A32A12A22A3

XAR1P2PC

Cusip


OriginalCertificateBalance

127,393,000.0063,697,000.0021,232,000.00

237,855,000.00118,928,000.00

39,642,000.00330,237,311.00

100.00100.00100.00

3,351,011.00

BeginningCertificateBalance

126,645,681.2763,323,337.7021,107,447.86

235,340,145.63117,670,567.53

39,222,862.89329,003,444.74

0.00100.00100.00

3,350,286.56

ScheduledPrincipal

Distribution

1,744,076.53872,045.11290,677.14

4,965,422.952,482,721.91

827,560.050.000.000.000.000.00

NetPrincipal

Distribution

1,744,076.53872,045.11290,677.14

4,965,422.952,482,721.91

827,560.050.000.000.000.000.00

DeferredInterest

0.000.000.000.000.000.000.000.000.000.000.00

CurrentRealizedLosses

0.000.000.000.000.000.000.000.000.000.000.00

EndingCertificateBalance

124,901,604.7462,451,292.5920,816,770.72

230,374,722.68115,187,845.61

38,395,302.84322,436,347.47

0.00100.00100.00

3,350,286.56

EndingCertificate

Factor

0.9804432330.9804432330.9804432330.9685511030.9685511030.9685511030.9763777040.0000000001.0000000001.0000000000.999783814



17,086,000.0011,391,000.00

3,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.006,032,000.00

17,086,000.0011,391,000.00

3,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.006,032,000.00

0.000.000.000.000.000.000.000.000.000.00

0.000.000.000.000.000.000.000.000.000.00

0.000.000.000.000.000.000.000.000.000.00

0.000.000.000.000.000.000.000.000.000.00

17,086,000.0011,391,000.00

3,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.006,032,000.00

1.0000000001.0000000001.0000000001.0000000001.0000000001.0000000001.0000000001.0000000001.0000000001.000000000

Totals 666,706,300.00 661,269,242.88 11,182,503.69 11,182,503.69 0.00 0.00 650,086,739.18







Page 3

Interest Distribution Detail

Class

1A11A21A32A12A22A3

XAR1P2PC


126,645,681.2763,323,337.7021,107,447.86

235,340,145.63117,670,567.53

39,222,862.89329,003,444.74

0.00100.00100.00

3,350,286.56

Pass Through

Rate (%)

5.5000005.5500005.6000005.5000005.5500005.6000002.0000000.0000000.0000000.0000000.000000

Effective

Coupon (%)

5.5000005.5500005.6000005.5000005.5500005.6000002.0000000.000000

821976.480000844012.320000

144.774537

CurrentInterest

638,505.31322,157.48108,351.57

1,186,506.57598,649.01201,344.03548,339.07

0.000.000.000.00

DeferredInterest

0.000.000.000.000.000.000.000.000.000.000.00

TotalInterest

Due

638,505.31322,157.48108,351.57

1,186,506.57598,649.01201,344.03548,339.07

0.000.000.000.00

Interest

Paid

638,505.31322,157.48108,351.57

1,186,506.57598,649.01201,344.03548,339.07

0.0068,498.0470,334.36

404,196.82

Net RateCarryoverAfter Dist.

0.000.000.000.000.000.000.000.000.000.000.00


17,086,000.0011,391,000.00

3,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.006,032,000.00

5.8700005.9700006.1700006.5700006.8200007.0700007.0700007.0700007.0700007.070000

5.8700005.9700006.1700006.5700006.8200007.0700007.0700007.0700007.0700007.070000

91,936.9262,337.2518,947.0420,175.3820,943.0821,710.7921,710.7921,710.7921,710.7939,092.39

0.000.000.000.000.000.000.000.000.000.00

91,936.9262,337.2518,947.0420,175.3820,943.0821,710.7921,710.7921,710.7921,710.7939,092.39

91,936.9262,337.2518,947.0420,175.3820,943.0821,710.7921,710.7921,710.7921,710.7939,092.39

