10-D 1 nationstar07b_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: 333-130642-04 Nationstar Home Equity Loan Trust 2007-B ------------------------------------------------------------------------------- (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) 51-0630763, 51-0630767, 51-0630768 ------------------------------------ (I.R.S. Employer Identification No.) c/o The Bank of New York Attention: Structured Finance Services, Nationstar Home Equity Loan Trust 2007-B 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 1AV1 [ ] [ ] [ x ] 2AV1 [ ] [ ] [ x ] 2AV2 [ ] [ ] [ x ] 2AV3 [ ] [ ] [ x ] 2AV4 [ ] [ ] [ x ] M1 [ ] [ ] [ x ] M2 [ ] [ ] [ x ] M3 [ ] [ ] [ x ] M4 [ ] [ ] [ x ] M5 [ ] [ ] [ x ] M6 [ ] [ ] [ x ] M7 [ ] [ ] [ x ] M8 [ ] [ ] [ x ] M9 [ ] [ ] [ 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-B, Nationstar Home Equity Loan Asset-Backed Certificates, Series 2007-B. 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-B 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-B (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-B, June 25, 2007 EXHIBIT 99.1 Nationstar Home Equity Loan Asset-Backed Certificates, Series 2007-B 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-B ~~May~~June 25, 2007 ----------------------------------------------------------------------------------------------------------------------------------- DISTRIBUTION IN DOLLARS ----------------------------------------------------------------------------------------------------------------------------------- ORIGINAL BEGINNING ENDING FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE ----------------------------------------------------------------------------------------------------------------------------------- IAV1 234,882,000.00 ~~234~~233,~~882~~863,~~000~~376.0066 13,~~018~~592,~~623~~255.3495 1,~~301~~115,~~246~~658.2823 24,~~319~~707,~~869~~914.6218 0.00 0.00 ~~233~~230,~~863~~271,~~376~~120.6671 IIAV1 180,239,000.00 ~~180~~176,~~239~~945,~~000~~738.0049 34,~~293~~683,~~261~~109.5108 ~~980~~828,~~500~~892.1648 45,~~273~~512,~~761~~001.6756 0.00 0.00 ~~176~~172,~~945~~262,~~738~~629.4941 IIAV2 108,700,000.00 108,700,000.00 0.00 ~~597~~514,~~850~~815.0028 ~~597~~514,~~850~~815.0028 0.00 0.00 108,700,000.00 IIAV3 43,708,000.00 43,708,000.00 0.00 ~~243~~209,~~453~~640.5657 ~~243~~209,~~453~~640.5657 0.00 0.00 43,708,000.00 IIAV4 59,907,000.00 59,907,000.00 0.00 ~~337~~290,~~875~~948.4833 ~~337~~290,~~875~~948.4833 0.00 0.00 59,907,000.00 M1 39,399,000.00 39,399,000.00 0.00 ~~225~~194,~~756~~401.2723 ~~225~~194,~~756~~401.2723 0.00 0.00 39,399,000.00 M2 38,559,000.00 38,559,000.00 0.00 ~~223~~192,~~256~~248.6175 ~~223~~192,~~256~~248.6175 0.00 0.00 38,559,000.00 M3 14,670,000.00 14,670,000.00 0.00 8674,~~406~~405.3043 8674,~~406~~405.3043 0.00 0.00 14,670,000.00 M4 18,861,000.00 18,861,000.00 0.00 ~~118~~101,~~258~~833.4768 ~~118~~101,~~258~~833.4768 0.00 0.00 18,861,000.00 M5 10,059,000.00 10,059,000.00 0.00 6656,~~087~~908.6379 6656,~~087~~908.6379 0.00 0.00 10,059,000.00 M6 10,478,000.00 10,478,000.00 0.00 7262,~~507~~437.7624 7262,~~507~~437.7624 0.00 0.00 10,478,000.00 M7 9,640,000.00 9,640,000.00 0.00 7564,~~384~~914.8069 7564,~~384~~914.8069 0.00 0.00 9,640,000.00 M8 9,640,000.00 9,640,000.00 0.00 7564,~~384~~914.8069 7564,~~384~~914.8069 0.00 0.00 9,640,000.00 M9 12,155,000.00 12,155,000.00 0.00 9581,~~052~~850.1042 9581,~~052~~850.1042 0.00 0.00 12,155,000.00 PI 100.00 100.00 0.00 5291,~~741~~697.4289 5291,~~741~~697.4289 0.00 0.00 100.00 RI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 TOTALS 790,897,100.00 786,585,215.15 8,275,365.03 3,945,567.70 12,220,932.73 0.00 0.00 778,309,850.12 ----------------------------------------------------------------------------------------------------------------------------------- ~~TOTALS~~ORIGINAL ~~790,897,100.00~~BEGINNING ~~790,897,100.00~~ENDING ~~4,311,884.85~~FACE ~~4,551,761.64~~NOTIONAL ~~8,863,646.49~~REALIZED ~~0.00~~DEFERRED ~~0.00~~NOTIONAL ~~786,585,215.15~~CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE ----------------------------------------------------------------------------------------------------------------------------------- XIO 838,258,345.93 ~~838~~833,~~258~~946,~~345~~811.9370 0.00 12,~~210~~191,~~473~~076.6011 12,~~210~~191,~~473~~076.6011 0.00 0.00 ~~833~~825,~~946~~671,~~811~~446.7067 ----------------------------------------------------------------------------------------------------------------------------------- ----------------------------------------------------------------------------------------------------------------------------------- FACTOR INFORMATION PER $1,000 OF ORIGINAL FACE ----------------------------------------------------------------------------------------------------------------------------------- CURRENT BEGINNING ENDING PASS-THROUGH CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL RATE ----------------------------------------------------------------------------------------------------------------------------------- IAV1 63860LAA8 ~~1,000~~995.~~00000000~~66325500 415.~~33674500~~29387501 54.~~54000000~~74986687 920.~~87674500~~04374188 ~~995~~980.~~66325500~~36937999 5.540000% IIAV1 63860LAB6 ~~1,000~~981.~~00000000~~72836340 1825.~~27163661~~98277332 54.~~44000000~~59885197 2330.~~71163661~~58162529 ~~981~~955.~~72836340~~74559008 5.440000% IIAV2 63860LAC4 1,000.00000000 0.00000000 54.~~50000000~~73611113 54.~~50000000~~73611113 1,000.00000000 5.500000% IIAV3 63860LAD2 1,000.00000000 0.00000000 54.~~57000000~~79638899 54.~~57000000~~79638899 1,000.00000000 5.570000% IIAV4 63860LAE0 1,000.00000000 0.00000000 54.~~64000000~~85666667 54.~~64000000~~85666667 1,000.00000000 5.640000% M1 63860LAF7 1,000.00000000 0.00000000 54.~~73000000~~93416660 54.~~73000000~~93416660 1,000.00000000 5.730000% M2 63860LAG5 1,000.00000000 0.00000000 54.~~79000000~~98583340 54.~~79000000~~98583340 1,000.00000000 5.790000% M3 63860LAH3 1,000.00000000 0.00000000 5.~~89000000~~07194479 5.~~89000000~~07194479 1,000.00000000 5.890000% M4 63860LAJ9 1,000.00000000 0.00000000 65.~~27000000~~39916653 65.~~27000000~~39916653 1,000.00000000 6.270000% M5 63860LAK6 1,000.00000000 0.00000000 65.~~57000000~~65749975 65.~~57000000~~65749975 1,000.00000000 6.570000% M6 63860LAL4 1,000.00000000 0.00000000 65.~~92000000~~95888910 65.~~92000000~~95888910 1,000.00000000 6.920000% M7 63860LAM2 1,000.00000000 0.00000000 76.~~82000000~~73388900 76.~~82000000~~73388900 1,000.00000000 7.820000% M8 63860LAN0 1,000.00000000 0.00000000 76.~~82000000~~73388900 76.~~82000000~~73388900 1,000.00000000 7.820000% M9 63860LAP5 1,000.00000000 0.00000000 76.~~82000000~~73388894 76.~~82000000~~73388894 1,000.00000000 7.820000% PI 63860LAR1 1,000.00000000 0.00000000 ~~527~~916,~~414~~978.~~20000000~~90000000 ~~527~~916,~~414~~978.~~20000000~~90000000 1,000.00000000 0.000000% TOTALS 994.54810891 10.46326384 4.98872445 15.45198829 984.08484507 ----------------------------------------------------------------------------------------------------------------------------------- ~~TOTALS~~CURRENT ~~1,000.00000000~~BEGINNING ~~5.45189109~~ENDING ~~5.75518818~~PASS-THROUGH ~~11.20707927~~CLASS ~~994.54810891~~CUSIP NOTIONAL PRINCIPAL INTEREST TOTAL NOTIONAL RATE ----------------------------------------------------------------------------------------------------------------------------------- XIO 63860LAQ3 ~~1,000~~994.~~00000000~~85655675 0.00000000 12.~~44403406~~61384348 12.~~44403406~~61384348 ~~994~~984.