1
Record Date: 10/31/99
Prior Period: 10/25/99
Distribution Date: 11/26/99
[FIRST UNION LOGO]
FIRST UNION RESIDENTIAL SECURITIZATIONS TRANSACTIONS
SERIES 1999-A
STATEMENT TO CERTIFICATEHOLDER
ORIGINAL BEGINNING CURRENT
CERTIFICATE CERTIFICATE CERTIFICATE REALIZED
CLASS CUSIP RATE BALANCE BALANCE INTEREST PRINCIPAL LOSS
- ---------------------------------------------------------------------------------------------------------------------------
1A 337403CM8 6.25% 150,744,000.00 135,150,012.86 703,906.32 1,203,605.32 0.00
Factors per 4.66954784 7.98443268
Thousand
---------------------------------------------------------------------------------------------------------------------------
PO 337403CN7 N/A 1,438,164.00 1,399,888.38 0.00 14,597.60 0.00
Factors per 0.00000000 10.15016368
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
1A-WIO* 337403CP2 0.35% 113,352,150.00 102,292,470.72 29,932.46 0.00 0.00
Factors per 0.26406610 0.00000000
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
2A 337403CQ0 6.28% 55,130,000.00 51,991,916.06 271,917.45 56,758.95 0.00
Factors per 4.93229548 1.02954743
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
A-R 337403CR8 6.25% 50.00 0.00 2,201.23 0.00 0.00
Factors per 44024.60000000 0.00000000
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
A-LR N/A 6.25% 50.00 0.00 0.00 0.00 0.00
Factors per 0.00000000 0.00000000
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
M 337403CS6 6.26% 1,914,000.00 1,868,074.87 9,740.51 6,298.50 0.00
Factors per 5.08908568 3.29075235
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
B-1 337403CT4 6.26% 1,064,000.00 1,038,470.05 5,414.78 3,501.36 0.00
Factors per 5.08907895 3.29075188
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
B-2 337403CU1 6.26% 744,000.00 726,148.24 3,786.28 2,448.32 0.00
Factors per 5.08908602 3.29075269
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
B-3 337403CV8 6.26% 744,000.00 726,148.24 3,786.28 2,448.32 0.00
Factors per 5.08908602 3.29075269
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
B-4 337403CW7 6.26% 426,000.00 415,778.41 2,167.95 1,401.86 0.00
Factors per 5.08908451 3.29075117
Thousand
- ---------------------------------------------------------------------------------------------------------------------------
B-5 337403CX5 6.26% 425,259.00 415,055.20 2,164.18 1,399.42 0.00
Factors per 5.08908689 3.29074752
Thousand
----------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
Totals 212,629,523.00 193,731,492.31 1,035,017.44 1,292,459.65 0.00
===========================================================================================================================
ENDING
CERTIFICATE
CLASS DISTRIBUTION BALANCE
- ----------------------------------------------------
1A 1,907,511.64 133,946,407.54
Factors per 12.65398052 888.56874927
Thousand
- ----------------------------------------------------
PO 14,597.60 1,385,290.78
Factors per 10.15016368 963.23561152
Thousand
- ----------------------------------------------------
1A-WIO* 29,932.46 101,449,435.50
Factors per 0.26406610 894.99348270
Thousand
- ----------------------------------------------------
2A 328,676.40 51,935,157.11
Factors per 5.96184292 942.04892273
Thousand
- ----------------------------------------------------