0.000.000.000.000.000.000.000.000.000.00

Totals 661,269,242.88 3,944,128.26 0.00 3,944,128.26 4,487,157.48 0.00







Page 4

Current Payment InformationFactors per $1,000

Class

1A11A21A32A12A22A3

XAR1P2PC

Cusip


OriginalCertificateBalance

127,393,000.0063,697,000.0021,232,000.00

237,855,000.00118,928,000.00

39,642,000.00330,237,311.00

100.00100.00100.00

3,351,011.00


994.133753604994.133753604994.133753604989.426943432989.426943432989.426943432996.263698203

0.0000000001,000.0000000001,000.000000000

999.783813736

Principal

Distribution

13.69052090713.69052090713.69052090720.87584012120.87584012120.875840121

0.0000000000.0000000000.0000000000.0000000000.000000000

Interest

Distribution

5.0120910085.0576554715.1032199354.9883608405.0337095755.0790583101.6604394970.000000000

684,980.400000000703,343.600000000

120.619365320

EndingCertificateBalance

980.443232697980.443232697980.443232697968.551103311968.551103311968.551103311976.377703944

0.0000000001,000.0000000001,000.000000000

999.783813736

Pass Through

Rate (%)

5.5000005.5500005.6000005.5000005.5500005.6000002.0000000.0000000.0000000.0000000.000000



17,086,000.0011,391,000.00

3,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.003,350,000.006,032,000.00

1,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.000000000

0.0000000000.0000000000.0000000000.0000000000.0000000000.0000000000.0000000000.0000000000.0000000000.000000000

5.3808333335.4725000005.6558333336.0225000006.2516666676.4808333336.4808333336.4808333336.4808333336.480833333

1,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.000000000

5.8700005.9700006.1700006.5700006.8200007.0700007.0700007.0700007.0700007.070000

Totals 666,706,300.00 991.844899141 16.772758395 6.730336102 975.072140731






Page 5

Pool Level Data Distribution DateCut-off DateRecord DateDetermination DateLIBOR Determination DateAccrual Period 30/360

Number of Days in 30/360 Accrual Period

Accrual Period Actual Days

Number of Days in Actual Accrual Period

BeginEnd

BeginEnd

08/27/0706/01/0707/31/0708/22/0707/23/0707/01/0708/01/07

30

07/25/0708/27/07

33

Additional Interest Rate Details

Libor Rate 5.3200000%

Libor Certificates Net Rate Cap 7.1889753%






Page 6

Collateral Detail

Original Mortgage Details

Original Aggregate Loan CountOriginal Stated Principal BalanceOriginal Weighted Average Mortgage RateOriginal Weighted Average Net Mortgage RateOriginal Weighted Average Remaining Term

Group I Group II Total

891233,706,568.96

8.06398%7.59850%

389

852436,350,742.53

7.98255%7.55546%

399

1,743670,057,311.49

Current Mortgage Loan Details

Beginning Aggregate Loan CountLoans Paid Off or otherwise removed pursuant to the PSAEnding Aggregate Loan Count


88314

869

84616

830

1,72930

1,699

Beginning Pool Stated Principal BalanceScheduled PrincipalNegative AmortizationUnscheduled PrincipalRealized Principal LossesEnding Pool Stated Principal Balance

232,460,723.893,433.98

-793,352.083,696,716.88

0.00229,553,925.11

432,158,605.5526,176.92

-1,503,446.049,752,974.04

0.00423,882,900.63

664,619,329.4429,610.90

-2,296,798.1213,449,690.92

0.00653,436,825.74

Beginning Weighted Average Mortgage RateBeginning Weighted Average Net Mortgage RateEnding Weighted Average Mortgage RateEnding Weighted Average Net Mortgage Rate

8.36400%7.89876%8.36039%7.89512%

8.25308%7.82545%8.24645%7.81820%

Beginning Weighted Average Remaining Term to MaturityEnding Weighted Average Remaining Term to Maturity

