10-D 1 nationstar07a_june07.txt 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 May 26, 2007 to June 25, 2007 Commission File Number of issuing entity: 333-130642-03 Nationstar Home Equity Loan Trust 2007-A ------------------------------------------------------------------------------- (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130642 NATIONSTAR FUNDING LLC ------------------------------------------------------------------------------- (Exact name of depositor as specified in its charter) NATIONSTAR MORTGAGE LLC ------------------------------------------------------------------------------- (Exact name of sponsor as specified in its charter) New York -------------- (State or other jurisdiction of incorporation or organization of the issuing entity) 51-0620016, 51-0620019, 51-0620022 ------------------------------------ (I.R.S. Employer Identification No.) c/o The Bank of New York Attention: Structured Finance Services, Nationstar Home Equity Loan Trust 2007-A 101 Barclay Street, Floor 4W New York, New York 10286 -------------------------------------- ---------- (Address of principal executive offices Zip Code of the issuing entity) (212) 815-8192 -------------- (Telephone number, including area code) Not Applicable ----------------------------------- (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Section 12(b) Section 12(g) Section 15(d) Name of Exchange (if Section 12(b)) Title of class AV1 [ ] [ ] [ x ] AV2 [ ] [ ] [ x ] AV3 [ ] [ ] [ x ] AV4 [ ] [ ] [ x ] M1 [ ] [ ] [ x ] M2 [ ] [ ] [ x ] M3 [ ] [ ] [ x ] M4 [ ] [ ] [ x ] M5 [ ] [ ] [ x ] M6 [ ] [ ] [ x ] M7 [ ] [ ] [ x ] M8 [ ] [ ] [ x ] M9 [ ] [ ] [ x ] M10 [ ] [ ] [ 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 [ ] PART I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information. On June 25, 2007 a distribution was made to holders of Nationstar Home Equity Loan Trust 2007-A, Home Equity Loan Asset-Backed Certificates, Series 2007-A. The Investor Report is attached as Exhibit 99.1 to this Form 10-D. PART II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: Nationstar Home Equity Loan Asset-Backed Certificates, Series 2007-A Investor Report relating to June 25, 2007 distribution date is filed as Exhibit 99.1 hereto. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. 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. Nationstar Home Equity Loan Trust 2007-A (Issuing Entity) Date: June 28, 2007 By: Nationstar Mortgage LLC (Servicer) /s/ Jerry Berrens ---------------------------------------- Jerry Berrens Title: Vice President - Controller EXHIBIT INDEX Exhibit Number Description EX-99.1 Investor Report, Nationstar Home Equity Loan Asset-Backed Certificates, Series 2007-A, June 25, 2007 EXHIBIT 99.1 Nationstar Home Equity Loan Asset-Backed Certificates, Series 2007-A June 25, 2007 Table of Contents Distribution Report .................................................... 2 Factor Report .......................................................... 3 Delinquent Group Report ................................................ 7 Delinquency Trend Group ................................................ 7 Bankruptcies ........................................................... 8 Bankruptcy Reporting ................................................... 8 Historical Bankruptcy Trend Report ..................................... 8 Foreclosures ........................................................... 9 Foreclosure Reporting .................................................. 9 Historical Foreclosure Trend Report .................................... 