10-D 1 final_2007-02.txt 1 UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from August 1, 2007 to August 31, 2007 Commission File Number of issuing entity: 333-138237-05 -------------------- CITIGROUP MORTGAGE LOAN TRUST 2007-02 ------------------------------------------------------------------------ (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-138237 ---------------------- CITIGROUP MORTGAGE LOAN TRUST, INC. ------------------------------------------------------------------------- (Exact name of depositor as specified in its charter) CITIGROUP GLOBAL MARKETS REALTY CORP. ------------------------------------------------------------------------- (Exact name of sponsor as specified in its charter) Delaware ----------------------------------------------------------------------------- (State or other jurisdiction of incorporation or organization of the issuing entity) 11-2418191 ---------------------------------------------------------------------------- (I.R.S. Employer Identification No.) 390 Greenwich Street, New York, NY 10013 ---------------------------------------- ---------- (Address of principal executive offices of the issuing entity) (Zip Code) (212) 816-6000 ------------------------------------------------------------------------- (Telephone number, including area code) -------------------------------------------------------------------------- (Former name, former address, if changed since last report.) Registered/reporting pursuant to (check one) Title Name of exchange of Class Section 12(b) Section 12(g) Section 15(d) (if Section 12(b)) Class PO { } { } {X} _____________ Class XS { } { } {X} _____________ Class 1-A1 { } { } {X} _____________ Class 1-A2 { } { } {X} _____________ Class 1-A2A { } { } {X} _____________ Class 1-A3 { } { } {X} _____________ Class 1-A4 { } { } {X} _____________ Class 2-A { } { } {X} _____________ Class R { } { } {X} _____________ Class B1 { } { } {X} _____________ Class B2 { } { } {X} _____________ Class B3 { } { } {X} _____________ Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes{X} No{ } 1 2 PART I Item 1. Distribution and Pool Performance Information See Exhibit 99.1 referred to in PART II, Item 9, Exhibits. PART II Item 7. Significant Enhancement Provider Information Not Applicable Item 9. Exhibits (a) Attached as Exhibit 99.1 is the monthly distribution report for the month of August 2007. 2 3 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. CITIGROUP MORTGAGE LOAN TRUST 2007-02 (Issuing Entity) CitiMortgage, Inc. Master Servicer By: /s/ Tommy Harris ---------------------------- Tommy Harris Senior Vice President Dated: September 24, 2007 3 4 EXHIBIT 99.1 ------------ Citigroup Mortgage Loan Trust Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CMLTI 2007-02 Payment Date: 09/25/2007 Issuer: Citigroup Mortgage Loan Trust Inc. Record Date: 31-Aug-07 Determination Date: See Foot Note Distribution Date: 25-Sep-07 Distribution #: 8 Trustee U.S. Bank National Association Clare O'Brien (617) 603-6402 Bond Administrator CitiMortgage, Inc. Shelley Vadden (636) 261-1365 Paying Agent: Citibank N.A. Jennifer McCourt (212) 816-5680

6 Citigroup Mortgage Loan Trust Inc. Distribution Date Statement to Certificate Holders Remic Pass-Through Certificate Series Name: CMLTI 2007-02 Payment Date: 09/25/2007

P Class Interest Paid, represents Prepayment Charges collected by the Master Servicer or any Sub-Servicer in connection with the Principal Prepayment of any of the Mortgage loans or servicer Prepayment Charge Payment Amount. 7 Citigroup Mortgage Loan Trust Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CMLTI 2007-02 Payment Date: 09/25/2007

8 Citigroup Mortgage Loan Trust Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CMLTI 2007-02 Payment Date: 09/25/2007

9 Citigroup Mortgage Loan Trust Inc. DISTRIBUTION DATE STATEMENT REMIC PASS-THROUGH CERTIFICATE Series Name:2007-02 Pmt Date: 09/25/2007 Advances: Aggregate Amount of P&I Advances for such Distribution Date: $1,561,278.62 Summary of Disbursements Withdrawal/ Remittances Residual (Deposit) P&I Distributed ------------------------------------------------------------ $2,806,135.62 $0.00 $0.00 $2,806,135.62 Extraordinary Trust Fund Expenses withdrawn from the Collection $0.00 Account or Distribution Account for such Distribution Date: With respect to Collateral Pool I-2, Weighted average of the 0.52% Stripped Interest Rates: With respect to Collateral Pool II, Weighted average of the Stripped Interest Rates: 0.43% Trigger Test Calc % Trigger % Broken ? ------------------------------------------------------------ Delinquencies 0.00 50.000 F Cum Losses 0.00 30.000 F Loan level information (including data on REO, loans in foreclosure and realized losses) is available on the Citimortgagembs.com website in the payment and summary section of the CMLTI shelf Citigroup Mortgage Loan Trust Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CMLTI 2007-02 Payment Date: 09/25/2007 Loans repurchased in the current period: Loan Number Scheduled Principal Balance Pool/Group -------------------------------------------------------- No repurchases for this period 10 Citigroup Mortgage Loan Trust Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CMLTI 2007-02 Payment Date: 09/25/2007 2007-02 1 COLLATERAL INFORMATION: GENERAL INFORMATION: AT ISSUE BEGINNING ENDING WAC-SCHED BAL 6.89% 6.87% WAM 356 349 348 AVG LTV 73 73 73 AVG LOAN SIZE $284,706 $275,476 $276,035 # OF LOANS 1,180 1,100 1,094 ACTUAL BALANCE $336,106,444.56 $303,174,937.49 $302,134,404.96 SCHEDULED BALANCE $335,952,675.73 $303,023,913.46 $301,982,705.71 TYPE OF DWELLING UNIT: AT ISSUE CURRENT Single Family 84.88% Single Family 84.74% Condo 8.99% Condo 9.10% 2-4 Family 5.09% 2-4 Family 5.04% PUD 1.04% PUD 1.12% GEOGRAPHIC DISTRIBUTION: LTV DISTRIBUTION: AT ISSUE CURRENT AT ISSUE CURRENT CA 29% CA 28% 65% AND BELOW 23% 22% FL 9% FL 9% 65.01-75% 18% 19% NY 8% NY 9% 75.01-80% 49% 50% VA 4% VA 4% OVER 80% 10% 9% NJ 4% WA 3% OTHER 46% OTHER 47% PREPAYMENT INFORMATION: SCHEDULED PRINCIPAL: $195,758.73 PRINCIPAL PREPAYMENTS: $845,449.02 1 MONTH 3 MONTH 12 MONTH CUMULATIVE PRICING SPEED(CPR):16% PREPAYMENT HISTORY(PSA): 141% 549% 0% 858% PREPAYMENT HISTORY(CPR): 3.31% 11.74% 0.00% 14.14% DELINQUENCY (1)