~~85655675~~98446294 0.000000% ----------------------------------------------------------------------------------------------------------------------------------- Nationstar Home Equity Loan Asset-Backed Certificates, Series 2007-B ~~May~~June 25, 2007 Dates Record Date 0405/3031/07 Determination Date 0506/15/07 Distribution Date 0506/25/07 Principal Funds: Scheduled Principal Payments (Total) ~~410~~421,~~991~~090.6499 Group 1 ~~155~~161,~~894~~990.6183 Group 2 ~~255~~259,~~097~~100.0316 Principal Prepayments (Total) 37,~~801~~741,~~887~~064.6321 Group 1 ~~846~~3,~~314~~401,601.8303 Group 2 24,~~955~~339,~~572~~463.8018 Curtailments (Total) 98113,~~654~~209.9683 Group 1 1628,~~063~~664.2809 Group 2 8284,~~591~~545.6874 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 6,~~060~~027,~~118~~847.6554 Group 1 2,~~286~~278,~~922~~765.4852 Group 2 3,~~773~~749,~~196~~082.1702 Servicing Fees ~~349~~347,~~274~~477.2184 Group 1 130,~~751~~327.6639 Group 2 ~~218~~217,~~522~~150.5545 Trustee Fees 1,000.00 Group 1 500.00 Group 2 500.00 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 012 Group 1 06 Group 2 06 Balance of Loans Prepaid with Respect to which Prepayment Penalties were Collected 02,778,172.0043 Group 1 01,272,938.0028 Group 2 01,505,234.0015 Amount of Prepayment Penalties Collected 5291,~~741~~697.4289 Group 1 743,~~642~~106.8833 Group 2 4548,~~098~~591.5456 Available ~~Remittance~~Remitance Amount 1013,~~021~~954,~~378~~734.6773 Principal Remittance Amount (Total) 48,~~311~~275,~~534~~365.2303 Group 1 13,~~018~~592,~~272~~255.7295 Group 2 34,~~293~~683,~~261~~109.5108 Interest Remittance Amount (Total) 5,~~709~~679,~~844~~369.4470 Group 1 2,~~155~~147,~~670~~938.8213 Group 2 3,~~554~~531,~~173~~431.6257 Pool Detail: Beginning Number of Loans Outstanding 5,~~182~~153 Group 1 2,~~094~~085 Group 2 3,~~088~~068 Ending Number of Loans Outstanding 5,~~153~~105 Group 1 2,~~085~~064 Group 2 3,~~068~~041 Beginning Aggregate Loan Balance ~~838~~833,~~258~~946,~~345~~811.9370 Group 1 ~~313~~312,~~804~~785,~~064~~791.5987 Group 2 ~~524~~521,~~454~~161,~~281~~019.3483 Ending Aggregate Loan Balance ~~833~~825,~~946~~671,~~811~~446.7067 Group 1 ~~312~~309,~~785~~193,~~791~~535.8792 Group 2 ~~521~~516,~~161~~477,~~019~~910.8375 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 ~~348~~347 Group 1 ~~349~~348.00 Group 2 ~~347~~346.00 Weighted Average Net Mortgage Rate 8.~~17387~~17228% Group 1 8.~~24338~~24055% Group 2 8.~~13228~~13130% Weighted Average Gross Margin Group 1 6.~~19263~~19383% Group 2 6.~~05234~~05133% Largest Loan Balance Group 1 450,364.55 Largest Loan Balance Group 2 1,109,~~775~~349.8522 Delinquency Group Report Group 1 Period Number Principal Balance Percentage 30-59 days 4761 58,~~910~~927,~~796~~228.5474 12.89% 60-89 days 113 981,~~896~~693,927.7203 0.0355% 90+days 0 0.00 0.00% Total 4874 610,~~009~~621,~~693~~155.2677 13.9244% Delinquency Group Report Group 2 Period Number Principal Balance Percentage 30-59 days ~~106~~125 1617,~~014~~774,~~712~~578.9071 3.0744% 60-89 days 1446 18,~~908~~885,~~617~~936.9559 01.3772% 90+days 63 ~~644~~801,~~716~~605.9370 0.1216% Total ~~126~~174 1827,~~568~~462,~~047~~121.7800 35.5632% * Delinquent Bankruptcies and Foreclosures are not included in the table above. Bankruptcies Group Number Number of Loans Principal Balance Percentage 1 01 0146,351.0058 0.0005% 2 23 81215,~~770~~191.8402 0.0204% Total 24 81361,~~770~~542.8460 0.0104% Bankruptcy 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 01 0146,351.0058 0.~~000~~047% 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 23 81215,~~770~~191.8402 0.