9 REO Properties ......................................................... 10 REO Reporting .......................................................... 10 Historical REO Trend Report ............................................ 10 REO Book Value Report .................................................. 10 Principal Prepayment Amounts ........................................... 11 CPR Trend Report ....................................................... 11 Realized Loss Group Report ............................................. 12 Certificate Interest Shortfall Detail .................................. 14 Non Supported Interest Shortfall ....................................... 14 Basis Risk Report ...................................................... 15 Certificate Deferred Amount Report ..................................... 17 Investor Supplemental Report ............................................ 17 IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW: Nayades Ortega Bank of New York - Structured Finance 101 Barclay Street, Floor 4W New York, New York 10286 Tel: (212) 815-8184 / Fax: (212) 815-3910 Email: nayades.x.ortega@bankofny.com

EXHIBIT 99.1 Nationstar Home Equity Loan Asset-Backed Certificates, Series 2007-A ~~May~~June 25, 2007 ----------------------------------------------------------------------------------------------------------------------------------- DISTRIBUTION IN DOLLARS ----------------------------------------------------------------------------------------------------------------------------------- ORIGINAL BEGINNING ENDING FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE ----------------------------------------------------------------------------------------------------------------------------------- AV1 291,546,000.00 ~~278~~269,~~386~~472,~~361~~629.2193 812,~~913~~983,~~731~~681.2870 1,248,~~098~~406.8581 1014,~~161~~232,~~830~~088.1351 0.00 0.00 ~~269~~256,~~472~~488,~~629~~948.9323 AV2 68,400,000.00 68,400,000.00 0.00 ~~308~~319,~~940~~238.00 ~~308~~319,~~940~~238.00 0.00 0.00 68,400,000.00 AV3 131,949,000.00 131,949,000.00 0.00 ~~601~~621,~~467~~516.5344 ~~601~~621,~~467~~516.5344 0.00 0.00 131,949,000.00 AV4 119,730,000.00 119,730,000.00 0.00 ~~553~~572,~~751~~209.2563 ~~553~~572,~~751~~209.2563 0.00 0.00 119,730,000.00 M1 24,750,000.00 24,750,000.00 0.00 ~~115~~119,~~293~~136.7588 ~~115~~119,~~293~~136.7588 0.00 0.00 24,750,000.00 M2 21,000,000.00 21,000,000.00 0.00 98101,~~000~~266.0067 98101,~~000~~266.0067 0.00 0.00 21,000,000.00 M3 13,125,000.00 13,125,000.00 0.00 6163,~~468~~517.7571 6163,~~468~~517.7571 0.00 0.00 13,125,000.00 M4 11,625,000.00 11,625,000.00 0.00 5556,~~121~~959.8827 5556,~~121~~959.8827 0.00 0.00 11,625,000.00 M5 11,250,000.00 11,250,000.00 0.00 5355,~~437~~218.5075 5355,~~437~~218.5075 0.00 0.00 11,250,000.00 M6 10,125,000.00 10,125,000.00 0.00 4850,~~684~~307.3819 4850,~~684~~307.3819 0.00 0.00 10,125,000.00 M7 5,625,000.00 5,625,000.00 0.00 2930,~~156~~128.2513 2930,~~156~~128.2513 0.00 0.00 5,625,000.00 M8 6,000,000.00 6,000,000.00 0.00 3233,~~850~~945.00 3233,~~850~~945.00 0.00 0.00 6,000,000.00 M9 7,500,000.00 7,500,000.00 0.00 4547,~~750~~275.00 4547,~~750~~275.00 0.00 0.00 7,500,000.00 M10 10,125,000.00 10,125,000.00 0.00 6568,~~981~~180.2563 6568,~~981~~180.2563 0.00 0.00 10,125,000.00 P 100.00 100.00 0.00 91139,~~167~~302.1542 91139,~~167~~302.1542 0.00 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 TOTALS 732,750,100.00 710,676,729.93 12,983,681.70 3,526,608.53 16,510,290.23 0.00 0.00 697,693,048.23 ----------------------------------------------------------------------------------------------------------------------------------- ~~TOTALS~~----------------------------------------------------------------------------------------------------------------------------------- ~~732,750,100.00~~ORIGINAL ~~719,590,461.21~~BEGINNING ~~8,913,731.28~~ENDING ~~3,409,168.54~~FACE ~~12,322,899.82~~NOTIONAL ~~0.00~~REALIZED ~~0.00~~DEFERRED ~~710,676,729.93~~NOTIONAL CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE ----------------------------------------------------------------------------------------------------------------------------------- XIO 750,255,901.84 ~~736~~727,~~846~~932,~~346~~615.9567 0.00 1,~~699~~665,~~478~~253.7630 1,~~699~~665,~~478~~253.7630 0.00 0.00 ~~727~~714,~~932~~948,~~615~~933.6797 ----------------------------------------------------------------------------------------------------------------------------------- ----------------------------------------------------------------------------------------------------------------------------------- FACTOR INFORMATION PER $1,000 OF ORIGINAL FACE ----------------------------------------------------------------------------------------------------------------------------------- CURRENT BEGINNING ENDING PASS-THROUGH CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL RATE ----------------------------------------------------------------------------------------------------------------------------------- AV1 63860HAA7 ~~954~~924.~~86256443~~28855114 3044.~~57401330~~53390443 4.~~28096715~~28202345 3448.~~85498045~~81592788 ~~924~~879.~~28855114~~75464671 5.380000% AV2 63860HAB5 1,000.00000000 0.00000000 4.~~51666667~~66722222 4.~~51666667~~66722222 1,000.00000000 5.420000% AV3 63860HAC3 1,000.00000000 0.00000000 4.~~55833337~~71027776 4.~~55833337~~71027776 1,000.00000000 5.470000% AV4 63860HAD1 1,000.00000000 0.00000000 4.~~62500000~~77916671 4.~~62500000~~77916671 1,000.00000000 5.550000% M1 63860HAE9 1,000.00000000 0.00000000 4.~~65833333~~81361131 4.~~65833333~~81361131 1,000.00000000 5.590000% M2 63860HAF6 1,000.00000000 0.00000000 4.~~66666667~~82222238 4.~~66666667~~82222238 1,000.00000000 5.600000% M3 63860HAG4 1,000.00000000 0.00000000 4.~~68333333~~83944457 4.~~68333333~~83944457 1,000.00000000 5.620000% M4 63860HAH2 1,000.00000000 0.00000000 4.~~74166710~~89972215 4.~~74166710~~89972215 1,000.00000000 5.690000% M5 63860HAJ8 1,000.00000000 0.00000000 4.~~75000000~~90833333 4.~~75000000~~90833333 1,000.00000000 5.700000% M6 63860HAK5 1,000.00000000 0.00000000 4.~~80833383~~96861136 4.~~80833383~~96861136 1,000.00000000 5.770000% M7 63860HAL3 1,000.00000000 0.00000000 5.~~18333333~~35611200 5.~~18333333~~35611200 1,000.00000000 6.220000% M8 63860HAM1 1,000.00000000 0.00000000 5.~~47500000~~65750000 5.~~47500000~~65750000 1,000.00000000 6.570000% M9 63860HAN9 1,000.00000000 0.00000000 6.~~10000000~~30333333 6.~~10000000~~30333333 1,000.00000000 7.320000% M10 63860HAS8 1,000.00000000 0.00000000 6.~~51666667~~73388938 6.~~51666667~~73388938 1,000.00000000 7.820000% P 63860HAQ2 1,000.00000000 0.00000000 ~~911~~1,~~671~~393,024.~~50000000~~20000000 ~~911~~1,~~671~~393,024.~~50000000~~20000000 1,000.00000000 0.000000% TOTALS 969.87599173 17.71911283 4.81283937 22.53195220 952.15687890 ----------------------------------------------------------------------------------------------------------------------------------- ~~TOTALS~~----------------------------------------------------------------------------------------------------------------------------------- ~~982.04075470~~CURRENT ~~12.16476297~~BEGINNING ~~4.65256646~~ENDING ~~16.81732943~~PASS-THROUGH ~~969.87599173~~CLASS CUSIP NOTIONAL PRINCIPAL INTEREST TOTAL NOTIONAL RATE ----------------------------------------------------------------------------------------------------------------------------------- XIO 63860HAP4 ~~982~~970.