(1) DETERMINED BY THE MBA METHOD. (2) DOES NOT INCLUDE REAL ESTATE OWNED BY THE TRUST. ------------------------------------------------------------------------------- 2007-02 2 COLLATERAL INFORMATION: GENERAL INFORMATION: AT ISSUE BEGINNING ENDING WAC-SCHED BAL 6.43% 6.46% WAM 175 168 167 AVG LTV 61 63 63 AVG LOAN SIZE $268,816 $242,344 $241,365 # OF LOANS 44 42 42 ACTUAL BALANCE $11,851,993.76 $10,200,966.89 $10,152,025.15 SCHEDULED BALANCE $11,827,904.48 $10,178,464.25 $10,137,334.39 TYPE OF DWELLING UNIT: AT ISSUE CURRENT Single Family 82.02% Single Family 79.61% Condo 15.99% Condo 18.13% 2-4 Family 1.99% 2-4 Family 2.26% GEOGRAPHIC DISTRIBUTION: LTV DISTRIBUTION: AT ISSUE CURRENT AT ISSUE CURRENT CA 34% CA 26% 65% AND BELOW 52% 46% IL 9% IL 10% 65.01-75% 8% 9% NJ 9% NJ 10% 75.01-80% 39% 44% AZ 8% AZ 10% OVER 80% 1% 1% IN 8% IN 9% OTHER 32% OTHER 35% PREPAYMENT INFORMATION: SCHEDULED PRINCIPAL: $38,780.18 PRINCIPAL PREPAYMENTS: $2,349.68 1 MONTH 3 MONTH 12 MONTH CUMULATIVE PRICING SPEED(CPR):16% PREPAYMENT HISTORY(PSA): 17% 110% 0% 1,022% PREPAYMENT HISTORY(CPR): 0.41% 2.40% 0.00% 17.16% DELINQUENCY (1)

(1) DETERMINED BY THE MBA METHOD. (2) DOES NOT INCLUDE REAL ESTATE OWNED BY THE TRUST. ------------------------------------------------------------------------------- 2007-02 COLLATERAL INFORMATION: GENERAL INFORMATION: AT ISSUE BEGINNING ENDING WAC-SCHED BAL 6.88% 6.85% WAM 350 343 342 AVG LTV 73 73 73 AVG LOAN SIZE $284,134 $274,258 $274,754 # OF LOANS 1,224 1,142 1,136 ACTUAL BALANCE $347,958,438.32 $313,375,904.38 $312,286,430.11 SCHEDULED BALANCE $347,780,580.21 $313,202,377.71 $312,120,040.10 TYPE OF DWELLING UNIT: AT ISSUE CURRENT Single Family 84.77% Single Family 84.57% Condo 9.23% Condo 9.40% 2-4 Family 4.99% 2-4 Family 4.95% PUD 1.01% PUD 1.08% GEOGRAPHIC DISTRIBUTION: LTV DISTRIBUTION: AT ISSUE CURRENT AT ISSUE CURRENT CA 29% CA 28% 65% AND BELOW 24% 23% FL 9% FL 9% 65.01-75% 18% 19% NY 8% NY 9% 75.01-80% 48% 49% NJ 4% VA 4% OVER 80% 10% 9% TX 4% TX 4% OTHER 46% OTHER 46% CREDIT ENHANCEMENT: AT ISSUE CURRENT SUBORDINATION 5.50% $19,127,290.00 6.09% $19,016,620.72 PREPAYMENT INFORMATION: SCHEDULED PRINCIPAL: $234,538.91 PRINCIPAL PREPAYMENTS: $847,798.70 1 MONTH 3 MONTH 12 MONTH CUMULATIVE PRICING SPEED(CPR):16% PREPAYMENT HISTORY(PSA): 137% 535% 0% 863% PREPAYMENT HISTORY(CPR): 3.21% 11.46% 0.00% 14.24% DELINQUENCY (1)

(1) DETERMINED BY THE MBA METHOD. (2) DOES NOT INCLUDE REAL ESTATE OWNED BY THE TRUST. ------------------------------------------------------------------------------- 11 Citigroup Mortgage Loan Trust Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CMLTI 2007-02 Payment Date: 09/25/2007

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

Citigroup Mortgage Loan Trust 2007-2 10-D