A-R 2,201.23 0.00
Factors per 44024.60000000 0.00000000
Thousand
- ----------------------------------------------------
A-LR 0.00 0.00
Factors per 0.00000000 0.00000000
Thousand
- ----------------------------------------------------
M 16,039.01 1,861,776.37
Factors per 8.37983804 972.71492685
Thousand
- ----------------------------------------------------
B-1 8,916.14 1,034,968.69
Factors per 8.37983083 972.71493421
Thousand
- ----------------------------------------------------
B-2 6,234.60 723,699.92
Factors per 8.37983871 972.71494624
Thousand
- ----------------------------------------------------
B-3 6,234.60 723,699.92
Factors per 8.37983871 972.71494624
Thousand
- ----------------------------------------------------
B-4 3,569.81 414,376.55
Factors per 8.37983568 972.71490610
Thousand
- ----------------------------------------------------
B-5 3,563.60 413,655.78
Factors per 8.37983441 972.71493372
Thousand
- ----------------------------------------------------
-------------------------------
Totals 2,327,477.09 192,439,032.66
====================================================
FIRST UNION NATIONAL BANK ROBERT ASHBAUGH
STRUCTURED FINANCE TRUST SERVICES VICE PRESIDENT
230 SOUTH TRYON STREET, 9TH FLOOR PHONE: 704-383-9568
CHARLOTTE, NORTH CAROLINA 28288-1179 FAX: 704-383-6039
2
Record Date: 10/31/99
Prior Period: 10/25/99
Distribution Date: 11/26/99
[FIRST UNION LOGO]
FIRST UNION RESIDENTIAL SECURITIZATIONS TRANSACTIONS
SERIES 1999-A
STATEMENT TO CERTIFICATEHOLDER
POOL 1
SCHEDULE OF REMITTANCE
Scheduled Principal 537,823.05
Prepayments 696,506.57
------------
TOTAL PRINCIPAL DISTRIBUTION 1,234,329.62
Interest 805,678.76
(Master Servicing Fee) 2,338.92
(Subservicing Fee) 46,005.38
(Trust Administration Fee) 994.04
(Trustee Fee) 584.73
------------
TOTAL INTEREST DISTRIBUTION 755,755.69
TOTAL AVAILABLE FUNDS 1,990,085.31
============
- ------------------------------------------------------------------------------
DELINQUENCY NUMBER
Information of Loans Principal Balance
- ------------------------------------------------------------------------------
Delinquent 30-59 Days 0 0.00
Delinquent 60-89 Days 0 0.00
Delinquent 90+ Days 0 0.00
- ------------------------------------------------------------------------------
COLLATERAL INFORMATION
Weighted Average to Maturity 164
Weighted Average Loan Rate 6.889316%
Agg. Beginning Principal Balance of Loans 140,335,320.49
Agg. Ending Principal Balance of Loans 139,100,990.87
Agg. Schd. Principal Balance of Discount Pool 38,042,849.77
Previous Scheduled Principal Payments --
Previous Prepayments --
Prior Weighted Average to Maturity N/A
Prior Weighted Average Loan Rate N/A
Realized Losses --
Adjusted Pool Amount 139,100,990.87
Adjusted Pool Amount (PO) 102,412,120.78
Class 1A-PO Deferred Amount --
Book Value of Real Estate acquired --
Pool 1 Distribution Amount 1,990,085.31
FIRST UNION NATIONAL BANK ROBERT ASHBAUGH
STRUCTURED FINANCE TRUST SERVICES VICE PRESIDENT
230 SOUTH TRYON STREET, 9TH FLOOR PHONE: 704-383-9568
CHARLOTTE, NORTH CAROLINA 28288-1179 FAX: 704-383-6039
3
Record Date: 10/31/99
Prior Period: 10/25/99
Distribution Date: 11/26/99
[FIRST UNION LOGO]
FIRST UNION RESIDENTIAL SECURITIZATIONS TRANSACTIONS
SERIES 1999-A
STATEMENT TO CERTIFICATEHOLDER
POOL 1
CERTIFICATE INFORMATION