388387

399399






Page 7

Servicer Remittance Summary

Interest Remittance Amount

Scheduled InterestLess: Servicing FeesLess: Mortgage Insurance Premium (LPMI)Liquidation Interest ProceedsCompensating InterestLess: Non-Recoverable Interest AdvancesTotal Interest Remittance Amount


1,617,628.3372,643.9815,736.25

0.002,622.53

0.001,531,870.63

2,967,645.10135,049.56

15,709.910.00

4,553.460.00

2,821,439.08

4,585,273.43207,693.54

31,446.170.00

7,175.990.00

4,353,309.72

Principal Remittance Amount

Scheduled PrincipalNegative AmortizationCurtailment PrincipalPaid in Full PrincipalRepurchased PrincipalLiquidation PrincipalSubstitution Shortfall PrincipalSubsequent RecoveriesLess: Non-Recoverable Principal Advances relating to PrincipalTotal Principal Remittance Amount


3,433.98-793,352.08124,718.30

3,571,998.580.000.000.000.000.00

2,906,798.78

26,176.92-1,503,446.04

60,073.659,692,900.39

0.000.000.000.000.00

8,275,704.92

29,610.90-2,296,798.12

184,791.9513,264,898.97

0.000.000.000.000.00

11,182,503.70

Total Remittance 4,438,669.41 11,097,144.00 15,535,813.42






Page 8

Amounts Distributable to the Certificates

Principal Remittance Amount

Group I Group II Total2,906,798.78 8,275,704.92 11,182,503.70

Interest RemittanceLess: Trustee FeeInterest Funds

1,531,870.631,743.46

1,530,127.18

2,821,439.083,241.19

2,818,197.89

4,353,309.724,984.64

4,348,325.07

Servicer Advances

Principal AdvancesInterest AdvancesReimbursement for Principal & Interest AdvancesReimbursement for Nonrecoverable AdvancesTotal Advances


-32,012.9663,526.20

0.000.00

31,513.24

-57,874.60118,753.23

0.000.00

60,878.63

-89,887.56182,279.43

0.000.00

92,391.87

Fees of the Trust

Gross Master Servicing FeeNet Master Servicing FeeTrustee FeeMortgage Insurance Premium (LPMI)Total Net Loan Fees


72,643.9870,021.44

1,743.4615,736.2587,501.15

135,049.56130,496.10

3,241.1915,709.91

149,447.20

207,693.54200,517.55

4,984.6431,446.17

236,948.36






Page 9

Mortgage Prepayment Details

Principal Balance of Loans Paid in FullPrepayment Interest ExcessPrepayment Interest ShortfallCompensating InterestNon-Supported Prepayment Interest ShortfallPrepayment ChargesCPR %SMM %

Group I Group II Total3,571,998.58

0.002,622.532,622.53

0.0068,498.04

17.445%1.585%

9,692,900.390.00

4,553.464,553.46

0.0070,334.36

23.889%2.249%

13,264,898.970.00

7,175.997,175.99

0.00138,832.40

Loan Substitution

Aggregate Stated of Principal Balances RemovedAggregate Stated of Principal Balance AddedAggregate Principal Substitution Shortfall Amount


0.000.000.00

0.000.000.00

0.000.000.00






Page 10

Sub Loan Group Interest Rate Details

MTA Rate 5.0150000%

Class X-1 and X-2 Net Rate Cap 7.0820794%

Class X-1 and X-2 Available Funds Cap 29.6941640%






Page 11

Sub Loan Collateral Detail

Original Mortgage Details

Original Aggregate Loan CountOriginal Stated Principal BalanceOriginal Weighted Average Mortgage RateOriginal Weighted Average Net Mortgage RateOriginal Weighted Average Remaining Term


544145,414,051.57

7.92597%7.44944%

391

480218,083,304.12

7.58167%7.14318%

398

1,024363,497,355.69

Current Mortgage Loan Details

Beginning Aggregate Loan CountLoans Paid Off or otherwise removed pursuant to the PSAEnding Aggregate Loan Count


55010

540

4788

470

1,02818

1,010

Beginning Pool Stated Principal BalanceScheduled PrincipalNegative AmortizationUnscheduled PrincipalRealized Principal LossesEnding Pool Stated Principal Balance

