1
NOVASTAR MORTGAGE FUNDING TRUST
NOVASTAR HOME EQUITY LOAN ASSET-BACKED BONDS
SERIES 1999-1
STATEMENT TO BONDHOLDER
- ------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTIONS IN DOLLARS
PRIOR CUMULATIVE CURRENT
ORIGINAL PRINCIPAL REALIZED REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES LOSSES INTEREST BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 75,000,000.00 65,944,041.90 330,819.28 2,125,722.56 2,456,541.84 0.00 0.00 0.00 63,818,319.34
A-2 20,000,000.00 16,407,115.16 83,539.56 254,464.51 338,004.07 0.00 0.00 0.00 16,152,650.65
A-3 45,000,000.00 41,999,565.46 219,972.72 679,344.89 899,317.61 0.00 0.00 0.00 41,320,220.57
A-4 20,000,000.00 17,372,744.60 92,451.96 150,734.30 243,186.26 0.00 0.00 0.00 17,222,010.30
B-1 2,197,208.51 2,197,208.51 11,022.66 0.00 11,022.66 0.00 0.00 0.00 2,197,208.51
B-2 585,922.27 585,922.27 2,983.32 0.00 2,983.32 0.00 0.00 0.00 585,922.27
B-3 1,318,325.11 1,318,325.11 6,904.73 0.00 6,904.73 0.00 0.00 0.00 1,318,325.11
B-4 585,922.27 524,965.13 2,793.69 0.00 2,793.69 0.00 0.00 0.00 524,965.13
IO-1 77,519,379.85 68,463,421.90 193,473.15 0.00 193,473.15 0.00 0.00 0.00 68,463,421.90
IO-2 20,671,834.62 17,078,950.16 35,595.19 0.00 35,595.19 0.00 0.00 0.00 17,078,950.16
IO-3 46,035,805.62 43,035,371.46 95,969.52 0.00 95,969.52 0.00 0.00 0.00 43,035,371.46
IO-4 20,460,358.06 17,833,102.60 31,072.67 0.00 31,072.67 0.00 0.00 0.00 17,833,102.60
- ----------------------------------------------------------------------------------------------------------------------------------
TOTALS 162,197,208.51 143,920,675.63 1,106,598.43 3,210,266.26 4,316,864.69 0.00 0.00 0.00 140,710,409.37
- ----------------------------------------------------------------------------------------------------------------------------------
AGGREGATE TOTALS:
Cumulative Loss Percentage 0.00000%
Delinquency Percentage 5.19955%
Rolling Delinquency Percentage 5.05962%
- -----------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH
PRIOR CURRENT RATES
PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
- -----------------------------------------------------------------------------------------------------------------------------------
A-1 66987WAC1 879.253892 4.410924 28.342967 32.753891 850.910925 6.020000% 6.911250%
A-2 66987WAD9 820.355758 4.176978 12.723226 16.900204 807.632533 6.110000% 7.001250%
A-3 66987WAE7 933.323677 4.888283 15.096553 19.984836 918.227124 6.285000% 6.285000%
A-4 66987WAF4 868.637230 4.622598 7.536715 12.159313 861.100515 6.386000% 6.386000%
B-1 999.999999 5.016665 0.000000 5.016665 999.999999 6.020000% 6.911250%
B-2 1,000.000000 5.091665 0.000000 5.091665 1,000.000000 6.110000% 7.001250%
B-3 1,000.000002 5.237502 0.000000 5.237502 1,000.000002 6.285000% 6.285000%
B-4 895.963777 4.768022 0.000000 4.768022 895.963777 6.386000% 6.386000%
IO-1 883.178142 2.495804 0.000000 2.495804 883.178142 6.020000% 6.911250%
IO-2 826.194214 1.721917 0.000000 1.721917 826.194214 6.110000% 7.001250%
IO-3 934.823902 2.084671 0.000000 2.084671 934.823902 6.285000% 6.285000%
IO-4 871.592889 1.518677 0.000000 1.518677 871.592889 6.386000% 6.386000%
- -----------------------------------------------------------------------------------------------------------------------------------
Seller: NovaStar Financial, Inc.