~~12669190~~24577066 0.00000000 2.~~26519879~~21958041 2.~~26519879~~21958041 ~~970~~952.~~24577066~~94009979 0.000000% ----------------------------------------------------------------------------------------------------------------------------------- Nationstar Home Equity Loan Asset-Backed Certificates, Series 2007-A ~~May~~June 25, 2007 Please Note: Group 1 are Fixed Rate Loans. Group 2 are Adjustable Rate Loans Dates Record Date 0405/3031/07 Determination Date 0506/15/07 Distribution Date 0506/25/07 Principal Funds: Scheduled Principal Payments (Total) ~~467~~466,~~165~~141.2698 Group 1 ~~324~~322,~~554~~860.2438 Group 2 ~~142~~143,~~611~~281.0260 Principal Prepayments (Total) 812,~~382~~125,~~326~~028.4498 Group 1 35,~~791~~544,~~762~~569.3629 Group 2 46,~~590~~580,~~564~~459.0869 Curtailments (Total) 64392,~~239~~510.5774 Group 1 38173,~~796~~232.4428 Group 2 25219,~~443~~278.1346 Curtailment Interest Adjustments (Total) 0.00 Group 1 0.00 Group 2 0.00 Repurchase Principal (Total) 0.00 Group 1 0.00 Group 2 0.00 Substitution Amounts (Total) 0.00 Group 1 0.00 Group 2 0.00 Net Liquidation Proceeds (Total) 0.00 Group 1 0.00 Group 2 0.00 Interest Funds: Gross Interest 5,~~296~~226,~~217~~948.6798 Group 1 2,~~876~~841,~~181~~765.5683 Group 2 2,~~420~~385,~~036~~183.1115 Servicing Fees ~~307~~303,~~019~~305.3319 Group 1 ~~161~~159,~~059~~328.7135 Group 2 ~~145~~143,~~959~~976.6284 Trustee Fees 1,000.00 Group 1 ~~524~~525.5931 Group 2 ~~475~~474.4169 Non Recoverable Interest Advances (Total) 0.00 Group 1 0.00 Group 2 0.00 Interest Adjustments from Prior Periods 0.00 Group 1 0.00 Group 2 0.00 Prepayment Penalties: Number of Loans Prepaid with Respect to which Prepayment Penalties were Collected 2331 Group 1 1418 Group 2 913 Balance of Loans Prepaid with Respect to which Prepayment Penalties were Collected 24,~~574~~526,~~958~~275.85 Group 1 12,~~270~~228,~~448~~837.9668 Group 2 12,~~304~~297,~~509~~438.8917 Amount of Prepayment Penalties Collected 91139,~~167~~302.1542 Group 1 4669,~~632~~067.0192 Group 2 4470,~~535~~234.1450 Available ~~Remittance~~Remitance Amount 1317,~~901~~906,~~929~~325.6149 Principal Remittance Amount (Total) 812,~~913~~983,~~731~~681.2770 Interest Remittance Amount (Total) 4,~~988~~922,~~198~~643.3479 Pool Detail: Beginning Number of Loans Outstanding 5,~~372~~307 Group 1 3,~~609~~569 Group 2 1,~~763~~738 Ending Number of Loans Outstanding 5,~~307~~224 Group 1 3,~~569~~516 Group 2 1,~~738~~708 Beginning Aggregate Loan Balance ~~736~~727,~~846~~932,~~346~~615.9567 Group 1 ~~386~~382,~~543~~388,~~333~~220.4237 Group 2 ~~350~~345,~~303~~544,~~013~~395.5330 Ending Aggregate Loan Balance ~~727~~714,~~932~~948,~~615~~933.6797 Group 1 ~~382~~376,~~388~~347,~~220~~558.3742 Group 2 ~~345~~338,~~544~~601,~~395~~375.3055 Current Advances 0.00 Group 1 0.00 Group 2 0.00 Aggregate Advances 0.00 Group 1 0.00 Group 2 0.00 Weighted Average ~~Remaining~~Remaning Term To Maturity ~~340~~339.9289 Group 1 ~~330~~329.00 Group 2 ~~353~~352.00 Weighted Average Net Mortgage Rate 8.~~12359~~11500% Group 1 8.~~42730~~41630% Group 2 7.~~78846~~78157% Weighted Average Gross Margin Group 1 0.00000% Group 2 5.