145,392,763.243,433.98

-496,541.842,557,672.49

0.00143,328,198.61

217,044,513.2626,176.92

-726,589.635,251,499.25

0.00212,493,426.72

362,437,276.5029,610.90

-1,223,131.477,809,171.74

0.00355,821,625.33

Beginning Weighted Average Mortgage RateBeginning Weighted Average Net Mortgage RateEnding Weighted Average Mortgage RateEnding Weighted Average Net Mortgage Rate

8.34602%7.87070%8.33996%7.86504%

8.05925%7.62036%8.04869%7.60918%

Beginning Weighted Average Remaining Term to MaturityEnding Weighted Average Remaining Term to Maturity

390389

397397






Page 12

Sub Loan Mortgage Prepayment Details

Principal Balance of Loans Paid in FullPrepayment Interest ExcessPrepayment Interest ShortfallCompensating InterestNon-Supported Prepayment Interest ShortfallPrepayment ChargesCPR %SMM %


2,478,791.830.00

1,551.701,551.70

0.0019,649.2019.124%1.753%

5,183,723.620.00

1,175.231,175.23

0.0050,076.2225.395%2.412%

7,662,515.450.00

2,726.922,726.92

0.0069,725.42

Ending Balance 0.00






Page 13

Trust Accounts

Distribution Account

Beginning Balance


0.00

Deposits From the Certificate Account, the Total DepositOther Deposits Required by the PSACorridor Contract Funds ReceivedTotal Deposits

15,674,645.820.00

015,674,645.82

Withdrawals Payment of Trustee FeePrincipal and Interest PaymentsTo Terminate the Distribution AccountTotal Withdrawals

4,984.6415,669,661.17

0.0015,674,645.82

Ending Balance 0.00






Page 14

Carryover Reserve Account

Beginning BalanceDepositWithdrawalEnding Balance

1,000.000.000.00

1,000.00

Net Rate Carryover (NRC) payment detail isfound in Interest Distribution Detail.

Corridor Reserve Account

Beginning Balance 1,000.00

Deposits Deposits 0.00

Withdrawals Withdrawals 0.00

Ending Balance 1,000.00

Principal Reserve Account

Deposits Beginning Principal Reserve BalanceDeposits

200.000.00

Withdrawals To P ClassesEnding Principal Reserve Balance

0.00200.00






Page 15

Loan Status

Delinquency Information

Group 1Group 2

Total

30-59 Days Loan Count

Loan Count %

Balance

Balance %

2421

45

2.76180%2.53012%

2.64862%

7,684,254.7911,433,645.38

19,117,900.17

3.34747%2.69736%

2.92575%

60-89 Days Loan Count

Loan Count %

Balance

Balance %

59

14

0.57537%1.08434%

0.82401%

1,343,552.144,988,185.87

6,331,738.01

0.58529%1.17678%

0.96899%

90+ Days Loan Count

Loan Count %

Balance

Balance %

00

0

0.00000%0.00000%

0.00000%

0.000.00

0.00

0.00000%0.00000%

0.00000%

Group 1Group 2

Total

Foreclosure Loan Count

Loan Count %

Balance

Balance %

00

0

0.00000%0.00000%

0.00000%

0.000.00

0.00

0.00000%0.00000%

0.00000%

Bankruptcy Loan Count

Loan Count %

Balance

Balance %

01

1

0.00000%0.12048%

0.05886%

0.00401,386.03

401,386.03

0.00000%0.09469%

0.06143%

REO Loan Count

Loan Count %

Balance

Balance %

00

0

0.00000%0.00000%

0.00000%

0.000.00

0.00

0.00000%0.00000%

0.00000%






Page 16

Realized Loss Detail

Current Period Realized LossesCumulative Realized LossesTotal Liquidated Loan BalanceTotal Liquidated ProceedsSubsequent RecoveriesMDR ( Monthly Default Rate )CDR ( Conditional Default Rate )

