arrow left
arrow right
  • Hsbc Bank Usa, National Association, In Its Capacity As Trustee Of Nomura Home Equity Loan, Inc., Asset Backed Certificates, Series 2007-2 v. Nomura Credit & Capital, Inc. Commercial Division document preview
  • Hsbc Bank Usa, National Association, In Its Capacity As Trustee Of Nomura Home Equity Loan, Inc., Asset Backed Certificates, Series 2007-2 v. Nomura Credit & Capital, Inc. Commercial Division document preview
  • Hsbc Bank Usa, National Association, In Its Capacity As Trustee Of Nomura Home Equity Loan, Inc., Asset Backed Certificates, Series 2007-2 v. Nomura Credit & Capital, Inc. Commercial Division document preview
  • Hsbc Bank Usa, National Association, In Its Capacity As Trustee Of Nomura Home Equity Loan, Inc., Asset Backed Certificates, Series 2007-2 v. Nomura Credit & Capital, Inc. Commercial Division document preview
  • Hsbc Bank Usa, National Association, In Its Capacity As Trustee Of Nomura Home Equity Loan, Inc., Asset Backed Certificates, Series 2007-2 v. Nomura Credit & Capital, Inc. Commercial Division document preview
  • Hsbc Bank Usa, National Association, In Its Capacity As Trustee Of Nomura Home Equity Loan, Inc., Asset Backed Certificates, Series 2007-2 v. Nomura Credit & Capital, Inc. Commercial Division document preview
  • Hsbc Bank Usa, National Association, In Its Capacity As Trustee Of Nomura Home Equity Loan, Inc., Asset Backed Certificates, Series 2007-2 v. Nomura Credit & Capital, Inc. Commercial Division document preview
  • Hsbc Bank Usa, National Association, In Its Capacity As Trustee Of Nomura Home Equity Loan, Inc., Asset Backed Certificates, Series 2007-2 v. Nomura Credit & Capital, Inc. Commercial Division document preview
						
                                

Preview

FILED: NEW YORK COUNTY CLERK 08/04/2022 07:27 PM INDEX NO. 650337/2013 NYSCEF DOC. NO. 2313 RECEIVED NYSCEF: 08/04/2022 Exhibit 311 FILED: NEW YORK COUNTY CLERK 08/04/2022 07:27 PM INDEX NO. 650337/2013 NYSCEF DOC. NO. 2313 RECEIVED NYSCEF: 08/04/2022 From: Orfe, Michael (rmbstapes@moodys.com)' To: Orfe, Michael; 'Salwan, Rishi';'Moodys Rating Agency CC: Crowley, Timothy; Lee, Randall; Stairiker,Kara Sent: 4/24/2007 7:56:30 PM Subject: RE: NHELI 2007-3 Attachments: nheli2007-3_M3_PROSSUP.csv; nheli2007-3_RAStrats_prossup.pdf Attached please findthe proposed finalcollateral pool for the above referenced transaction. Please provide sign offon levels. If you have any questions, please letme know. Thanks -Mike From: Orfe, Michael Sent: Monday, April09, 2007 3:46 PM (rmbstapes@moodys.com)' To: 'Salwan, Rishi';'Moodys Rating Agency Cc: Crowley, Timothy; Orfe, Michael; Lee, Randall; Stairiker,Kara Subject: NHELI 2007-3 Attached please findan updated collateraltape and for strats ourNHELI 2007-3 securitization now scheduled to closethe endof April.Please provide feedback. Ifyou have alw questions,please letineknow. Thanks - Mike Michael S. Orfe Assistant Vice President Nomura Credit and Capital, Inc. 2 World Financial Center, Building B 21st Floor New York, NY 10281 (P)212-667-2334 (F)646-587-8618 CONFIDENTIAL NOM_LBFI 02251587 FILED: NEW YORK COUNTY