Beginning Unpaid Ending Unpaid Non-Supported Realized Loss Class
Interest Shortfall Interest Shortfall Interest Shortfall Interest Portion Percentage
Class A-1 0.00 0.00 0.00 0.00 Group 1 A Percentage 96.980422%
Class 1A-WIO 0.00 0.00 0.00 0.00 Group 1 M Percentage 1.086927%
Class 1M 0.00 0.00 0.00 0.00 Group 1 B-1 Percentage 0.604227%
Class 1B-1 0.00 0.00 0.00 0.00 Group 1 B-2 Percentage 0.422505%
Class 1B-2 0.00 0.00 0.00 0.00 Group 1 B-3 Percentage 0.422505%
Class 1B-3 0.00 0.00 0.00 0.00 Group 1 B-4 Percentage 0.241918%
Class 1B-4 0.00 0.00 0.00 0.00 Group 1 B-5 Percentage 0.241497%
Class 1B-5 0.00 0.00 0.00 0.00
FIRST UNION NATIONAL BANK ROBERT ASHBAUGH
STRUCTURED FINANCE TRUST SERVICES VICE PRESIDENT
230 SOUTH TRYON STREET, 9TH FLOOR PHONE: 704-383-9568
CHARLOTTE, NORTH CAROLINA 28288-1179 FAX: 704-383-6039
4
Record Date: 10/31/99
Prior Period: 10/25/99
Distribution Date: 11/26/99
[FIRST UNION LOGO]
FIRST UNION RESIDENTIAL SECURITIZATIONS TRANSACTIONS
SERIES 1999-A
STATEMENT TO CERTIFICATEHOLDER
POOL 2
SCHEDULE OF REMITTANCE
Scheduled Principal 52,134.72
Prepayments 5,995.31
----------
TOTAL PRINCIPAL DISTRIBUTION 58,130.03
Interest 291,876.59
(Master Servicing Fee) 889.94
(Subservicing Fee) 11,124.20
(Trust Administration Fee) 378.22
(Trustee Fee) 222.48
----------
TOTAL NET INTEREST DISTRIBUTION 279,261.74
TOTAL AVAILABLE FUNDS 337,391.77
==========
- ------------------------------------------------------------------------------
DELINQUENCY NUMBER
Information of Loans Principal Balance
- ------------------------------------------------------------------------------
Delinquent 30-59 Days 0 0.00
Delinquent 60-89 Days 0 0.00
Delinquent 90+ Days 0 0.00
- ------------------------------------------------------------------------------
COLLATERAL INFORMATION
Weighted Average to Maturity 348
Weighted Average Mortgage Rate 6.559494%
Agg. Beginning Principal Balance of Loans 53,396,171.31
Agg. Ending Principal Balance of Loans 53,338,041.28
Previous Scheduled Principal Payments --
Previous Prepayments --
Prior Weighted Average to Maturity N/A
Prior Weighted Average Loan Rate N/A
Realized Losses --
Adjusted Pool Amount 53,338,041.28
Book Value of Real Estate acquired --
Pool 2 Distribution Amount 337,391.77
FIRST UNION NATIONAL BANK ROBERT ASHBAUGH
STRUCTURED FINANCE TRUST SERVICES VICE PRESIDENT
230 SOUTH TRYON STREET, 9TH FLOOR PHONE: 704-383-9568
CHARLOTTE, NORTH CAROLINA 28288-1179 FAX: 704-383-6039
5
Record Date: 10/31/99
Prior Period: 10/25/99
Distribution Date: 11/26/99
[FIRST UNION LOGO]
FIRST UNION RESIDENTIAL SECURITIZATIONS TRANSACTIONS
SERIES 1999-A
STATEMENT TO CERTIFICATEHOLDER
POOL 2
CERTIFICATE INFORMATION
Beginning Unpaid Ending Unpaid Non-Supported Realized Loss Class
Interest Shortfall Interest Shortfall Interest Shortfall Interest Portion Percentage
Class 2A 0.00 0.00 0.00 0.00 Group 2 A Percentage 97.370120%
Group 2 M Percentage 0.946651%
Group 2 B-1 Percentage 0.526247%
Group 2 B-2 Percentage 0.367977%
Group 2 B-3 Percentage 0.367977%
Group 2 B-4 Percentage 0.210697%
Group 2 B-5 Percentage 0.210330%
FIRST UNION NATIONAL BANK ROBERT ASHBAUGH
STRUCTURED FINANCE TRUST SERVICES VICE PRESIDENT
230 SOUTH TRYON STREET, 9TH FLOOR PHONE: 704-383-9568
CHARLOTTE, NORTH CAROLINA 28288-1179 FAX: 704-383-6039