Group I Group II Total0.000.000.000.000.00

0.00000%0.00000%

0.000.000.000.000.00

0.00000%0.00000%

0.000.000.000.000.00

Loan ID

LiquidationBalance

LiquidationProceeds

RealizedLoss

Date

Group I

Group II

N/A

N/A






Page 17

Credit Enhancements

Overcollateralization Details

OC Amount BeginningOC FloorOC Target AmountGroup Excess CashflowOC Amount Ending

3,350,286.563,350,286.563,350,286.56

0.003,350,286.56

Trigger Events

Rolling Sixty-Day Delinq RateDelinquency Trigger EventCumulative Loss RateCumulative Loss Trigger EventTrigger EventStepdown Date

Group I Group II

0.48450%NO

0.00000%NONONO

0.48450%NO

0.00000%NONONO






Page 18

Subordination

Credit Support

Class AClass A Percentage

Class M1Class M1 Percentage










Original Current

608,747,300.0091.306667%

17,086,000.002.562748%

11,391,000.001.708548%

3,350,000.000.502470%

3,350,000.000.502470%

3,350,000.000.502470%

3,350,000.000.502470%

3,350,000.000.502470%

3,350,000.000.502470%

3,350,000.000.502470%

6,032,000.000.904746%

592,127,739.1891.084421%

17,086,000.002.628265%

11,391,000.001.752228%

3,350,000.000.515316%

3,350,000.000.515316%

3,350,000.000.515316%

3,350,000.000.515316%

3,350,000.000.515316%

3,350,000.000.515316%

3,350,000.000.515316%

6,032,000.000.927876%






Page 19

Group I

Update Face

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =0.00

25,000.0050,000.0075,000.00

100,000.00125,000.00150,000.00175,000.00200,000.00225,000.00250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00425,000.00450,000.00475,000.00500,000.00525,000.00550,000.00575,000.00600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00750,000.00775,000.00

>

--------------------------------

0.0025,000.0050,000.0075,000.00

100,000.00125,000.00150,000.00175,000.00200,000.00225,000.00250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00425,000.00450,000.00475,000.00500,000.00525,000.00550,000.00575,000.00600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00750,000.00775,000.00800,000.00800,000.00

0026

2135475479738988608361544742

6710601120120100

0.0000.0000.2300.6902.4174.0285.4096.2149.0918.400

10.24210.127

6.9049.5517.0206.2145.4094.8330.6900.8060.1150.0000.6900.0000.1150.1150.2300.0000.1150.2300.0000.1150.0000.000

0.000.00

81,164.32381,050.04

1,870,865.683,910,579.956,463,271.088,830,930.33

14,838,391.2315,513,886.4721,055,417.5823,136,304.9017,212,172.8825,873,767.9220,534,205.1019,595,773.2718,164,354.4617,144,844.00

2,642,685.223,251,234.64

487,104.750.00

3,215,820.950.00

592,248.99620,410.79

1,276,221.990.00

678,530.531,426,119.35

0.00756,568.69

0.000.00

0.0000.0000.0350.1660.8151.7042.8163.8476.4646.7589.172

10.0797.498

11.2718.9458.5367.9137.4691.1511.4160.2120.0001.4010.0000.2580.2700.5560.0000.2960.6210.0000.3300.0000.000

Wgt Ave / Total: 869 100.000 229,553,925.11 100.000

Group II

Update Face

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =0.00

25,000.0050,000.0075,000.00

100,000.00125,000.00150,000.00175,000.00200,000.00

---------

0.0025,000.0050,000.0075,000.00

100,000.00125,000.00150,000.00175,000.00200,000.00225,000.00

0115

101628222237

0.0000.1200.1200.6021.2051.9283.3732.6512.6514.458

0.0012,054.1145,342.02

326,106.61818,109.65

1,818,377.743,882,065.443,613,681.124,126,888.107,881,458.38

0.0000.0030.0110.0770.1930.4290.9160.8530.9741.859






Page 20

Update Face

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

225,000.00250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00425,000.00450,000.00475,000.00500,000.00525,000.00550,000.00575,000.00600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00750,000.00775,000.00