~~016~~042% 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 0 0.00 0.00% 2 011 01,706,711.0084 0.0033% Total 011 01,706,711.0084 0.0021% 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 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 011 01,706,711.0084 0.~~000~~330% REO Properties Group Number Number of Loans Principal Balance Percentage 1 0 0.00 0.00% 2 0 0.00 0.00% Total 0 0.00 0.00% 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 0 0.00 0.000% REO Book Value Report Group Number Loan Number Book Value 0.00 Principal Prepayment Amounts Group Number Number of Loans Principal Balance Percentage 1 921 ~~846~~3,~~314~~401,601.8303 01.2710% 2 2027 24,~~955~~339,~~572~~463.8018 0.5784% Total 2948 37,~~801~~741,~~887~~064.6321 0.4694% Prepayment Rate Calculations Constant Prepayment Rate (CPR) Group 1 - One Month CPR 312.~~249969~~400747% Group 1 - Three Month Average CPR 37.~~249969~~825358% Group 2 - One Month CPR 69.~~737509~~728735% Group 2 - Three Month Average CPR 68.~~737509~~233122% Total Constant Prepayment Rate (CPR) One Month CPR 510.~~445675~~739539% Three Month Average CPR 58.~~445675~~092607% Loss Detail: Current Realized Losses- Reduced by Recoveries 0.00 Group 1 0.00 Group 2 0.00 Cumulative Realized Losses - Reduced by Recoveries 0.00 Group 1 0.00 Group 2 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 ~~312~~309,~~785~~193,~~791~~535.8792 0.00 0.00 2 0.00 0.00 ~~521~~516,~~161~~477,~~019~~910.8375 0.00 0.00 TOTAL 0.00 0.00 ~~833~~825,~~946~~671,~~811~~446.7067 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.~~01186~~20516% 31.81% of of Senior Enhancement ~~Percentage~~Percetage 8.~~04159~~12220% 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 47,361,596.55 Ending Overcollateralization Amount 47,361,596.55 Ending Overcollateralization Deficiency 0.00 Overcollateralization Release Amount 0.00 Monthly Excess Interest 1,~~244~~825,~~631~~499.5890 Payment to Class X-IO 12,~~210~~191,~~473~~076.6011 Certificate Interest Shortfall Detail Carry Over Amount Carry Over Amount Remaining Interest Occurred This Period Paid This Period Carry Over Amount IAV1 0.00 0.00 0.00 IIAV1 0.00 0.00 0.00 IIAV2 0.00 0.00 0.00 IIAV3 0.00 0.00 0.00 IIAV4 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 Non Supported Interest Shortfall Prepayment Relief Act Interest Shortfalls Interest Shortfalls IAV1 0.00 0.00 IIAV1 0.00 0.00 IIAV2 0.00 0.00 IIAV3 0.00 0.00 IIAV4 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 Swap Account: Net Swap Payment Due 0.00 Net Swap Payment Paid 0.00 Net Swap Receipt Due 365,532.29 Beginning Balance 0.00 Additions to the Swap Account 365,532.29 Withdrawals from the Swap Account 365,532.29 Ending Balance 0.00 Basis Risk Reserve Fund Account: Beginning Balance 10,000.00 Additions to the Basis Risk Reserve Fund 0.00 Divident Earnings on the Basis Risk Reserve Fund 43.92 Withdrawals from the Basis Risk Reserve Fund 43.92 Ending Balance 10,000.00 Basis Risk Report Basis Risk Basis Risk Basis Risk Carry Over Amount Amount Paid Amount Remaining IAV1 0.00 0.00 0.00 IIAV1 0.00 0.00 0.00 IIAV2 0.00 0.00 0.00 IIAV3 0.00 0.00 IIAV4 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 NET WAC CAP Reporting Group 1 NET WAC CAP 7.9747% Group 2 NET WAC CAP 7.8690% Subordinate NET WAC CAP 7.8821% One-Month LIBOR for Such Distribution Date 5.320000 LIBOR Certificates, the Uncapped Pass-Through Rate for Such Distribution Date Class 1A-1 5.540000 Class 2A-1 5.440000 Class 2A-2 5.500000 Class 2A-3 5.570000 Class 2A-4 5.640000 Class M-1 5.730000 Class M-2 5.790000 Class M-3 5.890000 Class M-4 6.270000 Class M-5 6.570000 Class M-6 6.920000 Class M-7 7.820000 Class M-8 7.820000 Class M-9 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 Copyright 2007 Bank of New York & Co. All rights reserved.

Filing Compare · NATIONSTAR HOME EQUITY LOAN TRUST 2007-B