Servicer: NovaStar Mortgage Corporation
Record Date: December 31, 1999
Distribution Date: December 27, 1999
- -----------------------------------------------------------------------------------------------------------------------------------
2
NOVASTAR HOME EQUITY LOAN TRUST
NOVASTAR HOME EQUITY LOAN ASSET-BACKED BONDS
SERIES 1999-1
STATEMENT TO BONDHOLDER - POOL I
- -----------------------------------------------------------------------------------------------------------------------------
Distribution Date: December 27, 1999
- -----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------
AGGREGATE COLLECTIONS FROM THE MORTGAGE LOANS IN POOL I
- ----------------------------------------------------------------------------------
Total Collection on Pool 2,716,344.10
Total Servicer Advances 0.00
Total Compensating Interest 0.00
- ----------------------------------------------------------------------------------
AVAILABLE CARRY-FORWARD AMOUNT 0.00
AGGREGATE UNPAID CARRY-FORWARD AMOUNT 0.00
CURRENT PERIOD INSURED PAYMENTS PAID BY INSURER 0.00
AGGREGATE UNREIMBURSED INSURED AMOUNTS PAYABLE TO INSURER 0.00
AGGREGATE BEGINNING PRINCIPAL BALANCE OF MORTGAGE LOANS 68,463,421.90
AGGREGATE ENDING PRINCIPAL BALANCE OF MORTGAGE LOANS 66,337,699.34
NUMBER OF LOANS AT MONTH END 731
REQUIRED SUBORDINATION AMOUNT 2,519,380.00
CURRENT SUBORDINATION AMOUNT 2,519,380.00
SUBORDINATION INCREASE AMOUNT 0.00
SUBORDINATION REDUCTION AMOUNT 0.00
NET MONTHLY EXCESS CASHFLOW 0.00
UNPAID ACCRUED INTEREST 0.00
CURRENT REALIZED LOSS ON MORTGAGE LOANS 0.00
AGGREGATE REALIZED LOSS ON MORTGAGE LOANS 0.00
PREPAYMENTS 2,087,935.20
PREPAYMENT PENALTIES 41,065.98
WEIGHTED AVERAGE MORTGAGE RATE 9.63239426%
- -------------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 3,068,635.60 780,148.46 231,139.20 1,294,790.37 1,563,098.34
NUMBER OF LOANS 35 11 4 13 17
- -------------------------------------------------------------------------------------------------
- ------------------------------------------------------
REPURCHASE CURRENT CUMULATIVE
INFORMATION PERIOD HISTORY
- ------------------------------------------------------
PRINCIPAL BALANCE 0.00 0.00
NUMBER OF LOANS 0 0
- ------------------------------------------------------
- ------------------------------------------------------
CONVERTED MTGE CURRENT CUMULATIVE
LOANS INFO PERIOD HISTORY
- ------------------------------------------------------
PRINCIPAL BALANCE 0.00 0.00
NUMBER OF LOANS 0 0
- ------------------------------------------------------
CUMULATIVE LOSS PERCENTAGE 0.00000%
DELINQUENCY PERCENTAGE 4.65652%
ROLLING DELINQUENCY PERCENTAGE 5.06864%
PREPAYMENT INTEREST SHORTFALLS 0.00
RELIEF ACT SHORTFALLS 0.00
MI INSURER INSOLVENCY EVENT OCCURRED No
- -----------------------------------------------------------------------------------------------------------------------------
3
NovaStar Home Equity Loan Trust
NovaStar Home Equity Loan Asset-Backed Bonds
Series 1999-1
Statement To Bondholder - Pool II
- ------------------------------------------------------------------------------------------------------------------------------
Distribution Date: December 27, 1999
- ------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------
Aggregate Collections From the Mortgage Loans in Pool II
- ----------------------------------------------------------------------------------
Total Collection on Pool 390,785.67
Total Servicer Advances 0.00
Total Compensating Interest 0.00
- ----------------------------------------------------------------------------------
Available Carry-Forward Amount 0.00
Aggregate Unpaid Carry-Forward Amount 0.00
Current Period Insured Payments Paid by Insurer 0.00
Aggregate Unreimbursed Insured Amounts Payable to Insurer 0.00
Aggregate Beginning Principal Balance of Mortgage Loans 17,078,950.16
Aggregate Ending Principal Balance of Mortgage Loans 16,824,485.65
Number of Loans at Month End 106
Required Subordination Amount 671,835.00
Current Subordination Amount 671,835.00
Subordination Increase Amount 0.00
Subordination Reduction Amount 0.00
Net Monthly Excess Cashflow 0.00
Unpaid Accrued Interest 0.00
Current Realized Loss on Mortgage Loans 0.00
Aggregate Realized Loss on Mortgage Loans 0.00
Prepayments 244,277.09
Prepayment Penalties 0.00
Weighted Average Mortgage Rate 9.57818780%
- -------------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 1,107,452.30 311,360.99 0.00 992,240.29 150,159.08
NUMBER OF LOANS 6 2 0 5 2
- -------------------------------------------------------------------------------------------------
- ------------------------------------------------------
REPURCHASE CURRENT CUMULATIVE
INFORMATION PERIOD HISTORY
- ------------------------------------------------------
PRINCIPAL BALANCE 0.00 0.00
NUMBER OF LOANS 0 0
- ------------------------------------------------------
- ------------------------------------------------------
CONVERTED MTGE CURRENT CUMULATIVE
LOANS INFO PERIOD HISTORY
- ------------------------------------------------------
PRINCIPAL BALANCE 0.00 0.00
NUMBER OF LOANS 0 0
- ------------------------------------------------------
Cumulative Loss Percentage 0.00000%
Delinquency Percentage 6.79010%
Rolling Delinquency Percentage 6.82006%
Prepayment Interest Shortfalls 0.00
Relief Act Shortfalls 0.00
MI Insurer Insolvency Event Occurred No