~~86687~~86151% Largest Loan Balance Group 1 ~~854~~853,~~509~~858.1184 Largest Loan Balance Group 2 ~~947~~946,~~198~~789.3411 Delinquency Group Report Group 1 Period Number Principal Balance Percentage 30-59 days ~~100~~110 98,~~206~~296,~~807~~743.8685 2.4120% 60-89 days 1527 13,~~062~~458,~~478~~390.9920 0.2892% 90+days 32 ~~185~~115,~~858~~628.1789 0.0503% Total ~~118~~139 1011,~~455~~870,~~145~~762.0294 23.7315% Delinquency Group Report Group 2 Period Number Principal Balance Percentage 30-59 days 5856 910,~~530~~323,~~738~~043.2503 23.7605% 60-89 days 1518 23,~~847~~373,~~586~~161.2506 01.8200% 90+days 3 284,~~769~~575.2707 0.08% Total 7677 1213,~~663~~980,~~093~~779.7716 34.6613% * Delinquent Bankruptcies and Foreclosures are not included in the table above. Bankruptcies Group Number Number of Loans Principal Balance Percentage 1 5 ~~538~~528,~~870~~026.6221 0.14% 2 2 69,~~157~~115.3852 0.02% Total 7 ~~608~~597,~~028~~141.0073 0.08% Bankruptcy Reporting Number of Loans Principal Balance Pct of Balance Group 1 0 to 29 days 3 ~~354~~353,~~129~~957.6799 0.~~093~~094% Group 1 30 to 59 days 10 ~~60,634~~0.9000 0.~~016~~000% Group 1 60 to 89 days 1 ~~124~~49,~~106~~962.0517 0.~~032~~013% Group 1 90 plus days 01 0124,106.0005 0.~~000~~033% Group 2 0 to 29 days 2 69,~~157~~115.3852 0.020% Group 2 30 to 59 days 0 0.00 0.000% Group 2 60 to 89 days 0 0.00 0.000% Group 2 90 plus days 0 0.00 0.000% Foreclosures Group Number Number of Loans Principal Balance Percentage 1 1017 1,~~598~~997,~~338~~605.0730 0.4253% 2 919 23,~~105~~963,~~676~~763.3267 01.6117% Total 1936 35,~~704~~961,~~014~~368.3997 0.5183% Foreclosure Reporting Number of Loans Principal Balance Pct of Balance Group 1 0 to 29 days 0 0.00 0.000% Group 1 30 to 59 days 0 0.00 0.000% Group 1 60 to 89 days 0 0.00 0.000% Group 1 90 plus days 1017 1,~~598~~997,~~338~~605.0730 0.~~418~~531% Group 2 0 to 29 days 0 0.00 0.000% Group 2 30 to 59 days 0 0.00 0.000% Group 2 60 to 89 days 0 0.00 0.000% Group 2 90 plus days 919 23,~~105~~963,~~676~~763.3267 01.~~609~~171% REO Properties Group Number Number of Loans Principal Balance Percentage 1 0 0.00 0.00% 2 01 0314,562.0081 0.0009% Total 01 0314,562.0081 0.0004% REO Reporting Number of Loans Principal Balance Pct of Balance Group 1 0 to 29 days 0 0.00 0.000% Group 1 30 to 59 days 0 0.00 0.000% Group 1 60 to 89 days 0 0.00 0.000% Group 1 90 plus days 0 0.00 0.000% Group 2 0 to 29 days 0 0.00 0.000% Group 2 30 to 59 days 0 0.00 0.000% Group 2 60 to 89 days 0 0.00 0.000% Group 2 90 plus days 01 0314,562.0081 0.~~000~~093% REO Book Value Report Group Number Loan Number Book Value 0.00 Principal Prepayment Amounts Group Number Number of Loans Principal Balance Percentage 1 4053 35,~~791~~544,~~762~~569.3629 01.9947% 2 2530 46,~~590~~580,~~564~~459.0869 1.3394% Total 6583 812,~~382~~125,~~326~~028.4498 1.1570% Prepayment Rate Calculations Constant Prepayment Rate (CPR) Group 1 - One Month CPR 1116.~~273485~~551744% Group 1 - Three Month Average CPR 1012.~~089916~~376854% Group 2 - One Month CPR 1421.~~721050~~226559% Group 2 - Three Month Average CPR 1114.~~293058~~402810% Total Constant Prepayment Rate (CPR) One Month CPR 1218.~~928481~~802160% Three Month Average CPR 1013.~~671316~~356717% Loss Detail: Current Realized Losses- Reduced by Recoveries 0.00 Cumulative Realized Losses - Reduced by Recoveries 0.00 Current Applied Losses 0.00 Cumulative Applied Losses 0.00 MDR (Monthly Default Rate) Current MDR 0.000000% 3 Month Average MDR 0.000000% 12 Month Average MDR 0.000000% ~~Cumulative~~Cummulative MDR 0.000000% Average MDR Since Cut-Off 0.000000% CDR (Conditional Default Rate) Current Conditional Default Rate 0.000000% 3 Month Average CDR 0.000000% 12 Month Average CDR 0.000000% Cumulative CDR 0.000000% Average CDR Since Cut-Off 0.000000% Realized Loss Group Report Group Number Current ~~Loss~~ Cumulative ~~Loss~~ Ending Balance ~~Balance~~ of ~~Liquidated Loans~~ Net Liquidation Loss Loss Balance Liquidated Loans Proceeds 1 0.00 0.00 ~~382~~376,~~388~~347,~~220~~558.3742 0.00 0.00 2 0.00 0.00 ~~345~~338,~~544~~601,~~395~~375.3055 0.00 0.00 TOTAL 0.00 0.00 ~~727~~714,~~932~~948,~~615~~933.6797 0.00 0.00 Trigger Event NO TEST I - Trigger Event Occurrence NO (Is Delinquency Percentage > 42.68% of of Senior Enhancement ~~Percentage~~Percetage ?) Delinquency Percentage 0.