CLERK 08/04/2022 07:27 PM INDEX NO. 650337/2013 NYSCEF DOC. NO. 2313 RECEIVED NYSCEF: 08/04/2022 Document Produced Natively CONFIDENTIAL NOM_LBFI 02251588 FILED: NEW YORK COUNTY CLERK 08/04/2022 07:27 PM INDEX NO. 650337/2013 NYSCEF DOC. NO. 2313 RECEIVED NYSCEF: 08/04/2022 Pages Redacted FILED: NEW YORK COUNTY CLERK 08/04/2022 07:27 PM INDEX NO. 650337/2013 NYSCEF DOC. NO. 2313 RECEIVED NYSCEF: 08/04/2022 Nomura PreliminaryCollateralAnalysis NHELI 2007-3 5,292records Balance:1,144,802,765 Sunmary %by WeightedWeighted Weighted Weighted As-of / Cut-off Date:2007-04-01 Onrent CurrentAverage AverageAverageAverage Number ofLoans: 5,292 Number of PrincipalPrincipalCouponRemaining Ong FICO Total Curent BalanS:1,144,802,764.92 Product Type Loans BalanceBalance Tenn LTV Score Maximum Balano:1,248,549.19 Ami2yflyrLibor-45yrAmort. 7 1,348,022.650.127.961 355.82 77.97 628 Minimum Balance: 8,035.24 Ann2yr/6mo 1363 231,349,001.27 20.21 8.599 354.52 81.89 619 Average Curent Balance: 216,327.05 - IO Ann2ye6mo 467 157,534,796.41 13.76 7.806 354.16 81.42 652 Weighted Average Coupon 8.281 Libar-40yrAmort. Ann2ye6mo 1355 369,737,759.91 32.30 8.307 354.28 81.62 620 Maximum Coupon: 13.000 Libar-45yrAmort. Ann2ye6mo 3 815,133.47 0.077.907 356.00 82.99 616 Minimum Coupon5.500 Libar-50yrAmort. Ann2ye6mo 512 149,4 19,490.22 13.05 8.074 355.78 81.18 628 Weighted Average Original Term:354.13 Ann3yflyrLibor-45yrAmort. 1 196,849.10 0.028.000 356.00 63.55 540 Weighted Average Term·348.69 Remaining - Ann3yflyrLibor50yrAmort.2 985,698.61 0.098.018 355.86 74.74 628 Weighted Average Seasoning: 5.43 Arm3y#6mo 87 11,104,508.300.97 9.184 354.43 79.68 612 Weighted Average Original IOTenn:60.60 - IO Ann3y#6mo 11 3,686,540.00 0.32 7.325 354.55 78.49 682 5States: Top CA(48%),FL(10%),TX(8%),AZ(6%),IL(4%) Libar-40yrAmo1t. Ann3yf6mo 48 11,662,776.601.02 8.211 354.75 84.81 618 Top5ZipCodes: 92336(l%),92509(1%),92704(0%),92345(0%),92392(0%) Libar-45yrAmort. Ann3ye6mo 6 1,461,404.050.138.998 354.78 84.56 613 Weighted Average FICO Score: 628.7 Libar-50yrAmort. Ann3ye6mo 11 3,106,023.85 0.27 7.202 355.82 79.62 620 Weighted Average OrigLTV(First Liens Only):80.87 Ami5yr/6mo 7 1,658,245.420.147.592 355.15 76.29 696 Weighted Average OrigCLTY:90.10 - Ann5ye6mo IO 12 3,714,582.50 0.32 7.983 355.01 77.85 670 %ofportfolio withOngLTVover 80%:34.28 Libar-40yrAmort. Ann5ye6mo 8 2,648,409.07 0.23 7.548 354.28 79.42 673 %ofportfolio withOngLTVover 80% &noM1:34.24 Libar-50yrAmort. Ann5ye6mo 6 1,417,354.560.127.337 355.49 80.00 708 %withLPMI:0.00 - IO Ann103r/6mo 1 200,000.00 0.027.175 356.00 80.00 804 Weighted Average LPMI:0.000 Libor-40yrAmort. Ann103r/6mo 1 177,965.42 0.027.550 356.00 90.00 666 %ofportfolio Conforming: 76.78 Libor-50yrAmort. Ann103r/6mo 1 467,166.89 0.047.105 356.00 85.00 621 %ofportfolio Junbo:23.22 Balloon 15/30 492 33,722,558.092.95 10.824174.55 99.34 659 %ofportfolio withFull/Alt Does:57.24 Balloon 15/40 4 364,782.89 0.0311.975175.26 99.46 642 %Owner Occupied: 93.7 Balloon30/40 126 29,345,211.862.56 7.850 354.67 78.40 629 %FixedRate: 16.8 Balloon30/45 1 160,462.00 0.018.990 356.00 95.00 605 %IO: 15.0 Balloon30/50 54 