>

-----------------------

250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00425,000.00450,000.00475,000.00500,000.00525,000.00550,000.00575,000.00600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00750,000.00775,000.00800,000.00800,000.00

353833391934153240373739433718222124

77733

98

4.2174.5783.9764.6992.2894.0961.8073.8554.8194.4584.4584.6995.1814.4582.1692.6512.5302.8920.8430.8430.8430.3610.361

11.807

8,288,380.8310,049,176.72

9,480,877.1812,222,253.54

6,391,387.4912,319,396.42

5,805,226.8413,115,128.5817,474,190.3017,121,323.4117,968,690.6519,991,874.7023,072,301.2820,862,089.2810,565,810.4313,442,912.6113,455,818.0615,816,223.60

4,840,632.655,028,801.865,183,201.062,273,482.212,369,403.71

134,220,234.05

1.9552.3712.2372.8831.5082.9061.3703.0944.1224.0394.2394.7165.4434.9222.4933.1713.1743.7311.1421.1861.2230.5360.559

31.664

Wgt Ave / Total: 830 100.000 423,882,900.63 100.000

Group I

Issuance Coupon

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =0.00.51.01.52.02.53.03.54.04.55.05.56.06.57.07.58.08.59.09.5

>

--------------------

0.00.51.01.52.02.53.03.54.04.55.05.56.06.57.07.58.08.59.09.5

10.010.0

0000

277252000016

26146356219

5022

0

0.0000.0000.0000.0003.1070.8060.2300.5750.2300.0000.0000.0000.0000.1150.6902.992

16.80140.96725.201

5.7542.5320.000

0.000.000.000.00

7,311,417.931,549,436.97

582,293.301,100,859.45

406,359.200.000.000.000.00

266,554.681,973,431.466,978,797.64

38,904,992.1294,362,321.5056,611,098.3914,264,896.92

5,241,465.550.00

0.0000.0000.0000.0003.1850.6750.2540.4800.1770.0000.0000.0000.0000.1160.8603.040

16.94841.10724.661

6.2142.2830.000

Wgt Ave / Total: 869 100.000 229,553,925.11 100.000






Page 21

Group II

Issuance Coupon

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =0.00.51.01.52.02.53.03.54.04.55.05.56.06.57.07.58.08.59.09.5

>

--------------------

0.00.51.01.52.02.53.03.54.04.55.05.56.06.57.07.58.08.59.09.5

10.010.0

0010

304422032029

16131285269

4323

4

0.0000.0000.1200.0003.6140.4820.4820.2410.2410.0000.3610.2410.0000.2411.0841.928

15.78334.33732.410

5.1812.7710.482

0.000.00

400,586.790.00

17,390,508.692,121,037.504,196,094.14

258,986.901,344,014.17

0.00952,043.75637,008.67

0.001,343,425.614,644,221.009,980,708.62

69,586,442.31158,519,856.48131,557,115.53

14,809,596.565,225,672.19

915,581.72

0.0000.0000.0950.0004.1030.5000.9900.0610.3170.0000.2250.1500.0000.3171.0962.355

16.41637.39731.036

3.4941.2330.216

Wgt Ave / Total: 830 100.000 423,882,900.63 100.000

Group I

Update Term

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =120180300

>

---

120180300360360

000

653216

0.0000.0000.000

75.14424.856

0.000.000.00

168,917,962.1160,635,963.00

0.0000.0000.000

73.58526.415

Wgt Ave / Total: 869 100.000 229,553,925.11 100.000

Group II

Update Term

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =120180300

>

---

120180300360360

000

573257

0.0000.0000.000

69.03630.964

0.000.000.00

269,145,909.47154,736,991.16

0.0000.0000.000

63.49536.505

Wgt Ave / Total: 830 100.000 423,882,900.63 100.000

cwalt, inc. alternative loan trust 2007-oa8 mortgage pass … · 2017. 9. 19. · 101 barclay...

Documents