~~40811~~80365% 42.68% of of Senior Enhancement ~~Percentage~~Percetage 8.~~11352~~26086% OR TEST II - Trigger Event Occurrence NO (Are Cumulative Realized Losses as % of Original Loan Bal > Required Cumulative Loss % ?) Cumulative Realized Losses as % of Original Loan Bal 0.00000% Required Cumulative Loss % 0.00000% Has Stepdown Occurred? NO O/C Reporting Targeted Overcollateralization Amount 17,255,885.74 Ending Overcollateralization Amount 17,255,885.74 Ending Overcollateralization Deficiency 0.00 Overcollateralization Release Amount 0.00 Monthly Excess Interest 1,~~670~~535,~~196~~337.9670 Payment to Class X-IO 1,~~699~~665,~~478~~253.7630 Certificate Interest Shortfall Detail Carry Over Amount Carry Over Amount Remaining Interest Occurred This Period Paid This Period Carry Over Amount AV1 0.00 0.00 0.00 AV2 0.00 0.00 0.00 AV3 0.00 0.00 0.00 AV4 0.00 0.00 0.00 M1 0.00 0.00 0.00 M2 0.00 0.00 0.00 M3 0.00 0.00 0.00 M4 0.00 0.00 0.00 M5 0.00 0.00 0.00 M6 0.00 0.00 0.00 M7 0.00 0.00 0.00 M8 0.00 0.00 0.00 M9 0.00 0.00 0.00 M10 0.00 0.00 0.00 Non Supported Interest Shortfall Prepayment Relief Act Interest Shortfalls Interest Shortfalls AV1 0.00 0.00 AV2 0.00 0.00 AV3 0.00 0.00 AV4 0.00 0.00 M1 0.00 0.00 M2 0.00 0.00 M3 0.00 0.00 M4 0.00 0.00 M5 0.00 0.00 M6 0.00 0.00 M7 0.00 0.00 M8 0.00 0.00 M9 0.00 0.00 M10 0.00 0.00 Swap Account: Net Swap Payment Due 0.00 Net Swap Payment Paid 0.00 Net Swap Receipt Due ~~29,~~129,872.6511 Beginning Balance 0.00 Additions to the Swap Account ~~29,~~129,872.6511 Withdrawals from the Swap Account ~~29,~~129,872.6511 Ending Balance 0.00 Basis Risk Reserve Fund Account: Beginning Balance 10,000.00 Additions to the Basis Risk Reserve Fund 0.00 ~~Dividend~~Divident Earnings on the Basis Risk Reserve Fund ~~152~~43.1649 Withdrawals from the Basis Risk Reserve Fund ~~152~~43.1649 Ending Balance 10,000.00 Basis Risk Report Basis Risk Basis Risk Basis Risk Carry Over Amount Amount Paid Amount Remaining AV1 0.00 0.00 0.00 AV2 0.00 0.00 0.00 AV3 0.00 0.00 0.00 AV4 0.00 0.00 0.00 M1 0.00 0.00 0.00 M2 0.00 0.00 0.00 M3 0.00 0.00 0.00 M4 0.00 0.00 0.00 M5 0.00 0.00 0.00 M6 0.00 0.00 0.00 M7 0.00 0.00 0.00 M8 0.00 0.00 0.00 M9 0.00 0.00 0.00 M10 0.00 0.00 0.00 Available Net Funds Cap to Libor Certificates 87.~~123591~~853225 One-Month LIBOR for Such Distribution Date 5.320000 LIBOR Certificates, the Uncapped Pass-Through Rate for Such Distribution Date Class A-1 5.380000 Class A-2 5.420000 Class A-3 5.470000 Class A-4 5.550000 Class M-1 5.590000 Class M-2 5.600000 Class M-3 5.620000 Class M-4 5.690000 Class M-5 5.700000 Class M-6 5.770000 Class M-7 6.220000 Class M-8 6.570000 Class M-9 7.320000 Class M-10 7.820000 Certificate Deferred Amount Report Outstanding Current Deferred Remaining Deferred Amount Deferred Amount Amount Paid Deferred Amount M1 0.00 0.00 0.00 0.00 M2 0.00 0.00 0.00 0.00 M3 0.00 0.00 0.00 0.00 M4 0.00 0.00 0.00 0.00 M5 0.00 0.00 0.00 0.00 M6 0.00 0.00 0.00 0.00 M7 0.00 0.00 0.00 0.00 M8 0.00 0.00 0.00 0.00 M9 0.00 0.00 0.00 0.00 M10 0.00 0.00 0.00 0.00 Copyright 2007 Bank of New York & Co. All rights reserved.

Filing Compare · Nationstar Home Equity Loan Trust 2007-A