14,376,200.651.26 7.780 355.81 78.49 635 %Seconds: 3.1 Fixed 15yr 32 3,230,699.27 0.28 8.359 174.11 74.67 623 %ofTotal- Simultaneous Pool Seconds: 45.1 Fixed 20yr 1 62,460.710.01 9.900 236.00 66.81 543 %Prepay Penalty: 83.0 Fixed 30yr 654 104,285,832.319.11 7.952 354.39 76.69 632 %NoPrepay Penalty: 17.0 30yr-IO Fixed 19 6,562,828.84 0.57 7.362 352.17 75.39 661 Total: 5292 1,144,802,764.92 100.008.281 348.69 81.46 629 Additional information isavatinhle upon request. The material contained herein ispreliminary and hamd onsources which we}mlieve t herelinh!a, hutitisnotcomplete, and wedonotrepresent that itisarairate. 1¬toheconmdered asanofertosell orsolicitation ofaroffer tohuysecurities. any Allmaterial set for½ issubject torhnnge without notice. These mnterinh are prrvided for informational purposes and are only, intended foryour solelyuse andnctbequoted, may circulated orotherwise referred towithout ourexpress consent. Information inthis material assets regarding any securities bachng any discussed herein mpersedes allprior information such assets. regarding informatson Any inthe material.. whether the assets regarding securities backing eny discussed herein orotherwise, willbesuperseded initsentirety bythe information contained inany forany circular finalofferingsecurities widtoyou.0mura actually S'curitiesInc. and certain ofits International, affiliates have (collectively, mmura) may aposit1on inthe securities referenced herein and make inay purchases from and/or sales tocustomers either asprinc1pal orasagent foranother person. Inaddition, mmuraactasanunderwriter inay ofsuch securities. herein mtwithstandingtothe anything the asset inforrnation contrary, set forth herein bebased may only ofassett onasampletobeincluded inthe trust onthe date and closingnotnecessarily astat1stically relevant sample. Although 0mura believes the asset information willberepresentative ofthe finaltheasset pool, characterist1cs nonetheless may vary. spect ficcharacteristics Accordingly, ofthe securities described herein differ may from those shown herein due todsferences between the actual assets orfactor(s) underlying and the hypothetical assets orfactor(s) used inprepanng these materials. Except asotherwise specified inthe the securities circular, offering referenced herein besold may inone or inore negotiated transactions and atvarying prices asdetermined bykmura. M:\ Subprime\deals\NHELI 2007-3\collateral\NHELI-2007-3_prossup_small.cas Apr 24,200719:45 Page1 of 9 CONFIDENTIAL NOM_LBFI 02251589 FILED: NEW YORK COUNTY CLERK 08/04/2022 07:27 PM INDEX NO. 650337/2013 NYSCEF DOC. NO. 2313 RECEIVED NYSCEF: 08/04/2022 Nomura PreliminaryCollateralAnalysis NHELI 2007-3 5,292records Balance:1,144,802,765 %by WeightedWeighted Weighted Weighted %by WeightedWeighted Weighted Weighted Current CurrentCurrentAveqeAverageAverageAverageOngmal Oment Orrent Average AverageAverageAverage Principal Number of PrincipalPrincipalCouponRemaining Orig FICO Principal Number of PrincipalPrincipalCouponRemaining Ong FICO Balance (5) Loans BalanceBalance Tenn LTV Score Balance (5) Loans BalanceBalance Tenn LTV Score 0.01-20,000.00 