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 71,350,047.92 343,681.78 712,893.58 1,056,575.36 0.00 0.00 0.00 70,637,154.34
A-2 20,000,000.00 18,808,574.80 92,055.57 736,625.70 828,681.27 0.00 0.00 0.00 18,071,949.10
A-3 45,000,000.00 43,266,742.01 226,609.56 365,500.00 592,109.56 0.00 0.00 0.00 42,901,242.01
A-4 20,000,000.00 18,422,230.22 98,036.97 293,511.20 391,548.17 0.00 0.00 0.00 18,128,719.02
B-1 2,197,208.51 2,197,208.51 10,583.60 0.00 10,583.60 0.00 0.00 0.00 2,197,208.51
B-2 585,922.27 585,922.27 2,867.70 0.00 2,867.70 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 73,869,427.92 189,155.19 0.00 189,155.19 0.00 0.00 0.00 73,869,427.92
IO-2 20,671,834.62 19,480,409.80 47,149.92 0.00 47,149.92 0.00 0.00 0.00 19,480,409.80
IO-3 46,035,805.62 44,302,548.01 87,199.84 0.00 87,199.84 0.00 0.00 0.00 44,302,548.01
IO-4 20,460,358.06 18,882,588.22 40,042.40 0.00 40,042.40 0.00 0.00 0.00 18,882,588.22
- ----------------------------------------------------------------------------------------------------------------------------------
TOTALS 162,197,208.51 154,044,803.46 1,147,080.95 2,108,530.48 3,255,611.43 0.00 0.00 0.00 151,936,272.98
- ----------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------------
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 951.333972 4.582424 9.505248 14.087671 941.828725 5.593750% 5.768750%
A-2 66987WAD9 940.428740 4.602779 36.831285 41.434064 903.597455 5.683750% 5.858750%
A-3 66987WAE7 961.483156 5.035768 8.122222 13.157990 953.360934 6.285000% 6.285000%
A-4 66987WAF4 921.111511 4.901849 14.675560 19.577409 906.435951 6.386000% 6.386000%
B-1 999.999999 4.816839 0.000000 4.816839 999.999999 5.593750% 5.768750%
B-2 1,000.000000 4.894335 0.000000 4.894335 1,000.000000 5.683750% 5.858750%
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-1 952.915620 2.440102 0.000000 2.440102 952.915620 5.593750% 5.768750%
IO-2 942.364824 2.280877 0.000000 2.280877 942.364824 5.683750% 5.858750%
IO-3 962.349793 1.894174 0.000000 1.894174 962.349793 6.285000% 6.285000%
IO-4 922.886499 1.957072 0.000000 1.957072 922.886499 6.386000% 6.386000%
- -------------------------------------------------------------------------------------------------------------------------------
Seller: NovaStar Financial, Inc.
Servicer: NovaStar Mortgage Corporation
Record Date: August 31, 1999
Distribution Date: August 25, 1999
- -------------------------------------------------------------------------------------------------------------------------------
2
NOVASTAR HOME EQUITY LOAN TRUST
NOVASTAR HOME EQUITY LOAN ASSET-BACKED BONDS
SERIES 1999-1
STATEMENT TO BONDHOLDER - POOL I
- ---------------------------------------------------------------------------------------------------------------------------------
Distribution Date: August 25, 1999
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------
AGGREGATE COLLECTIONS FROM THE MORTGAGE LOANS IN POOL I
- ---------------------------------------------------------------------------------
Total Collection on Pool 1,316,524.28
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 73,869,427.92
AGGREGATE ENDING PRINCIPAL BALANCE OF MORTGAGE LOANS 73,156,534.34
NUMBER OF LOANS AT MONTH END 800
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 609,676.76
PREPAYMENT PENALTIES 12,431.72
WEIGHTED AVERAGE MORTGAGE RATE 10.10305934%
- -----------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -----------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 1,165,948.49 796,560.05 359,964.53 2,708,905.45 747,556.90
NUMBER OF LOANS 13 7 5 27 11
- -----------------------------------------------------------------------------------------------
- -----------------------------------------------------
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 5.21680%
ROLLING DELINQUENCY PERCENTAGE 4.53570%
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: August 25, 1999
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------
AGGREGATE COLLECTIONS FROM THE MORTGAGE LOANS IN POOL II
- ---------------------------------------------------------------------------------
Total Collection on Pool 894,158.81
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 19,480,409.80
AGGREGATE ENDING PRINCIPAL BALANCE OF MORTGAGE LOANS 18,743,784.10
NUMBER OF LOANS AT MONTH END 114
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 724,495.89
PREPAYMENT PENALTIES 2,420.65
WEIGHTED AVERAGE MORTGAGE RATE 10.05512451%
- -----------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -----------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 147,579.98 280,162.68 0.00 1,106,858.10 731,809.98
NUMBER OF LOANS 2 1 0 6 4
- -----------------------------------------------------------------------------------------------
- -----------------------------------------------------
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 9.80948%
ROLLING DELINQUENCY PERCENTAGE 8.64618%
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: August 25, 1999
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------
AGGREGATE COLLECTIONS FROM THE MORTGAGE LOANS IN POOL III
- ---------------------------------------------------------------------------------
Total Collection on Pool 722,390.58
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 44,302,548.01
AGGREGATE ENDING PRINCIPAL BALANCE OF MORTGAGE LOANS 43,937,048.01
NUMBER OF LOANS AT MONTH END 582
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 311,766.84
PREPAYMENT PENALTIES 3,895.68
WEIGHTED AVERAGE MORTGAGE RATE 10.06139784%
- -----------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -----------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 545,398.04 652,276.39 0.00 813,707.49 172,321.57
NUMBER OF LOANS 9 6 0 11 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 2.24419%
ROLLING DELINQUENCY PERCENTAGE 1.88984%
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: August 25, 1999
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------
AGGREGATE COLLECTIONS FROM THE MORTGAGE LOANS IN POOL IV
- ---------------------------------------------------------------------------------
Total Collection on Pool 450,332.01
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 18,882,588.22
AGGREGATE ENDING PRINCIPAL BALANCE OF MORTGAGE LOANS 18,589,077.02
NUMBER OF LOANS AT MONTH END 165
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 278,223.38
PREPAYMENT PENALTIES 7,802.72
WEIGHTED AVERAGE MORTGAGE RATE 9.97027075%
- -----------------------------------------------------------------------------------------------
DELINQUENCY DELINQUENT DELINQUENT DELINQUENT LOANS IN REO
INFORMATION 30-59 DAYS 60-89 DAYS 90 + DAYS FORECLOSURE PROPERTY
- -----------------------------------------------------------------------------------------------
PRINCIPAL BALANCE 884,472.23 114,434.91 139,796.83 507,506.23 48,730.62
NUMBER OF LOANS 4 2 2 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 3.74432%
ROLLING DELINQUENCY PERCENTAGE 3.33280%
PREPAYMENT INTEREST SHORTFALLS 0.00
RELIEF ACT SHORTFALLS 0.00
MI INSURER INSOLVENCY EVENT OCCURRED No
- ---------------------------------------------------------------------------------------------------------------------------------