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 72,901,376.94 335,498.21 1,551,329.02 1,886,827.23 0.00 0.00 0.00 71,350,047.92
A-2 20,000,000.00 19,143,392.33 89,535.24 334,817.53 424,352.77 0.00 0.00 0.00 18,808,574.80
A-3 45,000,000.00 43,535,797.46 228,018.74 269,055.45 497,074.19 0.00 0.00 0.00 43,266,742.01
A-4 20,000,000.00 19,024,243.60 101,240.68 602,013.38 703,254.06 0.00 0.00 0.00 18,422,230.22
B-1 2,197,208.51 2,197,208.51 10,111.74 0.00 10,111.74 0.00 0.00 0.00 2,197,208.51
B-2 585,922.27 585,922.27 2,740.41 0.00 2,740.41 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 76,188,671.47 225,729.66 0.00 225,729.66 0.00 0.00 0.00 76,188,671.47
IO-2 20,671,834.62 19,825,527.20 50,220.45 0.00 50,220.45 0.00 0.00 0.00 19,825,527.20
IO-3 46,035,805.62 44,936,395.97 85,489.12 0.00 85,489.12 0.00 0.00 0.00 44,936,395.97
IO-4 20,460,358.06 19,741,539.12 33,657.86 0.00 33,657.86 0.00 0.00 0.00 19,741,539.12
- ---------------------------------------------------------------------------------------------------------------------------------
TOTALS 162,197,208.51 156,802,018.84 1,171,940.54 2,757,215.38 3,929,155.92 0.00 0.00 0.00 154,044,803.46
- ---------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 972.018359 4.473309 20.684387 25.157696 951.333972 5.522500% 5.593750%
A-2 66987WAD9 957.169617 4.476762 16.740877 21.217639 940.428740 5.612500% 5.683750%
A-3 66987WAE7 967.462166 5.067083 5.979010 11.046093 961.483156 6.285000% 6.285000%
A-4 66987WAF4 951.212180 5.062034 30.100669 35.162703 921.111511 6.386000% 6.386000%
B-1 999.999999 4.602085 0.000000 4.602085 999.999999 5.522500% 5.593750%
B-2 1,000.000000 4.677088 0.000000 4.677088 1,000.000000 5.612500% 5.683750%
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-1 982.833862 2.911913 0.000000 2.911913 982.833862 5.522500% 5.593750%
IO-2 959.059879 2.429414 0.000000 2.429414 959.059879 5.612500% 5.683750%
IO-3 976.118379 1.857014 0.000000 1.857014 976.118379 6.285000% 6.285000%
IO-4 964.867724 1.645028 0.000000 1.645028 964.867724 6.386000% 6.386000%
- -----------------------------------------------------------------------------------------------------------------------------------
Seller: NovaStar Financial, Inc.
Servicer: NovaStar Mortgage Corporation
Record Date: July 31, 1999
Distribution Date: July 26, 1999
- --------------------------------------------------------------------------------
2
NOVASTAR HOME EQUITY LOAN TRUST
NovaStar Home Equity Loan Asset-Backed Bonds
Series 1999-1
STATEMENT TO BONDHOLDER - POOL I
- -----------------------------------------------------------------------------------------------------------------------------------
Distribution Date: July 26, 1999
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------
AGGREGATE COLLECTIONS FROM THE MORTGAGE LOANS IN POOL I
- -----------------------------------------------------------------------------------
Total Collection on Pool 2,195,787.78
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 75,420,756.94
AGGREGATE ENDING PRINCIPAL BALANCE OF MORTGAGE LOANS 73,869,427.92
NUMBER OF LOANS AT MONTH END 807
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 11,914.48
UNPAID ACCRUED INTEREST 0.00
CURRENT REALIZED LOSS ON MORTGAGE LOANS 0.00
AGGREGATE REALIZED LOSS ON MORTGAGE LOANS 0.00
PREPAYMENTS 1,511,630.59
PREPAYMENT PENALTIES 40,991.91
WEIGHTED AVERAGE MORTGAGE RATE 10.08308759%
- -------------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 1,483,891.87 570,757.27 269,691.84 2,736,482.09 415,759.72
NUMBER OF LOANS 15 7 3 28 7
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------
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 4.63241%
ROLLING DELINQUENCY PERCENTAGE 3.84616%
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: July 26, 1999
- ----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------
AGGREGATE COLLECTIONS FROM THE MORTGAGE LOANS IN POOL II
- -----------------------------------------------------------------------------------
Total Collection on Pool 493,457.05
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 19,815,227.33
AGGREGATE ENDING PRINCIPAL BALANCE OF MORTGAGE LOANS 19,480,409.80
NUMBER OF LOANS AT MONTH END 116
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 323,685.50
PREPAYMENT PENALTIES 574.05
WEIGHTED AVERAGE MORTGAGE RATE 10.00282302%
- -------------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 643,665.54 401,057.94 0.00 952,036.80 485,573.34
NUMBER OF LOANS 3 2 0 5 3
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------
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 7.37977%
ROLLING DELINQUENCY PERCENTAGE 8.29127%
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: July 26, 1999
- ----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------
AGGREGATE COLLECTIONS FROM THE MORTGAGE LOANS IN POOL III
- -----------------------------------------------------------------------------------
Total Collection on Pool 626,082.97
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 44,571,603.46
AGGREGATE ENDING PRINCIPAL BALANCE OF MORTGAGE LOANS 44,302,548.01
NUMBER OF LOANS AT MONTH END 586
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 227,730.66
PREPAYMENT PENALTIES 1,773.76
WEIGHTED AVERAGE MORTGAGE RATE 10.07285186%
- -------------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 1,153,813.71 528,993.90 110,609.48 691,634.80 44,017.91
NUMBER OF LOANS 15 7 2 8 1
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------
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 1.91019%
ROLLING DELINQUENCY PERCENTAGE 1.52650%
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: July 26, 1999
- ----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------
AGGREGATE COLLECTIONS FROM THE MORTGAGE LOANS IN POOL IV
- -----------------------------------------------------------------------------------
Total Collection on Pool 755,810.14
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 19,484,601.60
AGGREGATE ENDING PRINCIPAL BALANCE OF MORTGAGE LOANS 18,882,588.22
NUMBER OF LOANS AT MONTH END 167
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 587,615.52
PREPAYMENT PENALTIES 0.00
WEIGHTED AVERAGE MORTGAGE RATE 9.97902985%
- -------------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 431,284.45 603,490.76 0.00 551,001.06 48,730.62
NUMBER OF LOANS 6 5 0 5 1
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------
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 3.17611%
ROLLING DELINQUENCY PERCENTAGE 3.03641%
PREPAYMENT INTEREST SHORTFALLS 0.00
RELIEF ACT SHORTFALLS 0.00
MI INSURER INSOLVENCY EVENT OCCURRED No
- ----------------------------------------------------------------------------------------------------------------------------------