22 360,831.56 0.039.926 198.8096.50 632 0.01-20,000.00 21 352,796.32 0.039.887 199.32 96M3 632 - 40,000.00 20,000.01 150 4,441,008.65 0.39 10.581 186.5899.58 651 - 40,000.00 20,000.01 150 4,441,008.65 0.39 10.581186.58 99.58 651 - 60,000.00 40,000.01 231 11,988,384.341.05 10.232274.18 88.95 630 - 60,000.00 40,000.01 231 11,936,562.381.04 10.246273.72 89.00 630 - 80,000.00 60,000.01 327 23,124,001.652.02 9.762 307.37 85.64 619 - 80,000.00 60,000.01 326 23,024,431.302.01 9.760 307.78 85.63 619 - 100,000.00 80,000.01 417 38,028,123.523.32 9.018 327.18 83.21 615 - 100,000.00 80,000.01 416 37,893,012.343.31 9.031 326.70 83.31 615 - 120,000.00 100,000.01 442 48,639,237.734.25 B.927 337.14 81.84 617 - 120,000.00 100,000.01 444 48,814,103.054.26 8.918 337.21 81.74 616 - 140,000.00 120,000.01 409 53,475,121.724.67 B.740 341.66 81.60 616 - 140,000.00 120,000.01 406 53,035,387.624.63 8.750 341.54 81.67 616 - 160,000.00 140,000.01 368 55,273,996.834.83 B.540 345.95 80.26 616 - 140,000.01 160,000.00 370 55,513,862.054.85 8.537 345.99 80.24 616 - 180,000.00 160,000.01 332 56,557,449.844.94 8.421 348.28 80.25 617 - 180,000.00 160,000.01 332 56,518,102.614.94 8.423 348.28 80.30 617 - 200,000.00 180,000.01 287 54,919,117.634.80 8.414 352.66 80.58 619 - 200,000.00 180,000.01 285 54,479,494.614.76 8.414 352.72 80.61 619 - 220,000.00 200,000.01 245 51,675,596.434.51 8.342 353.69 81.19 621 - 220,000.00 200,000.01 244 51,377,063.154.49 8.351 353.64 81.13 619 - 240,000.00 220,000.01 246 56,868,544.824.97 8.283 354.03 80.65 624 - 240,000.00 220,000.01 250 57,725,792.435.04 8.276 354.01 80.58 625 - 260,000.00 240,000.01 184 46,291,963.804.04 8.116 352.60 80.12 625 - 260,000.00 240,000.01 182 45,752,763.884.00 8.121 352.57 80.05 624 - 280,000.00 260,000.01 205 55,529,332.684.85 8.144 354.49 80.41 625 - 280,000.00 260,000.01 208 56,308,330.814.92 8.136 354.50 80.50 625 - 300,000.00 280,000.01 178 51,683,901.734.51 7.945 354.68 79.55 624 - 280,000.01 300,000.00 178 51,683,901.734.51 7.945 354.68 79.55 624 - 320,000.00 300,000.01 174 54,136,155.304.73 7.963 354.56 81.02 637 - 320,000.00 300,000.01 173 53,816,335.604.70 7.956 354.58 81.03 637 - 340,000.00 320,000.01 125 41,277,100.903.61 8.094 354.64 81.34 621 - 340,000.00 320,000.01 125 41,257,762.373.60 8.113 354.62 81.38 620 - 360,000.00 340,000.01 135 47,395,628.674.14 8.021 354.60 80.62 626 - 360,000.00 340,000.01 135 47,374,926.974.14 8.002 354.60 80.47 626 - 380,000.00 360,000.01 106 39,332,232.413.44 8.107 354.55 81.59 631 - 380,000.00 360,000.01 107 39,692,092.343.47 8.118 354.54 81.72 631 - 400,000.00 380,000.01 97 37,918,957.913.31 8.005 352.58 81.88 633 - 400,000.00 380,000.01 95 37,123,932.773.24 7.989 352.56 81.87 633 - 420,000.00 400,000.01 79 32,481,443.302.84 8.107 354.50 83.57 644 - 420,000.00 400,000.01 81 33,276,468.442.91 8.122 354.48 83.54 644 - 440,000.00 420,000.01 86 37,114,351.713.24 8.074 354.48 82.11 637 - 440,000.00 420,000.01 84 36,235,738.113.17 8.054 354.47 81.92 638 - 460,000.00 440,000.01 62 27,958,323.542.44 8.096 354.39 80.21 639 - 460,000.00 440,000.01 63 28,377,747.512.48 8.100 354.38 80.35 639 - 480,000.00 460,000.01 62 29,