- ------------------------------------------------------------------------------------------------------------------------------
4
NovaStar Home Equity Loan Trust
NovaStar Home Equity Loan Asset-Backed Bonds
Series 1999-1
Statement To Bondholder - Pool III
- -----------------------------------------------------------------------------------------------------------------------------
Distribution Date: December 27, 1999
- -----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------
Aggregate Collections From the Mortgage Loans in Pool III
- ----------------------------------------------------------------------------------
Total Collection on Pool 1,036,996.24
Total Servicer Advances 0.00
Total Compensating Interest 0.00
- ----------------------------------------------------------------------------------
Available Funds Cap Carry-Forward Amount 0.00
Aggregate Unpaid Available Funds Cap Carry-Forward Amount 0.00
Available Carry-Forward Amount 0.00
Aggregate Unpaid Carry-Forward Amount 0.00
Aggregate Beginning Principal Balance of Mortgage Loans 43,035,371.46
Aggregate Ending Principal Balance of Mortgage Loans 42,356,026.57
Number of Loans at Month End 561
Required Subordination Amount 1,035,806.00
Current Subordination Amount 1,035,806.00
Subordination Increase Amount 0.00
Subordination Reduction Amount 0.00
Net Monthly Excess Cashflow 0.00
Unpaid Accrued Interest 0.00
Current Realized Loss on Mortgage Loans 0.00
Aggregate Realized Loss on Mortgage Loans 0.00
Prepayments 635,725.33
Prepayment Penalties 14,561.46
Weighted Average Mortgage Rate 9.56673206%
- -------------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 1,328,420.78 228,516.13 222,480.19 1,461,925.54 195,088.57
NUMBER OF LOANS 18 4 4 19 2
- -------------------------------------------------------------------------------------------------
- ------------------------------------------------------
REPURCHASE CURRENT CUMULATIVE
INFORMATION PERIOD HISTORY
- ------------------------------------------------------
PRINCIPAL BALANCE 0.00 0.00
NUMBER OF LOANS 0 0
- ------------------------------------------------------
- ------------------------------------------------------
CONVERTED MTGE CURRENT CUMULATIVE
LOANS INFO PERIOD HISTORY
- ------------------------------------------------------
PRINCIPAL BALANCE 0.00 0.00
NUMBER OF LOANS 0 0
- ------------------------------------------------------
Cumulative Loss Percentage 0.00000%
Delinquency Percentage 4.43737%
Rolling Delinquency Percentage 3.69883%
Prepayment Interest Shortfalls 0.00
Relief Act Shortfalls 0.00
MI Insurer Insolvency Event Occurred No
- -----------------------------------------------------------------------------------------------------------------------------
5
NovaStar Home Equity Loan Trust
NovaStar Home Equity Loan Asset-Backed Bonds
Series 1999-1
Statement To Bondholder - Pool IV
- -----------------------------------------------------------------------------------------------------------------------------
Distribution Date: December 27, 1999
- -----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------
Aggregate Collections From the Mortgage Loans in Pool IV
- ----------------------------------------------------------------------------------
Total Collection on Pool 291,938.16
Total Servicer Advances 0.00
Total Compensating Interest 0.00
- ----------------------------------------------------------------------------------
Available Carry-Forward Amount 0.00
Aggregate Unpaid Carry-Forward Amount 0.00
Current Period Insured Payments Paid by Insurer 0.00
Aggregate Unreimbursed Insured Amounts Payable to Insurer 0.00
Aggregate Beginning Principal Balance of Mortgage Loans 17,833,102.60
Aggregate Ending Principal Balance of Mortgage Loans 17,682,368.30
Number of Loans at Month End 157
Required Subordination Amount 460,358.00
Current Subordination Amount 460,358.00
Subordination Increase Amount 0.00
Subordination Reduction Amount 0.00
Net Monthly Excess Cashflow 0.00
Unpaid Accrued Interest 0.00
Current Realized Loss on Mortgage Loans 0.00
Aggregate Realized Loss on Mortgage Loans 0.00
Prepayments 45,664.62
Prepayment Penalties 875.40
Weighted Average Mortgage Rate 9.44278490%
- -------------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 863,659.72 423,582.16 114,756.67 1,056,589.30 163,519.03
NUMBER OF LOANS 5 6 2 5 2
- -------------------------------------------------------------------------------------------------
- ------------------------------------------------------
REPURCHASE CURRENT CUMULATIVE
INFORMATION PERIOD HISTORY
- ------------------------------------------------------
PRINCIPAL BALANCE 0.00 0.00
NUMBER OF LOANS 0 0
- ------------------------------------------------------
- ------------------------------------------------------
CONVERTED MTGE CURRENT CUMULATIVE
LOANS INFO PERIOD HISTORY
- ------------------------------------------------------
PRINCIPAL BALANCE 0.00 0.00
NUMBER OF LOANS 0 0
- ------------------------------------------------------
Cumulative Loss Percentage 0.00000%
Delinquency Percentage 7.54913%
Rolling Delinquency Percentage 6.04256%
Prepayment Interest Shortfalls 0.00
Relief Act Shortfalls 0.00
MI Insurer Insolvency Event Occurred No
- -----------------------------------------------------------------------------------------------------------------------------